{"text_format":"1","workbook":"xlsx","n_sheets":22,"sheets":["AER NRs","AER lookups","AER ETL","Business & other details","Intro","DMS input","Key inputs & assumptions","Demand","Bill impacts","AD workings","Cost recovery","Assets","PTRM input","WACC","Analysis","X factors","Forecast revenues","Revenue summary","Equity raising costs","Chart 1-Revenue","Chart 2-Price path","Chart 3-Building blocks"],"not_rendered":{"charts":16,"images":2,"macros":1,"external_links":0,"defined_names":7429,"comments":10,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":2,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"AER NRs","index":0,"n_rows":226,"n_cols":16,"rows_kept":226,"cut":false,"hidden":true,"merged":[[193,1,194,1],[197,1,198,1],[206,1,211,1],[133,1,148,1],[150,1,156,1],[158,1,172,1],[174,1,175,1],[177,1,182,1],[189,1,190,1],[63,1,76,1],[82,1,95,1],[98,1,105,1],[108,1,113,1],[116,1,130,1],[4,1,26,1],[30,1,53,1],[31,10,33,10],[31,36,31,57],[31,67,31,88],[32,36,32,57],[32,67,32,88],[33,36,33,57],[33,67,33,88],[34,10,38,10],[42,10,43,10]]}
[null,"AER NAMED RANGES"]
[]
[null,"DROP DOWN SELECTORS USED IN WORKBOOKS"]
[]
[null,"COVER SHEET","dms_DataQuality_List","dms_Confid_status_List"]
[null,null,"-- select --","-- select --"]
[null,null,"Actual","Public"]
[null,null,"Estimate","Confidential"]
[null,null,"Consolidated"]
[]
[]
[null,null,"For all files either AER or business needs to be able to specify the type of submission","For PTRM & RFM templates we must provide a choice in case they change their form of control - otherwise it is drawn from the business specific lookup table above."]
[null,null,"dms_SourceList","dms_FormControl_Choices"]
[null,null,"-- select --","Revenue cap"]
[null,null,"After appeal","Revenue yield"]
[null,null,"Draft decision","Tariff cap"]
[null,null,"Final decision"]
[null,null,"PTRM update 1"]
[null,null,"PTRM update 2"]
[null,null,"PTRM update 3"]
[null,null,"PTRM update 4"]
[null,null,"PTRM update 5"]
[null,null,"PTRM update 6"]
[null,null,"PTRM update 7"]
[null,null,"Regulatory proposal"]
[null,null,"Reporting"]
[null,null,"Revised regulatory proposal"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"This is used to create an image to insert on 6.3 STPIS sheet - not for dropdown lists.",null,null,"GAS"]
[null,"CA & RESET RINS \nDNSP","dms_DNSP_020301_SubstationType","dms_DNSP_020301_ProjectType","dms_DNSP_020301_ProjectTrigger","dms_DNSP_020302_ProjectType","dms_DNSP_020302_ProjectTrigger","dms_STPIS_Exclusion_List","dms_Reason_Interruption","dms_Reason_Interruption_Detailed","Reason for interruption",null,null,"dms_N0205_AssetType"]
[null,null,"Subtransmission substation","New substation establishment","Demand growth","New line on new route - single circuit","Demand growth","Weather","Animal","Animal impact","Animal","Animal impact",null,"Cast Iron"]
[null,null,"Zone substation","Substation upgrade - capacity"," Voltage issues","New line on new route - dual circuit"," Voltage issues","Equipment failure","Asset failure","Animal nesting/burrowing, etc and other",null,"Animal nesting/burrowing, etc and other",null,"PVC"]
[null,null,"Switching station","Substation upgrade - voltage"," Reactive power issue","New line on new route - other"," Reactive power issue","Operational error","Other","Other",null,"Other",null,"Polyamide"]
[null,null,"Other","Other"," Fault level issues","Line rebuild over existing route - single circuit"," Fault level issues","Vegetation","Overloads","LV","Asset failure","LV",null,"High density polyethylene (80)"]
[null,null,null,null," Safety","Line rebuild over existing route - dual circuit"," Net market benefit","Animals","Planned","Distribution substation",null,"Distribution substation",null,"High density polyethylene (100)"]
[null,null,null,null," Environment","Reconductor - Single circuit"," Safety","Third party impacts","Network business","HV",null,"HV",null,"High density polyethylene (250)"]
[null,null,null,null," Other","Reconductor - Dual circuit"," Environment","Transmission failure","Third party","Zone substation",null,"Zone substation",null,"High density polyethylene (575)"]
[null,null,null,null,null,"Reconductor - Other"," Other","Load shedding","Unknown","Subtransmission",null,"Subtransmission",null,"Medium density polyethylene"]
[null,null,null,null,null,"Line upgrade - raising/retensoring",null,"Inter-distributor connection failure","Vegetation","insert description of 'other'","Other","insert description of 'other'",null,"Unprotected steel"]
[null,null,null,null,null,"Line upgrade - voltage upgrade",null,"Other","Weather","Network error","Overloads",null,null,"Protected steel"]
[null,null,null,null,null,"Line upgrade - capacity",null,null,"2 - STPIS Exclusion (3.3)(a)","Switching and protection error","Planned",null,null,"Other"]
[null,null,null,null,null,"String spare circuit",null,null,"3 - STPIS Exclusion (3.3)(a)","Fire","Network business","Network error"]
[null,null,null,null,null,"Other",null,null,"4 - STPIS Exclusion (3.3)(a)","Other",null,"Switching and protection error"]
[null,null,null,null,null,null,null,null,"5 - STPIS Exclusion (3.3)(a)","Dig-in","Third party","Fire"]
[null,null,null,null,null,null,null,null,"6 - STPIS Exclusion (3.3)(a)","Unauthorised access",null,"Other"]
[null,null,null,null,null,null,null,null,"7 - STPIS Exclusion (3.3)(a)","Vehicle impact",null,"Dig-in"]
[null,null,null,null,null,null,null,null,null,"Unknown",null,"Unauthorised access"]
[null,null,null,null,null,null,null,null,null,"Blow-in/Fall-in - NSP responsibility",null,"Vehicle impact"]
[null,null,null,null,null,null,null,null,null,"Grow-in - NSP responsibility","Unknown","Unknown"]
[null,null,null,null,null,null,null,null,null,"Blow-in/Fall-in - Other responsible party","Vegetation","Blow-in/Fall-in - NSP responsibility"]
[null,null,null,null,null,null,null,null,null,"Grow-in - Other responsible party",null,"Grow-in - NSP responsibility"]
[null,null,null,null,null,null,null,null,null,null,null,"Blow-in/Fall-in - Other responsible party"]
[null,null,null,null,null,null,null,null,null,null,null,"Grow-in - Other responsible party"]
[null,null,null,null,null,null,null,null,null,null,"Weather"]
[null,null,null,null,null,null,null,null,null,null,"2 - STPIS Exclusion (3.3)(a)"]
[null,null,null,null,null,null,null,null,null,null,"3 - STPIS Exclusion (3.3)(a)"]
[null,null,null,null,null,null,null,null,null,null,"4 - STPIS Exclusion (3.3)(a)"]
[null,null,null,null,null,null,null,null,null,null,"5 - STPIS Exclusion (3.3)(a)"]
[null,null,null,null,null,null,null,null,null,null,"6 - STPIS Exclusion (3.3)(a)"]
[null,null,null,null,null,null,null,null,null,null,"7 - STPIS Exclusion (3.3)(a)"]
[]
[]
[null,"CA & RESET RINS \nTNSP ","dms_TNSP_0203_SubstationType","dms_TNSP_020301_ProjectType","dms_TNSP_020301_ProjectTrigger","dms_TNSP_020302_ProjectType","dms_TNSP_0203_ProjectTrigger"]
[null,null,"Terminal station","New substation establishment","Demand growth","New line on new route - single circuit","Demand growth"]
[null,null,"Switching station","Capacity upgrade"," Voltage issues","New line on new route - dual circuit"," Voltage issues"]
[null,null,"Transmission substation","Voltage upgrade"," Reactive power issue","New line on new route - other"," Reactive power issue"]
[null,null,"Other","Other"," Fault level issues","Line rebuild over existing route - single circuit"," Fault level issues"]
[null,null,null,null,"Net market benefit","Line rebuild over existing route - dual circuit"," Net market benefit"]
[null,null,null,null," Safety","Reconductor - Single circuit"," Safety"]
[null,null,null,null," Environment","Reconductor - Dual circuit"," Environment"]
[null,null,null,null," Other","Reconductor - Other"," Other"]
[null,null,null,null,null,"Line upgrade - raising/retensoring"]
[null,null,null,null,null,"Line upgrade - voltage upgrade"]
[null,null,null,null,null,"Line upgrade - capacity"]
[null,null,null,null,null,"String spare circuit"]
[null,null,null,null,null,"Other"]
[]
[]
[]
[null,"NAMED RANGES USED IN ETL PROCESS"]
[null,null,null,null,null,null,null,null,null,null,null,null,"GAS ARR & RESET"]
[null,"CA & RESET RINS \nDNSP ONLY","dms_020303_01_UOM","dms_020501_01_UOM","dms_020501_02_UOM","dms_020501_03_UOM","dms_020501_04_UOM","dms_020701_01_UOM","dms_020701_02_UOM","dms_020701_01_Rows","dms_040102_01_UOM","dms_040102_04_UOM","dms_S140101_UOM","dms_S140201_UOM","dms_E050201_UOM","dms_E050202_UOM"]
[null,null,"Circuit line length in km","0's","0's","0's","0's","km","km","Route line length within zone","0's","days","number","number per km","per metre per connection","metres per connection"]
[null,null,"Circuit line length in km","0's","0's","0's","0's","0's","0's","Number of maintenance spans","0's","0's","number","number","per service per connection","number per connection"]
[null,null,"Circuit line length in km","MVA added","MVA added","MVA added","MVA added","km","km","Total length of maintenance spans","0's","$0s","number","number","number per connection","number per connection"]
[null,null,"Circuit line length in km","0's","0's","0's","0's","km","km","Length of vegetation corridors","$0s","0's","km"]
[null,null,"Number","total spend $0s","total spend $0s","total spend $0s","total spend $0s","0's","0's","Average number of trees per maintenance span"]
[null,null,"Number","net circuit km added","net circuit km added","net circuit km added","net circuit km added","years","years","Average frequency of cutting cycle"]
[null,null,"Number","total spend $0s","total spend $0s","total spend $0s","total spend $0s"]
[null,null,null,"net circuit km added","net circuit km added","net circuit km added","net circuit km added"]
[null,null,null,"total spend $0s","total spend $0s","total spend $0s","total spend $0s"]
[null,null,null,"0's",null,"$0s"]
[null,null,null,"0's"]
[null,null,null,"0's"]
[null,null,null,"$0s"]
[]
[]
[null,"CA & RESET RINS \nTNSP ONLY","dms_020701_01_UOM"]
[null,null,"km"]
[null,null,"0's"]
[null,null,"km"]
[null,null,"0's"]
[null,null,"km"]
[null,null,"metres"]
[null,null,"years"]
[]
[]
[null,"CA & RESET RINS \nDNSP & TNSP","dms_020603_01_UOM"]
[null,null,"0's"]
[null,null,"0's"]
[null,null,"0's"]
[null,null,"0's"]
[null,null,"(per cent)"]
[]
[]
[null,"EB & RESET RINS \nDNSP ONLY","dms_030601_01_UOM","dms_030601_02_UOM","dms_030701_01_UOM","dms_030702_01_UOM","dms_030703_01_UOM"]
[null,null,"minutes/customer","minutes/customer","Customer / km","%","km"]
[null,null,"minutes/customer","minutes/customer","MWh/customer","Number of spans"]
[null,null,"interruptions/customer","interruptions/customer","kVA / customer","Number of spans"]
[null,null,"interruptions/customer","interruptions/customer",null,"Number of spans"]
[null,null,null,null,null,"Number of spans"]
[null,null,null,null,null,"Years"]
[null,null,null,null,null,"Years"]
[null,null,null,null,null,"Trees"]
[null,null,null,null,null,"Trees"]
[null,null,null,null,null,"Defects"]
[null,null,null,null,null,"Defects"]
[null,null,null,null,null,"Spans"]
[null,null,null,null,null,"km"]
[null,null,null,null,null,"Spans"]
[]
[null,null,"WHEN INSERTING COVER SHEET INTO A TNSP FILE - APPLY THESE NAMED RANGES"]
[null,"EB & RESET RINS \nTNSP ONLY","dms_030601_01_UOM",null,"dms_030701_01_UOM","dms_030702_01_UOM"]
[null,null,"%",null,"Number of spans","km"]
[null,null,"number",null,"Years","%"]
[null,null,"number",null,"Trees","km"]
[null,null,"%",null,"Defects","number"]
[null,null,"number",null,"Number of spans"]
[null,null,"number",null,"km"]
[null,null,"%",null,"km"]
[null,null,"number",null,"Number of spans"]
[null,null,"number"]
[null,null,"%"]
[null,null,"number"]
[null,null,"%"]
[null,null,"number"]
[null,null,"%"]
[null,null,"number"]
[]
[null,"EB & RESET RINS \nDNSP & TNSP","dms_EB_RAB_PIT"]
[null,null,"Beginning of year"]
[null,null,"End of year"]
[null,null,"End of year"]
[null,null,"End of year"]
[null,null,"End of year"]
[null,null,"End of year"]
[]
[null,"ARR \nDNSP ONLY","dms_030605_UOM","dms_03060703_UOM","dms_E020202_UOM","Spare"]
[null,null,"number","number","Length of mains replaced"]
[null,null,"number","number","Number of services replaced"]
[null,null,"number","number"]
[null,null,"number","number"]
[null,null,"number","(per cent)"]
[null,null,"number"]
[null,null,"number"]
[null,null,"number"]
[null,null,"number"]
[null,null,"number"]
[null,null,"number"]
[null,null,"number"]
[null,null,"(per cent)"]
[null,null,"(per cent)",""]
[]
[null,"RFM","dms_Beg","dms_Mid","dms_End"]
[null,null,"Beginning of year","Mid year","End of Year"]
[]
[null,"PTRM","dms_PTRM_RAB_PIT","dms_PTRM_TAB_PIT","DMS_Xfactor"]
[null,null,"Beginning of year","Beginning of year","x factors"]
[null,null,"End of year","End of year"]
[null,null,"End of year","End of year"]
[null,null,"End of year","End of year"]
[null,null,"End of year"]
[]
[]
[null,"STPIS & MIC NAMED RANGES "]
[]
[null,"These \"row descriptions\" are the column headings in the various templates but become row descriptions in the ETL process"]
[]
[null,"Table 6.3 sustained interruptions - row descriptions","dms_060301_CustNo_Affected_Row","dms_060301_Avg_Duration_Sustained_Int_Row","dms_060301_Effect_unplanned_SAIDI_Row","dms_060301_Effect_unplanned_SAIFI_Row"]
[null,null,"Number of customers affected by the interruption","Average duration of sustained customer interruption","Effect on unplanned SAIDI","Effect on unplanned SAIFI"]
[]
[]
[null,"Table 6.1 telephone answering - row descriptions and start date","dms_060101_Rows","dms_060102_Rows","dms_060101_StartDateTxt"]
[null,null,"Total number of calls \n(after removing excluded events)","Number of calls answered within 30 seconds \n(after excluding excluded events) ",{"$f":"dms_060701_StartDateTxt","v":"1-Jul-2015"}]
[]
[]
[null,"Table 6.8.1 - row descriptions","dms_060801_01_Rows","dms_060801_02_Rows","dms_060801_03_Rows","dms_060801_04_Rows"]
[null,null,"Number of interruptions","Duration of interruptions","Total unplanned minutes off supply","Effect on unplanned MAIFI"]
[]
[]
[null,"Table 7.9.4 - market impact component - row descriptions","dms_070904_01_Rows","without exclusions","with exclusions"]
[]
[]
[null,"These headings (Lists) are determined from the INDEX/MATCH function on the NSP selected on the Business & other details sheet"]
[]
[null,"Table 6.7.1 - daily performance data - unplanned - MAIFI  -- row descriptions and header named range values","dms_060701_Feeder_Header_Lvl4",{"$f":"INDEX(dms_FeederName_1,MATCH(dms_TradingName,dms_TradingName_List))","v":"CBD"},{"$f":"INDEX(dms_FeederName_1,MATCH(dms_TradingName,dms_TradingName_List))","v":"CBD"},{"$f":"INDEX(dms_FeederName_2,MATCH(dms_TradingName,dms_TradingName_List))","v":"Urban"},{"$f":"INDEX(dms_FeederName_2,MATCH(dms_TradingName,dms_TradingName_List))","v":"Urban"},{"$f":"INDEX(dms_FeederName_3,MATCH(dms_TradingName,dms_TradingName_List))","v":"Short rural"},{"$f":"INDEX(dms_FeederName_3,MATCH(dms_TradingName,dms_TradingName_List))","v":"Short rural"},{"$f":"INDEX(dms_FeederName_4,MATCH(dms_TradingName,dms_TradingName_List))","v":"Long rural"},{"$f":"INDEX(dms_FeederName_4,MATCH(dms_TradingName,dms_TradingName_List))","v":"Long rural"},{"$f":"IF((INDEX(dms_FeederName_5,MATCH(dms_TradingName,dms_TradingName_List))=0),\"Network\",(INDEX(dms_FeederName_5,MATCH(dms_TradingName,dms_TradingName_List))))","v":"Network"},{"$f":"IF((INDEX(dms_FeederName_5,MATCH(dms_TradingName,dms_TradingName_List))=0),\"Network\",(INDEX(dms_FeederName_5,MATCH(dms_TradingName,dms_TradingName_List))))","v":"Network"},"Network","Network"]
[]
[null,null,"dms_060701_Rows","All events","After removing excluded events","All events","After removing excluded events","All events","After removing excluded events","All events","After removing excluded events","All events","After removing excluded events","All events","After removing excluded events"]
[null,null,null,"the number of column headings changes from 10 to 12 depending on the number of feeder categories for the NSP"]
[]
[null,null,"dms_0603_FeederList",{"$f":"INDEX(dms_FeederName_1,MATCH(dms_TradingName,dms_TradingName_List))","v":"CBD"},{"$f":"INDEX(dms_FeederName_2,MATCH(dms_TradingName,dms_TradingName_List))","v":"Urban"},{"$f":"INDEX(dms_FeederName_3,MATCH(dms_TradingName,dms_TradingName_List))","v":"Short rural"},{"$f":"INDEX(dms_FeederName_4,MATCH(dms_TradingName,dms_TradingName_List))","v":"Long rural"}]
[]
[]
[null,"Use these to add to specific worksheets in existing files","Use these to add to specific worksheets in existing files"]
[]
[]
[null,"ARRs 6.7 STPIS daily performance","dms_060101_Values","dms_060102_Values","dms_060701_Values"]
[null,null,"dms_LeapYear"]
[]
[]
[null,"ARR's  6.8 STPIS exclusions","dms_060801_Event_Date","dms_060801_OutageID","dms_060801_FeederID","dms_060801_FeederClass","dms_060801_CauseID","dms_060801_01_Values","dms_060801_02_Values","dms_060801_03_Values","dms_060801_Excl_Cat","dms_060801_04_Values"]
[null,null,"dms_060801_StartCell"]
[]
[]
[null,"CA 6.3 sustained interruptions","dms_060301_Event_Date","dms_060301_Event_Time","dms_060301_AssetID","dms_060301_FeederClass","dms_060301_Reason","dms_060301_DetailedReason","dms_060301_CustNo_Affected_Values","dms_060301_Avg_Duration_Sustained_Int_Values","dms_060301_Effect_unplanned_SAIDI_Values","dms_060301_Effect_unplanned_SAIFI_Values","dms_060301_MED"]

{"sheet":"AER lookups","index":1,"n_rows":94,"n_cols":37,"rows_kept":94,"cut":false,"hidden":true,"merged":[[28,1,28,4],[10,25,10,35],[11,25,11,28],[11,30,11,34],[11,35,13,35]]}
[null,"AER LOOKUP TABLES"]
[]
[null,"Data in these columns used for data validation and database purposes."]
[null,"Date last modified:","2017-01-16","added (Albury and Victora) for AGN"]
[null,null,"2016-10-17","updated TransGrid's correct legal name, corrected TasNetworks (T) to June financial year"]
[null,null,"2017-02-01","inserted Power and Water, added NRs (dms_FeederCat_1 and dms_FeederCat_2)"]
[null,null,"2017-03-03","inserted AEMO as a business"]
[null,null,"2018-03-28","major changes to accommodate STPIS"]
[null,null,"Template Version",5]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FOR ELECTRICITY BUSINESSES ONLY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Feeder Types",null,null,null,"TasNetworks (D)","Feeder Names"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CBD","Urban","Short rural","long rural","EXTRA"]
[null,"dms_TradingName_List","dms_TradingNameFull_List","dms_ABN_List","dms_JurisdictionList","dms_Sector_List","dms_Segment_List","dms_FormControl_List","dms_RPT_List","dms_RPTMonth_List","dms_CRCPlength_List","dms_FRCPlength_List","dms_PRCPlength_List","dms_663_List","dms_DeterminationRef_List","dms_Addr1_List","dms_Addr2_List","dms_Suburb_List","dms_State_List","dms_PostCode_List","dms_PAddr1_List","dms_PAddr2_List","dms_PSuburb_List","dms_PState_List","dms_PPostCode_List","dms_CBD_flag","dms_Urban_flag","dms_ShortRural_flag","dms_LongRural_flag","dms_FeederType_5_flag","dms_FeederName_1","dms_FeederName_2","dms_FeederName_3","dms_FeederName_4","dms_FeederName_5","dms_Public_Lighting_List","Name"]
[null,"AGN (Albury and Victoria)","Australian Gas Networks Limited (reporting data for Albury and Victoria)",19078551685,"Vic","Gas","Distribution","Tariff cap","Financial","June",5,5,5,"x",null,"Level 6","400 King William Street","ADELAIDE","SA",5000,"PO Box 6468","Halifax Street","ADELAIDE","SA",5000,"NO","NO","NO","NO","NO","CBD","Urban","Short rural","Long rural",null,"NO",{"$f":"B16","v":"AGN (Albury and Victoria)"}]
[null,"AGN (Albury)","Australian Gas Networks Limited (reporting data for Albury)",19078551685,"Vic","Gas","Distribution","Tariff cap","Financial","June",5,5,5,"x",null,"Level 6","400 King William Street","ADELAIDE","SA",5000,"PO Box 6468","Halifax Street","ADELAIDE","SA",5000,"NO","NO","NO","NO","NO","CBD","Urban","Short rural","Long rural",null,"NO","AGN (Albury)"]
[null,"AGN (SA)","Australian Gas Networks Limited (reporting data for SA)",19078551685,"SA","Gas","Distribution","Tariff cap","Financial","June",5,5,5,5,"distribution determination","Level 6","400 King William Street","ADELAIDE","SA",5000,"PO Box 6468","Halifax Street","ADELAIDE","SA",5000,"NO","NO","NO","NO","NO","CBD","Urban","Short rural","Long rural",null,"NO","AGN (SA)"]
[null,"AGN (Victoria)","Australian Gas Networks Limited (reporting data for Victoria)",19078551685,"Vic","Gas","Distribution","Tariff cap","Financial","June",5,5,5,"x",null,"Level 6","400 King William Street","ADELAIDE","SA",5000,"PO Box 6468","Halifax Street","ADELAIDE","SA",5000,"NO","NO","NO","NO","NO","CBD","Urban","Short rural","Long rural",null,"NO","AGN (Victoria)"]
[null,"AusNet (Gas)","AusNet Gas Services","086015036","Vic","Gas","Distribution","Tariff cap","Financial","June",5,5,5,"-","-","Level 19, HSBC Building","580 George Street","SYDNEY","NSW",2000,"PO Box R41",null,"ROYAL EXCHANGE","NSW",1225,"NO","NO","NO","NO","NO","CBD","Urban","Short rural","Long rural",null,"NO","AusNet (Gas)"]
[null,"Australian Distribution Co. (Gas)","Australian Gas Distribution Co. ",11222333444,"NSW","Gas","Distribution","Tariff cap","Financial","June",5,5,5,"-","-","123 Straight Street",null,"SYDNEY","NSW",2000,"PO Box 123",null,"SYDNEY","NSW",2000,"NO","NO","NO","NO","NO","CBD","Urban","Short rural","Long rural",null,"NO","Australian Distribution Co. (Gas)"]
[null,"Evoenergy Gas","Icon Distribution Investments Limited (ABN 83 073 025 224) and Jemena Networks (ACT) Pty Ltd (ABN 24 008 552 663)",76670568688,"ACT","Gas","Distribution","Tariff cap","Financial","June",5,5,5,"x",null,"40 Bunda Street",null,"CANBERRA","ACT",2600,"GPO BOX 366",null,"CANBERRA","ACT",2601,"NO","NO","NO","NO","NO","CBD","Urban","Short rural","Long rural",null,"NO","Evoenergy Gas"]
[null,"JGN","Jemena Gas Networks (NSW) Ltd","003 004 322","NSW","Gas","Distribution","Tariff cap","Financial","June",5,5,5,null,null,null,null,null,null,null,null,null,null,null,null,"NO","NO","NO","NO","NO","CBD","Urban","Short rural","Long rural",null,"NO","JGN"]
[null,"Multinet Gas","Multinet Gas (DB No.1) Pty Ltd (ACN 086 026 986), Multinet Gas (DB No.2) Pty Ltd (ACN 086 230 122)","086026986","Vic","Gas","Distribution","Tariff cap","Financial","June",5,5,5,"x",null,"43-45 Centreway",null,"MT WAVERLEY","Vic",3149,null,null,null,null,null,"NO","NO","NO","NO","NO","CBD","Urban","Short rural","Long rural",null,"NO","Multinet Gas"]
[]
[]
[]
[]
[null,"The Reg Year Ending (dms_RYE) must be set to the last year of the regulatory period. For forecast data is is usually (FRCP_y5) for actual it is a single year (CRY). For historical actual data the RYE will need to be set manually in the business details sheet by setting the dms_Multiyear_flag to 1 and putting the correct value in 'dms_Specified_FinalYear. See cells C67:C68"]
[null,"dms_Model_List ","dms_Model_Name_Format1","dms_Worksheet_List","dms_Model_Span_List"]
[null,"ARR","Annual Reporting",{"$f":"IF(dms_MultiYear_ResponseFlag=\"yes\",\"NEW HISTORICAL ANNUAL REPORTING\",\"ANNUAL REPORTING\")","v":"ANNUAL REPORTING"},1]
[null,"CA","Category Analysis",{"$f":"IF(dms_MultiYear_ResponseFlag=\"yes\",\"NEW HISTORICAL CATEGORY ANALYSIS\",\"CATEGORY ANALYSIS\")","v":"CATEGORY ANALYSIS"},1]
[null,"CESS","Capitlal Expenditure","CAPITLAL EXPENDITURE SHARING SCHEMING",5]
[null,"CPI","CPI","CPI",5]
[null,"EB","Economic Benchmarking",{"$f":"IF(dms_MultiYear_ResponseFlag=\"yes\",\"NEW HISTORICAL ECONOMIC BENCHMARKING\",\"ECONOMIC BENCHMARKING\")","v":"ECONOMIC BENCHMARKING"},1]
[null,"Pricing","Pricing Proposal","PRICING PROPOSAL",5]
[null,"PTRM","Post Tax Revenue Model","POST TAX REVENUE MODEL",5]
[null,"Reset","Regulatory Reporting (Reset)","REGULATORY REPORTING STATEMENT",5]
[null,"RFM","Roll Forward Model","ROLL FORWARD MODEL",5]
[null,"WACC","Weighted Average Cost of Capital","WEIGHTED AVERAGE COST OF CAPITAL",1]
[]
[]
[]
[null,"Financial","Calendar",null,"PREVIOUS",null,"CURRENT",null,"FORTHCOMING"]
[null,"1987-88","1988","PRCP_y1",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row)","v":"2012-13"},"CRCP_y1",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row)","v":"2017-18"},{"$f":"FRCP_y1","v":"2022-23"},{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row)","v":"2022-23"}]
[null,"1988-89","1989","PRCP_y2",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+1)","v":"2013-14"},"CRCP_y2",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+1)","v":"2018-19"},"FRCP_y2",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+1)","v":"2023-24"}]
[null,"1989-90","1990","PRCP_y3",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+2)","v":"2014-15"},"CRCP_y3",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+2)","v":"2019-20"},"FRCP_y3",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+2)","v":"2024-25"}]
[null,"1990-91","1991","PRCP_y4",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+3)","v":"2015-16"},"CRCP_y4",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+3)","v":"2020-21"},"FRCP_y4",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+3)","v":"2025-26"}]
[null,"1991-92","1992","PRCP_y5",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+4)","v":"2016-17"},"CRCP_y5",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+4)","v":"2021-22"},"FRCP_y5",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+4)","v":"2026-27"}]
[null,"1992-93","1993","PRCP_y6",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+5)","v":"2017-18"},"CRCP_y6",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+5)","v":"2022-23"},"FRCP_y6",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+5)","v":"2027-28"}]
[null,"1993-94","1994","PRCP_y7",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+6)","v":"2018-19"},"CRCP_y7",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+6)","v":"2023-24"},"FRCP_y7",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+6)","v":"2028-29"}]
[null,"1994-95","1995","PRCP_y8",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+7)","v":"2019-20"},"CRCP_y8",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+7)","v":"2024-25"},"FRCP_y8",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+7)","v":"2029-30"}]
[null,"1995-96","1996","PRCP_y9",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+8)","v":"2020-21"},"CRCP_y9",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+8)","v":"2025-26"},"FRCP_y9",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+8)","v":"2030-31"}]
[null,"1996-97","1997","PRCP_y10",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+9)","v":"2021-22"},"CRCP_y10",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+9)","v":"2026-27"},"FRCP_y10",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+9)","v":"2031-32"}]
[null,"1997-98","1998","PRCP_y11",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+10)","v":"2022-23"},"CRCP_y11",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+10)","v":"2027-28"},"FRCP_y11",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+10)","v":"2032-33"}]
[null,"1998-99","1999","PRCP_y12",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+11)","v":"2023-24"},"CRCP_y12",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+11)","v":"2028-29"},"FRCP_y12",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+11)","v":"2033-34"}]
[null,"1999-00","2000","PRCP_y13",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+12)","v":"2024-25"},"CRCP_y13",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+12)","v":"2029-30"},"FRCP_y13",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+12)","v":"2034-35"}]
[null,"2000-01","2001","PRCP_y14",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+13)","v":"2025-26"},"CRCP_y14",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+13)","v":"2030-31"},"FRCP_y14",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+13)","v":"2035-36"}]
[null,"2001-02","2002","PRCP_y15",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+14)","v":"2026-27"},"CRCP_y15",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+14)","v":"2031-32"},"FRCP_y15",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+14)","v":"2036-37"}]
[null,"2002-03","2003","PRCP_y16",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+15)","v":"2027-28"},"CRCP_y16",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+15)","v":"2032-33"},"FRCP_y16",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+15)","v":{"$error":"#REF!"}}]
[null,"2003-04","2004"]
[null,"2004-05","2005"]
[null,"2005-06","2006",null,"CRY - FRY"]
[null,"2006-07","2007","dms_y1",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row),0)","v":"2020-21"}]
[null,"2007-08","2008","dms_y2",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+1),0)","v":"2021-22"}]
[null,"2008-09","2009","dms_y3",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+2),0)","v":"2022-23"}]
[null,"2009-10",2010,"dms_y4",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+3),0)","v":"2023-24"}]
[null,"2010-11",2011,"dms_y5",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+4),0)","v":"2024-25"}]
[null,"2011-12",2012,"dms_y6",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+5),0)","v":"2025-26"}]
[null,"2012-13",2013,"dms_y7",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+6),0)","v":"2026-27"}]
[null,"2013-14",2014,"dms_y8",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+7),0)","v":"2027-28"}]
[null,"2014-15",2015,"dms_y9",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+8),0)","v":"2028-29"}]
[null,"2015-16",2016,"dms_y10",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+9),0)","v":"2029-30"}]
[null,"2016-17",2017,"dms_y11",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+10),0)","v":"2030-31"}]
[null,"2017-18",2018,"dms_y12",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+11),0)","v":"2031-32"}]
[null,"2018-19",2019,"dms_y13",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+12),0)","v":"2032-33"}]
[null,"2019-20",2020,"dms_y14",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+13),0)","v":"2033-34"}]
[null,"2020-21",2021,"dms_y15",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+14),0)","v":"2034-35"}]
[null,"2021-22",2022,"dms_y16",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+15),0)","v":"2035-36"}]
[null,"2022-23",2023]
[null,"2023-24",2024]
[null,"2024-25",2025]
[null,"2025-26",2026]
[null,"2026-27",2027]
[null,"2027-28",2028]
[null,"2028-29",2029]
[null,"2029-30",2030]
[null,"2030-31",2031]
[null,"2031-32",2032]
[null,"2032-33",2033]
[null,"2033-34",2034]
[null,"2034-35",2035]
[null,"2035-36",2036]
[null,"2036-37","2037"]

{"sheet":"AER ETL","index":2,"n_rows":145,"n_cols":8,"rows_kept":145,"cut":false,"hidden":true,"merged":[[34,0,59,0],[34,37,34,58],[34,68,34,89],[32,37,32,58],[71,1,73,1],[32,68,32,89],[33,37,33,58],[33,68,33,89],[11,0,15,0],[12,4,12,8],[14,2,14,4],[18,0,25,0],[26,0,31,0]]}
[null,"AER ETL INFORMATION"]
[]
[null,"USES NAMED RANGES FLAG","yes","dms_Defined_Names_Used"]
[]
[null,"IF THIS IS AN ABC RIN - make sure the the named range CRY is applied and the named range dms_dollar_nom_UOM is applied"]
[null,"IF THIS IS A RESET RIN - make sure the named ranges CRY and dms_dollar_nom_UOM are NOT present in the workbook"]
[null,"FOR ABC RINS THAT SPAN MULTIPLE YEARS - make sure MultiYear Flag is set and final year entered as required"]
[]
[null,"Full trading name",{"$f":"INDEX(dms_TradingNameFull_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Australian Gas Distribution Co. "},null,"dms_TradingNameFull"]
[null,"Trading name",{"$f":"dms_TradingName","v":"Australian Distribution Co. (Gas)"}]
["Selected here","Model / RIN","PTRM","dms_Model"]
["Read from Business & other details","Source",{"$f":"dms_Selected_Source","v":"Regulatory proposal"},"dms_Source"]
[null,"Data quality","Consolidated","For DB purposes this is always Consoldiated"]
[null,"Data status","Public","For DB purposes this is always Public"]
[null,"Amendment reason",{"$f":"dms_Amendment_Text","v":"."},null,null,"dms_AmendmentReason"]
[null,"Submission date",{"$f":"dms_Typed_Submission_Date","v":"dd/mm/yy"},"dms_SubmissionDate"]
[]
["Redundant","EBSS - First application of scheme in forthcoming period?","No"]
["Pre-populated from lookup table","Data ingestion data quality","Consolidated","dms_DataQuality","Always Consolidated"]
[null,"Sector",{"$f":"INDEX(dms_Sector_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Gas"},"dms_Sector","=INDEX(dms_Sector_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Segment",{"$f":"INDEX(dms_Segment_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Distribution"},"dms_Segment","=INDEX(dms_Segment_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Regulatory Year Ending",{"$f":"dms_RYE_result","v":"2027"},"dms_RYE","=IF(dms_MultiYear_Flag=1,LEFT(dms_Specified_FinalYear,2)&RIGHT(dms_Specified_FinalYear,2),INDEX(dms_RYE_Formula_Result,MATCH(dms_Model,dms_Model_List)))"]
[null,"Reporting Period Type",{"$f":"INDEX(dms_RPT_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Financial"},"dms_RPT","=INDEX(dms_RPT_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"EB/CA Unit of Measure for Monetary Values","$0s","dms_dollar_nom_UOM","If the cover sheet is attached to an ABC RIN apply the NAMED RANGE to the cell"]
[null,"Security Classification","Public","dms_Classification","Always Public"]
[null,"Jurisdiction",{"$f":"INDEX(dms_JurisdictionList,MATCH(dms_TradingName,dms_TradingName_List))","v":"NSW"},"dms_Jurisdiction","=INDEX(dms_JurisdictionList,MATCH(dms_TradingName,dms_TradingName_List))"]
["Relevant for PTRM, RFMs and Reset RINS","$ REAL REFERENCES"]
[null,"Does the named range CRY exist in this file? ",{"$f":"IFERROR(CRY,\"NO\")","v":"NO"}]
[null,"CRY-1  (last full calendar year before CRY)",{"$f":"IFERROR(IF(dms_RPT=\"calendar\",CRY-1,LEFT(CRY,4)),\"CRY not present\")","v":"CRY not present"},"dms_Cal_Year_B4_CRY","'=IF(dms_RPT=\"financial\",VALUE(LEFT(dms_SingleYear_FinalYear_Result,4)),VALUE(LEFT(dms_SingleYear_FinalYear_Result,4)-1))"]
[null,"Dollar $ real month",{"$f":"INDEX(dms_RPTMonth_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"June"},"dms_RPTMonth","=INDEX(dms_RPTMonth_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Dollar $ real  (the last month before the FRCP_y1)",{"$f":"IF(dms_SingleYearModel=\"yes\",CONCATENATE(dms_RPTMonth)&\" \"&VALUE((LEFT(dms_CRY_start_year,2)&RIGHT(dms_CRY_start_year,2))),CONCATENATE(dms_RPTMonth)&\" \"&dms_DollarReal_year)","v":"June 2022"},"dms_DollarReal","=IF(SUM(dms_SingleYear_Model)>0,CONCATENATE(dms_RPTMonth)&\" \"&VALUE((LEFT(CRY,2))&RIGHT(CRY,2)),CONCATENATE(dms_RPTMonth)&\" \"&VALUE((LEFT(dms_RYE,2)&RIGHT(dms_RYE,2))))"]
[null,"Dollar $ real previous year (PRCP_y5)",{"$f":"CONCATENATE(dms_RPTMonth)&\" \"&dms_Previous_DollarReal_year","v":"June 2017"},"dms_DollarReal_Prev","=IF(SUM(dms_SingleYear_Model)>0,CONCATENATE(dms_RPTMonth)&\" \"&VALUE(((LEFT(CRY,2))&RIGHT(CRY,2))-1),CONCATENATE(dms_RPTMonth)&\" \"&VALUE(((LEFT(dms_CRCP_FirstYear_Result,2)&RIGHT(dms_CRCP_FirstYear_Result,2))))-1)"]
[null,"PTRM/ RFMs"]
[null,"Form of control",{"$f":"INDEX(dms_FormControl_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Tariff cap"},"dms_FormControl","=INDEX(dms_FormControl_List,MATCH(dms_TradingName,dms_TradingName_List))"]
["All potential values for Regulatory Years or RYEs as calculated","This block works out the various RYE's for ALL RIN types and MODELS"]
[null,"dms_start_year",{"$f":"FRCP_y1","v":"2022-23"},"=FRCP_y1","FRCP_y1 from cover sheet"]
[null,"dms_CRY_start_year",{"$f":"IFERROR(CRY,CRCP_y4)","v":"2020-21"},"=IFERROR(CRY,CRCP_y4)"]
[null,"dms_CRY_start_row",{"$f":"IFERROR(MATCH(dms_CRY_start_year,INDIRECT(dms_RPT),0),0)","v":34},"=IFERROR(MATCH(dms_CRY_start_year,INDIRECT(dms_RPT),0),0)"]
[null,"dms_FRCP_start_row",{"$f":"MATCH(dms_start_year,INDIRECT(dms_RPT),0)","v":36},"=MATCH(dms_start_year,INDIRECT(dms_RPT),0)","Uses FRCP_y1 as a start reference"]
[null,"dms_CRCP_start_row",{"$f":"dms_FRCP_start_row-dms_CRCPlength_Num","v":31},"=dms_FRCP_start_row-dms_CRCPlength_Num","Uses the value in dms_CRCPlength_Num"]
[null,"dms_PRCP_start_row",{"$f":"dms_FRCP_start_row-dms_CRCPlength_Num-dms_PRCPlength_Num","v":26},"=dms_FRCP_start_row-dms_CRCPlength_Num-dms_PRCPlength_Num","Uses the value in dms_CRCPlength_Num and dms_PRCPlength_Num"]
[null,"dms_RYE_start_row",{"$f":"dms_FRCP_start_row+(dms_FRCPlength_Num-1)","v":40},"=dms_FRCP_start_row+(dms_FRCPlength_Num-1)","Uses the value in dms_FRCPlength_Num-1"]
[null,"FRCP_start_year",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row)","v":"2022-23"},"=INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row)","Converts the FRCP start row to display the year"]
[null,"CRCP_start_year",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row)","v":"2017-18"},"=INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row)","Converts the CRCP start row to display the year"]
[null,"PRCP_start_year",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row)","v":"2012-13"},"=INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row)","Converts the PRCP start row to display the year"]
[null,"FRCP_final_year",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+dms_FRCPlength_Num-1)","v":"2026-27"},"=INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+dms_FRCPlength_Num-1)","Finds the FRCP final year"]
[null,"CRCP_final_year",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+dms_CRCPlength_Num-1)","v":"2021-22"},"=INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+dms_CRCPlength_Num-1)","Finds the CRCP final year"]
[null,"PRCP_final_year",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+dms_FRCPlength_Num-1)","v":"2016-17"},"=INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+dms_FRCPlength_Num-1)","Finds the PRCP final year"]
[null,"dms_Reset_final_year",{"$f":"INDEX(INDIRECT(dms_RPT),dms_RYE_start_row)","v":"2026-27"},"=INDEX(INDIRECT(dms_RPT),dms_RYE_start_row)","For Resets and PTRM/RFMs (same as FRCP_final_year)"]
[null,"dms_SpecifiedYear_final_year",{"$f":"FRY","v":{"$error":"#NAME?"}},"=FRY","FRY from cover sheet"]
[null,"dms_DollarReal_year",{"$f":"LEFT(CRCP_final_year,2)&RIGHT(CRCP_final_year,2)","v":"2022"},"=LEFT(CRCP_final_year,2)&RIGHT(CRCP_final_year,2)","Uses the value in CRCP_final_year"]
[null,"dms_Previous_DollarReal_year",{"$f":"LEFT(PRCP_final_year,2)&RIGHT(PRCP_final_year,2)","v":"2017"},"=LEFT(PRCP_final_year,2)&RIGHT(PRCP_final_year,2)","Uses the value in PRCP_final_year"]
[null,"dms_CRY_RYE",{"$f":"IFERROR(LEFT(CRY,2)&RIGHT(CRY,2),0)","v":0},"=IFERROR(LEFT(CRY,2)&RIGHT(CRY,2),0)","For ABC single year RINS"]
[null,"dms_Reset_RYE",{"$f":"IF(dms_Model_Span>1,IF(dms_Model=\"RFM\",(LEFT(dms_DollarReal_year,2)&RIGHT(dms_DollarReal_year,2)),(LEFT(dms_Reset_final_year,2)&RIGHT(dms_Reset_final_year,2))),0)","v":"2027"},"=IF(dms_Model_Span>1,IF(dms_Model=\"RFM\",(LEFT(dms_DollarReal_year,2)&RIGHT(dms_DollarReal_year,2)),(LEFT(dms_Reset_final_year,2)&RIGHT(dms_Reset_final_year,2))),0)","If model span > 1 then uses dms_Reset_RYE otherwise it's a multi year ABC and uses dms_Specified_RYE"]
[null,"dms_Specified_RYE",{"$f":"IF(dms_MultiYear_ResponseFlag=\"Yes\",(LEFT(dms_Specified_FinalYear,2)&RIGHT(dms_Specified_FinalYear,2)),0)","v":0},"=IF(dms_MultiYear_ResponseFlag=\"Yes\",(LEFT(dms_Specified_FinalYear,2)&RIGHT(dms_Specified_FinalYear,2)),0)","If multi year ABC - uses dms_Specified_FinalYear"]
[null,"dms_Model_Span",{"$f":"INDEX(dms_Model_Span_List,MATCH(dms_Model,dms_Model_List))","v":5},"=INDEX(dms_Model_Span_List,MATCH(dms_Model,dms_Model_List))","A result of 5 is used to signify that it is more than 1 year span"]
[null,"dms_RYE_result",{"$f":"IF(dms_MultiYear_ResponseFlag=\"yes\",dms_Specified_RYE,(IF(dms_Model_Span>1,dms_Reset_RYE,dms_CRY_RYE)))","v":"2027"},"=IF(dms_MultiYear_ResponseFlag=\"yes\",dms_Specified_RYE,(IF(dms_Model_Span>1,dms_Reset_RYE,dms_CRY_RYE)))","Nested IF - feeds into dms_RYE"]
[null,"dms_Reset_Span",{"$f":"IF(dms_Reset_RYE>0,CONCATENATE(FRCP_y1,\" to \",FRCP_final_year),0)","v":"2022-23 to 2026-27"},"=IF(dms_Reset_RYE>0,CONCATENATE(FRCP_y1,\" to \",FRCP_final_year),0)","Reset span of years as text"]
[null,"dms_SpecifiedYear_Span",{"$f":"IF(dms_Specified_RYE>0,CONCATENATE(CRY,\" to \",dms_Specified_FinalYear),0)","v":0},"=IF(dms_Specified_RYE>0,CONCATENATE(CRY,\" to \",dms_Specified_FinalYear),0)","Multi year ABC span of years as text"]
[null,"dms_Header_Span",{"$f":"IF(dms_MultiYear_Flag=1,dms_SpecifiedYear_Span,IF(dms_Model_Span>1,dms_y1&\" - \"&FRCP_final_year,CRY))","v":"2020-21 - 2026-27"},"=IF(dms_MultiYear_Flag=1,dms_SpecifiedYear_Span,IF(dms_Model_Span>1,dms_Reset_Span,CRY))","NESTED IF - for Sheet Headers"]
[null,"ABC RINS THAT SPAN MULTIPLE YEARS"]
[null,"This is a multi year ABC RIN?","No"]
[null,null,{"$f":"IF(dms_MultiYear_ResponseFlag=\"No\",0,1)","v":0},"dms_MultiYear_Flag","This is set from the answer provided above"]
[null,null,{"$f":"IF(dms_MultiYear_Flag=1,FRY,\"not a Multiple year submission\")","v":"not a Multiple year submission"},"dms_Specified_FinalYear","The result here is returned to dms_CRCP_FinalYear_Result if response to Q in C73 is \"yes\" and dms_MultiYear_Flag is set to 1"]
[null," Start year for 5.2 in Multi year ABC RINS",{"$f":"IFERROR(IF(dms_MultiYear_Flag=1,FRY,CRY),\"not an ABC\")","v":"not an ABC"},"dms_0502_Inst_Year","=IF(dms_MultiYear_Flag=1,FRY,CRY)",null,"For single year RINS this is CRY - multi year RINS need to start a the end of the span of years (ie. FRY)"]
[null,"WHAT IS THE RYE?"]
[null,"Reg Period Lengths"]
[null,"PRCP length in years",{"$f":"INDEX(dms_PRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))","v":5},"dms_PRCPlength_Num","=INDEX(dms_PRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"CRCP length in years",{"$f":"INDEX(dms_CRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))","v":5},"dms_CRCPlength_Num","=INDEX(dms_CRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"FRCP length in years",{"$f":"INDEX(dms_FRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))","v":5},"dms_FRCPlength_Num","=INDEX(dms_FRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Single year RIN?"]
[null,"Single Year ABC RIN ?",{"$f":"IF(dms_Model=\"EB\",1,0)","v":0},"dms_EB"]
[null,null,{"$f":"IF(dms_Model=\"CA\",1,0)","v":0},"dms_CA","=dms_SingleYear_Model"]
[null,null,{"$f":"IF(dms_Model=\"ARR\",1,0)","v":0},"dms_ARR"]
[null,"Is this a single Year ABC RIN?",{"$f":"IF(SUM(dms_SingleYear_Model)=1,\"yes\",\"no\")","v":"no"},"dms_SingleYearModel","=IF(SUM(dms_SingleYear_Model)=1,\"yes\",\"no\")"]
[null,"Single Year Final Year Result",{"$f":"IF(AND(dms_SingleYearModel=\"yes\",dms_MultiYear_Flag=0),CRY,0)","v":0},"dms_SingleYear_FinalYear_Result","=IFERROR(IF(SUM(dms_SingleYear_Model)<>0,(INDIRECT(dms_SingleYear_FinalYear_Ref)),\"not a single year RIN\"),\"CRY not present\")"]
[null,"Multi year RIN?"]
[]
[null,"Multi Year Reset/Model?",{"$f":"IF(dms_Model_Span>1,\"yes\",\"no\")","v":"yes"}]
[null,"Final year result for Reset/Model",{"$f":"IF(dms_Model_Span>1,dms_Reset_final_year,0)","v":"2026-27"},"dms_MultiYear_FinalYear_Result","dms_CRCP_FinalYear_Result"]
[]
[null,"Multi Year ABC RIN?",{"$f":"IF(dms_MultiYear_Flag=1,\"yes\",\"no\")","v":"no"},"dms_MultiYear_ABC_RIN"]
[null,"Final year result for ABC multi year",{"$f":"IF(dms_MultiYear_Flag=1,C50,0)","v":0}]
[]
[null,"EB RINS"]
[null,"Calendar Year for table 3.6 data",{"$f":"IFERROR(IF(dms_Segment=\"Transmission\",dms_Cal_Year_B4_CRY,CRY),\"CRY not present\")","v":"CRY not present"},"dms_0306_Year","=IF(dms_Segment=\"Transmission\",dms_Cal_Year_B4_CRY,CRY)"]
[null,"CA RINS"]
[null,"Find how many rows in tables 6.3 sustained interruptions?",null,null,"dms_060301_MaxRows only returns a valid value when cover sheet is attached to a CA file"]
[null,null,{"$f":"IF(dms_Model<>\"CA\",\"not a CA\",\"Is a CA\")","v":"not a CA"},null,"=IF(dms_Model<>\"CA\",\"not a CA\",\"Is a CA\")"]
[null,"dms_060301_Avg_Duration_Sustained_Int_Values present?",{"$f":"IFERROR(IF(INDEX(dms_060301_Avg_Duration_Sustained_Int_Values,1,1)<>\"\",\"yes\",\"no\"),\"no\")","v":"no"},"dms_060301_checkvalue","=IFERROR(IF(INDEX(dms_060301_Avg_Duration_Sustained_Int_Values,1,1)<>\"\",\"yes\",\"no\"),\"no\")"]
[null,null,{"$f":"IF(AND(dms_Model=\"CA\",(dms_060301_checkvalue=\"no\")),\"error - NR not present\",\"no errors\")","v":"no errors"},null,"=IF(AND(dms_Model=\"CA\",(dms_060301_checkvalue=\"no\")),\"error - NR not present\",\"no errors\")"]
[null,"Table 6.3.1 - last row reference",{"$f":"IFERROR(IF(dms_Model=\"CA\",LOOKUP(2,1/(dms_060301_Avg_Duration_Sustained_Int_Values<>\"\"),(ROW(dms_060301_Avg_Duration_Sustained_Int_Values))),\"not a CA\"),\"6.3 not present\")","v":"not a CA"},"dms_060301_LastRow","=IFERROR(IF(dms_Model=\"CA\",LOOKUP(2,1/(dms_060301_Avg_Duration_Sustained_Int_Values<>\"\"),(ROW(dms_060301_Avg_Duration_Sustained_Int_Values))),\"not a CA\"),\"6.3 not present\")"]
[null,"Table 6.3.1 - max number rows",{"$f":"IFERROR(IF(dms_Model=\"CA\",(dms_060301_LastRow-15),\"not a CA\"),\"error\")","v":"not a CA"},"dms_060301_MaxRows","=IFERROR(IF(dms_Model=\"CA\",(dms_060301_LastRow-15),\"not a CA\"),\"error\")"]
[null,"Table 6.6.3 - Public lighting repair - no. business days",{"$f":"INDEX(dms_663_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"-"},"dms_663","=INDEX(dms_663_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"ARR or RESET RINS"]
[null,"How many rows in tables 6.1 or 6.7?  (leap year?)","insert dms_LeapYear NR if required",null,"'dms_LeapYear is used to determine dms_060701_Max_Rows BUT it is only found on worksheet 6.1 or 6.7 and the date value in the cell is used to determine whether it is a leap year"]
[null,"Is dms_LeapYear named range present?",{"$f":"IFERROR(IF(dms_LeapYear,\"yes\"),\"no\")","v":"no"}]
[null,"Table 6.7.1 - includes a leap year?",{"$f":"\nIFERROR(IF(MONTH(DATE(YEAR(dms_LeapYear),2,29))=2,\"is a leap year\",\"not a leap year\"),\n\"dms_LeapYear not present\")","v":"dms_LeapYear not present"},"dms_LeapYear_Result","=IFERROR(IF(MONTH(DATE(YEAR(dms_LeapYear),2,29))=2,\"is a leap year\",\"not a leap year\"),\"dms_LeapYear not present\")"]
[null,"MaxRows if Reset and leap year",{"$f":"IF(dms_LeapYear_Result=\"is a leap year\",1827,1826)","v":1826},"dms_060701_Reset_MaxRows","=IF(dms_LeapYear_Result=\"is a leap year\",1827,1826)",null,null,"number of days present in Reset RIN table"]
[null,"MaxRows if ARR and leap year",{"$f":"IF(dms_LeapYear_Result=\"is a leap year\",366,365)","v":365},"dms_060701_ARR_MaxRows","=IF(dms_LeapYear_Result=\"is a leap year\",366,365)",null,null,"number of days present in ARR RIN table"]
[null,"Table 6.7.1 - Max Rows (leap year/ non leap year)",{"$f":"IF(dms_Model=\"ARR\",dms_060701_ARR_MaxRows,IF(dms_Model=\"Reset\",dms_060701_Reset_MaxRows,\"not a relevant RIN type\"))","v":"not a relevant RIN type"},"dms_060701_MaxRows","=IF(dms_Model=\"ARR\",dms_060701_ARR_MaxRows,IF(dms_Model=\"Reset\",dms_060701_Reset_MaxRows,\"not a relevant RIN type\"))"]
[null,"How many columns in 6.7?   (4 or 5 feeder categories)",{"$f":"IF(dms_FifthFeeder_flag_NSP=\"NO\",\"This NSP has only 4 feeder categories\",\"This NSP has 5 feeder categories\")","v":"This NSP has only 4 feeder categories"}]
[null,"Table 6.7.1 - Last column (# of feeder categories > 4)",{"$f":"IF(dms_FifthFeeder_flag_NSP=\"NO\",10,12)","v":10},"dms_060701_MaxCols","=IF(dms_FifthFeeder_flag_NSP=\"NO\",8,10)"]
[null,"Table 6.7.1 - Number of offset rows",{"$f":"IF(dms_Model=\"ARR\",15,9)","v":9},"dms_060701_OffsetRows","=IF(dms_Model=\"ARR\",15,9)"]
[null,"Start date for telephone answering in 6.1 or 6.7?",null,null,"Using 060101 as naming standard not 060701 for start dates"]
[null,"Table 6.1.1 and 6.7.1 - Start Date as Text",{"$f":"IF(dms_SingleYearModel=\"yes\",(CONCATENATE(IF(LEN(CRY)=4,\"1-Jan-\",\"1-Jul-\"),LEFT(CRY,4))),(CONCATENATE(IF(LEN(PRCP_y4)=4,\"1-Jan-\",\"1-Jul-\"),LEFT(PRCP_y4,4))))","v":"1-Jul-2015"},"dms_060101_StartDateTxt","=IF(SUM(dms_SingleYear_Model)>1,(CONCATENATE(IF(LEN(CRY)=4,\"1-Jan-\",\"1-Jul-\"),LEFT(CRY,4))),(CONCATENATE(IF(LEN(CRCP_y4)=4,\"1-Jan-\",\"1-Jul-\"),LEFT(CRCP_y4,4))))"]
[null,"Table 6.1.1 and 6.7.1 - Start Date as Date Value",{"$f":"DATEVALUE(dms_060701_StartDateTxt)","v":42186},"dms_060101_StartDateVal","=DATEVALUE(dms_060701_StartDateTxt)"]
[null,"ARRs"]
[null,"How many rows in table 6.8?","insert dms_060801_StartCell NR if required",null,"dms_060801_StartCell is only found on worksheet 6.8 and is used to determine the starting date for the date range"]
[null,"Is dms_060801_StartCell named range present?","yes",null,"=IFERROR(IF((ROW(dms_060801_StartCell)-1)=1,\"yes\",\"yes\"),\"no\")"]
[null,"Table 6.8 - Number of offset rows",12,"dms_0608_OffsetRows","=IFERROR(IF(dms_Model=\"ARR\",(ROW(dms_060801_StartCell)-1),\"not an ARR\"),\"6.8 error\")"]
[null,"Table 6.8 - Last row","0","dms_0608_LastRow","=IFERROR(IF(dms_060801_StartCell<>\"\",IF(dms_Model=\"ARR\",(LOOKUP(2,1/(dms_060801_01_Values<>\"\"),(ROW(dms_060801_01_Values)))),\"not an ARR\"),0),\"0\")"]
[null,"Table 6.8 - MaxRows",{"$f":"IFERROR(IF(dms_Model=\"ARR\",(MAX(0,dms_0608_LastRow-dms_0608_OffsetRows)),\"not an ARR\"),\"0\")","v":"not an ARR"},"dms_060801_MaxRows","=IFERROR(IF(dms_Model=\"ARR\",(MAX(0,dms_0608_LastRow-dms_0608_OffsetRows)),\"not an ARR\"),\"0\")"]
[null,"TNSP RESET RINS"]
[null,"Table 7.9.4 only appears in TNSPs Reset RIN"]
[null,"Table 7.9.4 - first year",{"$f":"LEFT(PRCP_y3,4)","v":"2014"},"dms_070904_Start_Year","=LEFT(PRCP_y3,4)"]
[]
[null,"MISC"]
[null,"Distribution Determination Reference",{"$f":"INDEX(dms_DeterminationRef_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"-"},"dms_DeterminationRef"]
[null,"Public lighting NSP?",{"$f":"INDEX(dms_Public_Lighting_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"NO"},"dms_Public_Lighting","=INDEX(dms_Public_Lighting_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"CBD Feeder for this business",{"$f":"INDEX(dms_CBD_flag,MATCH(dms_TradingName,dms_TradingName_List))","v":"NO"},"dms_CBD_flag_NSP"]
[null,"Urban Feeder for this business",{"$f":"INDEX(dms_Urban_flag,MATCH(dms_TradingName,dms_TradingName_List))","v":"NO"},"dms_Urban_flag_NSP"]
[null,"Short rural Feeder for this business",{"$f":"INDEX(dms_ShortRural_flag,MATCH(dms_TradingName,dms_TradingName_List))","v":"NO"},"dms_ShortRural_flag_NSP"]
[null,"Long rural Feeder for this business",{"$f":"INDEX(dms_LongRural_flag,MATCH(dms_TradingName,dms_TradingName_List))","v":"NO"},"dms_LongRural_flag_NSP"]
[null,"Fifth Feeder Category (eg. TasNetworks (D))",{"$f":"INDEX(dms_FeederType_5_flag,MATCH(dms_TradingName,dms_TradingName_List))","v":"NO"},"dms_FifthFeeder_flag_NSP","=INDEX(dms_FeederType_5_flag,MATCH(dms_TradingName,dms_TradingName_List))"]
[]
[null,"DISCARD FILES"]
[null,"discard this record?","NO","dms_DISCARD","If record is to be discarded from DB set this flag to YES"]
[]
[null,"SUBSET FILES"]
[null,"Is this Submission File a Subset File","NO","dms_Partial"]
[]
[]
[null,"REGULATORY YEARS FOR MULTI RYE SUBMISSIONS"]
[null,"Multiple RYE flag","NO","dms_Multi_RYE_flag"]
[null,null,"Manually specify RYE","Named ranges to apply"]
[null,null,2013,"dms_RYE_01"]
[null,null,2014,"dms_RYE_02"]
[null,null,2015,"dms_RYE_03"]
[null,null,2016,"dms_RYE_04"]
[null,null,2017,"dms_RYE_05"]
[null,null,2018,"dms_RYE_06"]
[null,null,2019,"dms_RYE_07"]
[null,null,2020,"dms_RYE_08"]
[null,null,2021,"dms_RYE_09"]

{"sheet":"Business & other details","index":3,"n_rows":68,"n_cols":79,"rows_kept":68,"cut":false,"hidden":true,"merged":[[55,25,55,34],[55,37,55,52],[63,25,65,34],[63,37,65,81],[67,25,67,34],[67,37,67,52],[57,25,57,34],[57,37,57,52],[59,25,59,34],[59,37,59,52],[61,25,61,34],[61,37,61,52],[49,73,49,80],[50,37,50,44],[50,46,50,53],[50,55,50,62],[50,64,50,71],[50,73,50,80],[49,25,49,34],[49,37,49,44],[49,46,49,53],[49,55,49,62],[49,64,49,71],[47,37,47,44],[47,46,47,53],[47,55,47,62],[47,64,47,71],[47,73,47,80],[45,73,45,80],[46,37,46,44],[46,46,46,53],[46,55,46,62],[46,64,46,71],[46,73,46,80],[45,25,45,34],[45,37,45,44],[45,46,45,53],[45,55,45,62],[45,64,45,71],[43,37,43,44],[43,46,43,53],[43,55,43,62],[43,64,43,71],[43,73,43,80],[42,37,42,44],[42,46,42,53],[42,55,42,62],[42,64,42,71],[42,73,42,80],[33,21,33,35],[33,37,33,58],[33,60,33,66],[33,68,33,89],[41,25,41,34],[41,37,41,44],[41,46,41,53],[41,55,41,62],[41,64,41,71],[41,73,41,80],[31,21,31,35],[31,37,31,58],[31,60,31,66],[31,68,31,89],[32,21,32,35],[32,37,32,58],[32,60,32,66],[32,68,32,89],[24,21,24,35],[24,37,24,51],[24,60,24,66],[24,68,24,82],[25,21,25,35],[25,37,25,40],[25,49,25,51],[25,60,25,66],[25,68,25,71],[25,80,25,82],[22,68,22,89],[23,21,23,35],[23,37,23,58],[23,60,23,66],[23,68,23,89],[16,21,16,35],[16,37,16,48],[22,21,22,35],[22,37,22,58],[22,60,22,66],[0,7,2,15],[3,21,3,57],[6,21,6,75],[8,16,8,93],[15,21,15,35],[15,37,15,58]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(dms_Worksheet_List,MATCH(dms_Model,dms_Model_List))","v":"POST TAX REVENUE MODEL"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(dms_TradingNameFull_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Australian Gas Distribution Co. "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"dms_Header_Span","v":"2020-21 - 2026-27"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BUSINESS & OTHER DETAILS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INSTRUCTIONS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Complete the following business details regulatory template before entering data or values in any other regulatory template. This regulatory template is linked to other cells within the spreadsheet and automatically generates column headings and conditional formatting to distinguish business specific input and non-input cells. "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUBMISSION PARTICULARS INPUT SHEET"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENTITY DETAILS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Business Name"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Short name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"dms_InputTradingName","v":"Australian Distribution Co. (Gas)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ACN/ABN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(dms_ABN_List,MATCH(dms_TradingName,dms_TradingName_List))","v":11222333444}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Business Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Postal Address"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Address 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(dms_Addr1_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"123 Straight Street"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Address 1",null,null,null,null,null,null,null,{"$f":"INDEX(dms_PAddr1_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"PO Box 123"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Address 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(dms_Addr2_List,MATCH(dms_TradingName,dms_TradingName_List))),\"\",(INDEX(dms_Addr2_List,MATCH(dms_TradingName,dms_TradingName_List))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Address 2",null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(dms_PAddr2_List,MATCH(dms_TradingName,dms_TradingName_List))),\"\",(INDEX(dms_PAddr2_List,MATCH(dms_TradingName,dms_TradingName_List))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Suburb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(dms_Suburb_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"SYDNEY"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Suburb",null,null,null,null,null,null,null,{"$f":"INDEX(dms_PSuburb_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"SYDNEY"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(dms_State_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"NSW"},null,null,null,null,null,null,null,null,null,"Post code",null,null,null,null,null,null,null,null,null,null,null,null,"State",null,null,null,null,null,null,null,{"$f":"INDEX(dms_PState_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"NSW"},null,null,null,null,null,null,null,null,null,"Post code"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"`"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact Names"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-- enter name --",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,null,null,null,null,null,null,"-- enter name --"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Phone",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-- enter phone number --",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Phone",null,null,null,null,null,null,null,"-- enter phone number --"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-- enter email address --",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,"-- enter email address --"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REGULATORY CONTROL PERIODS"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forthcoming period",null,null,null,null,null,null,null,null,null,null,null,"2022-23",null,null,null,null,null,null,null,null,{"$f":"FRCP_y2","v":"2023-24"},null,null,null,null,null,null,null,null,{"$f":"FRCP_y3","v":"2024-25"},null,null,null,null,null,null,null,null,{"$f":"FRCP_y4","v":"2025-26"},null,null,null,null,null,null,null,null,{"$f":"FRCP_y5","v":"2026-27"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FRCP_y6","v":"2027-28"},null,null,null,null,null,null,null,null,{"$f":"FRCP_y7","v":"2028-29"},null,null,null,null,null,null,null,null,{"$f":"FRCP_y8","v":"2029-30"},null,null,null,null,null,null,null,null,{"$f":"FRCP_y9","v":"2030-31"},null,null,null,null,null,null,null,null,{"$f":"FRCP_y10","v":"2031-32"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FRCP_y11","v":"2032-33"},null,null,null,null,null,null,null,null,{"$f":"FRCP_y12","v":"2033-34"},null,null,null,null,null,null,null,null,{"$f":"FRCP_y13","v":"2034-35"},null,null,null,null,null,null,null,null,{"$f":"FRCP_y14","v":"2035-36"},null,null,null,null,null,null,null,null,{"$f":"FRCP_y15","v":"2036-37"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESETS",null,"Current period",null,null,null,null,null,null,null,null,null,null,null,{"$f":"CRCP_y1","v":"2017-18"},null,null,null,null,null,null,null,null,{"$f":"CRCP_y2","v":"2018-19"},null,null,null,null,null,null,null,null,{"$f":"CRCP_y3","v":"2019-20"},null,null,null,null,null,null,null,null,{"$f":"CRCP_y4","v":"2020-21"},null,null,null,null,null,null,null,null,{"$f":"CRCP_y5","v":"2021-22"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CRCP_y6","v":"2022-23"},null,null,null,null,null,null,null,null,{"$f":"CRCP_y7","v":"2023-24"},null,null,null,null,null,null,null,null,{"$f":"CRCP_y8","v":"2024-25"},null,null,null,null,null,null,null,null,{"$f":"CRCP_y9","v":"2025-26"},null,null,null,null,null,null,null,null,{"$f":"CRCP_y10","v":"2026-27"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CRCP_y11","v":"2027-28"},null,null,null,null,null,null,null,null,{"$f":"CRCP_y12","v":"2028-29"},null,null,null,null,null,null,null,null,{"$f":"CRCP_y13","v":"2029-30"},null,null,null,null,null,null,null,null,{"$f":"CRCP_y14","v":"2030-31"},null,null,null,null,null,null,null,null,{"$f":"CRCP_y15","v":"2031-32"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Previous period",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PRCP_y1","v":"2012-13"},null,null,null,null,null,null,null,null,{"$f":"PRCP_y2","v":"2013-14"},null,null,null,null,null,null,null,null,{"$f":"PRCP_y3","v":"2014-15"},null,null,null,null,null,null,null,null,{"$f":"PRCP_y4","v":"2015-16"},null,null,null,null,null,null,null,null,{"$f":"PRCP_y5","v":"2016-17"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PRCP_y6","v":"2017-18"},null,null,null,null,null,null,null,null,{"$f":"PRCP_y7","v":"2018-19"},null,null,null,null,null,null,null,null,{"$f":"PRCP_y8","v":"2019-20"},null,null,null,null,null,null,null,null,{"$f":"PRCP_y9","v":"2020-21"},null,null,null,null,null,null,null,null,{"$f":"PRCP_y10","v":"2021-22"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUBMISSION DETAILS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RIN type",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDIRECT(dms_Model)","v":"Post Tax Revenue Model"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source",null,null,null,null,null,null,null,null,null,null,null,{"$f":"dms_InputSource","v":"Regulatory proposal"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"THIS FILE",null,"Data Quality",null,null,null,null,null,null,null,null,null,null,null,"Consolidated"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,"Public"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amended RIN \nAmendment Reason",null,null,null,null,null,null,null,null,null,null,null,"."]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Submission Date",null,null,null,null,null,null,null,null,null,null,null,"dd/mm/yy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please enter date this file submitted to AER"]

{"sheet":"Intro","index":4,"n_rows":59,"n_cols":12,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Gas Distribution Service Provider"]
[null,null,null,null,null,null,null,"Post-Tax Revenue Model"]
[null,null,null,null,null,null,null,null,null,null,"Version:",2]
[null,null,null,null,null,null,null,null,null,null,"Date:","December 2020"]
[]
[]
[null," Introduction",null,null,null,null,null,null,null,"Gas Distribution Model"]
[]
[]
[]
[]
[null,null,"This model illustrates the basic elements of the AER's building block calculation and associated price and revenue constraints for gas distribution service providers."]
[null,null,"The model is intended to produce X factors that are applicable to the revenue cap, price cap and revenue yield methodologies for smoothing revenue."]
[null,null,"Building block revenues and cash flows are modelled in nominal terms unless specified otherwise."]
[]
[null,null,"INSTRUCTIONS FOR USE"]
[null,null,"The full PTRM handbook is available on the AER website at https://www.aer.gov.au/node/74037"]
[]
[null,null,"1. Prior to the commencement of the access arrangement period"]
[]
[null,null,"1a. Fill out input cells on the 'DMS Input' sheet. These input cells are highlighted blue. "]
[null,null,"This provides information on the service provider submitting the PTRM and the context for the PTRM preparation."]
[null,null,"This information also controls the automatic import of the PTRM into the AER's Data Management System (DMS)."]
[]
[null,null,"1b. Fill out input cells on the 'PTRM Input' sheet. These input cells are highlighted blue. "]
[null,null,"This provides the data for the PTRM calculations."]
[null,null,"In general, input expenditure data should be valued in real dollar terms of the year indicated, as at the end of that year."]
[null,null,"Units and basis for entry are specified where required for each data table."]
[null,null,"Review any cautions (which are generated based on data entered) before continuing."]
[]
[null,null,"1c. Determine the forecast revenue (smoothed revenue) using the 'X factors' sheet"]
[null,null,"A CPI-X reference tariff variation mechanism has been implemented in this financial model as required under Rules 92(1) and 97 for the purposes of revenue equalisation."]
[null,null,"This sheet provides for the calculation of X factors under three basic reference tariff variation mechanisms, namely a weighted average price cap, revenue cap and revenue yield. "]
[null,null,"The X factor values may differ for each year of the access arrangement period but must be set such that the present values of forecast (smoothed) revenues is equal to the NPV of total (unsmoothed) revenue for that period."]
[null,null,"This sheet provides input cells for each X factor and contains macro buttons which should be used to goal seek an X factor value for a specific year to equate the preset values of smoothed and unsmoothed revenues."]
[]
[null,null,"2. Within the access arrangement period when updating the annual return on debt"]
[]
[null,null,"2a. Update input cells on the 'DMS Input' sheet. These input cells are highlighted blue. "]
[null,null,"Check that the contact details are still current and describe the new amendment."]
[]
[null,null,"2b. Update input cells on the 'PTRM Input' sheet. These input cells are highlighted blue. "]
[null,null,"In general, the only row that should be changed is the Trailing Average Portfolio Return on Debt (row 379)."]
[null,null,"The basis for updating the annual return on debt will be in accordance with the relevant access arrangement decision prior to the commencement of the period."]
[]
[null,null,"2c. Determine the forecast revenue (smoothed revenue) using the 'X factors' sheet"]
[null,null,"Indicate the year of the annual debt update (cell F21) to ensure the correct content-sensitive cautions are displayed. "]
[null,null,"Enter new X factors for this year (and potentially later years within the access arrangement period) in order to equate the NPVs of smoothed and unsmoothed revenues."]
[null,null,"The macro buttons should be used to goal seek the X factor for these specific years."]
[null,null,"Note that X factors for earlier years within the access arrangement period should not be changed."]
[]
[]
[null,null,"VERSION RECORD"]
[]
[null,null,"Version","Date",null,"Description"]
[null,null,1,"April 2020",null,"Initial model"]
[]
[null,null,2,"April 2021",null,"Applied inflation review final position for calculation of expected inflation."]

{"sheet":"DMS input","index":5,"n_rows":42,"n_cols":12,"rows_kept":42,"cut":false,"hidden":false,"merged":[[31,2,31,4],[41,2,41,4],[1,1,1,2],[1,6,1,7],[15,2,15,4],[38,2,38,8],[13,2,13,7],[14,2,14,4]]}
[]
[null,{"$f":"C16&\" - DMS Input\"&\" - DNSP PTRM - version \"&Intro!$L$4","v":"Aus Gas - DMS Input - DNSP PTRM - version 2"},null,null,null,null,"Input cells are in blue"]
[]
[]
[]
[null,"This sheet requests information that allows the AER to automatically import the PTRM into our data management system (DMS)."]
[null,"This sheet's metadata relates to the business and context for the PTRM (rather than the PTRM itself)."]
[null,"Only change blue input cells. Some rows are hidden. To facilitate the automatic import, please do not delete or add rows on this sheet."]
[null,"This hidden data is automatically populated based on data entered on the PTRM input sheet. "]
[null,"Throughout the rest of the workbook, defined name ranges are used to identify data that is imported into the DMS."]
[]
[null,"Entity details"]
[]
[null,"Trading name","Australian Distribution Co. (Gas)"]
[null,"ACN / ABN",{"$f":"INDEX(dms_ABN_List,MATCH(dms_TradingName,dms_TradingName_List))","v":11222333444}]
[null,"Business short name","Aus Gas"]
[]
[]
[null,"Regulatory process details"]
[]
[null,"Forthcoming regulatory control period",{"$f":"'PTRM input'!G60","v":"2026-27"},{"$f":"IF(COUNTA($C21:C21)>='PTRM input'!$R$7,\"\",'PTRM input'!H60)","v":"2027-28"},{"$f":"IF(COUNTA($C21:D21)>='PTRM input'!$R$7,\"\",'PTRM input'!I60)","v":"2028-29"},{"$f":"IF(COUNTA($C21:E21)>='PTRM input'!$R$7,\"\",'PTRM input'!J60)","v":"2029-30"},{"$f":"IF(COUNTA($C21:F21)>='PTRM input'!$R$7,\"\",'PTRM input'!K60)","v":"2030-31"},{"$f":"IF(COUNTA($C21:G21)>='PTRM input'!$R$7,\"\",'PTRM input'!L60)","v":"2031-32"},{"$f":"IF(COUNTA($C21:H21)>='PTRM input'!$R$7,\"\",'PTRM input'!M60)","v":"2032-33"},{"$f":"IF(COUNTA($C21:I21)>='PTRM input'!$R$7,\"\",'PTRM input'!N60)","v":"2033-34"},{"$f":"IF(COUNTA($C21:J21)>='PTRM input'!$R$7,\"\",'PTRM input'!O60)","v":"2034-35"},{"$f":"IF(COUNTA($C21:K21)>='PTRM input'!$R$7,\"\",'PTRM input'!P60)","v":"2035-36"}]
[null,"Year prior to the FRCP",{"$f":"'PTRM input'!F525","v":"2025-26"}]
[]
[null,"Current regulatory control period"]
[]
[]
[null,"Previous regulatory control period"]
[]
[]
[null,"Sector","Gas"]
[null,"Segment","Distribution"]
[null,"Source","Regulatory proposal"]
[null,"Regulatory Year Ending",{"$f":"LEFT('X factors'!$F$21,2)&RIGHT('X factors'!$F$21,2)","v":"2027"}]
[null,"Reporting Period Type",{"$f":"IF(LEN(C21)=4,\"Calendar\",IF(LEN(C21)=7,\"Financial\",\"Other\"))","v":"Financial"}]
[null,"RIN or Model Type","PTRM"]
[null,"Security Classification","Public"]
[null,"Data quality (Actual, estimate, consolidated)","Consolidated"]
[null,"Model response - version no."]
[null,"Amended model submission - reason"]
[null,"Model template - version no.",2]
[null,"$ real",{"$f":"'PTRM input'!F525","v":"2025-26"}]
[null,"Form of control","Tariff cap"]

{"sheet":"Key inputs & assumptions","index":6,"n_rows":138,"n_cols":24,"rows_kept":138,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Key inputs and assumptions"]
[]
[]
[]
[]
[null,"1. Remaining years to gas network closure from 2026-27"]
[]
[null,null,"Remaining years",19]
[]
[null,"2. Asset lives"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic"]
[null,null,"Economic or Technical","Economic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Technical"]
[]
[null,null,null,"Average remaining technical life","Average remaining economic life","Standard technical life","Standard economic life","Average tax remaining technical life","Average tax remaining economic life","Tax standard technical life","Tax standard economic life"]
[null,null,"HP Mains",55.200877195824859,{"$f":"IF(D16>$D$9,$D$9,D16)","v":19},50,{"$f":"IF(F16>$D$9,$D$9,F16)","v":19},34.254465467418569,{"$f":"IF(H16>$D$9,$D$9,H16)","v":19},20,{"$f":"IF(J16>$D$9,$D$9,J16)","v":19}]
[null,null,"HP Services",31.563590238294623,19,50,19,18.778456593924911,18.778456593924911,20,19]
[null,null,"MP Mains",19.527506578317066,19,30,19,21.724388635690548,19,20,19]
[null,null,"MP Services",30.700007243845342,19,30,19,18.468097517907207,18.468097517907207,20,19]
[null,null,"TRS & DRS - Valves & Regulators",8.6167789987887282,8.6167789987887282,15,15,26.339224303498909,19,20,19]
[null,null,"Contract meters",9.4185316543549948,9.4185316543549948,15,15,9.4044338945145842,9.4044338945145842,15,15]
[null,null,"Tariff meters",8.8547259272227645,8.8547259272227645,15,15,9.6105342475497029,9.6105342475497029,15,15]
[null,null,"Regulatory costs",5,5,5,5,0,0,5,5]
[null,null,"IT System",2.949829007116207,2.949829007116207,5,5,2.9152071834622371,2.9152071834622371,5,5]
[null,null,"Land and easement","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,"Non-system assets",0,{"$f":"IF(D26>$D$9,$D$9,D26)","v":0},5,{"$f":"IF(F26>$D$9,$D$9,F26)","v":5},0,{"$f":"IF(H26>$D$9,$D$9,H26)","v":0},5,{"$f":"IF(J26>$D$9,$D$9,J26)","v":5}]
[null,null,"Equity raising costs","n/a","n/a",50,{"$f":"IF(F27>$D$9,$D$9-1,F27)","v":18},"n/a","n/a",50,{"$f":"IF(J27>$D$9,$D$9-1,J27)","v":18}]
[]
[null,"3. Depreciation method"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Straight-line"]
[null,null,"Straight-line or sum-of-years-digits","Sum-of-years-digits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum-of-years-digits"]
[]
[null,"4. Capex ($2025-26)"]
[]
[null,null,null,"GN26","GN26","GN26","GN26","GN26","GN31","GN31","GN31","GN31","GN31","GN36","GN36","GN36","GN36","GN36","GN41","GN41","GN41","GN41"]
[null,null,null,"2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45"]
[null,null,"HP Mains",0.32593065144361894,0.3151551696063995,0.32351464418729486,0.32726221563913283,0.32764026523163658,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"HP Services",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"MP Mains",0,0,0,0,0,0.27541612493741957,0.27123630438383811,0.23334125375766002,0.23334125355099322,0,0,0,0,0,0,0,0,0,0]
[null,null,"MP Services",0.77891204393641056,0.75651638666531151,0.77533032617783626,0.78435467445798368,0.78623739980641427,0.61229377696553644,0.60300137219304051,0.52757944934944423,0.52757944888217523,0,0,0,0,0,0,0,0,0,0]
[null,null,"TRS & DRS - Valves & Regulators",1.4319753655863161,0.12356590385833925,5.984324063050285E-2,6.043671648418663E-2,6.1084491635046291E-2,0.10420380015797615,0.10262236339293347,0.10438221963417485,0.10438221954172507,0.10438221954172507,0.10438221954172507,0.10438221954172507,0.10438221954172507,0.10438221954172507,0.10438221954172507,0,0,0,0]
[null,null,"Contract meters",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tariff meters",5.63441051649811,6.0061140068512868,5.9990306687735462,6.5513893860550869,7.735013215525492,4.8368807274632628,4.6140612206416227,4.6536773830382971,4.6536773789166093,4.6536773789166093,4.6536773789166093,4.6536773789166093,4.6536773789166093,4.6536773789166093,4.6536773789166093,0,0,0,0]
[null,null,"Regulatory costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"IT System",0,0,0,0.12367179511754717,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Land and easement",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Non-system assets",0,0,0,0,0,0.17191906800000031,1.1310464999999962E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",{"$f":"SUM(D37:D47)","v":8.171228577464456},{"$f":"SUM(E37:E47)","v":7.201351466981337},7.1577188797691802,7.8471147877539371,8.9099753721985895,6.0007134975241954,5.6022317256114347,5.5189803057795759,5.5189803008915028,4.7580595984583347,4.7580595984583347,4.7580595984583347,4.7580595984583347,4.7580595984583347,4.7580595984583347,0,0,0,0]
[]
[null,"5. Opex ($2025-26)"]
[]
[null,null,null,"GN26","GN26","GN26","GN26","GN26","GN31","GN31","GN31","GN31","GN31","GN36","GN36","GN36","GN36","GN36","GN41","GN41","GN41","GN41"]
[null,null,null,"2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45"]
[null,null,"Controllable opex",22.648518447319205,22.643449899952042,22.635099676540207,22.624985740120703,22.616872938134172,{"$f":"H54*(1+I69)","v":22.545975672782287},{"$f":"I54*(1+J69)","v":22.444238625152327},{"$f":"J54*(1+K69)","v":22.334746044361648},{"$f":"K54*(1+L69)","v":22.218332429703899},{"$f":"L54*(1+M69)","v":22.089975445797709},{"$f":"M54*(1+N69)","v":21.950321271009226},21.796887438048802,21.634189795445113,21.459774371623688,21.248742779309183,17.170773234546235,13.841935967643787,11.129007256042891,8.569745781541048]
[null,null,"UNFT",{"$f":"D79/1000000","v":8.5192139666036688},{"$f":"E79/1000000","v":8.4437593889495197},8.359444166607247,8.2732662541112365,8.1921918946627272,8.1060673453686825,8.0152802448361786,7.9368259739383564,7.8705485991690312,7.8135760061288231,7.7662348680490618,7.7275214134977706,7.6991344537843602,7.6797800841042942,7.6647987214301798,6.1712522052864092,4.9607350361447544,3.9794963919567983,3.1595627575671359]
[null,null,"EIL",0.71784132286374158,0.71714201307975622,0.71714201307975622,0.71714201307975622,0.71714201307975634,{"$f":"H56","v":0.71714201307975634},0.71714201307975634,0.71714201307975634,0.71714201307975634,0.71714201307975634,{"$f":"M56","v":0.71714201307975634},{"$f":"N56","v":0.71714201307975634},0.71714201307975634,0.71714201307975634,0.71714201307975634,0.71714201307975634,0.71714201307975634,0.71714201307975634,0.71714201307975634]
[null,null,"UAG",2.3456415862844704,2.0292000601893219,1.8862468578174103,1.6705624784180768,1.4902728063187181,{"$f":"H57*(I91/H91)","v":1.3818589558779555},1.2736870238017173,1.1733086579265648,1.0816562120984725,0.99589745168136057,0.91804123139556193,0.84053883079405034,0.76604919124092719,0.6967694580475563,0.65635107866878717,0.51840883869185506,0.39444007060542924,0.27424457705016059,5.0979411824954732E-2]
[null,null,"Decommissioning costs",0,0,0,0,0,{"$f":"H58","v":0},0,0,0,0,{"$f":"M58","v":0},{"$f":"N58","v":0},0,0,0,0,0,0,0]
[null,null,"Total",{"$f":"SUM(D54:D58)","v":34.231215323071083},{"$f":"SUM(E54:E58)","v":33.833551362170638},{"$f":"SUM(F54:F58)","v":33.597932714044617},{"$f":"SUM(G54:G58)","v":33.28595648572977},{"$f":"SUM(H54:H58)","v":33.016479652195372},{"$f":"SUM(I54:I58)","v":32.75104398710868},32.450347906869979,32.162022689306326,31.887679254051157,31.616590916687649,{"$f":"SUM(N54:N58)","v":31.351739383533605},{"$f":"SUM(O54:O58)","v":31.082089695420379},{"$f":"SUM(P54:P58)","v":30.816515453550156},{"$f":"SUM(Q54:Q58)","v":30.553465926855292},{"$f":"SUM(R54:R58)","v":30.287034592487906},{"$f":"SUM(S54:S58)","v":24.577576291604256},{"$f":"SUM(T54:T58)","v":19.914253087473725},{"$f":"SUM(U54:U58)","v":16.099890238129607},{"$f":"SUM(V54:V58)","v":12.497429964012895}]
[]
[null,null,"Annual trend"]
[null,null,"Customer weight",0.1]
[null,null,"Mains weight",{"$f":"1-D62","v":0.9}]
[null,null,"Customer numbers % change",null,{"$f":"E90/D90-1","v":-6.6046793783616886E-2},-7.6007460510835956E-2,-8.3415568230314374E-2,-8.7566810316486166E-2,{"$f":"I90/H90-1","v":-9.8920067786034016E-2},-0.11269726016331538,-0.1163572702890554,-0.1196952018777987,-0.12534375479367421,{"$f":"IF(M90=0,-1,N90/M90-1)","v":-0.13079361095067499},-0.13747349513953677,-0.14221560328004601,-0.14819327052912568,-0.16591121560316924,-0.18673103523146306,-0.2062377421734034,{"$f":"IF(T90=0,-1,U90/T90-1)","v":-0.22750744679418311},{"$f":"IF(U90=0,-1,V90/U90-1)","v":-0.56720441851197423}]
[null,null,"Mains length % change",null,1.0195221286153355E-3,9.7539148518954732E-4,9.9030187871029796E-4,9.8932215104419186E-4,0,0,0,0,0,0,0,0,0,0,-0.2,-0.2,-0.2,-0.2]
[null,null,"Output",null,null,null,null,null,{"$f":"I64*$D$62+I65*$D$63","v":-9.8920067786034023E-3},-1.1269726016331539E-2,-1.1635727028905541E-2,-1.1969520187779871E-2,-1.2534375479367421E-2,-1.30793610950675E-2,-1.3747349513953677E-2,-1.4221560328004602E-2,-1.4819327052912569E-2,-1.6591121560316925E-2,{"$f":"S64*$D$62+S65*$D$63","v":-0.19867310352314632},-0.20062377421734037,-0.20275074467941834,-0.23672044185119745]
[null,null,"Real price",null,null,null,null,null,6.7572999804613471E-3,{"$f":"I67","v":6.7572999804613471E-3},{"$f":"J67","v":6.7572999804613471E-3},6.7572999804613471E-3,6.7572999804613471E-3,6.7572999804613471E-3,6.7572999804613471E-3,6.7572999804613471E-3,6.7572999804613471E-3,6.7572999804613471E-3,6.7572999804613471E-3,6.7572999804613471E-3,6.7572999804613471E-3,6.7572999804613471E-3]
[null,null,"Productivity",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",null,null,null,null,null,{"$f":"SUM(I66:I68)","v":-3.1347067981420552E-3},{"$f":"SUM(J66:J68)","v":-4.5124260358701922E-3},-4.8784270484441943E-3,-5.2122202073185235E-3,-5.777075498906074E-3,-6.322061114606153E-3,-6.9900495334923301E-3,-7.4642603475432549E-3,-8.0620270724512215E-3,-9.833821579855578E-3,-0.19191580354268498,-0.19386647423687903,-0.19599344469895699,-0.2299631418707361]
[]
[null,null,"UNFT"]
[null,null,"Average service length (m)",9.793000000000001]
[null,null,"UNFT index (nominal)",null,3.45325047782555E-2,{"$f":"E73","v":3.45325047782555E-2},{"$f":"F73","v":3.45325047782555E-2},3.45325047782555E-2,3.45325047782555E-2,3.45325047782555E-2,3.45325047782555E-2,3.45325047782555E-2,3.45325047782555E-2,3.45325047782555E-2,3.45325047782555E-2,3.45325047782555E-2,3.45325047782555E-2,3.45325047782555E-2,3.45325047782555E-2,3.45325047782555E-2,3.45325047782555E-2,3.45325047782555E-2]
[null,null,"UNFT rate",1599,{"$f":"D74*(1+E73)","v":1654.2174751404305},{"$f":"E74*(1+F73)","v":1711.3417480049909},1770.4386650952013,1831.5763467572094,1894.8252657033424,1960.2583282452022,2027.9509583319445,2097.9811844906103,2170.4297297687222,2245.3801047828283,2322.9187039802409,2403.1349052249375,2486.1211728224102,2571.9731641022222,2660.789839681127,2752.6735775338489,2847.7302910030139,2946.0695508842582]
[null,null,"ACT mains length (km)",4238.957779153,{"$f":"D75","v":4238.957779153},{"$f":"E75","v":4238.957779153},4238.957779153,4238.957779153,4238.957779153,4238.957779153,4238.957779153,4238.957779153,4238.957779153,4238.957779153,4238.957779153,4238.957779153,4238.957779153,4238.957779153,{"$f":"R75*(1+S65)","v":3391.1662233224001},{"$f":"S75*(1+T65)","v":2712.9329786579201},{"$f":"T75*(1+U65)","v":2170.346382926336},{"$f":"U75*(1+V65)","v":1736.2771063410689}]
[null,null,"ACT service length (km)",1230.0656532228625,1139.5362224331968,1044.4827336053145,949.41297919957162,858.67679499452174,765.91879480745388,671.43753848701112,585.61858106108809,508.18083170512745,437.2234057913758,372.80107987904444,314.18080004520488,262.2300582213183,216.05134460781414,172.83545008006033,133.37238104814983,98.253068353712337,67.273199350270644,26.509353783696163]
[null,null,"Total",{"$f":"D75+D76","v":5469.0234323758623},{"$f":"E75+E76","v":5378.4940015861966},5283.4405127583141,5188.370758352572,5097.6345741475216,{"$f":"I75+I76","v":5004.8765739604542},4910.3953176400109,4824.5763602140878,4747.1386108581273,4676.1811849443757,4611.7588590320447,4553.1385791982048,4501.1878373743184,4455.009123760814,4411.7932292330606,3524.5386043705498,2811.1860470116326,2237.6195822766067,1762.7864601247652]
[null,null,"UNFT nominal",{"$f":"D74*D77","v":8744968.4683690034},{"$f":"E74*E77","v":8897198.7673618682},9041772.3225841988,9185692.1994367037,9336706.91042036,9483366.5840670522,9625643.3163800761,9784004.2532418035,9959407.4857492447,10149322.665588405,10355151.590126509,10576570.76743353,10816961.606968174,11075692.507698772,11347013.791155316,9378056.508073058,7738277.5531407492,6372137.0641906038,5193291.5148846181]
[null,null,"UNFT ($2025-26)",{"$f":"D78/'X factors'!G11","v":8519213.9666036684},{"$f":"E78/'X factors'!H11","v":8443759.388949519},{"$f":"F78/'X factors'!I11","v":8359444.1666072477},{"$f":"G78/'X factors'!J11","v":8273266.254111236},{"$f":"H78/'X factors'!K11","v":8192191.8946627267},{"$f":"I78/'X factors'!L11","v":8106067.3453686824},{"$f":"J78/'X factors'!M11","v":8015280.2448361786},{"$f":"K78/'X factors'!N11","v":7936825.9739383562},{"$f":"L78/'X factors'!O11","v":7870548.5991690308},{"$f":"M78/'X factors'!P11","v":7813576.0061288234},{"$f":"N78/'X factors'!Q11","v":7766234.8680490619},{"$f":"O78/'X factors'!R11","v":7727521.4134977702},{"$f":"P78/'X factors'!S11","v":7699134.4537843606},{"$f":"Q78/'X factors'!T11","v":7679780.084104294},{"$f":"R78/'X factors'!U11","v":7664798.7214301797},{"$f":"S78/'X factors'!V11","v":6171252.2052864088},{"$f":"T78/'X factors'!W11","v":4960735.0361447548},{"$f":"U78/'X factors'!X11","v":3979496.3919567983},{"$f":"V78/'X factors'!Y11","v":3159562.7575671361}]
[]
[null,"6. Demand"]
[]
[null,null,"Demand scenario","CIE Forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CIE Forecast"]
[null,null,"Forced cap on price increase","No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative Forecast"]
[null,null,"Max increase in real residential retail bill",0.5]
[null,null,"Average annual usage assumption (GJ)",27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[null,null,null,"GN26","GN26","GN26","GN26","GN26","GN31","GN31","GN31","GN31","GN31","GN36","GN36","GN36","GN36","GN36","GN41","GN41","GN41","GN41"]
[null,null,null,"2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45",null,"Nominal"]
[null,null,"Customer numbers",{"$f":"Demand!I77","v":143225.57505697914},{"$f":"Demand!J77","v":133765.98503665091},{"$f":"Demand!K77","v":123598.77221128459},{"$f":"Demand!L77","v":113288.7103947111},{"$f":"Demand!M77","v":103368.3793805781},{"$f":"Demand!N77","v":93143.17228531884},{"$f":"Demand!O77","v":82646.191965843755},{"$f":"Demand!P77","v":73029.706668912913},{"$f":"Demand!Q77","v":64288.401186100964},{"$f":"Demand!R77","v":56230.251591752967},{"$f":"Demand!S77","v":48875.693941402656},{"$f":"Demand!T77","v":42156.581467907752},{"$f":"Demand!U77","v":36161.257802224842},{"$f":"Demand!V77","v":30802.402742066279},{"$f":"Demand!W77","v":25691.938659631669},{"$f":"Demand!X77","v":20894.456356615399},{"$f":"Demand!Y77","v":16585.230853686324},{"$f":"Demand!Z77","v":12811.967327672039},{"$f":"Demand!AA77","v":5544.9628495854067},null,"Real"]
[null,null,"Throughput",{"$f":"Demand!I78","v":6272274.3775986657},{"$f":"Demand!J78","v":5891237.2442042828},{"$f":"Demand!K78","v":5505604.0721366731},{"$f":"Demand!L78","v":5113843.6597377211},{"$f":"Demand!M78","v":4744198.7769042347},{"$f":"Demand!N78","v":4399069.4458986837},{"$f":"Demand!O78","v":4054710.248256783},{"$f":"Demand!P78","v":3735161.4256563806},{"$f":"Demand!Q78","v":3443391.0735743302},{"$f":"Demand!R78","v":3170382.9340212066},{"$f":"Demand!S78","v":2922532.0818227548},{"$f":"Demand!T78","v":2675807.5944793294},{"$f":"Demand!U78","v":2438674.060698411},{"$f":"Demand!V78","v":2218125.9677004977},{"$f":"Demand!W78","v":2089456.3541906888},{"$f":"Demand!X78","v":1650325.0733894524},{"$f":"Demand!Y78","v":1255677.5461472725},{"$f":"Demand!Z78","v":873042.02391500701},{"$f":"Demand!AA78","v":162290.06004926236}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27]
[null,null,null,"2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160]
[null,null,"Customer numbers",{"$f":"Demand!H77","v":149503.9656536933}]
[null,null,"Throughput",{"$f":"Demand!H78","v":6552733.273758986}]
[]
[]
[null,"7. WACC"]
[]
[null,null,null,"GN26","GN31","GN36","GN41"]
[null,null,"Risk-free rate",4.3200824620894696E-2,2.7496666666666659E-2,2.5629666666666672E-2,2.5629666666666672E-2]
[null,null,"MRP",6.2E-2,6.2E-2,6.2E-2,6.2E-2]
[null,null,"Equity beta",0.6,0.6,0.6,0.6]
[null,null,"Return on equity",{"$f":"D102+D103*D104","v":8.0400824620894693E-2},{"$f":"E102+E103*E104","v":6.4696666666666652E-2},6.2829666666666673E-2,6.2829666666666673E-2]
[null,null,"Return on debt (average)",{"$f":"AVERAGE(D114:H114)","v":5.0283241838534519E-2},5.0691365489197879E-2,4.5278734569811456E-2,4.4700633443959963E-2]
[null,null,"Gearing",0.6,0.6,0.6,0.6]
[null,null,"WACC",{"$f":"D105*(1-D107)+D106*D107","v":6.2330274951478588E-2},{"$f":"E105*(1-E107)+E106*E107","v":5.6293485960185387E-2},5.2299107408553543E-2,5.1952246733042648E-2]
[null,null,"Gamma",0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995]
[null,null,"Corporate tax rate",0.3,0.3,0.3,0.3]
[]
[null,null,null,"GN26","GN26","GN26","GN26","GN26","GN31","GN31","GN31","GN31","GN31","GN36","GN36","GN36","GN36","GN36","GN41","GN41","GN41","GN41"]
[null,null,null,"2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45"]
[null,null,"Trailing average cost of debt",4.7722841062273133E-2,4.8615846264253096E-2,5.005740784042477E-2,5.1127882809444095E-2,5.3892231216277495E-2,5.2359588891288611E-2,5.3344469906778193E-2,5.1125237686859018E-2,4.9036391887846129E-2,4.7591139073217409E-2,4.6434936821514436E-2,4.5567785132737196E-2,4.4989684006885709E-2,4.4700633443959963E-2,4.4700633443959963E-2,4.4700633443959963E-2,4.4700633443959963E-2,4.4700633443959963E-2,4.4700633443959963E-2]
[]
[null,"8. Pricing for 2025-26"]
[]
[]
[null,null,null,"Standing Charge ($ per customer per year)","Throughput rate Block 1 ($/GJ)","Throughput rate Block 2 ($/GJ)","Throughput rate Block 3 ($/GJ)","Throughput rate Block 4 ($/GJ)","Capacity rate Block 1 ($/GJ/CD pa)","Capacity rate Block 2 ($/GJ/CD pa)","Capacity rate Block 3 ($/GJ/CD pa)",null,null,"Standing Charge ($ per customer per year)","Throughput rate Block 1 ($/GJ)","Throughput rate Block 2 ($/GJ)","Throughput rate Block 3 ($/GJ)","Throughput rate Block 4 ($/GJ)","Capacity rate Block 1 ($/GJ/CD pa)","Capacity rate Block 2 ($/GJ/CD pa)","Capacity rate Block 3 ($/GJ/CD pa)"]
[null,null,null,"2024-25","2024-25","2024-25","2024-25","2024-25","2024-25","2024-25","2024-25",null,null,"2025-26","2025-26","2025-26","2025-26","2025-26","2025-26","2025-26","2025-26"]
[null,null,"Residential & Small Business Network Tariffs",null,null,null,null,null,null,null,null,null,"Residential & Small Business Network Tariffs"]
[null,null,"VI - Volume Individually Metered",80.765000000000001,15.776,8.2140000000000004,7.46,7.1820000000000004,null,null,null,null,"VI - Volume Individually Metered",91.6,17.891999999999999,8.4130000000000003,7.641,7.3559999999999999]
[null,null,"VB - Boundary metered with gas heating and cooking",924.11199999999997,13.856999999999999,8.0670000000000002,7.3979999999999997,null,null,null,null,null,"VB - Boundary metered with gas heating and cooking",999.15300000000002,14.981999999999999,8.7219999999999995,7.9989999999999997]
[null,null,"Large Business Network Tariffs",null,null,null,null,null,null,null,null,null,"Large Business Network Tariffs"]
[null,null,"DBC - Large capacity ",null,null,null,null,null,378.92899999999997,361.21300000000002,337.20600000000002,null,"DBC - Large capacity ",null,null,null,null,null,409.69900000000001,390.54500000000002,364.58800000000002]
[null,null,"DBT - Large throughput",null,4.851,null,null,null,null,null,null,null,"DBT - Large throughput",null,5.2450000000000001]
[null,null,"Closed Tariff - 15+ Connections",2334,null,null,null,null,null,null,null,null,"Closed Tariff - 15+ Connections",2391]
[null,null,"Large Business Metering Tariffs",null,null,null,null,null,null,null,null,null,"Large Business Metering Tariffs"]
[null,null,"Metering - Single Meter",null,null,null,null,null,null,null,null,null,"Metering - Single Meter"]
[null,null,"MHQ < 16 GJ/hr",9716,null,null,null,null,null,null,null,null,"MHQ < 16 GJ/hr",9952]
[null,null,"16 to < 50 GJ/hr",13358,null,null,null,null,null,null,null,null,"16 to < 50 GJ/hr",13682]
[null,null,"50 to < 100 GJ/hr",20443,null,null,null,null,null,null,null,null,"50 to < 100 GJ/hr",20939]
[null,null,"100 to < 1000 GJ/hr",26433,null,null,null,null,null,null,null,null,"100 to < 1000 GJ/hr",27074]
[null,null,"Metering Double Meter",null,null,null,null,null,null,null,null,null,"Metering Double Meter"]
[null,null,"MHQ < 16 GJ/hr",19431,null,null,null,null,null,null,null,null,"MHQ < 16 GJ/hr",19902]
[null,null,"16 to < 50 GJ/hr",26716,null,null,null,null,null,null,null,null,"16 to < 50 GJ/hr",27364]
[null,null,"50 to < 100 GJ/hr",40886,null,null,null,null,null,null,null,null,"50 to < 100 GJ/hr",41877]
[null,null,"100 to < 1000 GJ/hr",52865,null,null,null,null,null,null,null,null,"100 to < 1000 GJ/hr",54147]

{"sheet":"Demand","index":7,"n_rows":89,"n_cols":202,"rows_kept":89,"cut":false,"hidden":false,"merged":[[31,3,31,26],[31,28,31,51],[56,103,56,126],[31,78,31,101],[31,128,31,151],[31,53,31,76],[31,103,31,126],[56,3,56,26],[56,28,56,51],[56,53,56,76],[6,128,6,151],[6,153,6,176],[6,178,6,201],[6,3,6,26],[6,28,6,51],[6,53,6,76],[6,103,6,126],[6,78,6,101],[31,178,31,201],[56,78,56,101],[56,128,56,151],[56,153,56,176],[56,178,56,201],[31,153,31,176]]}
[]
[null,"Demand Scenarios"]
[]
[null,"CIE Forecast"]
[]
[]
[null,null,"Tariff Quantities","Customer numbers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volumes - Throughput rate Block 1 ($/GJ)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volumes - Throughput rate Block 2 ($/GJ)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volumes - Throughput rate Block 3 ($/GJ)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volumes - Throughput rate Block 4 ($/GJ)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volumes - Capacity rate Block 1 ($/GJ/CD pa)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volumes - Capacity rate Block 2 ($/GJ/CD pa)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volumes - Capacity rate Block 3 ($/GJ/CD pa)"]
[null,null,"Year","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45",null,"2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45",null,"2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45",null,"2045-46","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45",null,"2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45"]
[null,null,"Residential & Small Business Network Tariffs"]
[null,null,"VI - Volume Individually Metered",156313.5,155120.5,153965.5,152334.15,149444.61726732235,143167.27359267185,133709.85869523103,123543.85187007103,113237.02400298725,103318.83731853485,93094.879623489585,82599.077917258386,72983.639662096743,64243.310961216368,56186.051533473124,48832.306427707081,42113.933551370836,36119.252328758907,30760.981992534878,25662.338853571688,20865.318365495958,16556.504592562022,12783.582957270459,5526.4837889200444,0,1711967.3817238614,1675393.5931317215,1491281.7075707705,1440897.777197605,1408779.1726619664,1331647.6634136073,1228261.9518620821,1119746.2270806842,1010240.5264984901,904752.72420517926,809167.7082942595,712438.28690253641,624072.345780915,545324.59133887757,472833.53448466881,409258.57973607164,351068.31185501226,298789.50070471654,252504.75006832913,213198.49564552697,170160.6868693307,131024.01426661114,94393.698819277663,0,0,3513800.6100399187,3268344.2475824608,2624166.7853322215,2449710.3551936247,2609496.5188344163,2470427.8971185377,2281945.9011014276,2085704.0242764077,1889555.4436813521,1702063.9350114441,1535744.2060114744,1369800.6723091088,1218768.4111574315,1084456.4048598933,961325.93630181765,852913.7365841025,751677.61582864379,659635.44229113404,577869.0609412156,523790.79289883713,411753.40023601765,311107.57338657405,215306.34096440973,0,null,588489.34263449302,608109.42086432176,539080.50652996311,530576.72356122255,539731.89714806434,531708.01848107006,516837.69444242719,501287.59127450956,485547.1363820734,470062.23373267928,456360.22235278395,442935.95339908457,430171.81586470146,418146.5726543729,406634.24173608748,396345.79826839123,382331.22372337291,366444.9841549095,350782.2486862638,364863.71935716603,281706.4641115691,207558.86683806792,134602.77512321284,0,null,904849.06712998962,991559.45257125865,853100.4356813496,830174.94754673156,915135.99140325713,904068.08798502188,882385.05625993758,859738.05981918401,836762.5238958043,813795.76091390813,794240.33512743388,775669.93288024177,757516.04481468967,739778.08129645174,722440.02732255275,705678.07281292696,681044.48827496602,652391.83705048391,623590.09405140602,647296.78452390316,492866.70758442819,356186.46994649444,222539.29950176069,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"VB - Boundary metered with gas heating and cooking",6,13,17,17,16.230578151757747,15.183656088094342,14.03514768210399,12.829147475779738,11.648426948900026,10.530711749704285,9.2813115357014961,8.1026982918091655,7.0556565226082375,6.0788745910548343,5.1887079863011234,4.376163402030528,3.636566243372136,2.9941231723946933,2.4093992378617641,1.8812150619398129,1.419400121401547,1.0076701262633847,0.66577940353572584,0,0,2365.9199686104907,5108.8733747007309,7259.718356305033,7188.1263205338673,6997.2166032187306,6539.920028143777,6037.8134252148702,5510.4749437640867,4994.9276205597143,4507.5785066121725,3970.2400240763491,3464.1482786610918,3014.8543632688725,2596.0019562530811,2214.6632200019217,1865.0386815849081,1547.1921012622024,1271.6690681281586,1021.5252332234172,796.11830078893149,600.02029260696713,425.53887831175246,280.87989165818374,0,0,8993.3665228794634,20192.808826975172,23846.573070819664,22706.215740766118,24076.023192639317,22413.344673503085,20598.510351761812,18702.955949839525,16861.647445903101,15131.480199508625,13280.056471516113,11550.109706139741,10020.118286924708,8600.4460723551074,7314.1472867401653,6129.858330214086,5058.2121021727489,4135.2886658718089,3303.9927320472634,2560.7389663011677,1921.8819626656211,1357.6852056853124,892.69866020489144,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Large Business Network Tariffs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"DBC - Large capacity ","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",0,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",0,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC"]
[null,null,"DBT - Large throughput","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",0,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",0,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC"]
[null,null,"Closed Tariff - 15+ Connections","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",0,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",0,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC"]
[null,null,"Large Business Metering Tariffs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Metering - Single Meter",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"MHQ < 16 GJ/hr",24.790697674418603,25.050780503345013,25.995442632248729,25.995442632248729,25.995442632248729,25.995442632248729,25.37650352195709,25.37650352195709,24.138625301373821,23.519686191082183,23.519686191082183,23.519686191082183,23.519686191082183,23.519686191082183,23.519686191082183,23.519686191082183,23.519686191082183,23.519686191082183,23.519686191082183,16.711355977874184,16.711355977874184,16.711355977874184,16.711355977874184,11.140903985249455,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"16 to < 50 GJ/hr",11.441860465116278,11.561898693851544,12.03287671232877,12.03287671232877,12.03287671232877,12.03287671232877,11.746379647749514,11.746379647749514,11.173385518591001,10.886888454011745,10.886888454011745,10.886888454011745,10.886888454011745,10.886888454011745,10.886888454011745,10.886888454011745,10.886888454011745,10.886888454011745,10.886888454011745,7.7354207436399243,7.7354207436399243,7.7354207436399243,7.7354207436399243,5.1569471624266159,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"50 to < 100 GJ/hr","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",0,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",0,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC"]
[null,null,"100 to < 1000 GJ/hr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Metering Double Meter",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"MHQ < 16 GJ/hr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"16 to < 50 GJ/hr","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",0,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",0,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC"]
[null,null,"50 to < 100 GJ/hr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"100 to < 1000 GJ/hr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",156360.5,155174.93013698634,154025.61780821919,152394.26780821919,149503.9656536933,143225.57505697914,133765.98503665091,123598.77221128459,113288.7103947111,103368.3793805781,93143.17228531884,82646.191965843755,73029.706668912913,64288.401186100964,56230.251591752967,48875.693941402656,42156.581467907752,36161.257802224842,30802.402742066279,25691.938659631669,20894.456356615399,16585.230853686324,12811.967327672039,5544.9628495854067,null,1749406.2336924719,1707500.1595064222,1527717.7039270755,1477262.1815181389,1444952.6672651852,1367363.861441751,1263528.0713775968,1154473.6390786441,1044419.984304542,938423.48100787087,842305.90955202677,745073.34740843624,656262.25361906283,577098.67930343759,504232.68330366485,440284.29571871308,381738.72194271791,329139.83025324339,282546.68694545276,237127.87908298694,188025.37826963753,142985.6886731344,100467.014379992,0,null,3522793.976562798,3288537.0564094358,2648013.358403041,2472416.5709343906,2633572.5420270558,2492841.2417920409,2302544.4114531893,2104406.9802262471,1906417.0911272552,1717195.4152109527,1549024.2624829905,1381350.7820152484,1228788.5294443562,1093056.8509322484,968640.08358855778,859043.59491431655,756735.82793081657,663770.73095700587,581173.05367326282,526351.53186513833,413675.2821986833,312465.25859225937,216199.03962461461,0,null,588489.34263449302,608109.42086432176,539080.50652996311,530576.72356122255,539731.89714806434,531708.01848107006,516837.69444242719,501287.59127450956,485547.1363820734,470062.23373267928,456360.22235278395,442935.95339908457,430171.81586470146,418146.5726543729,406634.24173608748,396345.79826839123,382331.22372337291,366444.9841549095,350782.2486862638,364863.71935716603,281706.4641115691,207558.86683806792,134602.77512321284,0,null,904849.06712998962,991559.45257125865,853100.4356813496,830174.94754673156,915135.99140325713,904068.08798502188,882385.05625993758,859738.05981918401,836762.5238958043,813795.76091390813,794240.33512743388,775669.93288024177,757516.04481468967,739778.08129645174,722440.02732255275,705678.07281292696,681044.48827496602,652391.83705048391,623590.09405140602,647296.78452390316,492866.70758442819,356186.46994649444,222539.29950176069,0,null,2023.3490000000002,2030.021,2039.3429999999998,1986.0961369314266,1980.404760558516,1963.8315097722018,1890.3247233249601,1855.2538122795372,1767.7833538062209,1677.5092592501601,1668.0147585582397,1650.4775786966263,1625.9875587722786,1594.9892311615395,1547.5512651621234,1492.59578492127,1420.5910299872826,1307.3372665864028,1130.620289874638,926.27311066980076,842.516504676625,729.6583236523702,596.83866172789942,447.37596632992074,null,2425.31,2333.1010000000006,2259.1269999999995,2086.2841040786111,1992.691064552761,1896.608108313902,1814.5963549993076,1696.0215656635962,1579.568396405896,1528.8309242833493,1436.1719477113029,1350.9405615003695,1250.9484834541097,1140.1317192610086,1020.994397588222,878.15991875271334,743.42676890797725,643.36133199051631,607.71969172186846,505.29974281837298,415.14909990826482,361.97780504570829,329.71596876130008,314.64677037737863,null,2353.875,2408.0389999999998,2001.2339999999999,1770.0936281546471,1646.3536792402047,1536.6257770250147,1442.1633271752362,1384.8859329016727,1344.55322368723,1305.4775043861741,1133.9801084763367,963.963365280728,816.95183383671781,688.25413944527781,585.80422449222749,512.63587667679531,448.79083937858434,392.79328532864213,336.81086533164671,285.44374794374772,255.28614808092533,229.33396286413767,204.35005147509429,180.77560938510567]
[null,null,"Total throughput",7929965.1540197534,7818984.2883514389,6662275.3225414297,6372916.7788177812,6552733.273758986,6272274.3775986657,5891237.2442042828,5505604.0721366731,5113843.6597377211,4744198.7769042347,4399069.4458986837,4054710.248256783,3735161.4256563806,3443391.0735743302,3170382.9340212066,2922532.0818227548,2675807.5944793294,2438674.060698411,2218125.9677004977,2089456.3541906888,1650325.0733894524,1255677.5461472725,873042.02391500701,162290.06004926236]
[null,"Alternative Forecast"]
[]
[]
[null,null,"Tariff Quantities",{"$f":"D7","v":"Customer numbers"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AC7","v":"Volumes - Throughput rate Block 1 ($/GJ)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BB7","v":"Volumes - Throughput rate Block 2 ($/GJ)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"CA7","v":"Volumes - Throughput rate Block 3 ($/GJ)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CZ7","v":"Volumes - Throughput rate Block 4 ($/GJ)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"DY7","v":"Volumes - Capacity rate Block 1 ($/GJ/CD pa)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EX7","v":"Volumes - Capacity rate Block 2 ($/GJ/CD pa)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FW7","v":"Volumes - Capacity rate Block 3 ($/GJ/CD pa)"}]
[null,null,"Year","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45",null,"2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45",null,"2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45",null,"2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45",null,"2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45",null,"2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45",null,"2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45",null,"2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45"]
[null,null,"Residential & Small Business Network Tariffs"]
[null,null,"VI - Volume Individually Metered",156235.5,155056,153909,151689.56871136292,148008.66402180545,141174.49559212045,124308.46112690243,107253.03163037685,90279.706225935981,82590.907831605,73837.965392915925,64879.491194880116,56221.443390797831,47869.972018653432,39916.837851555363,32340.535286828774,25535.369265350473,19391.363223569904,13845.735060981782,9532.1931362376454,7526.7068803952479,5379.7284396804334,3146.0178765727719,0,0,1711967.3817238614,1675393.5931317215,1491281.7075707705,1433234.0836382487,1389046.7340656007,1305901.9626682599,1155020.2718509478,1004138.5810336357,853256.89021632355,789262.62345009926,725268.35668387497,661274.08991765068,597279.82315142639,533285.5563852021,469291.28961897781,405297.02285275352,341302.75608652923,277308.48932030494,213314.22255408077,170651.37804326462,127988.53353244846,85325.689021632308,42662.844510816154,0,0,3513800.6100399187,3268344.2475824608,2624166.7853322215,2441311.2831042097,2577031.0508937668,2422416.5782077238,2142534.6884239982,1862652.7986402726,1582770.9088565467,1464063.0906923057,1345355.2725280647,1226647.4543638236,1107939.6361995826,989231.81803534157,870523.99987110053,751816.1817068595,633108.36354261846,514400.54537837743,395692.72721413645,316554.18177130917,237415.63632848189,158277.09088565462,79138.545442827322,0,0,588489.34263449302,608109.42086432176,539080.50652996311,529760.35277622659,533745.1312146436,520811.39275423874,460637.73057892523,400464.06840361172,340290.4062282982,314768.62576117582,289246.84529405343,263725.06482693105,238203.28435980866,212681.50389268628,187159.72342556389,161637.9429584415,136116.16249131912,110594.38202419675,85072.601557074493,68058.081245659589,51043.560934244691,34029.040622829794,17014.520311414897,0,null,904849.06712998962,991559.45257125865,853100.4356813496,829048.11851712584,904845.61111034139,884859.90679902805,782624.69872759178,680389.49065615551,578154.28258471924,534792.71139086527,491431.14019701129,448069.56900315732,404707.99780930334,361346.42661544937,317984.85542159539,274623.28422774142,231261.71303388747,187900.14184003352,144538.57064617972,115630.85651694378,86723.142387707834,57815.428258471889,28907.714129235945,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"VB - Boundary metered with gas heating and cooking",6,13,17,16.665144174628828,16.185836696660143,15.056614491765629,15.130869208242492,15.217267961363385,10.003097818677494,9.3115817520630326,8.585471185831663,7.8511011460700759,7.112143916741875,6.3689996704114549,5.6209078043875733,4.8802359985730144,4.1340529728999327,3.3789916111128346,2.6149672141196558,2.1050540440836305,1.5856233597552651,1.0613016616339814,0.53273262277910094,0,0,2365.9199686104907,5108.8733747007309,7259.718356305033,7046.5389104200667,6977.9279710126611,6484.9744630558343,6484.9744630558343,6484.9744630558343,4237.1857165857846,3919.3967878418507,3601.6078590979168,3283.818930353983,2966.0300016100491,2648.2410728661152,2330.4521441221814,2012.6632153782475,1694.8742866343136,1377.0853578903798,1059.2964291464457,847.4371433171566,635.5778574878675,423.71857165857836,211.85928582928921,0,0,8993.3665228794634,20192.808826975172,23846.573070819664,22258.9622929467,24009.654866105881,22223.679605578414,22223.679605578414,22223.679605578414,14520.621219279721,13431.574627833741,12342.528036387761,11253.481444941781,10164.434853495801,9075.3882620498207,7986.3416706038415,6897.2950791578623,5808.2484877118832,4719.201896265904,3630.1553048199285,2904.124243855943,2178.0931828919574,1452.0621219279717,726.03106096398596,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Large Business Network Tariffs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"DBC - Large capacity ","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",0,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",0,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC"]
[null,null,"DBT - Large throughput","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",0,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",0,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC"]
[null,null,"Closed Tariff - 15+ Connections","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",0,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",0,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC"]
[null,null,"Large Business Metering Tariffs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Metering - Single Meter",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"MHQ < 16 GJ/hr",24.790697674418603,25.050780503345013,25.995442632248729,25.995442632248729,25.995442632248729,25.995442632248729,23.564306360870717,21.400443499706462,18.266273764417456,17.098538118270827,16.669145317740753,16.180886039191716,15.620087789679838,14.972640044590751,14.2162014002313,13.34089721632821,12.29904232868242,11.034730744450636,9.4739362394142539,6.6055262951634264,5.7182135441430972,4.4602172859450242,2.6828009137714672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"16 to < 50 GJ/hr",11.441860465116278,11.561898693851544,12.03287671232877,12.03287671232877,12.032876712328772,12.032876712328772,10.907542420537499,9.9059247370411025,8.4551674426275181,7.9146411949519866,7.7158821007894485,7.4898746507319256,7.230290065374839,6.9305968074240196,6.5804533966429819,6.1752890191907053,5.6930309714040233,5.1078012588636721,4.3853343204056072,3.0575930040577139,2.646870051986892,2.0645636033677142,1.2418258498544563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"50 to < 100 GJ/hr","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",0,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",0,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC"]
[null,null,"100 to < 1000 GJ/hr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Metering Double Meter",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"MHQ < 16 GJ/hr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"16 to < 50 GJ/hr","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",0,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",0,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC"]
[null,null,"50 to < 100 GJ/hr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"100 to < 1000 GJ/hr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",156282.5,155110.43013698634,153969.11780821919,151749.35166375674,148067.96766672129,141232.67001483141,124362.67735645093,107303.74512864594,90320.007007090753,82628.580210972286,73874.199441629593,64914.181013524649,56254.464074115502,47901.175656883795,39946.03871736439,32367.543641812779,25559.903345970899,19413.045169691948,13864.064142844023,9545.2545652129375,7537.7771214412905,5388.1877609208032,3151.0004851575291,0,null,1714333.3016924718,1680502.4665064223,1498541.4259270756,1440280.6225486689,1396024.6620366133,1312386.9371313157,1161505.2463140036,1010623.5554966915,857494.07593290939,793182.02023794106,728869.96454297286,664557.90884800465,600245.85315303644,535933.79745806823,471621.74176309997,407309.68606813176,342997.63037316356,278685.57467819535,214373.51898322723,171498.81518658178,128624.11138993633,85749.407593290889,42874.703796645445,0,null,3522793.976562798,3288537.0564094358,2648013.358403041,2463570.2453971566,2601040.7057598727,2444640.2578133023,2164758.3680295767,1884876.4782458509,1597291.5300758264,1477494.6653201394,1357697.8005644525,1237900.9358087655,1118104.0710530784,998307.20629739144,878510.34154170437,758713.47678601742,638916.61203033035,519119.74727464333,399322.88251895638,319458.30601516512,239593.72951137385,159729.15300758259,79864.576503791308,0,null,588489.34263449302,608109.42086432176,539080.50652996311,529760.35277622659,533745.1312146436,520811.39275423874,460637.73057892523,400464.06840361172,340290.4062282982,314768.62576117582,289246.84529405343,263725.06482693105,238203.28435980866,212681.50389268628,187159.72342556389,161637.9429584415,136116.16249131912,110594.38202419675,85072.601557074493,68058.081245659589,51043.560934244691,34029.040622829794,17014.520311414897,0,null,904849.06712998962,991559.45257125865,853100.4356813496,829048.11851712584,904845.61111034139,884859.90679902805,782624.69872759178,680389.49065615551,578154.28258471924,534792.71139086527,491431.14019701129,448069.56900315732,404707.99780930334,361346.42661544937,317984.85542159539,274623.28422774142,231261.71303388747,187900.14184003352,144538.57064617972,115630.85651694378,86723.142387707834,57815.428258471889,28907.714129235945,0,null,2023.3490000000002,2030.021,2039.3429999999998,2036.0961369314266,2030.404760558516,2013.8315097722018,1786.3014565019907,1558.7714032317797,1331.2413499615684,1231.4498696115254,1131.6583892614824,1031.8669089114394,932.07542856139628,832.28394821135316,732.49246786131005,632.70098751126693,532.90950716122381,433.11802681118075,333.32654646113775,266.66123716891019,199.99592787668263,133.33061858445507,66.665309292227519,0,null,2425.31,2333.1010000000006,2259.1269999999995,2186.2841040786111,2092.691064552761,1996.608108313902,1771.0240179667483,1545.4399276195945,1319.8558372724406,1220.9178288836051,1121.9798204947697,1023.0418121059341,924.10380371709857,825.16579532826302,726.22778693942746,627.2897785505919,528.35177016175635,429.41376177292079,330.47575338408529,264.38060270726822,198.28545203045115,132.19030135363408,66.095150676817028,0,null,2353.875,2408.0389999999998,2001.2339999999999,1877.1816281546471,1753.4416792402046,1643.7137770250147,1458.0009795875635,1272.2881821501123,1086.5753847126609,1005.1243644633844,923.67334421410783,842.22232396483128,760.77130371555472,679.32028346627817,597.86926321700162,516.41824296772506,434.96722271844851,353.51620246917196,272.06518221989523,217.65214577591618,163.23910933193713,108.82607288795808,54.413036443979031,0]
[null,null,"Total throughput",7929965.1540197534,7818984.2883514389,6662275.3225414297,6354321.9724964751,6484172.5640368946,6168167.9403966665,5455893.8803993724,4747325.1857136209,4030189.0537030003,3724825.5249006446,3423027.8195563392,3121201.4991326933,2819346.075911432,2517460.9203509623,2215545.2064527031,1913597.8298836178,1611617.2815682348,1309601.4456782157,1007547.2634257495,805979.2628212733,604225.97469938966,402586.05572290206,201129.60430486442,0]
[null,"Chosen"]
[]
[]
[null,null,"Tariff Quantities",{"$f":"D32","v":"Customer numbers"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"CA32","v":"Volumes - Throughput rate Block 3 ($/GJ)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CZ32","v":"Volumes - Throughput rate Block 4 ($/GJ)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"DY32","v":"Volumes - Capacity rate Block 1 ($/GJ/CD pa)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EX32","v":"Volumes - Capacity rate Block 2 ($/GJ/CD pa)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FW32","v":"Volumes - Capacity rate Block 3 ($/GJ/CD pa)"}]
[null,null,"Year","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45",null,"2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45",null,"2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45",null,"2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45",null,"2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45",null,"2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45",null,"2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45",null,"2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45"]
[null,null,"Residential & Small Business Network Tariffs"]
[null,null,"VI - Volume Individually Metered",{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,D35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,D10))","v":156313.5},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,E35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,E10))","v":155120.5},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,F35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,F10))","v":153965.5},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,G35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,G10))","v":152334.15},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,H35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,H10))","v":149444.61726732235},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,I35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,I10))","v":143167.27359267185},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,J35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,J10))","v":133709.85869523103},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,K35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,K10))","v":123543.85187007103},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,L35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,L10))","v":113237.02400298725},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,M35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,M10))","v":103318.83731853485},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,N35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,N10))","v":93094.879623489585},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,O35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,O10))","v":82599.077917258386},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,P35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,P10))","v":72983.639662096743},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Q35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Q10))","v":64243.310961216368},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,R35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,R10))","v":56186.051533473124},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,S35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,S10))","v":48832.306427707081},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,T35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,T10))","v":42113.933551370836},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,U35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,U10))","v":36119.252328758907},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,V35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,V10))","v":30760.981992534878},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,W35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,W10))","v":25662.338853571688},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,X35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,X10))","v":20865.318365495958},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Y35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Y10))","v":16556.504592562022},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Z35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Z10))","v":12783.582957270459},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AA35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AA10))","v":5526.4837889200444},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AB35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AB10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AC35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AC10))","v":1711967.3817238614},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AD35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AD10))","v":1675393.5931317215},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AE35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AE10))","v":1491281.7075707705},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AF35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AF10))","v":1440897.777197605},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AG35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AG10))","v":1408779.1726619664},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AH35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AH10))","v":1331647.6634136073},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AI35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AI10))","v":1228261.9518620821},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AJ35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AJ10))","v":1119746.2270806842},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AK35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AK10))","v":1010240.5264984901},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AL35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AL10))","v":904752.72420517926},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AM35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AM10))","v":809167.7082942595},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AN35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AN10))","v":712438.28690253641},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AO35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AO10))","v":624072.345780915},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AP35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AP10))","v":545324.59133887757},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AQ35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AQ10))","v":472833.53448466881},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AR35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AR10))","v":409258.57973607164},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AS35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AS10))","v":351068.31185501226},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AT35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AT10))","v":298789.50070471654},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AU35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AU10))","v":252504.75006832913},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AV35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AV10))","v":213198.49564552697},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AW35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AW10))","v":170160.6868693307},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AX35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AX10))","v":131024.01426661114},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AY35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AY10))","v":94393.698819277663},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AZ35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AZ10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BA35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BA10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BB35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BB10))","v":3513800.6100399187},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BC35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BC10))","v":3268344.2475824608},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BD35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BD10))","v":2624166.7853322215},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BE35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BE10))","v":2449710.3551936247},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BF35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BF10))","v":2609496.5188344163},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BG35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BG10))","v":2470427.8971185377},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BH35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BH10))","v":2281945.9011014276},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BI35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BI10))","v":2085704.0242764077},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BJ35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BJ10))","v":1889555.4436813521},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BK35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BK10))","v":1702063.9350114441},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BL35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BL10))","v":1535744.2060114744},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BM35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BM10))","v":1369800.6723091088},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BN35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BN10))","v":1218768.4111574315},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BO35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BO10))","v":1084456.4048598933},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BP35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BP10))","v":961325.93630181765},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BQ35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BQ10))","v":852913.7365841025},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BR35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BR10))","v":751677.61582864379},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BS35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BS10))","v":659635.44229113404},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BT35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BT10))","v":577869.0609412156},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BU35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BU10))","v":523790.79289883713},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BV35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BV10))","v":411753.40023601765},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BW35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BW10))","v":311107.57338657405},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BX35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BX10))","v":215306.34096440973},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BY35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BY10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BZ35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BZ10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CA35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CA10))","v":588489.34263449302},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CB35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CB10))","v":608109.42086432176},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CC35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CC10))","v":539080.50652996311},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CD35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CD10))","v":530576.72356122255},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CE35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CE10))","v":539731.89714806434},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CF35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CF10))","v":531708.01848107006},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CG35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CG10))","v":516837.69444242719},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CH35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CH10))","v":501287.59127450956},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CI35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CI10))","v":485547.1363820734},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CJ35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CJ10))","v":470062.23373267928},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CK35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CK10))","v":456360.22235278395},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CL35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CL10))","v":442935.95339908457},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CM35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CM10))","v":430171.81586470146},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CN35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CN10))","v":418146.5726543729},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CO35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CO10))","v":406634.24173608748},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CP35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CP10))","v":396345.79826839123},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CQ35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CQ10))","v":382331.22372337291},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CR35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CR10))","v":366444.9841549095},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CS35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CS10))","v":350782.2486862638},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CT35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CT10))","v":364863.71935716603},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CU35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CU10))","v":281706.4641115691},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CV35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CV10))","v":207558.86683806792},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CW35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CW10))","v":134602.77512321284},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CX35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CX10))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CZ35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CZ10))","v":904849.06712998962},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DA35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DA10))","v":991559.45257125865},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DB35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DB10))","v":853100.4356813496},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DC35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DC10))","v":830174.94754673156},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DD35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DD10))","v":915135.99140325713},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DE35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DE10))","v":904068.08798502188},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DF35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DF10))","v":882385.05625993758},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DG35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DG10))","v":859738.05981918401},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DH35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DH10))","v":836762.5238958043},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DI35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DI10))","v":813795.76091390813},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DJ35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DJ10))","v":794240.33512743388},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DK35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DK10))","v":775669.93288024177},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DL35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DL10))","v":757516.04481468967},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DM35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DM10))","v":739778.08129645174},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DN35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DN10))","v":722440.02732255275},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DO35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DO10))","v":705678.07281292696},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DP35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DP10))","v":681044.48827496602},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DQ35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DQ10))","v":652391.83705048391},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DR35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DR10))","v":623590.09405140602},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DS35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DS10))","v":647296.78452390316},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DT35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DT10))","v":492866.70758442819},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DU35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DU10))","v":356186.46994649444},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DV35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DV10))","v":222539.29950176069},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DW35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DW10))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DY35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DY10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DZ35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DZ10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EA35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EA10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EB35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EB10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EC35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EC10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ED35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ED10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EE35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EE10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EF35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EF10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EG35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EG10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EH35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EH10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EI35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EI10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EJ35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EJ10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EK35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EK10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EL35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EL10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EM35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EM10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EN35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EN10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EO35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EO10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EP35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EP10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EQ35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EQ10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ER35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ER10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ES35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ES10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ET35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ET10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EU35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EU10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EV35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EV10))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EX35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EX10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EY35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EY10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EZ35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EZ10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FA35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FA10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FB35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FB10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FC35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FC10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FD35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FD10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FE35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FE10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FF35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FF10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FG35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FG10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FH35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FH10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FI35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FI10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FJ35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FJ10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FK35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FK10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FL35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FL10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FM35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FM10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FN35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FN10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FO35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FO10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FP35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FP10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FQ35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FQ10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FR35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FR10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FS35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FS10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FT35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FT10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FU35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FU10))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FW35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FW10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FX35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FX10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FY35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FY10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FZ35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FZ10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GA35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GA10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GB35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GB10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GC35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GC10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GD35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GD10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GE35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GE10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GF35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GF10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GG35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GG10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GH35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GH10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GI35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GI10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GJ35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GJ10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GK35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GK10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GL35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GL10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GM35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GM10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GN35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GN10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GO35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GO10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GP35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GP10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GQ35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GQ10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GR35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GR10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GS35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GS10))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GT35,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GT10))","v":0}]
[null,null,"VB - Boundary metered with gas heating and cooking",{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,D36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,D11))","v":6},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,E36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,E11))","v":13},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,F36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,F11))","v":17},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,G36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,G11))","v":17},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,H36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,H11))","v":16.230578151757747},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,I36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,I11))","v":15.183656088094342},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,J36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,J11))","v":14.03514768210399},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,K36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,K11))","v":12.829147475779738},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,L36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,L11))","v":11.648426948900026},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,M36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,M11))","v":10.530711749704285},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,N36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,N11))","v":9.2813115357014961},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,O36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,O11))","v":8.1026982918091655},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,P36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,P11))","v":7.0556565226082375},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Q36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Q11))","v":6.0788745910548343},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,R36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,R11))","v":5.1887079863011234},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,S36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,S11))","v":4.376163402030528},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,T36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,T11))","v":3.636566243372136},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,U36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,U11))","v":2.9941231723946933},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,V36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,V11))","v":2.4093992378617641},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,W36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,W11))","v":1.8812150619398129},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,X36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,X11))","v":1.419400121401547},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Y36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Y11))","v":1.0076701262633847},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Z36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Z11))","v":0.66577940353572584},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AA36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AA11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AB36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AB11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AC36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AC11))","v":2365.9199686104907},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AD36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AD11))","v":5108.8733747007309},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AE36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AE11))","v":7259.718356305033},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AF36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AF11))","v":7188.1263205338673},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AG36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AG11))","v":6997.2166032187306},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AH36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AH11))","v":6539.920028143777},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AI36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AI11))","v":6037.8134252148702},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AJ36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AJ11))","v":5510.4749437640867},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AK36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AK11))","v":4994.9276205597143},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AL36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AL11))","v":4507.5785066121725},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AM36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AM11))","v":3970.2400240763491},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AN36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AN11))","v":3464.1482786610918},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AO36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AO11))","v":3014.8543632688725},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AP36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AP11))","v":2596.0019562530811},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AQ36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AQ11))","v":2214.6632200019217},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AR36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AR11))","v":1865.0386815849081},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AS36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AS11))","v":1547.1921012622024},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AT36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AT11))","v":1271.6690681281586},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AU36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AU11))","v":1021.5252332234172},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AV36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AV11))","v":796.11830078893149},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AW36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AW11))","v":600.02029260696713},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AX36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AX11))","v":425.53887831175246},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AY36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AY11))","v":280.87989165818374},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AZ36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AZ11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BA36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BA11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BB36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BB11))","v":8993.3665228794634},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BC36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BC11))","v":20192.808826975172},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BD36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BD11))","v":23846.573070819664},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BE36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BE11))","v":22706.215740766118},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BF36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BF11))","v":24076.023192639317},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BG36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BG11))","v":22413.344673503085},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BH36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BH11))","v":20598.510351761812},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BI36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BI11))","v":18702.955949839525},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BJ36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BJ11))","v":16861.647445903101},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BK36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BK11))","v":15131.480199508625},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BL36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BL11))","v":13280.056471516113},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BM36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BM11))","v":11550.109706139741},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BN36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BN11))","v":10020.118286924708},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BO36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BO11))","v":8600.4460723551074},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BP36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BP11))","v":7314.1472867401653},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BQ36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BQ11))","v":6129.858330214086},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BR36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BR11))","v":5058.2121021727489},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BS36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BS11))","v":4135.2886658718089},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BT36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BT11))","v":3303.9927320472634},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BU36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BU11))","v":2560.7389663011677},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BV36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BV11))","v":1921.8819626656211},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BW36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BW11))","v":1357.6852056853124},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BX36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BX11))","v":892.69866020489144},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BY36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BY11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BZ36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BZ11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CA36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CA11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CB36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CB11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CC36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CC11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CD36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CD11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CE36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CE11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CF36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CF11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CG36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CG11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CH36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CH11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CI36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CI11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CJ36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CJ11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CK36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CK11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CL36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CL11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CM36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CM11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CN36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CN11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CO36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CO11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CP36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CP11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CQ36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CQ11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CR36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CR11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CS36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CS11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CT36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CT11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CU36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CU11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CV36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CV11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CW36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CW11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CX36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CX11))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CZ36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CZ11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DA36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DA11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DB36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DB11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DC36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DC11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DD36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DD11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DE36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DE11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DF36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DF11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DG36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DG11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DH36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DH11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DI36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DI11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DJ36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DJ11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DK36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DK11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DL36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DL11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DM36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DM11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DN36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DN11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DO36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DO11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DP36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DP11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DQ36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DQ11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DR36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DR11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DS36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DS11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DT36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DT11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DU36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DU11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DV36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DV11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DW36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DW11))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DY36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DY11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DZ36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DZ11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EA36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EA11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EB36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EB11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EC36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EC11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ED36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ED11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EE36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EE11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EF36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EF11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EG36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EG11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EH36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EH11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EI36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EI11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EJ36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EJ11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EK36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EK11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EL36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EL11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EM36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EM11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EN36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EN11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EO36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EO11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EP36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EP11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EQ36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EQ11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ER36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ER11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ES36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ES11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ET36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ET11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EU36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EU11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EV36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EV11))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EX36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EX11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EY36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EY11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EZ36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EZ11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FA36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FA11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FB36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FB11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FC36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FC11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FD36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FD11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FE36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FE11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FF36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FF11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FG36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FG11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FH36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FH11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FI36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FI11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FJ36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FJ11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FK36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FK11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FL36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FL11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FM36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FM11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FN36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FN11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FO36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FO11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FP36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FP11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FQ36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FQ11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FR36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FR11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FS36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FS11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FT36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FT11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FU36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FU11))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FW36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FW11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FX36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FX11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FY36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FY11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FZ36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FZ11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GA36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GA11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GB36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GB11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GC36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GC11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GD36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GD11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GE36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GE11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GF36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GF11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GG36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GG11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GH36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GH11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GI36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GI11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GJ36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GJ11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GK36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GK11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GL36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GL11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GM36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GM11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GN36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GN11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GO36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GO11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GP36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GP11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GQ36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GQ11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GR36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GR11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GS36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GS11))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GT36,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GT11))","v":0}]
[null,null,"Large Business Network Tariffs",{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,D37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,D12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,E37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,E12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,F37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,F12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,G37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,G12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,H37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,H12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,I37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,I12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,J37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,J12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,K37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,K12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,L37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,L12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,M37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,M12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,N37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,N12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,O37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,O12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,P37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,P12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Q37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Q12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,R37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,R12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,S37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,S12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,T37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,T12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,U37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,U12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,V37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,V12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,W37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,W12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,X37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,X12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Y37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Y12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Z37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Z12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AA37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AA12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AB37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AB12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AC37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AC12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AD37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AD12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AE37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AE12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AF37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AF12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AG37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AG12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AH37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AH12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AI37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AI12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AJ37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AJ12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AK37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AK12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AL37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AL12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AM37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AM12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AN37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AN12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AO37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AO12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AP37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AP12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AQ37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AQ12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AR37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AR12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AS37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AS12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AT37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AT12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AU37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AU12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AV37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AV12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AW37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AW12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AX37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AX12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AY37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AY12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AZ37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AZ12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BA37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BA12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BB37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BB12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BC37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BC12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BD37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BD12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BE37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BE12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BF37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BF12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BG37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BG12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BH37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BH12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BI37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BI12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BJ37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BJ12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BK37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BK12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BL37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BL12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BM37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BM12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BN37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BN12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BO37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BO12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BP37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BP12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BQ37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BQ12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BR37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BR12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BS37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BS12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BT37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BT12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BU37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BU12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BV37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BV12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BW37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BW12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BX37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BX12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BY37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BY12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BZ37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BZ12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CA37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CA12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CB37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CB12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CC37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CC12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CD37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CD12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CE37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CE12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CF37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CF12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CG37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CG12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CH37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CH12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CI37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CI12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CJ37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CJ12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CK37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CK12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CL37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CL12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CM37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CM12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CN37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CN12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CO37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CO12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CP37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CP12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CQ37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CQ12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CR37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CR12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CS37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CS12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CT37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CT12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CU37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CU12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CV37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CV12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CW37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CW12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CX37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CX12))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CZ37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CZ12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DA37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DA12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DB37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DB12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DC37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DC12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DD37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DD12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DE37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DE12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DF37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DF12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DG37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DG12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DH37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DH12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DI37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DI12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DJ37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DJ12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DK37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DK12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DL37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DL12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DM37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DM12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DN37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DN12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DO37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DO12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DP37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DP12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DQ37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DQ12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DR37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DR12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DS37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DS12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DT37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DT12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DU37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DU12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DV37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DV12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DW37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DW12))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DY37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DY12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DZ37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DZ12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EA37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EA12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EB37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EB12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EC37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EC12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ED37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ED12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EE37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EE12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EF37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EF12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EG37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EG12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EH37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EH12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EI37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EI12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EJ37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EJ12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EK37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EK12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EL37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EL12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EM37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EM12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EN37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EN12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EO37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EO12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EP37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EP12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EQ37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EQ12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ER37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ER12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ES37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ES12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ET37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ET12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EU37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EU12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EV37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EV12))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EX37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EX12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EY37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EY12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EZ37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EZ12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FA37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FA12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FB37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FB12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FC37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FC12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FD37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FD12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FE37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FE12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FF37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FF12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FG37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FG12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FH37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FH12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FI37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FI12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FJ37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FJ12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FK37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FK12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FL37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FL12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FM37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FM12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FN37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FN12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FO37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FO12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FP37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FP12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FQ37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FQ12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FR37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FR12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FS37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FS12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FT37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FT12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FU37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FU12))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FW37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FW12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FX37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FX12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FY37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FY12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FZ37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FZ12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GA37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GA12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GB37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GB12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GC37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GC12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GD37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GD12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GE37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GE12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GF37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GF12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GG37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GG12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GH37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GH12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GI37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GI12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GJ37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GJ12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GK37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GK12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GL37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GL12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GM37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GM12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GN37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GN12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GO37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GO12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GP37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GP12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GQ37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GQ12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GR37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GR12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GS37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GS12))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GT37,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GT12))","v":0}]
[null,null,"DBC - Large capacity ",{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,D38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,D13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,E38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,E13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,F38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,F13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,G38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,G13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,H38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,H13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,I38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,I13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,J38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,J13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,K38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,K13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,L38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,L13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,M38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,M13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,N38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,N13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,O38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,O13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,P38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,P13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Q38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Q13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,R38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,R13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,S38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,S13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,T38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,T13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,U38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,U13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,V38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,V13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,W38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,W13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,X38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,X13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Y38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Y13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Z38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Z13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AA38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AA13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AB38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AB13))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AC38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AC13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AD38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AD13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AE38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AE13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AF38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AF13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AG38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AG13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AH38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AH13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AI38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AI13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AJ38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AJ13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AK38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AK13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AL38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AL13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AM38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AM13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AN38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AN13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AO38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AO13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AP38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AP13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AQ38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AQ13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AR38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AR13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AS38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AS13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AT38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AT13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AU38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AU13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AV38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AV13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AW38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AW13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AX38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AX13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AY38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AY13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AZ38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AZ13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BA38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BA13))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BB38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BB13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BC38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BC13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BD38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BD13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BE38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BE13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BF38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BF13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BG38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BG13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BH38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BH13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BI38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BI13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BJ38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BJ13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BK38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BK13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BL38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BL13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BM38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BM13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BN38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BN13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BO38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BO13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BP38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BP13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BQ38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BQ13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BR38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BR13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BS38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BS13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BT38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BT13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BU38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BU13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BV38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BV13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BW38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BW13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BX38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BX13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BY38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BY13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BZ38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BZ13))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CA38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CA13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CB38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CB13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CC38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CC13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CD38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CD13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CE38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CE13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CF38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CF13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CG38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CG13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CH38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CH13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CI38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CI13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CJ38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CJ13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CK38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CK13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CL38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CL13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CM38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CM13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CN38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CN13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CO38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CO13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CP38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CP13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CQ38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CQ13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CR38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CR13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CS38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CS13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CT38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CT13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CU38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CU13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CV38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CV13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CW38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CW13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CX38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CX13))","v":"CIC"},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CZ38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CZ13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DA38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DA13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DB38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DB13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DC38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DC13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DD38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DD13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DE38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DE13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DF38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DF13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DG38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DG13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DH38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DH13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DI38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DI13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DJ38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DJ13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DK38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DK13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DL38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DL13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DM38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DM13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DN38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DN13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DO38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DO13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DP38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DP13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DQ38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DQ13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DR38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DR13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DS38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DS13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DT38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DT13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DU38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DU13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DV38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DV13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DW38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DW13))","v":"CIC"},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DY38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DY13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DZ38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DZ13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EA38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EA13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EB38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EB13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EC38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EC13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ED38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ED13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EE38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EE13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EF38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EF13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EG38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EG13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EH38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EH13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EI38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EI13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EJ38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EJ13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EK38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EK13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EL38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EL13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EM38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EM13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EN38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EN13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EO38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EO13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EP38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EP13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EQ38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EQ13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ER38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ER13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ES38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ES13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ET38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ET13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EU38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EU13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EV38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EV13))","v":"CIC"},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EX38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EX13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EY38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EY13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EZ38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EZ13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FA38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FA13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FB38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FB13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FC38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FC13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FD38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FD13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FE38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FE13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FF38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FF13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FG38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FG13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FH38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FH13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FI38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FI13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FJ38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FJ13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FK38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FK13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FL38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FL13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FM38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FM13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FN38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FN13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FO38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FO13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FP38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FP13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FQ38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FQ13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FR38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FR13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FS38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FS13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FT38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FT13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FU38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FU13))","v":"CIC"},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FW38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FW13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FX38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FX13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FY38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FY13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FZ38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FZ13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GA38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GA13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GB38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GB13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GC38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GC13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GD38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GD13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GE38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GE13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GF38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GF13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GG38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GG13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GH38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GH13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GI38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GI13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GJ38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GJ13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GK38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GK13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GL38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GL13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GM38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GM13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GN38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GN13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GO38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GO13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GP38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GP13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GQ38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GQ13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GR38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GR13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GS38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GS13))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GT38,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GT13))","v":"CIC"}]
[null,null,"DBT - Large throughput",{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,D39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,D14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,E39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,E14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,F39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,F14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,G39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,G14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,H39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,H14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,I39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,I14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,J39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,J14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,K39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,K14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,L39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,L14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,M39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,M14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,N39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,N14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,O39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,O14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,P39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,P14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Q39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Q14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,R39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,R14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,S39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,S14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,T39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,T14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,U39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,U14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,V39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,V14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,W39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,W14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,X39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,X14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Y39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Y14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Z39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Z14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AA39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AA14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AB39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AB14))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AC39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AC14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AD39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AD14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AE39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AE14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AF39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AF14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AG39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AG14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AH39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AH14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AI39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AI14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AJ39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AJ14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AK39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AK14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AL39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AL14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AM39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AM14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AN39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AN14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AO39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AO14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AP39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AP14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AQ39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AQ14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AR39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AR14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AS39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AS14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AT39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AT14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AU39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AU14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AV39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AV14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AW39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AW14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AX39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AX14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AY39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AY14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AZ39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AZ14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BA39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BA14))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BB39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BB14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BC39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BC14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BD39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BD14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BE39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BE14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BF39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BF14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BG39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BG14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BH39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BH14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BI39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BI14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BJ39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BJ14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BK39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BK14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BL39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BL14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BM39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BM14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BN39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BN14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BO39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BO14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BP39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BP14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BQ39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BQ14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BR39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BR14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BS39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BS14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BT39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BT14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BU39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BU14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BV39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BV14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BW39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BW14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BX39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BX14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BY39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BY14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BZ39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BZ14))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CA39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CA14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CB39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CB14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CC39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CC14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CD39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CD14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CE39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CE14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CF39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CF14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CG39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CG14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CH39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CH14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CI39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CI14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CJ39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CJ14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CK39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CK14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CL39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CL14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CM39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CM14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CN39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CN14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CO39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CO14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CP39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CP14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CQ39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CQ14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CR39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CR14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CS39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CS14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CT39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CT14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CU39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CU14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CV39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CV14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CW39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CW14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CX39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CX14))","v":"CIC"},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CZ39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CZ14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DA39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DA14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DB39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DB14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DC39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DC14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DD39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DD14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DE39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DE14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DF39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DF14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DG39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DG14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DH39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DH14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DI39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DI14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DJ39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DJ14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DK39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DK14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DL39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DL14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DM39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DM14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DN39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DN14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DO39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DO14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DP39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DP14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DQ39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DQ14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DR39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DR14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DS39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DS14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DT39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DT14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DU39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DU14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DV39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DV14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DW39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DW14))","v":"CIC"},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DY39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DY14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DZ39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DZ14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EA39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EA14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EB39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EB14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EC39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EC14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ED39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ED14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EE39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EE14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EF39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EF14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EG39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EG14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EH39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EH14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EI39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EI14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EJ39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EJ14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EK39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EK14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EL39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EL14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EM39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EM14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EN39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EN14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EO39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EO14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EP39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EP14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EQ39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EQ14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ER39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ER14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ES39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ES14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ET39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ET14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EU39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EU14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EV39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EV14))","v":"CIC"},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EX39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EX14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EY39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EY14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EZ39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EZ14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FA39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FA14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FB39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FB14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FC39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FC14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FD39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FD14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FE39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FE14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FF39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FF14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FG39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FG14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FH39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FH14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FI39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FI14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FJ39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FJ14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FK39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FK14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FL39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FL14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FM39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FM14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FN39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FN14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FO39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FO14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FP39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FP14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FQ39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FQ14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FR39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FR14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FS39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FS14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FT39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FT14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FU39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FU14))","v":"CIC"},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FW39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FW14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FX39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FX14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FY39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FY14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FZ39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FZ14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GA39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GA14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GB39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GB14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GC39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GC14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GD39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GD14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GE39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GE14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GF39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GF14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GG39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GG14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GH39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GH14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GI39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GI14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GJ39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GJ14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GK39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GK14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GL39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GL14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GM39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GM14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GN39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GN14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GO39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GO14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GP39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GP14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GQ39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GQ14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GR39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GR14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GS39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GS14))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GT39,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GT14))","v":"CIC"}]
[null,null,"Closed Tariff - 15+ Connections",{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,D40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,D15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,E40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,E15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,F40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,F15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,G40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,G15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,H40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,H15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,I40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,I15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,J40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,J15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,K40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,K15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,L40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,L15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,M40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,M15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,N40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,N15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,O40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,O15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,P40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,P15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Q40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Q15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,R40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,R15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,S40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,S15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,T40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,T15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,U40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,U15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,V40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,V15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,W40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,W15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,X40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,X15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Y40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Y15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Z40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Z15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AA40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AA15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AB40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AB15))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AC40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AC15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AD40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AD15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AE40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AE15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AF40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AF15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AG40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AG15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AH40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AH15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AI40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AI15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AJ40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AJ15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AK40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AK15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AL40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AL15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AM40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AM15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AN40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AN15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AO40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AO15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AP40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AP15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AQ40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AQ15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AR40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AR15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AS40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AS15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AT40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AT15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AU40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AU15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AV40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AV15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AW40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AW15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AX40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AX15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AY40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AY15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AZ40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AZ15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BA40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BA15))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BB40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BB15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BC40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BC15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BD40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BD15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BE40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BE15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BF40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BF15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BG40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BG15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BH40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BH15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BI40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BI15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BJ40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BJ15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BK40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BK15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BL40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BL15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BM40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BM15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BN40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BN15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BO40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BO15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BP40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BP15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BQ40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BQ15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BR40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BR15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BS40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BS15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BT40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BT15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BU40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BU15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BV40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BV15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BW40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BW15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BX40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BX15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BY40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BY15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BZ40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BZ15))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CA40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CA15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CB40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CB15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CC40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CC15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CD40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CD15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CE40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CE15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CF40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CF15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CG40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CG15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CH40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CH15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CI40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CI15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CJ40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CJ15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CK40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CK15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CL40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CL15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CM40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CM15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CN40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CN15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CO40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CO15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CP40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CP15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CQ40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CQ15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CR40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CR15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CS40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CS15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CT40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CT15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CU40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CU15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CV40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CV15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CW40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CW15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CX40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CX15))","v":"CIC"},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CZ40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CZ15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DA40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DA15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DB40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DB15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DC40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DC15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DD40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DD15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DE40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DE15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DF40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DF15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DG40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DG15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DH40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DH15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DI40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DI15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DJ40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DJ15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DK40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DK15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DL40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DL15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DM40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DM15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DN40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DN15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DO40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DO15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DP40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DP15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DQ40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DQ15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DR40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DR15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DS40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DS15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DT40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DT15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DU40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DU15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DV40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DV15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DW40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DW15))","v":"CIC"},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DY40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DY15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DZ40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DZ15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EA40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EA15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EB40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EB15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EC40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EC15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ED40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ED15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EE40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EE15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EF40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EF15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EG40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EG15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EH40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EH15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EI40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EI15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EJ40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EJ15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EK40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EK15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EL40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EL15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EM40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EM15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EN40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EN15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EO40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EO15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EP40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EP15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EQ40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EQ15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ER40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ER15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ES40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ES15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ET40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ET15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EU40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EU15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EV40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EV15))","v":"CIC"},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EX40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EX15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EY40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EY15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EZ40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EZ15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FA40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FA15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FB40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FB15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FC40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FC15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FD40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FD15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FE40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FE15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FF40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FF15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FG40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FG15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FH40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FH15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FI40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FI15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FJ40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FJ15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FK40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FK15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FL40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FL15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FM40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FM15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FN40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FN15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FO40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FO15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FP40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FP15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FQ40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FQ15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FR40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FR15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FS40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FS15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FT40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FT15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FU40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FU15))","v":"CIC"},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FW40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FW15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FX40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FX15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FY40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FY15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FZ40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FZ15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GA40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GA15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GB40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GB15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GC40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GC15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GD40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GD15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GE40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GE15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GF40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GF15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GG40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GG15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GH40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GH15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GI40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GI15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GJ40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GJ15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GK40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GK15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GL40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GL15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GM40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GM15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GN40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GN15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GO40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GO15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GP40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GP15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GQ40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GQ15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GR40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GR15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GS40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GS15))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GT40,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GT15))","v":"CIC"}]
[null,null,"Large Business Metering Tariffs",{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,D41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,D16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,E41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,E16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,F41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,F16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,G41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,G16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,H41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,H16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,I41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,I16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,J41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,J16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,K41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,K16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,L41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,L16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,M41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,M16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,N41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,N16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,O41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,O16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,P41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,P16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Q41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Q16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,R41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,R16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,S41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,S16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,T41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,T16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,U41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,U16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,V41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,V16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,W41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,W16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,X41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,X16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Y41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Y16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Z41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Z16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AA41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AA16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AB41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AB16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AC41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AC16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AD41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AD16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AE41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AE16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AF41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AF16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AG41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AG16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AH41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AH16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AI41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AI16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AJ41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AJ16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AK41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AK16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AL41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AL16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AM41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AM16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AN41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AN16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AO41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AO16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AP41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AP16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AQ41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AQ16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AR41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AR16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AS41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AS16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AT41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AT16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AU41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AU16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AV41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AV16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AW41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AW16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AX41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AX16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AY41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AY16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AZ41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AZ16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BA41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BA16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BB41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BB16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BC41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BC16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BD41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BD16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BE41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BE16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BF41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BF16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BG41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BG16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BH41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BH16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BI41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BI16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BJ41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BJ16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BK41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BK16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BL41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BL16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BM41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BM16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BN41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BN16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BO41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BO16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BP41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BP16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BQ41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BQ16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BR41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BR16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BS41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BS16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BT41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BT16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BU41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BU16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BV41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BV16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BW41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BW16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BX41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BX16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BY41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BY16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BZ41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BZ16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CA41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CA16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CB41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CB16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CC41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CC16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CD41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CD16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CE41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CE16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CF41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CF16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CG41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CG16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CH41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CH16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CI41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CI16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CJ41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CJ16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CK41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CK16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CL41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CL16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CM41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CM16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CN41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CN16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CO41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CO16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CP41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CP16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CQ41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CQ16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CR41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CR16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CS41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CS16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CT41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CT16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CU41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CU16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CV41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CV16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CW41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CW16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CX41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CX16))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CZ41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CZ16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DA41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DA16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DB41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DB16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DC41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DC16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DD41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DD16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DE41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DE16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DF41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DF16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DG41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DG16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DH41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DH16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DI41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DI16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DJ41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DJ16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DK41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DK16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DL41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DL16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DM41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DM16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DN41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DN16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DO41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DO16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DP41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DP16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DQ41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DQ16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DR41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DR16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DS41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DS16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DT41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DT16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DU41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DU16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DV41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DV16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DW41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DW16))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DY41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DY16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DZ41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DZ16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EA41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EA16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EB41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EB16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EC41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EC16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ED41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ED16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EE41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EE16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EF41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EF16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EG41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EG16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EH41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EH16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EI41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EI16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EJ41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EJ16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EK41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EK16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EL41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EL16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EM41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EM16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EN41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EN16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EO41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EO16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EP41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EP16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EQ41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EQ16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ER41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ER16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ES41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ES16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ET41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ET16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EU41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EU16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EV41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EV16))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EX41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EX16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EY41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EY16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EZ41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EZ16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FA41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FA16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FB41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FB16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FC41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FC16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FD41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FD16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FE41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FE16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FF41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FF16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FG41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FG16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FH41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FH16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FI41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FI16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FJ41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FJ16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FK41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FK16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FL41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FL16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FM41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FM16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FN41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FN16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FO41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FO16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FP41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FP16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FQ41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FQ16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FR41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FR16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FS41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FS16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FT41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FT16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FU41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FU16))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FW41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FW16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FX41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FX16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FY41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FY16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FZ41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FZ16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GA41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GA16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GB41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GB16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GC41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GC16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GD41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GD16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GE41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GE16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GF41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GF16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GG41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GG16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GH41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GH16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GI41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GI16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GJ41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GJ16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GK41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GK16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GL41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GL16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GM41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GM16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GN41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GN16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GO41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GO16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GP41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GP16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GQ41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GQ16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GR41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GR16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GS41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GS16))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GT41,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GT16))","v":0}]
[null,null,"Metering - Single Meter",{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,D42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,D17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,E42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,E17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,F42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,F17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,G42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,G17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,H42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,H17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,I42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,I17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,J42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,J17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,K42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,K17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,L42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,L17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,M42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,M17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,N42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,N17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,O42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,O17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,P42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,P17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Q42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Q17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,R42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,R17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,S42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,S17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,T42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,T17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,U42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,U17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,V42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,V17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,W42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,W17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,X42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,X17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Y42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Y17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Z42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Z17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AA42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AA17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AB42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AB17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AC42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AC17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AD42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AD17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AE42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AE17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AF42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AF17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AG42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AG17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AH42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AH17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AI42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AI17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AJ42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AJ17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AK42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AK17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AL42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AL17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AM42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AM17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AN42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AN17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AO42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AO17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AP42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AP17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AQ42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AQ17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AR42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AR17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AS42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AS17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AT42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AT17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AU42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AU17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AV42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AV17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AW42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AW17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AX42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AX17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AY42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AY17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AZ42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AZ17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BA42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BA17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BB42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BB17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BC42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BC17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BD42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BD17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BE42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BE17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BF42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BF17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BG42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BG17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BH42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BH17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BI42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BI17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BJ42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BJ17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BK42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BK17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BL42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BL17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BM42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BM17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BN42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BN17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BO42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BO17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BP42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BP17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BQ42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BQ17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BR42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BR17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BS42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BS17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BT42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BT17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BU42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BU17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BV42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BV17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BW42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BW17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BX42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BX17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BY42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BY17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BZ42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BZ17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CA42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CA17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CB42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CB17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CC42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CC17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CD42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CD17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CE42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CE17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CF42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CF17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CG42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CG17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CH42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CH17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CI42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CI17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CJ42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CJ17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CK42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CK17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CL42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CL17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CM42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CM17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CN42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CN17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CO42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CO17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CP42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CP17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CQ42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CQ17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CR42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CR17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CS42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CS17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CT42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CT17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CU42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CU17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CV42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CV17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CW42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CW17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CX42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CX17))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CZ42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CZ17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DA42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DA17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DB42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DB17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DC42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DC17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DD42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DD17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DE42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DE17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DF42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DF17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DG42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DG17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DH42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DH17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DI42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DI17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DJ42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DJ17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DK42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DK17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DL42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DL17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DM42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DM17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DN42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DN17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DO42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DO17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DP42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DP17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DQ42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DQ17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DR42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DR17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DS42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DS17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DT42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DT17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DU42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DU17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DV42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DV17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DW42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DW17))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DY42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DY17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DZ42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DZ17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EA42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EA17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EB42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EB17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EC42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EC17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ED42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ED17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EE42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EE17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EF42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EF17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EG42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EG17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EH42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EH17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EI42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EI17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EJ42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EJ17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EK42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EK17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EL42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EL17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EM42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EM17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EN42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EN17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EO42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EO17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EP42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EP17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EQ42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EQ17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ER42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ER17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ES42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ES17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ET42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ET17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EU42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EU17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EV42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EV17))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EX42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EX17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EY42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EY17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EZ42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EZ17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FA42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FA17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FB42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FB17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FC42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FC17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FD42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FD17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FE42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FE17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FF42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FF17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FG42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FG17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FH42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FH17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FI42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FI17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FJ42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FJ17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FK42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FK17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FL42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FL17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FM42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FM17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FN42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FN17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FO42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FO17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FP42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FP17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FQ42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FQ17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FR42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FR17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FS42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FS17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FT42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FT17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FU42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FU17))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FW42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FW17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FX42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FX17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FY42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FY17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FZ42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FZ17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GA42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GA17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GB42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GB17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GC42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GC17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GD42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GD17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GE42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GE17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GF42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GF17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GG42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GG17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GH42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GH17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GI42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GI17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GJ42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GJ17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GK42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GK17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GL42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GL17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GM42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GM17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GN42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GN17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GO42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GO17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GP42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GP17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GQ42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GQ17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GR42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GR17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GS42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GS17))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GT42,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GT17))","v":0}]
[null,null,"MHQ < 16 GJ/hr",{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,D43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,D18))","v":24.790697674418603},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,E43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,E18))","v":25.050780503345013},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,F43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,F18))","v":25.995442632248729},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,G43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,G18))","v":25.995442632248729},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,H43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,H18))","v":25.995442632248729},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,I43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,I18))","v":25.995442632248729},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,J43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,J18))","v":25.37650352195709},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,K43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,K18))","v":25.37650352195709},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,L43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,L18))","v":24.138625301373821},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,M43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,M18))","v":23.519686191082183},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,N43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,N18))","v":23.519686191082183},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,O43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,O18))","v":23.519686191082183},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,P43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,P18))","v":23.519686191082183},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Q43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Q18))","v":23.519686191082183},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,R43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,R18))","v":23.519686191082183},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,S43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,S18))","v":23.519686191082183},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,T43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,T18))","v":23.519686191082183},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,U43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,U18))","v":23.519686191082183},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,V43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,V18))","v":23.519686191082183},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,W43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,W18))","v":16.711355977874184},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,X43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,X18))","v":16.711355977874184},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Y43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Y18))","v":16.711355977874184},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Z43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Z18))","v":16.711355977874184},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AA43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AA18))","v":11.140903985249455},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AB43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AB18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AC43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AC18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AD43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AD18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AE43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AE18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AF43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AF18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AG43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AG18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AH43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AH18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AI43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AI18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AJ43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AJ18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AK43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AK18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AL43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AL18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AM43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AM18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AN43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AN18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AO43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AO18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AP43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AP18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AQ43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AQ18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AR43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AR18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AS43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AS18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AT43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AT18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AU43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AU18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AV43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AV18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AW43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AW18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AX43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AX18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AY43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AY18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AZ43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AZ18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BA43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BA18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BB43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BB18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BC43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BC18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BD43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BD18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BE43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BE18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BF43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BF18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BG43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BG18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BH43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BH18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BI43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BI18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BJ43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BJ18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BK43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BK18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BL43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BL18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BM43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BM18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BN43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BN18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BO43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BO18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BP43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BP18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BQ43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BQ18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BR43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BR18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BS43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BS18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BT43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BT18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BU43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BU18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BV43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BV18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BW43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BW18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BX43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BX18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BY43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BY18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BZ43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BZ18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CA43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CA18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CB43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CB18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CC43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CC18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CD43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CD18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CE43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CE18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CF43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CF18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CG43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CG18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CH43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CH18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CI43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CI18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CJ43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CJ18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CK43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CK18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CL43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CL18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CM43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CM18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CN43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CN18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CO43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CO18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CP43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CP18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CQ43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CQ18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CR43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CR18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CS43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CS18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CT43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CT18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CU43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CU18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CV43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CV18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CW43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CW18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CX43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CX18))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CZ43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CZ18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DA43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DA18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DB43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DB18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DC43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DC18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DD43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DD18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DE43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DE18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DF43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DF18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DG43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DG18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DH43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DH18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DI43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DI18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DJ43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DJ18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DK43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DK18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DL43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DL18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DM43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DM18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DN43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DN18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DO43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DO18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DP43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DP18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DQ43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DQ18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DR43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DR18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DS43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DS18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DT43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DT18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DU43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DU18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DV43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DV18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DW43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DW18))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DY43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DY18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DZ43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DZ18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EA43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EA18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EB43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EB18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EC43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EC18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ED43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ED18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EE43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EE18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EF43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EF18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EG43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EG18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EH43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EH18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EI43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EI18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EJ43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EJ18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EK43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EK18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EL43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EL18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EM43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EM18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EN43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EN18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EO43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EO18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EP43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EP18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EQ43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EQ18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ER43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ER18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ES43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ES18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ET43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ET18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EU43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EU18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EV43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EV18))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EX43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EX18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EY43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EY18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EZ43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EZ18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FA43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FA18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FB43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FB18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FC43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FC18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FD43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FD18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FE43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FE18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FF43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FF18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FG43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FG18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FH43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FH18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FI43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FI18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FJ43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FJ18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FK43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FK18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FL43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FL18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FM43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FM18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FN43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FN18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FO43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FO18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FP43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FP18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FQ43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FQ18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FR43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FR18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FS43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FS18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FT43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FT18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FU43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FU18))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FW43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FW18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FX43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FX18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FY43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FY18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FZ43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FZ18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GA43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GA18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GB43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GB18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GC43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GC18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GD43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GD18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GE43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GE18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GF43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GF18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GG43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GG18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GH43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GH18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GI43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GI18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GJ43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GJ18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GK43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GK18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GL43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GL18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GM43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GM18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GN43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GN18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GO43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GO18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GP43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GP18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GQ43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GQ18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GR43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GR18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GS43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GS18))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GT43,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GT18))","v":0}]
[null,null,"16 to < 50 GJ/hr",{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,D44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,D19))","v":11.441860465116278},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,E44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,E19))","v":11.561898693851544},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,F44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,F19))","v":12.03287671232877},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,G44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,G19))","v":12.03287671232877},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,H44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,H19))","v":12.03287671232877},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,I44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,I19))","v":12.03287671232877},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,J44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,J19))","v":11.746379647749514},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,K44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,K19))","v":11.746379647749514},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,L44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,L19))","v":11.173385518591001},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,M44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,M19))","v":10.886888454011745},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,N44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,N19))","v":10.886888454011745},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,O44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,O19))","v":10.886888454011745},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,P44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,P19))","v":10.886888454011745},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Q44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Q19))","v":10.886888454011745},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,R44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,R19))","v":10.886888454011745},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,S44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,S19))","v":10.886888454011745},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,T44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,T19))","v":10.886888454011745},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,U44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,U19))","v":10.886888454011745},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,V44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,V19))","v":10.886888454011745},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,W44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,W19))","v":7.7354207436399243},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,X44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,X19))","v":7.7354207436399243},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Y44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Y19))","v":7.7354207436399243},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Z44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Z19))","v":7.7354207436399243},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AA44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AA19))","v":5.1569471624266159},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AB44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AB19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AC44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AC19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AD44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AD19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AE44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AE19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AF44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AF19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AG44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AG19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AH44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AH19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AI44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AI19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AJ44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AJ19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AK44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AK19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AL44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AL19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AM44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AM19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AN44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AN19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AO44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AO19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AP44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AP19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AQ44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AQ19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AR44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AR19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AS44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AS19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AT44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AT19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AU44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AU19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AV44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AV19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AW44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AW19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AX44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AX19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AY44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AY19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AZ44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AZ19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BA44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BA19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BB44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BB19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BC44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BC19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BD44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BD19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BE44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BE19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BF44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BF19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BG44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BG19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BH44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BH19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BI44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BI19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BJ44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BJ19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BK44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BK19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BL44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BL19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BM44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BM19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BN44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BN19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BO44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BO19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BP44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BP19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BQ44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BQ19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BR44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BR19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BS44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BS19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BT44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BT19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BU44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BU19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BV44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BV19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BW44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BW19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BX44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BX19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BY44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BY19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BZ44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BZ19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CA44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CA19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CB44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CB19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CC44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CC19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CD44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CD19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CE44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CE19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CF44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CF19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CG44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CG19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CH44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CH19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CI44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CI19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CJ44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CJ19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CK44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CK19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CL44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CL19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CM44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CM19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CN44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CN19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CO44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CO19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CP44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CP19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CQ44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CQ19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CR44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CR19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CS44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CS19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CT44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CT19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CU44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CU19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CV44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CV19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CW44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CW19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CX44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CX19))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CZ44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CZ19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DA44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DA19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DB44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DB19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DC44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DC19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DD44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DD19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DE44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DE19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DF44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DF19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DG44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DG19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DH44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DH19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DI44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DI19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DJ44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DJ19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DK44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DK19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DL44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DL19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DM44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DM19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DN44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DN19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DO44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DO19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DP44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DP19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DQ44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DQ19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DR44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DR19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DS44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DS19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DT44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DT19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DU44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DU19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DV44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DV19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DW44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DW19))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DY44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DY19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DZ44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DZ19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EA44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EA19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EB44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EB19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EC44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EC19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ED44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ED19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EE44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EE19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EF44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EF19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EG44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EG19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EH44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EH19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EI44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EI19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EJ44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EJ19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EK44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EK19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EL44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EL19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EM44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EM19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EN44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EN19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EO44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EO19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EP44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EP19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EQ44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EQ19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ER44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ER19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ES44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ES19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ET44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ET19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EU44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EU19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EV44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EV19))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EX44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EX19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EY44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EY19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EZ44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EZ19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FA44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FA19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FB44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FB19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FC44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FC19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FD44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FD19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FE44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FE19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FF44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FF19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FG44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FG19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FH44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FH19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FI44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FI19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FJ44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FJ19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FK44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FK19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FL44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FL19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FM44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FM19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FN44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FN19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FO44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FO19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FP44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FP19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FQ44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FQ19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FR44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FR19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FS44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FS19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FT44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FT19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FU44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FU19))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FW44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FW19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FX44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FX19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FY44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FY19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FZ44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FZ19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GA44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GA19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GB44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GB19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GC44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GC19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GD44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GD19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GE44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GE19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GF44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GF19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GG44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GG19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GH44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GH19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GI44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GI19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GJ44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GJ19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GK44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GK19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GL44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GL19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GM44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GM19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GN44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GN19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GO44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GO19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GP44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GP19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GQ44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GQ19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GR44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GR19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GS44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GS19))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GT44,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GT19))","v":0}]
[null,null,"50 to < 100 GJ/hr",{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,D45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,D20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,E45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,E20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,F45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,F20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,G45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,G20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,H45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,H20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,I45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,I20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,J45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,J20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,K45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,K20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,L45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,L20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,M45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,M20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,N45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,N20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,O45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,O20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,P45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,P20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Q45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Q20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,R45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,R20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,S45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,S20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,T45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,T20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,U45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,U20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,V45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,V20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,W45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,W20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,X45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,X20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Y45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Y20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Z45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Z20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AA45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AA20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AB45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AB20))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AC45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AC20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AD45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AD20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AE45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AE20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AF45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AF20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AG45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AG20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AH45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AH20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AI45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AI20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AJ45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AJ20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AK45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AK20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AL45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AL20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AM45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AM20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AN45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AN20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AO45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AO20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AP45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AP20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AQ45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AQ20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AR45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AR20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AS45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AS20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AT45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AT20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AU45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AU20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AV45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AV20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AW45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AW20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AX45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AX20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AY45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AY20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AZ45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AZ20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BA45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BA20))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BB45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BB20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BC45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BC20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BD45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BD20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BE45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BE20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BF45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BF20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BG45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BG20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BH45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BH20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BI45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BI20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BJ45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BJ20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BK45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BK20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BL45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BL20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BM45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BM20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BN45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BN20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BO45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BO20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BP45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BP20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BQ45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BQ20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BR45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BR20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BS45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BS20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BT45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BT20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BU45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BU20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BV45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BV20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BW45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BW20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BX45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BX20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BY45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BY20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BZ45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BZ20))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CA45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CA20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CB45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CB20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CC45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CC20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CD45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CD20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CE45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CE20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CF45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CF20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CG45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CG20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CH45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CH20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CI45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CI20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CJ45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CJ20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CK45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CK20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CL45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CL20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CM45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CM20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CN45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CN20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CO45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CO20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CP45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CP20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CQ45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CQ20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CR45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CR20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CS45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CS20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CT45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CT20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CU45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CU20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CV45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CV20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CW45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CW20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CX45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CX20))","v":"CIC"},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CZ45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CZ20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DA45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DA20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DB45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DB20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DC45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DC20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DD45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DD20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DE45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DE20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DF45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DF20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DG45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DG20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DH45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DH20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DI45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DI20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DJ45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DJ20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DK45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DK20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DL45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DL20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DM45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DM20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DN45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DN20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DO45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DO20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DP45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DP20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DQ45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DQ20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DR45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DR20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DS45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DS20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DT45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DT20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DU45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DU20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DV45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DV20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DW45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DW20))","v":"CIC"},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DY45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DY20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DZ45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DZ20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EA45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EA20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EB45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EB20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EC45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EC20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ED45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ED20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EE45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EE20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EF45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EF20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EG45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EG20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EH45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EH20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EI45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EI20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EJ45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EJ20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EK45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EK20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EL45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EL20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EM45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EM20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EN45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EN20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EO45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EO20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EP45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EP20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EQ45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EQ20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ER45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ER20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ES45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ES20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ET45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ET20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EU45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EU20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EV45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EV20))","v":"CIC"},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EX45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EX20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EY45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EY20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EZ45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EZ20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FA45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FA20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FB45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FB20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FC45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FC20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FD45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FD20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FE45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FE20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FF45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FF20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FG45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FG20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FH45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FH20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FI45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FI20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FJ45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FJ20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FK45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FK20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FL45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FL20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FM45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FM20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FN45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FN20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FO45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FO20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FP45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FP20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FQ45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FQ20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FR45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FR20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FS45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FS20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FT45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FT20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FU45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FU20))","v":"CIC"},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FW45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FW20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FX45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FX20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FY45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FY20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FZ45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FZ20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GA45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GA20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GB45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GB20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GC45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GC20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GD45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GD20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GE45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GE20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GF45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GF20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GG45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GG20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GH45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GH20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GI45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GI20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GJ45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GJ20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GK45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GK20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GL45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GL20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GM45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GM20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GN45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GN20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GO45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GO20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GP45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GP20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GQ45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GQ20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GR45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GR20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GS45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GS20))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GT45,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GT20))","v":"CIC"}]
[null,null,"100 to < 1000 GJ/hr",{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,D46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,D21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,E46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,E21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,F46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,F21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,G46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,G21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,H46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,H21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,I46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,I21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,J46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,J21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,K46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,K21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,L46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,L21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,M46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,M21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,N46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,N21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,O46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,O21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,P46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,P21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Q46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Q21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,R46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,R21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,S46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,S21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,T46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,T21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,U46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,U21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,V46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,V21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,W46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,W21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,X46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,X21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Y46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Y21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Z46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Z21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AA46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AA21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AB46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AB21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AC46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AC21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AD46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AD21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AE46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AE21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AF46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AF21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AG46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AG21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AH46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AH21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AI46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AI21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AJ46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AJ21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AK46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AK21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AL46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AL21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AM46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AM21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AN46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AN21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AO46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AO21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AP46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AP21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AQ46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AQ21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AR46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AR21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AS46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AS21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AT46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AT21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AU46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AU21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AV46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AV21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AW46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AW21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AX46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AX21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AY46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AY21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AZ46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AZ21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BA46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BA21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BB46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BB21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BC46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BC21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BD46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BD21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BE46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BE21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BF46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BF21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BG46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BG21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BH46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BH21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BI46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BI21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BJ46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BJ21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BK46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BK21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BL46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BL21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BM46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BM21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BN46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BN21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BO46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BO21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BP46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BP21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BQ46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BQ21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BR46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BR21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BS46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BS21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BT46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BT21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BU46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BU21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BV46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BV21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BW46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BW21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BX46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BX21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BY46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BY21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BZ46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BZ21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CA46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CA21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CB46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CB21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CC46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CC21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CD46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CD21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CE46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CE21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CF46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CF21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CG46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CG21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CH46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CH21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CI46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CI21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CJ46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CJ21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CK46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CK21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CL46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CL21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CM46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CM21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CN46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CN21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CO46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CO21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CP46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CP21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CQ46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CQ21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CR46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CR21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CS46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CS21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CT46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CT21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CU46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CU21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CV46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CV21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CW46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CW21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CX46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CX21))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CZ46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CZ21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DA46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DA21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DB46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DB21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DC46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DC21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DD46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DD21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DE46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DE21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DF46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DF21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DG46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DG21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DH46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DH21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DI46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DI21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DJ46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DJ21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DK46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DK21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DL46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DL21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DM46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DM21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DN46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DN21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DO46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DO21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DP46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DP21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DQ46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DQ21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DR46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DR21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DS46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DS21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DT46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DT21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DU46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DU21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DV46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DV21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DW46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DW21))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DY46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DY21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DZ46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DZ21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EA46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EA21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EB46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EB21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EC46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EC21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ED46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ED21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EE46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EE21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EF46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EF21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EG46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EG21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EH46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EH21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EI46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EI21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EJ46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EJ21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EK46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EK21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EL46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EL21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EM46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EM21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EN46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EN21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EO46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EO21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EP46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EP21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EQ46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EQ21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ER46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ER21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ES46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ES21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ET46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ET21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EU46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EU21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EV46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EV21))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EX46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EX21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EY46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EY21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EZ46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EZ21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FA46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FA21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FB46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FB21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FC46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FC21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FD46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FD21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FE46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FE21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FF46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FF21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FG46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FG21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FH46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FH21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FI46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FI21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FJ46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FJ21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FK46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FK21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FL46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FL21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FM46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FM21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FN46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FN21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FO46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FO21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FP46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FP21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FQ46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FQ21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FR46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FR21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FS46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FS21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FT46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FT21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FU46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FU21))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FW46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FW21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FX46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FX21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FY46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FY21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FZ46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FZ21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GA46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GA21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GB46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GB21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GC46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GC21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GD46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GD21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GE46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GE21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GF46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GF21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GG46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GG21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GH46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GH21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GI46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GI21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GJ46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GJ21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GK46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GK21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GL46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GL21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GM46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GM21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GN46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GN21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GO46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GO21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GP46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GP21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GQ46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GQ21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GR46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GR21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GS46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GS21))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GT46,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GT21))","v":0}]
[null,null,"Metering Double Meter",{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,D47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,D22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,E47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,E22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,F47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,F22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,G47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,G22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,H47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,H22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,I47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,I22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,J47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,J22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,K47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,K22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,L47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,L22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,M47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,M22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,N47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,N22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,O47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,O22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,P47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,P22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Q47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Q22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,R47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,R22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,S47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,S22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,T47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,T22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,U47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,U22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,V47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,V22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,W47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,W22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,X47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,X22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Y47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Y22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Z47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Z22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AA47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AA22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AB47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AB22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AC47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AC22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AD47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AD22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AE47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AE22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AF47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AF22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AG47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AG22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AH47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AH22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AI47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AI22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AJ47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AJ22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AK47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AK22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AL47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AL22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AM47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AM22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AN47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AN22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AO47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AO22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AP47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AP22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AQ47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AQ22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AR47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AR22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AS47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AS22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AT47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AT22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AU47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AU22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AV47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AV22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AW47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AW22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AX47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AX22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AY47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AY22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AZ47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AZ22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BA47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BA22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BB47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BB22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BC47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BC22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BD47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BD22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BE47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BE22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BF47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BF22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BG47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BG22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BH47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BH22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BI47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BI22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BJ47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BJ22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BK47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BK22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BL47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BL22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BM47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BM22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BN47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BN22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BO47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BO22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BP47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BP22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BQ47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BQ22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BR47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BR22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BS47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BS22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BT47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BT22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BU47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BU22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BV47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BV22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BW47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BW22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BX47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BX22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BY47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BY22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BZ47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BZ22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CA47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CA22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CB47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CB22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CC47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CC22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CD47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CD22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CE47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CE22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CF47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CF22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CG47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CG22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CH47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CH22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CI47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CI22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CJ47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CJ22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CK47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CK22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CL47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CL22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CM47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CM22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CN47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CN22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CO47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CO22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CP47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CP22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CQ47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CQ22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CR47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CR22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CS47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CS22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CT47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CT22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CU47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CU22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CV47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CV22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CW47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CW22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CX47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CX22))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CZ47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CZ22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DA47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DA22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DB47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DB22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DC47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DC22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DD47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DD22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DE47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DE22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DF47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DF22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DG47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DG22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DH47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DH22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DI47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DI22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DJ47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DJ22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DK47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DK22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DL47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DL22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DM47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DM22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DN47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DN22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DO47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DO22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DP47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DP22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DQ47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DQ22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DR47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DR22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DS47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DS22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DT47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DT22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DU47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DU22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DV47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DV22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DW47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DW22))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DY47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DY22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DZ47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DZ22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EA47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EA22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EB47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EB22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EC47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EC22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ED47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ED22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EE47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EE22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EF47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EF22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EG47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EG22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EH47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EH22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EI47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EI22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EJ47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EJ22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EK47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EK22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EL47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EL22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EM47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EM22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EN47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EN22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EO47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EO22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EP47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EP22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EQ47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EQ22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ER47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ER22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ES47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ES22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ET47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ET22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EU47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EU22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EV47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EV22))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EX47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EX22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EY47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EY22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EZ47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EZ22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FA47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FA22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FB47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FB22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FC47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FC22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FD47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FD22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FE47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FE22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FF47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FF22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FG47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FG22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FH47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FH22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FI47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FI22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FJ47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FJ22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FK47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FK22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FL47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FL22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FM47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FM22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FN47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FN22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FO47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FO22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FP47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FP22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FQ47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FQ22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FR47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FR22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FS47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FS22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FT47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FT22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FU47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FU22))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FW47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FW22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FX47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FX22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FY47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FY22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FZ47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FZ22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GA47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GA22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GB47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GB22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GC47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GC22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GD47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GD22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GE47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GE22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GF47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GF22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GG47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GG22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GH47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GH22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GI47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GI22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GJ47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GJ22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GK47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GK22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GL47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GL22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GM47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GM22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GN47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GN22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GO47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GO22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GP47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GP22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GQ47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GQ22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GR47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GR22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GS47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GS22))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GT47,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GT22))","v":0}]
[null,null,"MHQ < 16 GJ/hr",{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,D48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,D23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,E48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,E23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,F48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,F23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,G48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,G23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,H48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,H23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,I48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,I23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,J48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,J23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,K48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,K23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,L48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,L23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,M48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,M23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,N48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,N23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,O48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,O23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,P48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,P23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Q48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Q23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,R48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,R23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,S48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,S23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,T48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,T23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,U48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,U23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,V48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,V23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,W48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,W23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,X48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,X23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Y48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Y23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Z48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Z23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AA48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AA23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AB48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AB23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AC48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AC23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AD48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AD23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AE48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AE23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AF48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AF23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AG48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AG23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AH48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AH23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AI48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AI23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AJ48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AJ23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AK48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AK23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AL48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AL23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AM48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AM23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AN48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AN23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AO48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AO23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AP48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AP23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AQ48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AQ23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AR48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AR23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AS48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AS23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AT48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AT23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AU48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AU23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AV48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AV23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AW48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AW23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AX48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AX23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AY48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AY23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AZ48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AZ23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BA48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BA23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BB48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BB23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BC48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BC23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BD48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BD23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BE48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BE23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BF48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BF23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BG48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BG23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BH48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BH23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BI48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BI23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BJ48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BJ23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BK48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BK23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BL48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BL23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BM48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BM23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BN48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BN23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BO48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BO23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BP48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BP23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BQ48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BQ23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BR48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BR23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BS48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BS23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BT48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BT23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BU48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BU23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BV48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BV23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BW48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BW23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BX48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BX23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BY48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BY23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BZ48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BZ23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CA48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CA23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CB48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CB23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CC48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CC23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CD48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CD23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CE48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CE23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CF48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CF23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CG48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CG23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CH48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CH23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CI48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CI23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CJ48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CJ23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CK48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CK23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CL48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CL23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CM48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CM23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CN48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CN23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CO48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CO23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CP48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CP23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CQ48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CQ23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CR48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CR23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CS48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CS23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CT48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CT23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CU48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CU23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CV48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CV23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CW48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CW23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CX48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CX23))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CZ48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CZ23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DA48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DA23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DB48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DB23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DC48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DC23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DD48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DD23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DE48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DE23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DF48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DF23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DG48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DG23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DH48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DH23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DI48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DI23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DJ48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DJ23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DK48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DK23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DL48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DL23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DM48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DM23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DN48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DN23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DO48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DO23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DP48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DP23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DQ48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DQ23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DR48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DR23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DS48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DS23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DT48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DT23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DU48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DU23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DV48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DV23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DW48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DW23))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DY48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DY23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DZ48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DZ23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EA48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EA23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EB48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EB23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EC48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EC23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ED48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ED23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EE48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EE23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EF48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EF23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EG48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EG23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EH48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EH23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EI48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EI23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EJ48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EJ23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EK48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EK23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EL48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EL23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EM48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EM23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EN48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EN23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EO48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EO23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EP48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EP23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EQ48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EQ23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ER48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ER23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ES48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ES23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ET48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ET23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EU48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EU23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EV48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EV23))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EX48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EX23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EY48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EY23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EZ48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EZ23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FA48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FA23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FB48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FB23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FC48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FC23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FD48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FD23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FE48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FE23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FF48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FF23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FG48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FG23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FH48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FH23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FI48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FI23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FJ48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FJ23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FK48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FK23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FL48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FL23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FM48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FM23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FN48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FN23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FO48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FO23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FP48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FP23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FQ48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FQ23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FR48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FR23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FS48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FS23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FT48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FT23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FU48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FU23))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FW48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FW23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FX48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FX23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FY48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FY23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FZ48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FZ23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GA48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GA23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GB48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GB23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GC48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GC23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GD48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GD23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GE48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GE23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GF48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GF23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GG48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GG23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GH48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GH23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GI48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GI23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GJ48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GJ23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GK48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GK23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GL48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GL23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GM48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GM23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GN48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GN23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GO48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GO23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GP48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GP23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GQ48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GQ23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GR48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GR23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GS48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GS23))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GT48,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GT23))","v":0}]
[null,null,"16 to < 50 GJ/hr",{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,D49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,D24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,E49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,E24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,F49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,F24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,G49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,G24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,H49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,H24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,I49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,I24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,J49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,J24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,K49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,K24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,L49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,L24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,M49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,M24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,N49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,N24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,O49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,O24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,P49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,P24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Q49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Q24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,R49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,R24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,S49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,S24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,T49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,T24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,U49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,U24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,V49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,V24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,W49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,W24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,X49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,X24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Y49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Y24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Z49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Z24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AA49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AA24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AB49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AB24))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AC49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AC24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AD49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AD24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AE49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AE24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AF49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AF24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AG49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AG24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AH49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AH24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AI49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AI24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AJ49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AJ24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AK49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AK24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AL49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AL24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AM49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AM24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AN49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AN24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AO49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AO24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AP49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AP24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AQ49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AQ24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AR49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AR24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AS49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AS24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AT49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AT24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AU49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AU24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AV49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AV24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AW49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AW24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AX49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AX24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AY49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AY24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AZ49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AZ24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BA49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BA24))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BB49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BB24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BC49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BC24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BD49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BD24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BE49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BE24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BF49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BF24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BG49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BG24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BH49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BH24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BI49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BI24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BJ49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BJ24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BK49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BK24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BL49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BL24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BM49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BM24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BN49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BN24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BO49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BO24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BP49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BP24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BQ49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BQ24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BR49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BR24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BS49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BS24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BT49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BT24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BU49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BU24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BV49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BV24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BW49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BW24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BX49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BX24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BY49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BY24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BZ49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BZ24))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CA49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CA24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CB49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CB24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CC49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CC24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CD49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CD24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CE49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CE24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CF49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CF24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CG49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CG24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CH49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CH24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CI49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CI24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CJ49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CJ24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CK49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CK24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CL49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CL24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CM49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CM24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CN49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CN24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CO49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CO24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CP49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CP24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CQ49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CQ24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CR49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CR24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CS49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CS24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CT49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CT24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CU49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CU24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CV49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CV24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CW49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CW24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CX49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CX24))","v":"CIC"},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CZ49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CZ24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DA49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DA24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DB49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DB24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DC49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DC24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DD49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DD24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DE49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DE24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DF49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DF24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DG49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DG24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DH49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DH24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DI49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DI24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DJ49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DJ24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DK49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DK24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DL49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DL24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DM49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DM24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DN49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DN24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DO49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DO24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DP49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DP24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DQ49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DQ24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DR49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DR24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DS49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DS24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DT49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DT24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DU49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DU24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DV49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DV24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DW49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DW24))","v":"CIC"},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DY49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DY24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DZ49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DZ24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EA49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EA24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EB49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EB24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EC49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EC24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ED49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ED24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EE49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EE24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EF49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EF24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EG49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EG24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EH49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EH24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EI49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EI24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EJ49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EJ24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EK49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EK24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EL49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EL24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EM49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EM24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EN49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EN24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EO49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EO24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EP49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EP24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EQ49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EQ24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ER49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ER24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ES49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ES24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ET49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ET24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EU49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EU24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EV49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EV24))","v":"CIC"},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EX49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EX24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EY49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EY24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EZ49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EZ24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FA49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FA24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FB49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FB24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FC49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FC24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FD49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FD24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FE49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FE24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FF49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FF24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FG49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FG24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FH49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FH24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FI49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FI24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FJ49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FJ24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FK49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FK24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FL49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FL24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FM49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FM24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FN49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FN24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FO49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FO24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FP49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FP24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FQ49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FQ24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FR49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FR24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FS49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FS24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FT49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FT24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FU49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FU24))","v":"CIC"},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FW49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FW24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FX49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FX24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FY49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FY24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FZ49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FZ24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GA49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GA24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GB49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GB24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GC49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GC24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GD49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GD24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GE49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GE24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GF49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GF24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GG49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GG24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GH49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GH24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GI49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GI24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GJ49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GJ24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GK49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GK24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GL49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GL24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GM49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GM24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GN49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GN24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GO49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GO24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GP49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GP24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GQ49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GQ24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GR49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GR24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GS49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GS24))","v":"CIC"},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GT49,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GT24))","v":"CIC"}]
[null,null,"50 to < 100 GJ/hr",{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,D50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,D25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,E50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,E25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,F50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,F25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,G50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,G25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,H50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,H25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,I50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,I25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,J50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,J25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,K50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,K25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,L50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,L25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,M50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,M25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,N50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,N25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,O50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,O25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,P50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,P25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Q50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Q25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,R50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,R25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,S50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,S25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,T50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,T25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,U50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,U25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,V50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,V25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,W50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,W25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,X50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,X25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Y50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Y25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Z50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Z25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AA50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AA25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AB50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AB25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AC50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AC25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AD50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AD25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AE50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AE25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AF50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AF25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AG50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AG25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AH50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AH25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AI50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AI25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AJ50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AJ25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AK50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AK25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AL50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AL25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AM50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AM25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AN50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AN25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AO50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AO25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AP50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AP25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AQ50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AQ25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AR50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AR25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AS50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AS25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AT50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AT25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AU50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AU25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AV50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AV25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AW50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AW25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AX50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AX25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AY50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AY25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AZ50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AZ25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BA50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BA25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BB50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BB25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BC50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BC25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BD50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BD25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BE50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BE25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BF50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BF25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BG50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BG25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BH50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BH25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BI50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BI25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BJ50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BJ25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BK50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BK25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BL50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BL25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BM50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BM25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BN50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BN25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BO50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BO25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BP50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BP25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BQ50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BQ25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BR50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BR25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BS50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BS25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BT50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BT25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BU50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BU25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BV50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BV25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BW50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BW25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BX50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BX25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BY50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BY25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BZ50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BZ25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CA50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CA25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CB50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CB25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CC50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CC25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CD50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CD25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CE50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CE25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CF50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CF25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CG50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CG25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CH50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CH25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CI50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CI25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CJ50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CJ25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CK50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CK25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CL50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CL25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CM50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CM25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CN50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CN25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CO50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CO25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CP50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CP25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CQ50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CQ25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CR50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CR25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CS50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CS25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CT50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CT25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CU50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CU25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CV50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CV25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CW50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CW25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CX50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CX25))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CZ50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CZ25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DA50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DA25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DB50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DB25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DC50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DC25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DD50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DD25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DE50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DE25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DF50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DF25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DG50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DG25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DH50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DH25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DI50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DI25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DJ50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DJ25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DK50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DK25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DL50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DL25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DM50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DM25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DN50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DN25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DO50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DO25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DP50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DP25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DQ50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DQ25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DR50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DR25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DS50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DS25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DT50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DT25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DU50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DU25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DV50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DV25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DW50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DW25))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DY50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DY25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DZ50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DZ25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EA50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EA25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EB50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EB25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EC50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EC25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ED50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ED25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EE50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EE25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EF50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EF25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EG50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EG25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EH50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EH25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EI50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EI25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EJ50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EJ25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EK50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EK25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EL50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EL25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EM50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EM25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EN50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EN25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EO50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EO25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EP50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EP25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EQ50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EQ25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ER50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ER25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ES50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ES25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ET50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ET25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EU50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EU25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EV50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EV25))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EX50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EX25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EY50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EY25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EZ50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EZ25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FA50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FA25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FB50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FB25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FC50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FC25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FD50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FD25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FE50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FE25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FF50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FF25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FG50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FG25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FH50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FH25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FI50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FI25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FJ50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FJ25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FK50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FK25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FL50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FL25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FM50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FM25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FN50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FN25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FO50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FO25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FP50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FP25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FQ50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FQ25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FR50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FR25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FS50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FS25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FT50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FT25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FU50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FU25))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FW50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FW25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FX50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FX25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FY50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FY25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FZ50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FZ25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GA50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GA25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GB50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GB25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GC50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GC25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GD50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GD25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GE50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GE25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GF50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GF25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GG50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GG25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GH50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GH25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GI50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GI25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GJ50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GJ25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GK50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GK25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GL50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GL25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GM50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GM25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GN50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GN25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GO50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GO25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GP50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GP25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GQ50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GQ25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GR50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GR25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GS50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GS25))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GT50,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GT25))","v":0}]
[null,null,"100 to < 1000 GJ/hr",{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,D51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,D26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,E51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,E26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,F51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,F26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,G51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,G26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,H51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,H26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,I51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,I26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,J51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,J26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,K51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,K26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,L51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,L26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,M51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,M26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,N51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,N26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,O51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,O26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,P51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,P26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Q51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Q26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,R51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,R26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,S51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,S26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,T51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,T26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,U51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,U26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,V51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,V26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,W51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,W26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,X51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,X26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Y51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Y26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Z51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Z26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AA51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AA26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AB51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AB26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AC51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AC26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AD51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AD26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AE51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AE26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AF51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AF26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AG51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AG26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AH51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AH26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AI51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AI26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AJ51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AJ26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AK51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AK26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AL51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AL26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AM51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AM26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AN51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AN26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AO51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AO26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AP51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AP26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AQ51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AQ26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AR51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AR26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AS51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AS26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AT51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AT26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AU51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AU26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AV51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AV26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AW51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AW26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AX51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AX26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AY51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AY26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AZ51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AZ26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BA51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BA26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BB51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BB26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BC51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BC26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BD51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BD26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BE51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BE26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BF51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BF26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BG51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BG26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BH51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BH26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BI51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BI26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BJ51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BJ26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BK51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BK26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BL51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BL26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BM51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BM26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BN51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BN26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BO51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BO26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BP51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BP26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BQ51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BQ26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BR51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BR26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BS51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BS26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BT51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BT26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BU51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BU26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BV51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BV26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BW51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BW26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BX51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BX26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BY51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BY26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BZ51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BZ26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CA51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CA26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CB51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CB26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CC51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CC26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CD51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CD26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CE51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CE26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CF51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CF26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CG51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CG26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CH51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CH26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CI51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CI26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CJ51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CJ26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CK51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CK26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CL51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CL26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CM51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CM26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CN51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CN26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CO51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CO26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CP51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CP26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CQ51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CQ26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CR51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CR26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CS51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CS26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CT51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CT26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CU51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CU26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CV51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CV26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CW51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CW26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CX51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CX26))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CZ51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CZ26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DA51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DA26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DB51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DB26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DC51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DC26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DD51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DD26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DE51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DE26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DF51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DF26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DG51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DG26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DH51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DH26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DI51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DI26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DJ51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DJ26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DK51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DK26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DL51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DL26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DM51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DM26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DN51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DN26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DO51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DO26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DP51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DP26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DQ51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DQ26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DR51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DR26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DS51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DS26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DT51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DT26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DU51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DU26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DV51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DV26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DW51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DW26))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DY51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DY26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DZ51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DZ26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EA51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EA26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EB51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EB26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EC51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EC26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ED51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ED26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EE51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EE26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EF51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EF26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EG51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EG26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EH51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EH26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EI51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EI26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EJ51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EJ26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EK51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EK26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EL51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EL26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EM51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EM26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EN51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EN26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EO51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EO26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EP51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EP26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EQ51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EQ26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ER51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ER26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ES51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ES26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ET51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ET26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EU51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EU26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EV51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EV26))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EX51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EX26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EY51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EY26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EZ51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EZ26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FA51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FA26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FB51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FB26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FC51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FC26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FD51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FD26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FE51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FE26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FF51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FF26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FG51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FG26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FH51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FH26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FI51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FI26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FJ51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FJ26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FK51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FK26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FL51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FL26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FM51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FM26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FN51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FN26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FO51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FO26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FP51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FP26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FQ51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FQ26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FR51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FR26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FS51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FS26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FT51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FT26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FU51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FU26))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FW51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FW26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FX51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FX26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FY51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FY26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FZ51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FZ26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GA51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GA26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GB51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GB26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GC51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GC26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GD51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GD26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GE51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GE26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GF51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GF26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GG51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GG26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GH51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GH26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GI51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GI26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GJ51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GJ26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GK51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GK26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GL51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GL26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GM51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GM26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GN51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GN26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GO51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GO26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GP51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GP26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GQ51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GQ26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GR51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GR26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GS51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GS26))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GT51,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GT26))","v":0}]
[null,null,"Total",{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,D52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,D27))","v":156360.5},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,E52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,E27))","v":155174.93013698634},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,F52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,F27))","v":154025.61780821919},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,G52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,G27))","v":152394.26780821919},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,H52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,H27))","v":149503.9656536933},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,I52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,I27))","v":143225.57505697914},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,J52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,J27))","v":133765.98503665091},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,K52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,K27))","v":123598.77221128459},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,L52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,L27))","v":113288.7103947111},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,M52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,M27))","v":103368.3793805781},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,N52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,N27))","v":93143.17228531884},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,O52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,O27))","v":82646.191965843755},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,P52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,P27))","v":73029.706668912913},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Q52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Q27))","v":64288.401186100964},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,R52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,R27))","v":56230.251591752967},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,S52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,S27))","v":48875.693941402656},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,T52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,T27))","v":42156.581467907752},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,U52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,U27))","v":36161.257802224842},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,V52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,V27))","v":30802.402742066279},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,W52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,W27))","v":25691.938659631669},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,X52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,X27))","v":20894.456356615399},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Y52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Y27))","v":16585.230853686324},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Z52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Z27))","v":12811.967327672039},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AA52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AA27))","v":5544.9628495854067},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AB52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AB27))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AC52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AC27))","v":1749406.2336924719},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AD52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AD27))","v":1707500.1595064222},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AE52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AE27))","v":1527717.7039270755},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AF52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AF27))","v":1477262.1815181389},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AG52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AG27))","v":1444952.6672651852},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AH52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AH27))","v":1367363.861441751},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AI52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AI27))","v":1263528.0713775968},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AJ52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AJ27))","v":1154473.6390786441},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AK52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AK27))","v":1044419.984304542},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AL52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AL27))","v":938423.48100787087},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AM52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AM27))","v":842305.90955202677},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AN52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AN27))","v":745073.34740843624},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AO52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AO27))","v":656262.25361906283},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AP52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AP27))","v":577098.67930343759},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AQ52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AQ27))","v":504232.68330366485},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AR52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AR27))","v":440284.29571871308},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AS52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AS27))","v":381738.72194271791},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AT52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AT27))","v":329139.83025324339},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AU52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AU27))","v":282546.68694545276},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AV52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AV27))","v":237127.87908298694},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AW52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AW27))","v":188025.37826963753},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AX52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AX27))","v":142985.6886731344},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AY52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AY27))","v":100467.014379992},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AZ52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AZ27))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BA52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BA27))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BB52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BB27))","v":3522793.976562798},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BC52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BC27))","v":3288537.0564094358},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BD52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BD27))","v":2648013.358403041},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BE52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BE27))","v":2472416.5709343906},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BF52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BF27))","v":2633572.5420270558},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BG52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BG27))","v":2492841.2417920409},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BH52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BH27))","v":2302544.4114531893},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BI52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BI27))","v":2104406.9802262471},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BJ52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BJ27))","v":1906417.0911272552},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BK52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BK27))","v":1717195.4152109527},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BL52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BL27))","v":1549024.2624829905},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BM52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BM27))","v":1381350.7820152484},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BN52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BN27))","v":1228788.5294443562},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BO52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BO27))","v":1093056.8509322484},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BP52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BP27))","v":968640.08358855778},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BQ52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BQ27))","v":859043.59491431655},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BR52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BR27))","v":756735.82793081657},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BS52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BS27))","v":663770.73095700587},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BT52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BT27))","v":581173.05367326282},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BU52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BU27))","v":526351.53186513833},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BV52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BV27))","v":413675.2821986833},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BW52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BW27))","v":312465.25859225937},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BX52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BX27))","v":216199.03962461461},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BY52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BY27))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,BZ52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,BZ27))","v":0},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CA52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CA27))","v":588489.34263449302},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CB52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CB27))","v":608109.42086432176},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CC52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CC27))","v":539080.50652996311},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CD52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CD27))","v":530576.72356122255},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CE52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CE27))","v":539731.89714806434},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CF52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CF27))","v":531708.01848107006},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CG52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CG27))","v":516837.69444242719},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CH52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CH27))","v":501287.59127450956},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CI52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CI27))","v":485547.1363820734},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CJ52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CJ27))","v":470062.23373267928},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CK52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CK27))","v":456360.22235278395},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CL52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CL27))","v":442935.95339908457},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CM52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CM27))","v":430171.81586470146},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CN52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CN27))","v":418146.5726543729},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CO52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CO27))","v":406634.24173608748},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CP52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CP27))","v":396345.79826839123},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CQ52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CQ27))","v":382331.22372337291},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CR52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CR27))","v":366444.9841549095},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CS52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CS27))","v":350782.2486862638},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CT52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CT27))","v":364863.71935716603},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CU52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CU27))","v":281706.4641115691},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CV52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CV27))","v":207558.86683806792},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CW52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CW27))","v":134602.77512321284},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CX52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CX27))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,CZ52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,CZ27))","v":904849.06712998962},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DA52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DA27))","v":991559.45257125865},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DB52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DB27))","v":853100.4356813496},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DC52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DC27))","v":830174.94754673156},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DD52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DD27))","v":915135.99140325713},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DE52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DE27))","v":904068.08798502188},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DF52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DF27))","v":882385.05625993758},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DG52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DG27))","v":859738.05981918401},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DH52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DH27))","v":836762.5238958043},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DI52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DI27))","v":813795.76091390813},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DJ52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DJ27))","v":794240.33512743388},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DK52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DK27))","v":775669.93288024177},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DL52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DL27))","v":757516.04481468967},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DM52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DM27))","v":739778.08129645174},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DN52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DN27))","v":722440.02732255275},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DO52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DO27))","v":705678.07281292696},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DP52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DP27))","v":681044.48827496602},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DQ52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DQ27))","v":652391.83705048391},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DR52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DR27))","v":623590.09405140602},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DS52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DS27))","v":647296.78452390316},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DT52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DT27))","v":492866.70758442819},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DU52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DU27))","v":356186.46994649444},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DV52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DV27))","v":222539.29950176069},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DW52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DW27))","v":0},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DY52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DY27))","v":2023.3490000000002},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,DZ52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,DZ27))","v":2030.021},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EA52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EA27))","v":2039.3429999999998},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EB52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EB27))","v":1986.0961369314266},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EC52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EC27))","v":1980.404760558516},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ED52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ED27))","v":1963.8315097722018},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EE52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EE27))","v":1890.3247233249601},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EF52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EF27))","v":1855.2538122795372},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EG52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EG27))","v":1767.7833538062209},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EH52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EH27))","v":1677.5092592501601},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EI52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EI27))","v":1668.0147585582397},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EJ52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EJ27))","v":1650.4775786966263},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EK52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EK27))","v":1625.9875587722786},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EL52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EL27))","v":1594.9892311615395},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EM52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EM27))","v":1547.5512651621234},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EN52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EN27))","v":1492.59578492127},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EO52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EO27))","v":1420.5910299872826},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EP52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EP27))","v":1307.3372665864028},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EQ52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EQ27))","v":1130.620289874638},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ER52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ER27))","v":926.27311066980076},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ES52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ES27))","v":842.516504676625},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,ET52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,ET27))","v":729.6583236523702},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EU52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EU27))","v":596.83866172789942},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EV52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EV27))","v":447.37596632992074},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EX52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EX27))","v":2425.31},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EY52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EY27))","v":2333.1010000000006},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,EZ52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,EZ27))","v":2259.1269999999995},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FA52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FA27))","v":2086.2841040786111},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FB52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FB27))","v":1992.691064552761},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FC52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FC27))","v":1896.608108313902},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FD52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FD27))","v":1814.5963549993076},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FE52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FE27))","v":1696.0215656635962},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FF52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FF27))","v":1579.568396405896},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FG52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FG27))","v":1528.8309242833493},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FH52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FH27))","v":1436.1719477113029},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FI52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FI27))","v":1350.9405615003695},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FJ52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FJ27))","v":1250.9484834541097},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FK52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FK27))","v":1140.1317192610086},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FL52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FL27))","v":1020.994397588222},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FM52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FM27))","v":878.15991875271334},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FN52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FN27))","v":743.42676890797725},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FO52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FO27))","v":643.36133199051631},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FP52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FP27))","v":607.71969172186846},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FQ52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FQ27))","v":505.29974281837298},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FR52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FR27))","v":415.14909990826482},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FS52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FS27))","v":361.97780504570829},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FT52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FT27))","v":329.71596876130008},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FU52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FU27))","v":314.64677037737863},null,{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FW52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FW27))","v":2353.875},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FX52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FX27))","v":2408.0389999999998},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FY52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FY27))","v":2001.2339999999999},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,FZ52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,FZ27))","v":1770.0936281546471},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GA52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GA27))","v":1646.3536792402047},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GB52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GB27))","v":1536.6257770250147},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GC52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GC27))","v":1442.1633271752362},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GD52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GD27))","v":1384.8859329016727},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GE52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GE27))","v":1344.55322368723},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GF52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GF27))","v":1305.4775043861741},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GG52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GG27))","v":1133.9801084763367},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GH52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GH27))","v":963.963365280728},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GI52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GI27))","v":816.95183383671781},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GJ52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GJ27))","v":688.25413944527781},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GK52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GK27))","v":585.80422449222749},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GL52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GL27))","v":512.63587667679531},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GM52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GM27))","v":448.79083937858434},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GN52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GN27))","v":392.79328532864213},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GO52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GO27))","v":336.81086533164671},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GP52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GP27))","v":285.44374794374772},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GQ52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GQ27))","v":255.28614808092533},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GR52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GR27))","v":229.33396286413767},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GS52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GS27))","v":204.35005147509429},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,GT52,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,GT27))","v":180.77560938510567}]
[null,null,"Total throughput",{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,D53,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,D28))","v":7929965.1540197534},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,E53,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,E28))","v":7818984.2883514389},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,F53,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,F28))","v":6662275.3225414297},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,G53,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,G28))","v":6372916.7788177812},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,H53,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,H28))","v":6552733.273758986},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,I53,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,I28))","v":6272274.3775986657},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,J53,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,J28))","v":5891237.2442042828},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,K53,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,K28))","v":5505604.0721366731},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,L53,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,L28))","v":5113843.6597377211},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,M53,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,M28))","v":4744198.7769042347},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,N53,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,N28))","v":4399069.4458986837},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,O53,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,O28))","v":4054710.248256783},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,P53,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,P28))","v":3735161.4256563806},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Q53,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Q28))","v":3443391.0735743302},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,R53,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,R28))","v":3170382.9340212066},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,S53,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,S28))","v":2922532.0818227548},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,T53,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,T28))","v":2675807.5944793294},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,U53,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,U28))","v":2438674.060698411},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,V53,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,V28))","v":2218125.9677004977},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,W53,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,W28))","v":2089456.3541906888},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,X53,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,X28))","v":1650325.0733894524},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Y53,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Y28))","v":1255677.5461472725},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,Z53,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,Z28))","v":873042.02391500701},{"$f":"IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$84,AA53,IF('Key inputs & assumptions'!$D$83='Key inputs & assumptions'!$X$83,AA28))","v":162290.06004926236}]
[]
[]
[null,null,"Customer numbers",null,null,null,null,"2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45"]
[null,null,null,null,null,null,"CIE Forecast",{"$f":"H27","v":149503.9656536933},143225.57505697914,133765.98503665091,123598.77221128459,113288.7103947111,103368.3793805781,93143.17228531884,82646.191965843755,73029.706668912913,64288.401186100964,56230.251591752967,48875.693941402656,42156.581467907752,36161.257802224842,30802.402742066279,25691.938659631669,20894.456356615399,16585.230853686324,12811.967327672039,5544.9628495854067]
[null,null,null,null,null,null,"Alternative Forecast",{"$f":"H52","v":148067.96766672129},141232.67001483141,124362.67735645093,107303.74512864594,90320.007007090753,82628.580210972286,73874.199441629593,64914.181013524649,56254.464074115502,47901.175656883795,39946.03871736439,32367.543641812779,25559.903345970899,19413.045169691948,13864.064142844023,9545.2545652129375,7537.7771214412905,5388.1877609208032,3151.0004851575291,0]
[null,null,null,null,null,null,"GN26",null,160000,{"$f":"I84","v":160000},{"$f":"J84","v":160000},160000,160000]
[]
[null,null,"Throughtput (VI/VB)",null,null,null,null,"2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45"]
[null,null,null,null,null,null,{"$f":"G82","v":"CIE Forecast"},{"$f":"SUM(AG27,BF27,CE27,DD27)","v":5533393.0978435632},5295981.2096998841,4965295.2335331514,4619906.2703985851,4273146.7357096747,3939476.8908654111,3641930.7295152349,3345030.0157030108,3072738.64374281,2828080.1841865107,2601947.0359508628,2401351.7617143476,2201850.2618718734,2011747.382415643,1838092.0833563854,1775639.9148291945,1376273.8321643181,1019196.2840499561,673808.12862958014,0]
[null,null,null,null,null,null,{"$f":"G83","v":"Alternative Forecast"},{"$f":"SUM(AG52,BF52,CE52,DD52)","v":5435656.1101214718},5162698.494497885,4569526.0436500972,3976353.5928023099,3373230.2948217536,3120238.0227101222,2867245.7505984898,2614253.4784868583,2361261.2063752268,2108268.9342635954,1855276.6621519635,1602284.3900403322,1349292.1179287005,1096299.8458170691,843307.57370543783,674646.05896435026,505984.54422326275,337323.02948217519,168661.51474108759,0]
[null,null,null,null,null,null,"GN26",null,6000000,6000000,6000000,6000000,6000000]

{"sheet":"Bill impacts","index":8,"n_rows":107,"n_cols":22,"rows_kept":107,"cut":false,"hidden":false,"merged":[[5,1,5,6],[5,8,5,13],[5,15,5,20]]}
[]
[null,"Retail bill impacts"]
[]
[null,"Retail prices 2024-25"]
[]
[null,"Non-discounted 'standing' gas tariffs in the ACT (inc GST)",null,null,null,null,null,null,"Non-discounted 'standing' gas tariffs in the ACT (exc GST)",null,null,null,null,null,null,"Non-discounted 'standing' gas tariffs in the ACT (exc GST)"]
[null,null,"Supply charge","Block 1","Block 2","Block 3","Block 4",null,null,"Supply charge","Block 1","Block 2","Block 3","Block 4",null,null,"Supply charge","Block 1","Block 2","Block 3","Block 4"]
[null,"Retailer","Cents/day","Cents/MJ","Cents/MJ","Cents/MJ","Cents/MJ",null,"Retailer","Cents/day","Cents/MJ","Cents/MJ","Cents/MJ","Cents/MJ",null,"Retailer","$/year","$/GJ","$/GJ","$/GJ","$/GJ"]
[null,"ActewAGL",83.6,5.5,4.6399999999999997,3.96,3.59,null,"ActewAGL",{"$f":"C9/1.1","v":75.999999999999986},5,4.2181818181818178,3.5999999999999996,3.2636363636363632,null,"ActewAGL",{"$f":"J9/100*365","v":277.39999999999998},{"$f":"K9/100*1000","v":50},42.18181818181818,36,32.636363636363633]
[null,"Origin",88,5.32,4.55,4.22,4.22,null,"Origin",80,4.836363636363636,4.1363636363636358,3.836363636363636,3.836363636363636,null,"Origin",{"$f":"J10/100*365","v":292},48.36363636363636,41.36363636363636,38.36363636363636,38.36363636363636]
[null,"Energy Australia",93.28,5.4,4.32,4.28,4.1399999999999997,null,"Energy Australia",84.8,4.9090909090909092,3.9272727272727272,3.8909090909090907,3.7636363636363632,null,"Energy Australia",{"$f":"J11/100*365","v":309.52},49.090909090909093,39.272727272727273,38.909090909090907,37.636363636363633]
[null,"Red Energy",104.5,4.38,3.83,3.61,3.17,null,"Red Energy",94.999999999999986,3.9818181818181815,3.4818181818181815,3.2818181818181813,2.8818181818181814,null,"Red Energy",{"$f":"J12/100*365","v":346.74999999999994},39.818181818181813,34.81818181818182,32.818181818181813,28.818181818181813]
[null,"Avg. price",{"$f":"AVERAGE(C9:C12)","v":92.344999999999999},{"$f":"AVERAGE(D9:D12)","v":5.1499999999999995},4.335,4.0175000000000001,3.78,null,"Avg. price",{"$f":"AVERAGE(J9:J12)","v":83.95},{"$f":"AVERAGE(K9:K12)","v":4.6818181818181817},3.9409090909090905,3.6522727272727269,3.4363636363636361,null,"Avg. price",{"$f":"AVERAGE(Q9:Q12)","v":306.41749999999996},{"$f":"AVERAGE(R9:R12)","v":46.818181818181813},39.409090909090907,36.522727272727266,34.36363636363636]
[]
[]
[null,"Retail price and non-network price 2025-26"]
[]
[null,"2024-25","Supply charge","Block 1","Block 2","Block 3","Block 4",null,"2025-26","Supply charge","Block 1","Block 2","Block 3","Block 4"]
[null,"Retail price",{"$f":"Q13","v":306.41749999999996},{"$f":"R13","v":46.818181818181813},39.409090909090907,36.522727272727266,34.36363636363636,null,"Retail price",{"$f":"J20+J21","v":322.71329049999997},{"$f":"K20+K21","v":49.685402618181811},40.363012109090903,37.407045272727267,35.195431963636359]
[null,"Network price",{"$f":"'Key inputs & assumptions'!D122","v":80.765000000000001},{"$f":"'Key inputs & assumptions'!E122","v":15.776},{"$f":"'Key inputs & assumptions'!F122","v":8.2140000000000004},{"$f":"'Key inputs & assumptions'!G122","v":7.46},{"$f":"'Key inputs & assumptions'!H122","v":7.1820000000000004},null,"Network price",{"$f":"'Key inputs & assumptions'!N122","v":91.6},{"$f":"'Key inputs & assumptions'!O122","v":17.891999999999999},{"$f":"'Key inputs & assumptions'!P122","v":8.4130000000000003},{"$f":"'Key inputs & assumptions'!Q122","v":7.641},{"$f":"'Key inputs & assumptions'!R122","v":7.3559999999999999}]
[null,"Non-network price",{"$f":"C19-C20","v":225.65249999999997},{"$f":"D19-D20","v":31.042181818181813},31.195090909090908,29.062727272727265,27.181636363636358,null,"Non-network price",{"$f":"C21*(1+$C$22)","v":231.11329049999998},{"$f":"D21*(1+$C$22)","v":31.793402618181812},31.950012109090906,29.766045272727265,27.839431963636358]
[null,"CPI",2.4199999999999999E-2]
[]
[null,"Usage assumptions"]
[]
[null,null,"Supply charge","Block 1","Block 2","Block 3","Block 4"]
[null,7,1,7,0,0,0]
[null,27,1,13.383288903444969,13.616711096555029,0,0]
[null,160,1,15,114.51237017968936,30.487629820310651,0]
[]
[null,"Annual usage",{"$f":"'Key inputs & assumptions'!D86","v":27}]
[]
[]
[null,"Retail bill impacts"]
[]
[null,"Real, $2025-26"]
[null,null,"2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45"]
[null,"retail",{"$f":"J19+VLOOKUP($C$31,$B$27:$G$29,3,FALSE)*K19+VLOOKUP($C$31,$B$27:$G$29,4,FALSE)*L19+VLOOKUP($C$31,$B$27:$G$29,5,FALSE)*M19+VLOOKUP($C$31,$B$27:$G$29,6,FALSE)*N19","v":1537.2788628993512},{"$f":"D40+D43","v":1626.8480591050234},{"$f":"E40+E43","v":1684.4446473107698},1748.5350257408393,1819.9341214306189,1899.2653709368883,1877.4724553867118,1857.0665974302065,1837.8874291107736,1819.8682015837439,1803.141781560128,1880.3418060270997,{"$f":"O40+O43","v":1966.651112261799},2062.9879926059039,2170.2698374368783,2285.6160204549706,2322.6689152774206,2365.7100842769378,2423.5354257779418,2958.9543488592553]
[null,"retail capped",{"$f":"C43+C41","v":1537.2788628993515},{"$f":"D43+D41","v":1626.8480591050234},1684.4446473107698,1748.5350257408393,1819.9341214306189,1899.2653709368883,1877.4724553867118,1857.0665974302065,1837.8874291107736,1819.8682015837439,1803.141781560128,1880.3418060270997,1966.651112261799,2062.9879926059039,2170.2698374368783,2285.6160204549706,2305.9182943490268,2305.9182943490268,2305.9182943490268,2305.9182943490268]
[null,"network",{"$f":"J20+VLOOKUP($C$31,$B$27:$G$29,3,FALSE)*K20+VLOOKUP($C$31,$B$27:$G$29,4,FALSE)*L20+VLOOKUP($C$31,$B$27:$G$29,5,FALSE)*M20+VLOOKUP($C$31,$B$27:$G$29,6,FALSE)*N20","v":445.61119551575484},{"$f":"C40*(1-'X factors'!G50)","v":495.41802199692137},{"$f":"D40*(1-'X factors'!H50)","v":550.79185395077093},{"$f":"E40*(1-'X factors'!I50)","v":612.35492636239337},{"$f":"F40*(1-'X factors'!J50)","v":680.79902262644441},{"$f":"G40*(1-'X factors'!K50)","v":756.89324810759979},{"$f":"H40*(1-'X factors'!L50)","v":731.65091396045602},{"$f":"I40*(1-'X factors'!M50)","v":707.25040980028746},{"$f":"J40*(1-'X factors'!N50)","v":683.66366065895375},{"$f":"K40*(1-'X factors'!O50)","v":660.8635278664367},{"$f":"L40*(1-'X factors'!P50)","v":638.82377782536707},{"$f":"M40*(1-'X factors'!Q50)","v":710.29991746211545},{"$f":"N40*(1-'X factors'!R50)","v":789.77331505122595},{"$f":"O40*(1-'X factors'!S50)","v":878.1387605894954},{"$f":"P40*(1-'X factors'!T50)","v":976.39115953118596},{"$f":"Q40*(1-'X factors'!U50)","v":1085.6367344161827},{"$f":"R40*(1-'X factors'!V50)","v":1118.3042726767501},{"$f":"S40*(1-'X factors'!W50)","v":1151.9547990973299},{"$f":"T40*(1-'X factors'!X50)","v":1186.6178924516582},{"$f":"U40*(1-'X factors'!Y50)","v":1222.3240215586327}]
[null,"network capped",{"$f":"C40","v":445.61119551575484},{"$f":"C41*(1-'X factors'!G51)","v":495.41802199692137},{"$f":"D41*(1-'X factors'!H51)","v":550.79185395077093},{"$f":"E41*(1-'X factors'!I51)","v":612.35492636239337},{"$f":"F41*(1-'X factors'!J51)","v":680.79902262644441},{"$f":"G41*(1-'X factors'!K51)","v":756.89324810759979},{"$f":"H41*(1-'X factors'!L51)","v":731.65091396045602},{"$f":"I41*(1-'X factors'!M51)","v":707.25040980028746},{"$f":"J41*(1-'X factors'!N51)","v":683.66366065895375},{"$f":"K41*(1-'X factors'!O51)","v":660.8635278664367},{"$f":"L41*(1-'X factors'!P51)","v":638.82377782536707},{"$f":"M41*(1-'X factors'!Q51)","v":710.29991746211545},{"$f":"N41*(1-'X factors'!R51)","v":789.77331505122595},{"$f":"O41*(1-'X factors'!S51)","v":878.1387605894954},{"$f":"P41*(1-'X factors'!T51)","v":976.39115953118596},{"$f":"Q41*(1-'X factors'!U51)","v":1085.6367344161827},{"$f":"R41*(1-'X factors'!V51)","v":1101.5536517483565},{"$f":"S41*(1-'X factors'!W51)","v":1092.1630091694187},{"$f":"T41*(1-'X factors'!X51)","v":1069.0007610227431},{"$f":"U41*(1-'X factors'!Y51)","v":569.28796704840443}]
[null,"UNFT, EIL",null,{"$f":"IF('Key inputs & assumptions'!D91=0,0,(SUM('Key inputs & assumptions'!D55:D56)*1000000/'Key inputs & assumptions'!D91)*$C$31)","v":39.762369724505383},{"$f":"IF('Key inputs & assumptions'!E91=0,0,(SUM('Key inputs & assumptions'!E55:E56)*1000000/'Key inputs & assumptions'!E91)*$C$31)","v":41.985125976402387},{"$f":"IF('Key inputs & assumptions'!F91=0,0,(SUM('Key inputs & assumptions'!F55:F56)*1000000/'Key inputs & assumptions'!F91)*$C$31)","v":44.512431994849315},{"$f":"IF('Key inputs & assumptions'!G91=0,0,(SUM('Key inputs & assumptions'!G55:G56)*1000000/'Key inputs & assumptions'!G91)*$C$31)","v":47.467431420577789},{"$f":"IF('Key inputs & assumptions'!H91=0,0,(SUM('Key inputs & assumptions'!H55:H56)*1000000/'Key inputs & assumptions'!H91)*$C$31)","v":50.704455445691963},{"$f":"IF('Key inputs & assumptions'!I91=0,0,(SUM('Key inputs & assumptions'!I55:I56)*1000000/'Key inputs & assumptions'!I91)*$C$31)","v":54.153874042659183},{"$f":"IF('Key inputs & assumptions'!J91=0,0,(SUM('Key inputs & assumptions'!J55:J56)*1000000/'Key inputs & assumptions'!J91)*$C$31)","v":58.148520246322342},{"$f":"IF('Key inputs & assumptions'!K91=0,0,(SUM('Key inputs & assumptions'!K55:K56)*1000000/'Key inputs & assumptions'!K91)*$C$31)","v":62.556101068223171},{"$f":"IF('Key inputs & assumptions'!L91=0,0,(SUM('Key inputs & assumptions'!L55:L56)*1000000/'Key inputs & assumptions'!L91)*$C$31)","v":67.337006333710619},{"$f":"IF('Key inputs & assumptions'!M91=0,0,(SUM('Key inputs & assumptions'!M55:M56)*1000000/'Key inputs & assumptions'!M91)*$C$31)","v":72.65033635116427},{"$f":"IF('Key inputs & assumptions'!N91=0,0,(SUM('Key inputs & assumptions'!N55:N56)*1000000/'Key inputs & assumptions'!N91)*$C$31)","v":78.374221181387711},{"$f":"IF('Key inputs & assumptions'!O91=0,0,(SUM('Key inputs & assumptions'!O55:O56)*1000000/'Key inputs & assumptions'!O91)*$C$31)","v":85.210129826976456},{"$f":"IF('Key inputs & assumptions'!P91=0,0,(SUM('Key inputs & assumptions'!P55:P56)*1000000/'Key inputs & assumptions'!P91)*$C$31)","v":93.181564632812041},{"$f":"IF('Key inputs & assumptions'!Q91=0,0,(SUM('Key inputs & assumptions'!Q55:Q56)*1000000/'Key inputs & assumptions'!Q91)*$C$31)","v":102.21101052209573},{"$f":"IF('Key inputs & assumptions'!R91=0,0,(SUM('Key inputs & assumptions'!R55:R56)*1000000/'Key inputs & assumptions'!R91)*$C$31)","v":108.31161865519132},{"$f":"IF('Key inputs & assumptions'!S91=0,0,(SUM('Key inputs & assumptions'!S55:S56)*1000000/'Key inputs & assumptions'!S91)*$C$31)","v":112.69697521707371},{"$f":"IF('Key inputs & assumptions'!T91=0,0,(SUM('Key inputs & assumptions'!T55:T56)*1000000/'Key inputs & assumptions'!T91)*$C$31)","v":122.08761779601151},{"$f":"IF('Key inputs & assumptions'!U91=0,0,(SUM('Key inputs & assumptions'!U55:U56)*1000000/'Key inputs & assumptions'!U91)*$C$31)","v":145.24986594268708},{"$f":"IF('Key inputs & assumptions'!V91=0,0,(SUM('Key inputs & assumptions'!V55:V56)*1000000/'Key inputs & assumptions'!V91)*$C$31)","v":644.96265991702569}]
[null,"non-network",{"$f":"J21+VLOOKUP($C$31,$B$27:$G$29,3,FALSE)*K21+VLOOKUP($C$31,$B$27:$G$29,4,FALSE)*L21+VLOOKUP($C$31,$B$27:$G$29,5,FALSE)*M21+VLOOKUP($C$31,$B$27:$G$29,6,FALSE)*N21","v":1091.6676673835966},{"$f":"$C$43+D42","v":1131.4300371081019},{"$f":"$C$43+E42","v":1133.6527933599989},1136.1800993784459,1139.1350988041745,1142.3721228292886,1145.8215414262559,1149.8161876299189,1154.2237684518198,1159.0046737173072,1164.3180037347609,1170.0418885649842,1176.8777972105731,1184.8492320164087,1193.8786779056923,1199.9792860387879,1204.3646426006703,1213.7552851796081,1236.9175333262838,1736.6303273006224]
[null,"% increase",null,{"$f":"D38/$C$38-1","v":5.8264767939853135E-2},{"$f":"E38/$C$38-1","v":9.5731352302509176E-2},0.13742214762717353,0.18386726400320885,0.2354722469512267,0.22129595397268775,0.20802194204877478,0.19554589181332149,0.18382438313854221,0.17294384582856481,0.22316246675032136,{"$f":"O38/$C$38-1","v":0.27930667605267123},0.34197382296342149,0.41176066998260041,0.48679336951542695,0.51089628000010467,0.53889456322527063,0.57650995162132501,{"$f":"V38/$C$38-1","v":0.92479999580465444}]
[null,"% increase capped",null,{"$f":"D39/$C$39-1","v":5.8264767939853135E-2},{"$f":"E39/$C$39-1","v":9.5731352302509176E-2},0.13742214762717331,0.18386726400320863,0.23547224695122648,0.22129595397268753,0.20802194204877456,0.19554589181332127,0.18382438313854199,0.17294384582856459,0.22316246675032136,0.27930667605267101,0.34197382296342127,0.41176066998260019,0.48679336951542673,0.49999999999999978,0.49999999999999978,0.49999999999999978,0.49999999999999978]
[null,null,null,{"$f":"D40/$C$40-1","v":0.11177193702128507},{"$f":"E40/$C$40-1","v":0.23603683994806035},0.37419107177872335,0.52778706970878697,0.69855078984621111,0.64190424595063411,0.58714686012704131,0.5342156290926996,0.48304965071971906,0.43359005396169659,0.59399028707078871,0.7723372370326882,0.97063890994284563,1.1911279818746499,1.4362869365516184,1.5095964462526879,1.585111888322388,1.6628996407468057,1.7430280788701968]
[null,"Annual increase",null,{"$f":"D38/C38-1","v":5.8264767939853135E-2},{"$f":"E38/D38-1","v":3.5403790712595473E-2},3.8048373113589884E-2,4.0833666262720891E-2,4.3590176464139541E-2]
[null,"Averge annual incease GN26",null,{"$f":"AVERAGE(D47:H47)","v":4.3228154898579785E-2}]
[null,"Nominal"]
[null,null,"2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45"]
[null,"retail",{"$f":"C38","v":1537.2788628993512},{"$f":"D38*'X factors'!G$11","v":1669.9586411928653},{"$f":"E38*'X factors'!H$11","v":1774.9012198708779},{"$f":"F38*'X factors'!I$11","v":1891.2567971883632},{"$f":"G38*'X factors'!J$11","v":2020.6474866448989},{"$f":"H38*'X factors'!K$11","v":2164.6080001008813},{"$f":"I38*'X factors'!L$11","v":2196.4731832746525},{"$f":"J38*'X factors'!M$11","v":2230.1728867363022},{"$f":"K38*'X factors'!N$11","v":2265.6284114639093},{"$f":"L38*'X factors'!O$11","v":2302.8647573364537},{"$f":"M38*'X factors'!P$11","v":2342.1628891179867},{"$f":"N38*'X factors'!Q$11","v":2507.1639956150584},{"$f":"O38*'X factors'!R$11","v":2691.7330345220894},{"$f":"P38*'X factors'!S$11","v":2898.4117689600512},{"$f":"Q38*'X factors'!T$11","v":3129.9387632123548},{"$f":"R38*'X factors'!U$11","v":3383.6396033304927},{"$f":"S38*'X factors'!V$11","v":3529.6111084809399},{"$f":"T38*'X factors'!W$11","v":3690.2840222294735},{"$f":"U38*'X factors'!X$11","v":3880.666896492623},{"$f":"V38*'X factors'!Y$11","v":4863.5566665224533}]
[null,"retail capped",{"$f":"C39","v":1537.2788628993515},{"$f":"D39*'X factors'!G$11","v":1669.9586411928653},{"$f":"E39*'X factors'!H$11","v":1774.9012198708779},{"$f":"F39*'X factors'!I$11","v":1891.2567971883632},{"$f":"G39*'X factors'!J$11","v":2020.6474866448989},{"$f":"H39*'X factors'!K$11","v":2164.6080001008813},{"$f":"I39*'X factors'!L$11","v":2196.4731832746525},{"$f":"J39*'X factors'!M$11","v":2230.1728867363022},{"$f":"K39*'X factors'!N$11","v":2265.6284114639093},{"$f":"L39*'X factors'!O$11","v":2302.8647573364537},{"$f":"M39*'X factors'!P$11","v":2342.1628891179867},{"$f":"N39*'X factors'!Q$11","v":2507.1639956150584},{"$f":"O39*'X factors'!R$11","v":2691.7330345220894},{"$f":"P39*'X factors'!S$11","v":2898.4117689600512},{"$f":"Q39*'X factors'!T$11","v":3129.9387632123548},{"$f":"R39*'X factors'!U$11","v":3383.6396033304927},{"$f":"S39*'X factors'!V$11","v":3504.1562632750961},{"$f":"T39*'X factors'!W$11","v":3597.0144840481244},{"$f":"U39*'X factors'!X$11","v":3692.3333967872904},{"$f":"V39*'X factors'!Y$11","v":3790.1782084812899}]
[null,"network",{"$f":"C40","v":445.61119551575484},{"$f":"D40*'X factors'!G$11","v":508.54632810120756},{"$f":"E40*'X factors'!H$11","v":580.3699961485313},{"$f":"F40*'X factors'!I$11","v":662.33755671206552},{"$f":"G40*'X factors'!J$11","v":755.88166504568312},{"$f":"H40*'X factors'!K$11","v":862.63731500978031},{"$f":"I40*'X factors'!L$11","v":855.96548030395468},{"$f":"J40*'X factors'!M$11","v":849.34524709689026},{"$f":"K40*'X factors'!N$11","v":842.77621629076884},{"$f":"L40*'X factors'!O$11","v":836.25799187448627},{"$f":"M40*'X factors'!P$11","v":829.79018089977899},{"$f":"N40*'X factors'!Q$11","v":947.08226634179198},{"$f":"O40*'X factors'!R$11","v":1080.9537638135046},{"$f":"P40*'X factors'!S$11","v":1233.7481980481898},{"$f":"Q40*'X factors'!T$11","v":1408.1403545117469},{"$f":"R40*'X factors'!U$11","v":1607.183103603624},{"$f":"S40*'X factors'!V$11","v":1699.4153396288521},{"$f":"T40*'X factors'!W$11","v":1796.9405539980776},{"$f":"U40*'X factors'!X$11","v":1900.0624975576147},{"$f":"V40*'X factors'!Y$11","v":2009.1023526584302}]
[null,"network capped",{"$f":"C41","v":445.61119551575484},{"$f":"D41*'X factors'!G$11","v":508.54632810120756},{"$f":"E41*'X factors'!H$11","v":580.3699961485313},{"$f":"F41*'X factors'!I$11","v":662.33755671206552},{"$f":"G41*'X factors'!J$11","v":755.88166504568312},{"$f":"H41*'X factors'!K$11","v":862.63731500978031},{"$f":"I41*'X factors'!L$11","v":855.96548030395468},{"$f":"J41*'X factors'!M$11","v":849.34524709689026},{"$f":"K41*'X factors'!N$11","v":842.77621629076884},{"$f":"L41*'X factors'!O$11","v":836.25799187448627},{"$f":"M41*'X factors'!P$11","v":829.79018089977899},{"$f":"N41*'X factors'!Q$11","v":947.08226634179198},{"$f":"O41*'X factors'!R$11","v":1080.9537638135046},{"$f":"P41*'X factors'!S$11","v":1233.7481980481898},{"$f":"Q41*'X factors'!T$11","v":1408.1403545117469},{"$f":"R41*'X factors'!U$11","v":1607.183103603624},{"$f":"S41*'X factors'!V$11","v":1673.9604944230084},{"$f":"T41*'X factors'!W$11","v":1703.671015816728},{"$f":"U41*'X factors'!X$11","v":1711.7289978522822},{"$f":"V41*'X factors'!Y$11","v":935.72389461726709}]
[null,"non-network",{"$f":"C43","v":1091.6676673835966},{"$f":"D43*'X factors'!G$11","v":1161.4123130916578},{"$f":"E43*'X factors'!H$11","v":1194.5312237223466},{"$f":"F43*'X factors'!I$11","v":1228.9192404762978},{"$f":"G43*'X factors'!J$11","v":1264.7658215992158},{"$f":"H43*'X factors'!K$11","v":1301.9706850911011},{"$f":"I43*'X factors'!L$11","v":1340.5077029706981},{"$f":"J43*'X factors'!M$11","v":1380.8276396394119},{"$f":"K43*'X factors'!N$11","v":1422.8521951731402},{"$f":"L43*'X factors'!O$11","v":1466.6067654619674},{"$f":"M43*'X factors'!P$11","v":1512.3727082182074},{"$f":"N43*'X factors'!Q$11","v":1560.0817292732668},{"$f":"O43*'X factors'!R$11","v":1610.779270708585},{"$f":"P43*'X factors'!S$11","v":1664.6635709118616},{"$f":"Q43*'X factors'!T$11","v":1721.7984087006078},{"$f":"R43*'X factors'!U$11","v":1776.4564997268687},{"$f":"S43*'X factors'!V$11","v":1830.1957688520874},{"$f":"T43*'X factors'!W$11","v":1893.3434682313962},{"$f":"U43*'X factors'!X$11","v":1980.6043989350082},{"$f":"V43*'X factors'!Y$11","v":2854.4543138640229}]
[null,"% increase",null,{"$f":"D51/$C$51-1","v":8.6308204383475529E-2},{"$f":"E51/$C$51-1","v":0.15457335861846433},0.23026266920849969,0.31443132109024186,0.40807764442839578,0.42880594814921369,0.45072760743625473,0.47379142857065659,0.49801367397531626,0.52357711124746853,0.63091034172321647,0.7509725135005143,0.88541704365437313,1.0360253684287328,1.2010577813766679,1.2960122549424726,1.4005299957546375,1.5243740678080853,2.1637439269474168]
[null,"% increase capped",null,{"$f":"D52/$C$52-1","v":8.6308204383475307E-2},{"$f":"E52/$C$52-1","v":0.15457335861846433},0.23026266920849947,0.31443132109024163,0.40807764442839556,0.42880594814921347,0.45072760743625451,0.47379142857065637,0.49801367397531604,0.52357711124746831,0.63091034172321625,0.75097251350051386,0.8854170436543729,1.0360253684287324,1.2010577813766674,1.2794538764854662,1.3398581551196593,1.4018631140373876,1.4655111703890253]
[]
[null,"Bill impact, real",{"$f":"C31","v":27},"GJ per year",null,null,null,null,null,null,"Bill impact, nominal",null,{"$f":"C31","v":27},"GJ per year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Price path"]
[null,null,"2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45"]
[null,"Smoothed",{"$f":"'Revenue summary'!F42*1000/'Revenue summary'!F55","v":11.429736572246521},{"$f":"'Revenue summary'!G42*1000/'Revenue summary'!G55","v":12.677322542016375},{"$f":"'Revenue summary'!H42*1000/'Revenue summary'!H55","v":14.01810115081698},{"$f":"'Revenue summary'!I42*1000/'Revenue summary'!I55","v":15.449426932928437},{"$f":"'Revenue summary'!J42*1000/'Revenue summary'!J55","v":17.001685276893539},{"$f":"'Revenue summary'!K42*1000/'Revenue summary'!K55","v":18.667849826978806},{"$f":"'Revenue summary'!L42*1000/'Revenue summary'!L55","v":17.810357235543009},{"$f":"'Revenue summary'!M42*1000/'Revenue summary'!M55","v":16.935234131304963},{"$f":"'Revenue summary'!N42*1000/'Revenue summary'!N55","v":16.092103063622133},{"$f":"'Revenue summary'!O42*1000/'Revenue summary'!O55","v":15.286638606489392},{"$f":"'Revenue summary'!P42*1000/'Revenue summary'!P55","v":14.508456087434938},{"$f":"'Revenue summary'!Q42*1000/'Revenue summary'!Q55","v":15.838217526588762},{"$f":"'Revenue summary'!R42*1000/'Revenue summary'!R55","v":17.302004073717388},{"$f":"'Revenue summary'!S42*1000/'Revenue summary'!S55","v":18.918697613619862},{"$f":"'Revenue summary'!T42*1000/'Revenue summary'!T55","v":20.6999067243243},{"$f":"'Revenue summary'!U42*1000/'Revenue summary'!U55","v":22.494775645262958},{"$f":"'Revenue summary'!V42*1000/'Revenue summary'!V55","v":23.188269645918972},{"$f":"'Revenue summary'!W42*1000/'Revenue summary'!W55","v":23.923872805011179},{"$f":"'Revenue summary'!X42*1000/'Revenue summary'!X55","v":24.890050415369043},{"$f":"'Revenue summary'!Y42*1000/'Revenue summary'!Y55","v":18.5942916238591}]
[null,"Unsmoothed",{"$f":"'Revenue summary'!F37*1000/'Revenue summary'!F55","v":11.429736572246521},{"$f":"'Revenue summary'!G37*1000/'Revenue summary'!G55","v":14.875521818936596},{"$f":"'Revenue summary'!H37*1000/'Revenue summary'!H55","v":14.879027599257189},{"$f":"'Revenue summary'!I37*1000/'Revenue summary'!I55","v":14.603338913050136},{"$f":"'Revenue summary'!J37*1000/'Revenue summary'!J55","v":15.629013203152844},{"$f":"'Revenue summary'!K37*1000/'Revenue summary'!K55","v":16.730134589642848},{"$f":"'Revenue summary'!L37*1000/'Revenue summary'!L55","v":15.80794674625319},{"$f":"'Revenue summary'!M37*1000/'Revenue summary'!M55","v":16.173940688849978},{"$f":"'Revenue summary'!N37*1000/'Revenue summary'!N55","v":16.401534653510659},{"$f":"'Revenue summary'!O37*1000/'Revenue summary'!O55","v":16.54796954072625},{"$f":"'Revenue summary'!P37*1000/'Revenue summary'!P55","v":16.886932863646134},{"$f":"'Revenue summary'!Q37*1000/'Revenue summary'!Q55","v":17.502348440118674},{"$f":"'Revenue summary'!R37*1000/'Revenue summary'!R55","v":18.178022959126046},{"$f":"'Revenue summary'!S37*1000/'Revenue summary'!S55","v":18.931413658204704},{"$f":"'Revenue summary'!T37*1000/'Revenue summary'!T55","v":19.713619927116987},{"$f":"'Revenue summary'!U37*1000/'Revenue summary'!U55","v":19.775688696490729},{"$f":"'Revenue summary'!V37*1000/'Revenue summary'!V55","v":21.202223885283825},{"$f":"'Revenue summary'!W37*1000/'Revenue summary'!W55","v":21.170387771711788},{"$f":"'Revenue summary'!X37*1000/'Revenue summary'!X55","v":22.237851731749103},{"$f":"'Revenue summary'!Y37*1000/'Revenue summary'!Y55","v":77.322277879361678}]

{"sheet":"AD workings","index":9,"n_rows":252,"n_cols":26,"rows_kept":252,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Sum of Years Digits Depreciation"]
[]
[]
[null,null,null,null,null,null,null,1,{"$f":"H5+1","v":2},{"$f":"I5+1","v":3},{"$f":"J5+1","v":4},{"$f":"K5+1","v":5},{"$f":"L5+1","v":6},7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"Y5+1","v":19}]
[]
[null,null,"SYD on existing assets"]
[]
[null,null,null,"Opening asset value 2026-27","Remaining technical lives","Standard technical life","Chosen asset life","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45"]
[null,null,"HP Mains",{"$f":"A1value","v":104.77229437418482},{"$f":"'Key inputs & assumptions'!D16","v":55.200877195824859},{"$f":"'Key inputs & assumptions'!F16","v":50},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN(E10,'Key inputs & assumptions'!$D$9),E10)","v":19},{"$f":"IF(H$5>$G10,$D10,SYD($D10,0,$G10,H$5))","v":10.477229437418481},{"$f":"IF(I$5>$G10,$D10-SUM($H10:H10),SYD($D10,0,$G10,I$5))","v":9.9257963091333004},{"$f":"IF(J$5>$G10,$D10-SUM($H10:I10),SYD($D10,0,$G10,J$5))","v":9.3743631808481158},{"$f":"IF(K$5>$G10,$D10-SUM($H10:J10),SYD($D10,0,$G10,K$5))","v":8.8229300525629331},{"$f":"IF(L$5>$G10,$D10-SUM($H10:K10),SYD($D10,0,$G10,L$5))","v":8.2714969242777485},{"$f":"IF(M$5>$G10,$D10-SUM($H10:L10),SYD($D10,0,$G10,M$5))","v":7.7200637959925658},{"$f":"IF(N$5>$G10,$D10-SUM($H10:M10),SYD($D10,0,$G10,N$5))","v":7.168630667707383},{"$f":"IF(O$5>$G10,$D10-SUM($H10:N10),SYD($D10,0,$G10,O$5))","v":6.6171975394221993},{"$f":"IF(P$5>$G10,$D10-SUM($H10:O10),SYD($D10,0,$G10,P$5))","v":6.0657644111370166},{"$f":"IF(Q$5>$G10,$D10-SUM($H10:P10),SYD($D10,0,$G10,Q$5))","v":5.5143312828518329},{"$f":"IF(R$5>$G10,$D10-SUM($H10:Q10),SYD($D10,0,$G10,R$5))","v":4.9628981545666502},{"$f":"IF(S$5>$G10,$D10-SUM($H10:R10),SYD($D10,0,$G10,S$5))","v":4.4114650262814665},{"$f":"IF(T$5>$G10,$D10-SUM($H10:S10),SYD($D10,0,$G10,T$5))","v":3.8600318979962829},{"$f":"IF(U$5>$G10,$D10-SUM($H10:T10),SYD($D10,0,$G10,U$5))","v":3.3085987697110997},{"$f":"IF(V$5>$G10,$D10-SUM($H10:U10),SYD($D10,0,$G10,V$5))","v":2.7571656414259165},{"$f":"IF(W$5>$G10,$D10-SUM($H10:V10),SYD($D10,0,$G10,W$5))","v":2.2057325131407333},{"$f":"IF(X$5>$G10,$D10-SUM($H10:W10),SYD($D10,0,$G10,X$5))","v":1.6542993848555498},{"$f":"IF(Y$5>$G10,$D10-SUM($H10:X10),SYD($D10,0,$G10,Y$5))","v":1.1028662565703666},{"$f":"IF(Z$5>$G10,$D10-SUM($H10:Y10),SYD($D10,0,$G10,Z$5))","v":0.55143312828518332}]
[null,null,"HP Services",{"$f":"A2value","v":0.87328137122398408},{"$f":"'Key inputs & assumptions'!D17","v":31.563590238294623},{"$f":"'Key inputs & assumptions'!F17","v":50},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN(E11,'Key inputs & assumptions'!$D$9),E11)","v":19},{"$f":"IF(H$5>$G11,$D11,SYD($D11,0,$G11,H$5))","v":8.7328137122398397E-2},{"$f":"IF(I$5>$G11,$D11-SUM($H11:H11),SYD($D11,0,$G11,I$5))","v":8.2731919379114283E-2},{"$f":"IF(J$5>$G11,$D11-SUM($H11:I11),SYD($D11,0,$G11,J$5))","v":7.8135701635830154E-2},{"$f":"IF(K$5>$G11,$D11-SUM($H11:J11),SYD($D11,0,$G11,K$5))","v":7.3539483892546026E-2},{"$f":"IF(L$5>$G11,$D11-SUM($H11:K11),SYD($D11,0,$G11,L$5))","v":6.8943266149261898E-2},{"$f":"IF(M$5>$G11,$D11-SUM($H11:L11),SYD($D11,0,$G11,M$5))","v":6.4347048405977769E-2},{"$f":"IF(N$5>$G11,$D11-SUM($H11:M11),SYD($D11,0,$G11,N$5))","v":5.9750830662693648E-2},{"$f":"IF(O$5>$G11,$D11-SUM($H11:N11),SYD($D11,0,$G11,O$5))","v":5.5154612919409526E-2},{"$f":"IF(P$5>$G11,$D11-SUM($H11:O11),SYD($D11,0,$G11,P$5))","v":5.0558395176125391E-2},{"$f":"IF(Q$5>$G11,$D11-SUM($H11:P11),SYD($D11,0,$G11,Q$5))","v":4.596217743284127E-2},{"$f":"IF(R$5>$G11,$D11-SUM($H11:Q11),SYD($D11,0,$G11,R$5))","v":4.1365959689557141E-2},{"$f":"IF(S$5>$G11,$D11-SUM($H11:R11),SYD($D11,0,$G11,S$5))","v":3.6769741946273013E-2},{"$f":"IF(T$5>$G11,$D11-SUM($H11:S11),SYD($D11,0,$G11,T$5))","v":3.2173524202988885E-2},{"$f":"IF(U$5>$G11,$D11-SUM($H11:T11),SYD($D11,0,$G11,U$5))","v":2.7577306459704763E-2},{"$f":"IF(V$5>$G11,$D11-SUM($H11:U11),SYD($D11,0,$G11,V$5))","v":2.2981088716420635E-2},{"$f":"IF(W$5>$G11,$D11-SUM($H11:V11),SYD($D11,0,$G11,W$5))","v":1.8384870973136506E-2},{"$f":"IF(X$5>$G11,$D11-SUM($H11:W11),SYD($D11,0,$G11,X$5))","v":1.3788653229852382E-2},{"$f":"IF(Y$5>$G11,$D11-SUM($H11:X11),SYD($D11,0,$G11,Y$5))","v":9.1924354865682532E-3},{"$f":"IF(Z$5>$G11,$D11-SUM($H11:Y11),SYD($D11,0,$G11,Z$5))","v":4.5962177432841266E-3}]
[null,null,"MP Mains",{"$f":"A3value","v":145.08312021206021},{"$f":"'Key inputs & assumptions'!D18","v":19.527506578317066},{"$f":"'Key inputs & assumptions'!F18","v":30},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN(E12,'Key inputs & assumptions'!$D$9),E12)","v":19},14.50831202120602,{"$f":"IF(I$5>$G12,$D12-SUM($H12:H12),SYD($D12,0,$G12,I$5))","v":13.744716651668863},{"$f":"IF(J$5>$G12,$D12-SUM($H12:I12),SYD($D12,0,$G12,J$5))","v":12.981121282131703},{"$f":"IF(K$5>$G12,$D12-SUM($H12:J12),SYD($D12,0,$G12,K$5))","v":12.217525912594544},{"$f":"IF(L$5>$G12,$D12-SUM($H12:K12),SYD($D12,0,$G12,L$5))","v":11.453930543057384},{"$f":"IF(M$5>$G12,$D12-SUM($H12:L12),SYD($D12,0,$G12,M$5))","v":10.690335173520227},{"$f":"IF(N$5>$G12,$D12-SUM($H12:M12),SYD($D12,0,$G12,N$5))","v":9.9267398039830663},{"$f":"IF(O$5>$G12,$D12-SUM($H12:N12),SYD($D12,0,$G12,O$5))","v":9.1631444344459076},{"$f":"IF(P$5>$G12,$D12-SUM($H12:O12),SYD($D12,0,$G12,P$5))","v":8.399549064908749},{"$f":"IF(Q$5>$G12,$D12-SUM($H12:P12),SYD($D12,0,$G12,Q$5))","v":7.6359536953715894},{"$f":"IF(R$5>$G12,$D12-SUM($H12:Q12),SYD($D12,0,$G12,R$5))","v":6.8723583258344316},{"$f":"IF(S$5>$G12,$D12-SUM($H12:R12),SYD($D12,0,$G12,S$5))","v":6.1087629562972721},{"$f":"IF(T$5>$G12,$D12-SUM($H12:S12),SYD($D12,0,$G12,T$5))","v":5.3451675867601134},{"$f":"IF(U$5>$G12,$D12-SUM($H12:T12),SYD($D12,0,$G12,U$5))","v":4.5815722172229538},{"$f":"IF(V$5>$G12,$D12-SUM($H12:U12),SYD($D12,0,$G12,V$5))","v":3.8179768476857947},{"$f":"IF(W$5>$G12,$D12-SUM($H12:V12),SYD($D12,0,$G12,W$5))","v":3.054381478148636},{"$f":"IF(X$5>$G12,$D12-SUM($H12:W12),SYD($D12,0,$G12,X$5))","v":2.2907861086114769},{"$f":"IF(Y$5>$G12,$D12-SUM($H12:X12),SYD($D12,0,$G12,Y$5))","v":1.527190739074318},{"$f":"IF(Z$5>$G12,$D12-SUM($H12:Y12),SYD($D12,0,$G12,Z$5))","v":0.76359536953715901}]
[null,null,"MP Services",{"$f":"A4value","v":106.71936552655441},{"$f":"'Key inputs & assumptions'!D19","v":30.700007243845342},{"$f":"'Key inputs & assumptions'!F19","v":30},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN(E13,'Key inputs & assumptions'!$D$9),E13)","v":19},10.67193655265544,{"$f":"IF(I$5>$G13,$D13-SUM($H13:H13),SYD($D13,0,$G13,I$5))","v":10.11025568146305},{"$f":"IF(J$5>$G13,$D13-SUM($H13:I13),SYD($D13,0,$G13,J$5))","v":9.548574810270658},{"$f":"IF(K$5>$G13,$D13-SUM($H13:J13),SYD($D13,0,$G13,K$5))","v":8.9868939390782661},{"$f":"IF(L$5>$G13,$D13-SUM($H13:K13),SYD($D13,0,$G13,L$5))","v":8.4252130678858741},{"$f":"IF(M$5>$G13,$D13-SUM($H13:L13),SYD($D13,0,$G13,M$5))","v":7.863532196693483},{"$f":"IF(N$5>$G13,$D13-SUM($H13:M13),SYD($D13,0,$G13,N$5))","v":7.3018513255010919},{"$f":"IF(O$5>$G13,$D13-SUM($H13:N13),SYD($D13,0,$G13,O$5))","v":6.7401704543087},{"$f":"IF(P$5>$G13,$D13-SUM($H13:O13),SYD($D13,0,$G13,P$5))","v":6.178489583116308},{"$f":"IF(Q$5>$G13,$D13-SUM($H13:P13),SYD($D13,0,$G13,Q$5))","v":5.6168087119239161},{"$f":"IF(R$5>$G13,$D13-SUM($H13:Q13),SYD($D13,0,$G13,R$5))","v":5.055127840731525},{"$f":"IF(S$5>$G13,$D13-SUM($H13:R13),SYD($D13,0,$G13,S$5))","v":4.493446969539133},{"$f":"IF(T$5>$G13,$D13-SUM($H13:S13),SYD($D13,0,$G13,T$5))","v":3.9317660983467415},{"$f":"IF(U$5>$G13,$D13-SUM($H13:T13),SYD($D13,0,$G13,U$5))","v":3.37008522715435},{"$f":"IF(V$5>$G13,$D13-SUM($H13:U13),SYD($D13,0,$G13,V$5))","v":2.808404355961958},{"$f":"IF(W$5>$G13,$D13-SUM($H13:V13),SYD($D13,0,$G13,W$5))","v":2.2467234847695665},{"$f":"IF(X$5>$G13,$D13-SUM($H13:W13),SYD($D13,0,$G13,X$5))","v":1.685042613577175},{"$f":"IF(Y$5>$G13,$D13-SUM($H13:X13),SYD($D13,0,$G13,Y$5))","v":1.1233617423847833},{"$f":"IF(Z$5>$G13,$D13-SUM($H13:Y13),SYD($D13,0,$G13,Z$5))","v":0.56168087119239163}]
[null,null,"TRS & DRS - Valves & Regulators",{"$f":"A5value","v":10.855127191133736},{"$f":"'Key inputs & assumptions'!D20","v":8.6167789987887282},{"$f":"'Key inputs & assumptions'!F20","v":15},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN(E14,'Key inputs & assumptions'!$D$9),E14)","v":8.6167789987887282},2.2575390767534502,{"$f":"IF(I$5>$G14,$D14-SUM($H14:H14),SYD($D14,0,$G14,I$5))","v":1.9955456941831422},{"$f":"IF(J$5>$G14,$D14-SUM($H14:I14),SYD($D14,0,$G14,J$5))","v":1.7335523116128342},{"$f":"IF(K$5>$G14,$D14-SUM($H14:J14),SYD($D14,0,$G14,K$5))","v":1.4715589290425262},{"$f":"IF(L$5>$G14,$D14-SUM($H14:K14),SYD($D14,0,$G14,L$5))","v":1.2095655464722184},{"$f":"IF(M$5>$G14,$D14-SUM($H14:L14),SYD($D14,0,$G14,M$5))","v":0.94757216390191046},{"$f":"IF(N$5>$G14,$D14-SUM($H14:M14),SYD($D14,0,$G14,N$5))","v":0.68557878133160255},{"$f":"IF(O$5>$G14,$D14-SUM($H14:N14),SYD($D14,0,$G14,O$5))","v":0.4235853987612947},{"$f":"IF(P$5>$G14,$D14-SUM($H14:O14),SYD($D14,0,$G14,P$5))","v":0.13062928907475602},{"$f":"IF(Q$5>$G14,$D14-SUM($H14:P14),SYD($D14,0,$G14,Q$5))","v":0},{"$f":"IF(R$5>$G14,$D14-SUM($H14:Q14),SYD($D14,0,$G14,R$5))","v":0},{"$f":"IF(S$5>$G14,$D14-SUM($H14:R14),SYD($D14,0,$G14,S$5))","v":0},{"$f":"IF(T$5>$G14,$D14-SUM($H14:S14),SYD($D14,0,$G14,T$5))","v":0},{"$f":"IF(U$5>$G14,$D14-SUM($H14:T14),SYD($D14,0,$G14,U$5))","v":0},{"$f":"IF(V$5>$G14,$D14-SUM($H14:U14),SYD($D14,0,$G14,V$5))","v":0},{"$f":"IF(W$5>$G14,$D14-SUM($H14:V14),SYD($D14,0,$G14,W$5))","v":0},{"$f":"IF(X$5>$G14,$D14-SUM($H14:W14),SYD($D14,0,$G14,X$5))","v":0},{"$f":"IF(Y$5>$G14,$D14-SUM($H14:X14),SYD($D14,0,$G14,Y$5))","v":0},{"$f":"IF(Z$5>$G14,$D14-SUM($H14:Y14),SYD($D14,0,$G14,Z$5))","v":0}]
[null,null,"Contract meters",{"$f":"A6value","v":0.8560580515480074},{"$f":"'Key inputs & assumptions'!D21","v":9.4185316543549948},{"$f":"'Key inputs & assumptions'!F21","v":15},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN(E15,'Key inputs & assumptions'!$D$9),E15)","v":9.4185316543549948},0.16433372378154099,{"$f":"IF(I$5>$G15,$D15-SUM($H15:H15),SYD($D15,0,$G15,I$5))","v":0.14688581047484678},{"$f":"IF(J$5>$G15,$D15-SUM($H15:I15),SYD($D15,0,$G15,J$5))","v":0.1294378971681526},{"$f":"IF(K$5>$G15,$D15-SUM($H15:J15),SYD($D15,0,$G15,K$5))","v":0.11198998386145839},{"$f":"IF(L$5>$G15,$D15-SUM($H15:K15),SYD($D15,0,$G15,L$5))","v":9.4542070554764199E-2},{"$f":"IF(M$5>$G15,$D15-SUM($H15:L15),SYD($D15,0,$G15,M$5))","v":7.7094157248070005E-2},{"$f":"IF(N$5>$G15,$D15-SUM($H15:M15),SYD($D15,0,$G15,N$5))","v":5.9646243941375819E-2},{"$f":"IF(O$5>$G15,$D15-SUM($H15:N15),SYD($D15,0,$G15,O$5))","v":4.2198330634681626E-2},{"$f":"IF(P$5>$G15,$D15-SUM($H15:O15),SYD($D15,0,$G15,P$5))","v":2.475041732798744E-2},{"$f":"IF(Q$5>$G15,$D15-SUM($H15:P15),SYD($D15,0,$G15,Q$5))","v":5.1794165551295457E-3},{"$f":"IF(R$5>$G15,$D15-SUM($H15:Q15),SYD($D15,0,$G15,R$5))","v":0},{"$f":"IF(S$5>$G15,$D15-SUM($H15:R15),SYD($D15,0,$G15,S$5))","v":0},{"$f":"IF(T$5>$G15,$D15-SUM($H15:S15),SYD($D15,0,$G15,T$5))","v":0},{"$f":"IF(U$5>$G15,$D15-SUM($H15:T15),SYD($D15,0,$G15,U$5))","v":0},{"$f":"IF(V$5>$G15,$D15-SUM($H15:U15),SYD($D15,0,$G15,V$5))","v":0},{"$f":"IF(W$5>$G15,$D15-SUM($H15:V15),SYD($D15,0,$G15,W$5))","v":0},{"$f":"IF(X$5>$G15,$D15-SUM($H15:W15),SYD($D15,0,$G15,X$5))","v":0},{"$f":"IF(Y$5>$G15,$D15-SUM($H15:X15),SYD($D15,0,$G15,Y$5))","v":0},{"$f":"IF(Z$5>$G15,$D15-SUM($H15:Y15),SYD($D15,0,$G15,Z$5))","v":0}]
[null,null,"Tariff meters",{"$f":"A7value","v":42.441258504995631},{"$f":"'Key inputs & assumptions'!D22","v":8.8547259272227645},{"$f":"'Key inputs & assumptions'!F22","v":15},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN(E16,'Key inputs & assumptions'!$D$9),E16)","v":8.8547259272227645},8.6133818065412857,{"$f":"IF(I$5>$G16,$D16-SUM($H16:H16),SYD($D16,0,$G16,I$5))","v":7.640637773881787},{"$f":"IF(J$5>$G16,$D16-SUM($H16:I16),SYD($D16,0,$G16,J$5))","v":6.6678937412222892},{"$f":"IF(K$5>$G16,$D16-SUM($H16:J16),SYD($D16,0,$G16,K$5))","v":5.6951497085627913},{"$f":"IF(L$5>$G16,$D16-SUM($H16:K16),SYD($D16,0,$G16,L$5))","v":4.7224056759032926},{"$f":"IF(M$5>$G16,$D16-SUM($H16:L16),SYD($D16,0,$G16,M$5))","v":3.7496616432437948},{"$f":"IF(N$5>$G16,$D16-SUM($H16:M16),SYD($D16,0,$G16,N$5))","v":2.776917610584297},{"$f":"IF(O$5>$G16,$D16-SUM($H16:N16),SYD($D16,0,$G16,O$5))","v":1.8041735779247989},{"$f":"IF(P$5>$G16,$D16-SUM($H16:O16),SYD($D16,0,$G16,P$5))","v":0.77103696713128755},{"$f":"IF(Q$5>$G16,$D16-SUM($H16:P16),SYD($D16,0,$G16,Q$5))","v":0},{"$f":"IF(R$5>$G16,$D16-SUM($H16:Q16),SYD($D16,0,$G16,R$5))","v":0},{"$f":"IF(S$5>$G16,$D16-SUM($H16:R16),SYD($D16,0,$G16,S$5))","v":0},{"$f":"IF(T$5>$G16,$D16-SUM($H16:S16),SYD($D16,0,$G16,T$5))","v":0},{"$f":"IF(U$5>$G16,$D16-SUM($H16:T16),SYD($D16,0,$G16,U$5))","v":0},{"$f":"IF(V$5>$G16,$D16-SUM($H16:U16),SYD($D16,0,$G16,V$5))","v":0},{"$f":"IF(W$5>$G16,$D16-SUM($H16:V16),SYD($D16,0,$G16,W$5))","v":0},{"$f":"IF(X$5>$G16,$D16-SUM($H16:W16),SYD($D16,0,$G16,X$5))","v":0},{"$f":"IF(Y$5>$G16,$D16-SUM($H16:X16),SYD($D16,0,$G16,Y$5))","v":0},{"$f":"IF(Z$5>$G16,$D16-SUM($H16:Y16),SYD($D16,0,$G16,Z$5))","v":0}]
[null,null,"Regulatory costs",{"$f":"A8value","v":-3.896968525423414E-5},{"$f":"'Key inputs & assumptions'!D23","v":5},{"$f":"'Key inputs & assumptions'!F23","v":5},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN(E17,'Key inputs & assumptions'!$D$9),E17)","v":5},-1.2989895084744713E-5,{"$f":"IF(I$5>$G17,$D17-SUM($H17:H17),SYD($D17,0,$G17,I$5))","v":-1.039191606779577E-5},{"$f":"IF(J$5>$G17,$D17-SUM($H17:I17),SYD($D17,0,$G17,J$5))","v":-7.7939370508468284E-6},{"$f":"IF(K$5>$G17,$D17-SUM($H17:J17),SYD($D17,0,$G17,K$5))","v":-5.195958033897885E-6},{"$f":"IF(L$5>$G17,$D17-SUM($H17:K17),SYD($D17,0,$G17,L$5))","v":-2.5979790169489425E-6},{"$f":"IF(M$5>$G17,$D17-SUM($H17:L17),SYD($D17,0,$G17,M$5))","v":0},{"$f":"IF(N$5>$G17,$D17-SUM($H17:M17),SYD($D17,0,$G17,N$5))","v":0},{"$f":"IF(O$5>$G17,$D17-SUM($H17:N17),SYD($D17,0,$G17,O$5))","v":0},{"$f":"IF(P$5>$G17,$D17-SUM($H17:O17),SYD($D17,0,$G17,P$5))","v":0},{"$f":"IF(Q$5>$G17,$D17-SUM($H17:P17),SYD($D17,0,$G17,Q$5))","v":0},{"$f":"IF(R$5>$G17,$D17-SUM($H17:Q17),SYD($D17,0,$G17,R$5))","v":0},{"$f":"IF(S$5>$G17,$D17-SUM($H17:R17),SYD($D17,0,$G17,S$5))","v":0},{"$f":"IF(T$5>$G17,$D17-SUM($H17:S17),SYD($D17,0,$G17,T$5))","v":0},{"$f":"IF(U$5>$G17,$D17-SUM($H17:T17),SYD($D17,0,$G17,U$5))","v":0},{"$f":"IF(V$5>$G17,$D17-SUM($H17:U17),SYD($D17,0,$G17,V$5))","v":0},{"$f":"IF(W$5>$G17,$D17-SUM($H17:V17),SYD($D17,0,$G17,W$5))","v":0},{"$f":"IF(X$5>$G17,$D17-SUM($H17:W17),SYD($D17,0,$G17,X$5))","v":0},{"$f":"IF(Y$5>$G17,$D17-SUM($H17:X17),SYD($D17,0,$G17,Y$5))","v":0},{"$f":"IF(Z$5>$G17,$D17-SUM($H17:Y17),SYD($D17,0,$G17,Z$5))","v":0}]
[null,null,"IT System",{"$f":"A9value","v":0.59147862843090027},{"$f":"'Key inputs & assumptions'!D24","v":2.949829007116207},{"$f":"'Key inputs & assumptions'!F24","v":5},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN(E18,'Key inputs & assumptions'!$D$9),E18)","v":2.949829007116207},0.29949581481388848,{"$f":"IF(I$5>$G18,$D18-SUM($H18:H18),SYD($D18,0,$G18,I$5))","v":0.19796592474521646},{"$f":"IF(J$5>$G18,$D18-SUM($H18:I18),SYD($D18,0,$G18,J$5))","v":9.4016888871795323E-2},{"$f":"IF(K$5>$G18,$D18-SUM($H18:J18),SYD($D18,0,$G18,K$5))","v":0},{"$f":"IF(L$5>$G18,$D18-SUM($H18:K18),SYD($D18,0,$G18,L$5))","v":0},{"$f":"IF(M$5>$G18,$D18-SUM($H18:L18),SYD($D18,0,$G18,M$5))","v":0},{"$f":"IF(N$5>$G18,$D18-SUM($H18:M18),SYD($D18,0,$G18,N$5))","v":0},{"$f":"IF(O$5>$G18,$D18-SUM($H18:N18),SYD($D18,0,$G18,O$5))","v":0},{"$f":"IF(P$5>$G18,$D18-SUM($H18:O18),SYD($D18,0,$G18,P$5))","v":0},{"$f":"IF(Q$5>$G18,$D18-SUM($H18:P18),SYD($D18,0,$G18,Q$5))","v":0},{"$f":"IF(R$5>$G18,$D18-SUM($H18:Q18),SYD($D18,0,$G18,R$5))","v":0},{"$f":"IF(S$5>$G18,$D18-SUM($H18:R18),SYD($D18,0,$G18,S$5))","v":0},{"$f":"IF(T$5>$G18,$D18-SUM($H18:S18),SYD($D18,0,$G18,T$5))","v":0},{"$f":"IF(U$5>$G18,$D18-SUM($H18:T18),SYD($D18,0,$G18,U$5))","v":0},{"$f":"IF(V$5>$G18,$D18-SUM($H18:U18),SYD($D18,0,$G18,V$5))","v":0},{"$f":"IF(W$5>$G18,$D18-SUM($H18:V18),SYD($D18,0,$G18,W$5))","v":0},{"$f":"IF(X$5>$G18,$D18-SUM($H18:W18),SYD($D18,0,$G18,X$5))","v":0},{"$f":"IF(Y$5>$G18,$D18-SUM($H18:X18),SYD($D18,0,$G18,Y$5))","v":0},{"$f":"IF(Z$5>$G18,$D18-SUM($H18:Y18),SYD($D18,0,$G18,Z$5))","v":0}]
[null,null,"Land and easement",{"$f":"A10value","v":0},{"$f":"'Key inputs & assumptions'!D25","v":"n/a"},{"$f":"'Key inputs & assumptions'!F25","v":"n/a"},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN(E19,'Key inputs & assumptions'!$D$9),E19)","v":19},0,{"$f":"IF(I$5>$G19,$D19-SUM($H19:H19),SYD($D19,0,$G19,I$5))","v":0},{"$f":"IF(J$5>$G19,$D19-SUM($H19:I19),SYD($D19,0,$G19,J$5))","v":0},{"$f":"IF(K$5>$G19,$D19-SUM($H19:J19),SYD($D19,0,$G19,K$5))","v":0},{"$f":"IF(L$5>$G19,$D19-SUM($H19:K19),SYD($D19,0,$G19,L$5))","v":0},{"$f":"IF(M$5>$G19,$D19-SUM($H19:L19),SYD($D19,0,$G19,M$5))","v":0},{"$f":"IF(N$5>$G19,$D19-SUM($H19:M19),SYD($D19,0,$G19,N$5))","v":0},{"$f":"IF(O$5>$G19,$D19-SUM($H19:N19),SYD($D19,0,$G19,O$5))","v":0},{"$f":"IF(P$5>$G19,$D19-SUM($H19:O19),SYD($D19,0,$G19,P$5))","v":0},{"$f":"IF(Q$5>$G19,$D19-SUM($H19:P19),SYD($D19,0,$G19,Q$5))","v":0},{"$f":"IF(R$5>$G19,$D19-SUM($H19:Q19),SYD($D19,0,$G19,R$5))","v":0},{"$f":"IF(S$5>$G19,$D19-SUM($H19:R19),SYD($D19,0,$G19,S$5))","v":0},{"$f":"IF(T$5>$G19,$D19-SUM($H19:S19),SYD($D19,0,$G19,T$5))","v":0},{"$f":"IF(U$5>$G19,$D19-SUM($H19:T19),SYD($D19,0,$G19,U$5))","v":0},{"$f":"IF(V$5>$G19,$D19-SUM($H19:U19),SYD($D19,0,$G19,V$5))","v":0},{"$f":"IF(W$5>$G19,$D19-SUM($H19:V19),SYD($D19,0,$G19,W$5))","v":0},{"$f":"IF(X$5>$G19,$D19-SUM($H19:W19),SYD($D19,0,$G19,X$5))","v":0},{"$f":"IF(Y$5>$G19,$D19-SUM($H19:X19),SYD($D19,0,$G19,Y$5))","v":0},{"$f":"IF(Z$5>$G19,$D19-SUM($H19:Y19),SYD($D19,0,$G19,Z$5))","v":0}]
[null,null,"Non-system assets",{"$f":"A11value","v":0},{"$f":"'Key inputs & assumptions'!D26","v":0},{"$f":"'Key inputs & assumptions'!F26","v":5},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN(E20,'Key inputs & assumptions'!$D$9),E20)","v":0},0,{"$f":"IF(I$5>$G20,$D20-SUM($H20:H20),SYD($D20,0,$G20,I$5))","v":0},{"$f":"IF(J$5>$G20,$D20-SUM($H20:I20),SYD($D20,0,$G20,J$5))","v":0},{"$f":"IF(K$5>$G20,$D20-SUM($H20:J20),SYD($D20,0,$G20,K$5))","v":0},{"$f":"IF(L$5>$G20,$D20-SUM($H20:K20),SYD($D20,0,$G20,L$5))","v":0},{"$f":"IF(M$5>$G20,$D20-SUM($H20:L20),SYD($D20,0,$G20,M$5))","v":0},{"$f":"IF(N$5>$G20,$D20-SUM($H20:M20),SYD($D20,0,$G20,N$5))","v":0},{"$f":"IF(O$5>$G20,$D20-SUM($H20:N20),SYD($D20,0,$G20,O$5))","v":0},{"$f":"IF(P$5>$G20,$D20-SUM($H20:O20),SYD($D20,0,$G20,P$5))","v":0},{"$f":"IF(Q$5>$G20,$D20-SUM($H20:P20),SYD($D20,0,$G20,Q$5))","v":0},{"$f":"IF(R$5>$G20,$D20-SUM($H20:Q20),SYD($D20,0,$G20,R$5))","v":0},{"$f":"IF(S$5>$G20,$D20-SUM($H20:R20),SYD($D20,0,$G20,S$5))","v":0},{"$f":"IF(T$5>$G20,$D20-SUM($H20:S20),SYD($D20,0,$G20,T$5))","v":0},{"$f":"IF(U$5>$G20,$D20-SUM($H20:T20),SYD($D20,0,$G20,U$5))","v":0},{"$f":"IF(V$5>$G20,$D20-SUM($H20:U20),SYD($D20,0,$G20,V$5))","v":0},{"$f":"IF(W$5>$G20,$D20-SUM($H20:V20),SYD($D20,0,$G20,W$5))","v":0},{"$f":"IF(X$5>$G20,$D20-SUM($H20:W20),SYD($D20,0,$G20,X$5))","v":0},{"$f":"IF(Y$5>$G20,$D20-SUM($H20:X20),SYD($D20,0,$G20,Y$5))","v":0},{"$f":"IF(Z$5>$G20,$D20-SUM($H20:Y20),SYD($D20,0,$G20,Z$5))","v":0}]
[null,null,"Equity raising costs",null,null,50,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN(E21,'Key inputs & assumptions'!$D$9),E21)","v":19}]
[null,null,"Total existing assets",{"$f":"SUM(D10:D20)","v":412.19194489044651},null,null,null,{"$f":"SUM(H10:H20)","v":47.07954358039742},{"$f":"SUM(I10:I20)","v":43.844525373013255},{"$f":"SUM(J10:J20)","v":40.607088019824317},{"$f":"SUM(K10:K20)","v":37.379582813637036},{"$f":"SUM(L10:L20)","v":34.246094496321518},{"$f":"SUM(M10:M20)","v":31.112606179006026},27.979115263711513,24.845624348416994,21.620778127872228,18.818235284135309,16.931750280822165,15.050444694064144,13.169139107306126,11.287833520548109,9.4065279337900893,7.5252223470320718,5.6439167602740543,3.7626111735160359,1.881305586758018]
[]
[null,null,"SYD on new capex"]
[]
[null,null,null,"Year","Remaining years to recover costs","Capex","Adjusted standard life","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45"]
[]
[]
[null,null,{"$f":"C10","v":"HP Mains"},1,{"$f":"'Key inputs & assumptions'!$D$9-D29","v":18},{"$f":"'PTRM input'!G277*(1+rvanilla01)^0.5","v":0.25639727961714093},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$10,E29),$F$10)","v":18},null,{"$f":"IF(I$5>($G29+$D29),$F29-SUM($H29:H29),SYD($F29,0,$G29,I$5-$D29))","v":2.6989187328120095E-2},{"$f":"IF(J$5>($G29+$D29),$F29-SUM($H29:I29),SYD($F29,0,$G29,J$5-$D29))","v":2.5489788032113426E-2},{"$f":"IF(K$5>($G29+$D29),$F29-SUM($H29:J29),SYD($F29,0,$G29,K$5-$D29))","v":2.3990388736106753E-2},{"$f":"IF(L$5>($G29+$D29),$F29-SUM($H29:K29),SYD($F29,0,$G29,L$5-$D29))","v":2.2490989440100081E-2},{"$f":"IF(M$5>($G29+$D29),$F29-SUM($H29:L29),SYD($F29,0,$G29,M$5-$D29))","v":2.0991590144093408E-2},{"$f":"IF(N$5>($G29+$D29),$F29-SUM($H29:M29),SYD($F29,0,$G29,N$5-$D29))","v":1.9492190848086736E-2},{"$f":"IF(O$5>($G29+$D29),$F29-SUM($H29:N29),SYD($F29,0,$G29,O$5-$D29))","v":1.7992791552080063E-2},{"$f":"IF(P$5>($G29+$D29),$F29-SUM($H29:O29),SYD($F29,0,$G29,P$5-$D29))","v":1.6493392256073394E-2},{"$f":"IF(Q$5>($G29+$D29),$F29-SUM($H29:P29),SYD($F29,0,$G29,Q$5-$D29))","v":1.4993992960066722E-2},{"$f":"IF(R$5>($G29+$D29),$F29-SUM($H29:Q29),SYD($F29,0,$G29,R$5-$D29))","v":1.3494593664060047E-2},{"$f":"IF(S$5>($G29+$D29),$F29-SUM($H29:R29),SYD($F29,0,$G29,S$5-$D29))","v":1.1995194368053377E-2},{"$f":"IF(T$5>($G29+$D29),$F29-SUM($H29:S29),SYD($F29,0,$G29,T$5-$D29))","v":1.0495795072046704E-2},{"$f":"IF(U$5>($G29+$D29),$F29-SUM($H29:T29),SYD($F29,0,$G29,U$5-$D29))","v":8.9963957760400316E-3},{"$f":"IF(V$5>($G29+$D29),$F29-SUM($H29:U29),SYD($F29,0,$G29,V$5-$D29))","v":7.4969964800333608E-3},{"$f":"IF(W$5>($G29+$D29),$F29-SUM($H29:V29),SYD($F29,0,$G29,W$5-$D29))","v":5.9975971840266883E-3},{"$f":"IF(X$5>($G29+$D29),$F29-SUM($H29:W29),SYD($F29,0,$G29,X$5-$D29))","v":4.4981978880200158E-3},{"$f":"IF(Y$5>($G29+$D29),$F29-SUM($H29:X29),SYD($F29,0,$G29,Y$5-$D29))","v":2.9987985920133442E-3},{"$f":"IF(Z$5>($G29+$D29),$F29-SUM($H29:Y29),SYD($F29,0,$G29,Z$5-$D29))","v":1.4993992960066721E-3}]
[null,null,null,2,{"$f":"'Key inputs & assumptions'!$D$9-D30","v":17},{"$f":"OFFSET('PTRM input'!$G$277,0,D30-1)*(1+OFFSET(rvanilla01,0,D30-1))^0.5","v":0.24695985848865232},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$10,E30),$F$10)","v":17},null,null,{"$f":"IF(J$5>($G30+$D30),$F30-SUM($H30:I30),SYD($F30,0,$G30,J$5-$D30))","v":2.7439984276516921E-2},{"$f":"IF(K$5>($G30+$D30),$F30-SUM($H30:J30),SYD($F30,0,$G30,K$5-$D30))","v":2.5825867554368869E-2},{"$f":"IF(L$5>($G30+$D30),$F30-SUM($H30:K30),SYD($F30,0,$G30,L$5-$D30))","v":2.4211750832220817E-2},{"$f":"IF(M$5>($G30+$D30),$F30-SUM($H30:L30),SYD($F30,0,$G30,M$5-$D30))","v":2.2597634110072762E-2},{"$f":"IF(N$5>($G30+$D30),$F30-SUM($H30:M30),SYD($F30,0,$G30,N$5-$D30))","v":2.0983517387924706E-2},{"$f":"IF(O$5>($G30+$D30),$F30-SUM($H30:N30),SYD($F30,0,$G30,O$5-$D30))","v":1.9369400665776651E-2},{"$f":"IF(P$5>($G30+$D30),$F30-SUM($H30:O30),SYD($F30,0,$G30,P$5-$D30))","v":1.7755283943628599E-2},{"$f":"IF(Q$5>($G30+$D30),$F30-SUM($H30:P30),SYD($F30,0,$G30,Q$5-$D30))","v":1.6141167221480544E-2},{"$f":"IF(R$5>($G30+$D30),$F30-SUM($H30:Q30),SYD($F30,0,$G30,R$5-$D30))","v":1.4527050499332488E-2},{"$f":"IF(S$5>($G30+$D30),$F30-SUM($H30:R30),SYD($F30,0,$G30,S$5-$D30))","v":1.2912933777184435E-2},{"$f":"IF(T$5>($G30+$D30),$F30-SUM($H30:S30),SYD($F30,0,$G30,T$5-$D30))","v":1.1298817055036381E-2},{"$f":"IF(U$5>($G30+$D30),$F30-SUM($H30:T30),SYD($F30,0,$G30,U$5-$D30))","v":9.6847003328883255E-3},{"$f":"IF(V$5>($G30+$D30),$F30-SUM($H30:U30),SYD($F30,0,$G30,V$5-$D30))","v":8.0705836107402718E-3},{"$f":"IF(W$5>($G30+$D30),$F30-SUM($H30:V30),SYD($F30,0,$G30,W$5-$D30))","v":6.4564668885922173E-3},{"$f":"IF(X$5>($G30+$D30),$F30-SUM($H30:W30),SYD($F30,0,$G30,X$5-$D30))","v":4.8423501664441627E-3},{"$f":"IF(Y$5>($G30+$D30),$F30-SUM($H30:X30),SYD($F30,0,$G30,Y$5-$D30))","v":3.2282334442961086E-3},{"$f":"IF(Z$5>($G30+$D30),$F30-SUM($H30:Y30),SYD($F30,0,$G30,Z$5-$D30))","v":1.6141167221480543E-3}]
[null,null,null,3,{"$f":"'Key inputs & assumptions'!$D$9-D31","v":16},{"$f":"OFFSET('PTRM input'!$G$277,0,D31-1)*(1+OFFSET(rvanilla01,0,D31-1))^0.5","v":0.25362187357400229},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$10,E31),$F$10)","v":16},null,null,null,{"$f":"IF(K$5>($G31+$D31),$F31-SUM($H31:J31),SYD($F31,0,$G31,K$5-$D31))","v":2.9837867479294386E-2},{"$f":"IF(L$5>($G31+$D31),$F31-SUM($H31:K31),SYD($F31,0,$G31,L$5-$D31))","v":2.7973000761838486E-2},{"$f":"IF(M$5>($G31+$D31),$F31-SUM($H31:L31),SYD($F31,0,$G31,M$5-$D31))","v":2.6108134044382586E-2},{"$f":"IF(N$5>($G31+$D31),$F31-SUM($H31:M31),SYD($F31,0,$G31,N$5-$D31))","v":2.4243267326926689E-2},{"$f":"IF(O$5>($G31+$D31),$F31-SUM($H31:N31),SYD($F31,0,$G31,O$5-$D31))","v":2.2378400609470789E-2},{"$f":"IF(P$5>($G31+$D31),$F31-SUM($H31:O31),SYD($F31,0,$G31,P$5-$D31))","v":2.0513533892014893E-2},{"$f":"IF(Q$5>($G31+$D31),$F31-SUM($H31:P31),SYD($F31,0,$G31,Q$5-$D31))","v":1.8648667174558993E-2},{"$f":"IF(R$5>($G31+$D31),$F31-SUM($H31:Q31),SYD($F31,0,$G31,R$5-$D31))","v":1.6783800457103093E-2},{"$f":"IF(S$5>($G31+$D31),$F31-SUM($H31:R31),SYD($F31,0,$G31,S$5-$D31))","v":1.4918933739647193E-2},{"$f":"IF(T$5>($G31+$D31),$F31-SUM($H31:S31),SYD($F31,0,$G31,T$5-$D31))","v":1.3054067022191293E-2},{"$f":"IF(U$5>($G31+$D31),$F31-SUM($H31:T31),SYD($F31,0,$G31,U$5-$D31))","v":1.1189200304735395E-2},{"$f":"IF(V$5>($G31+$D31),$F31-SUM($H31:U31),SYD($F31,0,$G31,V$5-$D31))","v":9.3243335872794965E-3},{"$f":"IF(W$5>($G31+$D31),$F31-SUM($H31:V31),SYD($F31,0,$G31,W$5-$D31))","v":7.4594668698235965E-3},{"$f":"IF(X$5>($G31+$D31),$F31-SUM($H31:W31),SYD($F31,0,$G31,X$5-$D31))","v":5.5946001523676974E-3},{"$f":"IF(Y$5>($G31+$D31),$F31-SUM($H31:X31),SYD($F31,0,$G31,Y$5-$D31))","v":3.7297334349117982E-3},{"$f":"IF(Z$5>($G31+$D31),$F31-SUM($H31:Y31),SYD($F31,0,$G31,Z$5-$D31))","v":1.8648667174558991E-3}]
[null,null,null,4,{"$f":"'Key inputs & assumptions'!$D$9-D32","v":15},{"$f":"OFFSET('PTRM input'!$G$277,0,D32-1)*(1+OFFSET(rvanilla01,0,D32-1))^0.5","v":0.25630243832054866},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$10,E32),$F$10)","v":15},null,null,null,null,{"$f":"IF(L$5>($G32+$D32),$F32-SUM($H32:K32),SYD($F32,0,$G32,L$5-$D32))","v":3.2037804790068583E-2},{"$f":"IF(M$5>($G32+$D32),$F32-SUM($H32:L32),SYD($F32,0,$G32,M$5-$D32))","v":2.9901951137397347E-2},{"$f":"IF(N$5>($G32+$D32),$F32-SUM($H32:M32),SYD($F32,0,$G32,N$5-$D32))","v":2.7766097484726103E-2},{"$f":"IF(O$5>($G32+$D32),$F32-SUM($H32:N32),SYD($F32,0,$G32,O$5-$D32))","v":2.5630243832054866E-2},{"$f":"IF(P$5>($G32+$D32),$F32-SUM($H32:O32),SYD($F32,0,$G32,P$5-$D32))","v":2.349439017938363E-2},{"$f":"IF(Q$5>($G32+$D32),$F32-SUM($H32:P32),SYD($F32,0,$G32,Q$5-$D32))","v":2.1358536526712386E-2},{"$f":"IF(R$5>($G32+$D32),$F32-SUM($H32:Q32),SYD($F32,0,$G32,R$5-$D32))","v":1.922268287404115E-2},{"$f":"IF(S$5>($G32+$D32),$F32-SUM($H32:R32),SYD($F32,0,$G32,S$5-$D32))","v":1.708682922136991E-2},{"$f":"IF(T$5>($G32+$D32),$F32-SUM($H32:S32),SYD($F32,0,$G32,T$5-$D32))","v":1.4950975568698673E-2},{"$f":"IF(U$5>($G32+$D32),$F32-SUM($H32:T32),SYD($F32,0,$G32,U$5-$D32))","v":1.2815121916027433E-2},{"$f":"IF(V$5>($G32+$D32),$F32-SUM($H32:U32),SYD($F32,0,$G32,V$5-$D32))","v":1.0679268263356193E-2},{"$f":"IF(W$5>($G32+$D32),$F32-SUM($H32:V32),SYD($F32,0,$G32,W$5-$D32))","v":8.5434146106849549E-3},{"$f":"IF(X$5>($G32+$D32),$F32-SUM($H32:W32),SYD($F32,0,$G32,X$5-$D32))","v":6.4075609580137166E-3},{"$f":"IF(Y$5>($G32+$D32),$F32-SUM($H32:X32),SYD($F32,0,$G32,Y$5-$D32))","v":4.2717073053424775E-3},{"$f":"IF(Z$5>($G32+$D32),$F32-SUM($H32:Y32),SYD($F32,0,$G32,Z$5-$D32))","v":2.1358536526712387E-3}]
[null,null,null,5,{"$f":"'Key inputs & assumptions'!$D$9-D33","v":14},{"$f":"OFFSET('PTRM input'!$G$277,0,D33-1)*(1+OFFSET(rvanilla01,0,D33-1))^0.5","v":0.25621224292004791},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$10,E33),$F$10)","v":14},null,null,null,null,null,{"$f":"IF(M$5>($G33+$D33),$F33-SUM($H33:L33),SYD($F33,0,$G33,M$5-$D33))","v":3.4161632389339718E-2},{"$f":"IF(N$5>($G33+$D33),$F33-SUM($H33:M33),SYD($F33,0,$G33,N$5-$D33))","v":3.1721515790101171E-2},{"$f":"IF(O$5>($G33+$D33),$F33-SUM($H33:N33),SYD($F33,0,$G33,O$5-$D33))","v":2.9281399190862617E-2},{"$f":"IF(P$5>($G33+$D33),$F33-SUM($H33:O33),SYD($F33,0,$G33,P$5-$D33))","v":2.6841282591624067E-2},{"$f":"IF(Q$5>($G33+$D33),$F33-SUM($H33:P33),SYD($F33,0,$G33,Q$5-$D33))","v":2.4401165992385516E-2},{"$f":"IF(R$5>($G33+$D33),$F33-SUM($H33:Q33),SYD($F33,0,$G33,R$5-$D33))","v":2.1961049393146963E-2},{"$f":"IF(S$5>($G33+$D33),$F33-SUM($H33:R33),SYD($F33,0,$G33,S$5-$D33))","v":1.9520932793908412E-2},{"$f":"IF(T$5>($G33+$D33),$F33-SUM($H33:S33),SYD($F33,0,$G33,T$5-$D33))","v":1.7080816194669859E-2},{"$f":"IF(U$5>($G33+$D33),$F33-SUM($H33:T33),SYD($F33,0,$G33,U$5-$D33))","v":1.4640699595431308E-2},{"$f":"IF(V$5>($G33+$D33),$F33-SUM($H33:U33),SYD($F33,0,$G33,V$5-$D33))","v":1.2200582996192758E-2},{"$f":"IF(W$5>($G33+$D33),$F33-SUM($H33:V33),SYD($F33,0,$G33,W$5-$D33))","v":9.7604663969542062E-3},{"$f":"IF(X$5>($G33+$D33),$F33-SUM($H33:W33),SYD($F33,0,$G33,X$5-$D33))","v":7.3203497977156542E-3},{"$f":"IF(Y$5>($G33+$D33),$F33-SUM($H33:X33),SYD($F33,0,$G33,Y$5-$D33))","v":4.8802331984771031E-3},{"$f":"IF(Z$5>($G33+$D33),$F33-SUM($H33:Y33),SYD($F33,0,$G33,Z$5-$D33))","v":2.4401165992385516E-3}]
[null,null,null,{"$f":"D33+1","v":6},{"$f":"'Key inputs & assumptions'!$D$9-D34","v":13},{"$f":"OFFSET('PTRM input'!$G$277,0,D34-1)*(1+OFFSET(rvanilla01,0,D34-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$10,E34),$F$10)","v":13},null,null,null,null,null,null,{"$f":"IF(N$5>($G34+$D34),$F34-SUM($H34:M34),SYD($F34,0,$G34,N$5-$D34))","v":0},{"$f":"IF(O$5>($G34+$D34),$F34-SUM($H34:N34),SYD($F34,0,$G34,O$5-$D34))","v":0},{"$f":"IF(P$5>($G34+$D34),$F34-SUM($H34:O34),SYD($F34,0,$G34,P$5-$D34))","v":0},{"$f":"IF(Q$5>($G34+$D34),$F34-SUM($H34:P34),SYD($F34,0,$G34,Q$5-$D34))","v":0},{"$f":"IF(R$5>($G34+$D34),$F34-SUM($H34:Q34),SYD($F34,0,$G34,R$5-$D34))","v":0},{"$f":"IF(S$5>($G34+$D34),$F34-SUM($H34:R34),SYD($F34,0,$G34,S$5-$D34))","v":0},{"$f":"IF(T$5>($G34+$D34),$F34-SUM($H34:S34),SYD($F34,0,$G34,T$5-$D34))","v":0},{"$f":"IF(U$5>($G34+$D34),$F34-SUM($H34:T34),SYD($F34,0,$G34,U$5-$D34))","v":0},{"$f":"IF(V$5>($G34+$D34),$F34-SUM($H34:U34),SYD($F34,0,$G34,V$5-$D34))","v":0},{"$f":"IF(W$5>($G34+$D34),$F34-SUM($H34:V34),SYD($F34,0,$G34,W$5-$D34))","v":0},{"$f":"IF(X$5>($G34+$D34),$F34-SUM($H34:W34),SYD($F34,0,$G34,X$5-$D34))","v":0},{"$f":"IF(Y$5>($G34+$D34),$F34-SUM($H34:X34),SYD($F34,0,$G34,Y$5-$D34))","v":0},{"$f":"IF(Z$5>($G34+$D34),$F34-SUM($H34:Y34),SYD($F34,0,$G34,Z$5-$D34))","v":0}]
[null,null,null,{"$f":"D34+1","v":7},{"$f":"'Key inputs & assumptions'!$D$9-D35","v":12},{"$f":"OFFSET('PTRM input'!$G$277,0,D35-1)*(1+OFFSET(rvanilla01,0,D35-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$10,E35),$F$10)","v":12},null,null,null,null,null,null,null,{"$f":"IF(O$5>($G35+$D35),$F35-SUM($H35:N35),SYD($F35,0,$G35,O$5-$D35))","v":0},{"$f":"IF(P$5>($G35+$D35),$F35-SUM($H35:O35),SYD($F35,0,$G35,P$5-$D35))","v":0},{"$f":"IF(Q$5>($G35+$D35),$F35-SUM($H35:P35),SYD($F35,0,$G35,Q$5-$D35))","v":0},{"$f":"IF(R$5>($G35+$D35),$F35-SUM($H35:Q35),SYD($F35,0,$G35,R$5-$D35))","v":0},{"$f":"IF(S$5>($G35+$D35),$F35-SUM($H35:R35),SYD($F35,0,$G35,S$5-$D35))","v":0},{"$f":"IF(T$5>($G35+$D35),$F35-SUM($H35:S35),SYD($F35,0,$G35,T$5-$D35))","v":0},{"$f":"IF(U$5>($G35+$D35),$F35-SUM($H35:T35),SYD($F35,0,$G35,U$5-$D35))","v":0},{"$f":"IF(V$5>($G35+$D35),$F35-SUM($H35:U35),SYD($F35,0,$G35,V$5-$D35))","v":0},{"$f":"IF(W$5>($G35+$D35),$F35-SUM($H35:V35),SYD($F35,0,$G35,W$5-$D35))","v":0},{"$f":"IF(X$5>($G35+$D35),$F35-SUM($H35:W35),SYD($F35,0,$G35,X$5-$D35))","v":0},{"$f":"IF(Y$5>($G35+$D35),$F35-SUM($H35:X35),SYD($F35,0,$G35,Y$5-$D35))","v":0},{"$f":"IF(Z$5>($G35+$D35),$F35-SUM($H35:Y35),SYD($F35,0,$G35,Z$5-$D35))","v":0}]
[null,null,null,8,{"$f":"'Key inputs & assumptions'!$D$9-D36","v":11},{"$f":"OFFSET('PTRM input'!$G$277,0,D36-1)*(1+OFFSET(rvanilla01,0,D36-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$10,E36),$F$10)","v":11},null,null,null,null,null,null,null,null,{"$f":"IF(P$5>($G36+$D36),$F36-SUM($H36:O36),SYD($F36,0,$G36,P$5-$D36))","v":0},{"$f":"IF(Q$5>($G36+$D36),$F36-SUM($H36:P36),SYD($F36,0,$G36,Q$5-$D36))","v":0},{"$f":"IF(R$5>($G36+$D36),$F36-SUM($H36:Q36),SYD($F36,0,$G36,R$5-$D36))","v":0},{"$f":"IF(S$5>($G36+$D36),$F36-SUM($H36:R36),SYD($F36,0,$G36,S$5-$D36))","v":0},{"$f":"IF(T$5>($G36+$D36),$F36-SUM($H36:S36),SYD($F36,0,$G36,T$5-$D36))","v":0},{"$f":"IF(U$5>($G36+$D36),$F36-SUM($H36:T36),SYD($F36,0,$G36,U$5-$D36))","v":0},{"$f":"IF(V$5>($G36+$D36),$F36-SUM($H36:U36),SYD($F36,0,$G36,V$5-$D36))","v":0},{"$f":"IF(W$5>($G36+$D36),$F36-SUM($H36:V36),SYD($F36,0,$G36,W$5-$D36))","v":0},{"$f":"IF(X$5>($G36+$D36),$F36-SUM($H36:W36),SYD($F36,0,$G36,X$5-$D36))","v":0},{"$f":"IF(Y$5>($G36+$D36),$F36-SUM($H36:X36),SYD($F36,0,$G36,Y$5-$D36))","v":0},{"$f":"IF(Z$5>($G36+$D36),$F36-SUM($H36:Y36),SYD($F36,0,$G36,Z$5-$D36))","v":0}]
[null,null,null,9,{"$f":"'Key inputs & assumptions'!$D$9-D37","v":10},{"$f":"OFFSET('PTRM input'!$G$277,0,D37-1)*(1+OFFSET(rvanilla01,0,D37-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$10,E37),$F$10)","v":10},null,null,null,null,null,null,null,null,null,{"$f":"IF(Q$5>($G37+$D37),$F37-SUM($H37:P37),SYD($F37,0,$G37,Q$5-$D37))","v":0},{"$f":"IF(R$5>($G37+$D37),$F37-SUM($H37:Q37),SYD($F37,0,$G37,R$5-$D37))","v":0},{"$f":"IF(S$5>($G37+$D37),$F37-SUM($H37:R37),SYD($F37,0,$G37,S$5-$D37))","v":0},{"$f":"IF(T$5>($G37+$D37),$F37-SUM($H37:S37),SYD($F37,0,$G37,T$5-$D37))","v":0},{"$f":"IF(U$5>($G37+$D37),$F37-SUM($H37:T37),SYD($F37,0,$G37,U$5-$D37))","v":0},{"$f":"IF(V$5>($G37+$D37),$F37-SUM($H37:U37),SYD($F37,0,$G37,V$5-$D37))","v":0},{"$f":"IF(W$5>($G37+$D37),$F37-SUM($H37:V37),SYD($F37,0,$G37,W$5-$D37))","v":0},{"$f":"IF(X$5>($G37+$D37),$F37-SUM($H37:W37),SYD($F37,0,$G37,X$5-$D37))","v":0},{"$f":"IF(Y$5>($G37+$D37),$F37-SUM($H37:X37),SYD($F37,0,$G37,Y$5-$D37))","v":0},{"$f":"IF(Z$5>($G37+$D37),$F37-SUM($H37:Y37),SYD($F37,0,$G37,Z$5-$D37))","v":0}]
[null,null,null,10,{"$f":"'Key inputs & assumptions'!$D$9-D38","v":9},{"$f":"OFFSET('PTRM input'!$G$277,0,D38-1)*(1+OFFSET(rvanilla01,0,D38-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$10,E38),$F$10)","v":9},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5>($G38+$D38),$F38-SUM($H38:Q38),SYD($F38,0,$G38,R$5-$D38))","v":0},{"$f":"IF(S$5>($G38+$D38),$F38-SUM($H38:R38),SYD($F38,0,$G38,S$5-$D38))","v":0},{"$f":"IF(T$5>($G38+$D38),$F38-SUM($H38:S38),SYD($F38,0,$G38,T$5-$D38))","v":0},{"$f":"IF(U$5>($G38+$D38),$F38-SUM($H38:T38),SYD($F38,0,$G38,U$5-$D38))","v":0},{"$f":"IF(V$5>($G38+$D38),$F38-SUM($H38:U38),SYD($F38,0,$G38,V$5-$D38))","v":0},{"$f":"IF(W$5>($G38+$D38),$F38-SUM($H38:V38),SYD($F38,0,$G38,W$5-$D38))","v":0},{"$f":"IF(X$5>($G38+$D38),$F38-SUM($H38:W38),SYD($F38,0,$G38,X$5-$D38))","v":0},{"$f":"IF(Y$5>($G38+$D38),$F38-SUM($H38:X38),SYD($F38,0,$G38,Y$5-$D38))","v":0},{"$f":"IF(Z$5>($G38+$D38),$F38-SUM($H38:Y38),SYD($F38,0,$G38,Z$5-$D38))","v":0}]
[null,null,null,11,{"$f":"'Key inputs & assumptions'!$D$9-D39","v":8},{"$f":"OFFSET('PTRM input'!$G$277,0,D39-1)*(1+OFFSET(rvanilla01,0,D39-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$10,E39),$F$10)","v":8},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S$5>($G39+$D39),$F39-SUM($H39:R39),SYD($F39,0,$G39,S$5-$D39))","v":0},{"$f":"IF(T$5>($G39+$D39),$F39-SUM($H39:S39),SYD($F39,0,$G39,T$5-$D39))","v":0},{"$f":"IF(U$5>($G39+$D39),$F39-SUM($H39:T39),SYD($F39,0,$G39,U$5-$D39))","v":0},{"$f":"IF(V$5>($G39+$D39),$F39-SUM($H39:U39),SYD($F39,0,$G39,V$5-$D39))","v":0},{"$f":"IF(W$5>($G39+$D39),$F39-SUM($H39:V39),SYD($F39,0,$G39,W$5-$D39))","v":0},{"$f":"IF(X$5>($G39+$D39),$F39-SUM($H39:W39),SYD($F39,0,$G39,X$5-$D39))","v":0},{"$f":"IF(Y$5>($G39+$D39),$F39-SUM($H39:X39),SYD($F39,0,$G39,Y$5-$D39))","v":0},{"$f":"IF(Z$5>($G39+$D39),$F39-SUM($H39:Y39),SYD($F39,0,$G39,Z$5-$D39))","v":0}]
[null,null,null,12,{"$f":"'Key inputs & assumptions'!$D$9-D40","v":7},{"$f":"OFFSET('PTRM input'!$G$277,0,D40-1)*(1+OFFSET(rvanilla01,0,D40-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$10,E40),$F$10)","v":7},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T$5>($G40+$D40),$F40-SUM($H40:S40),SYD($F40,0,$G40,T$5-$D40))","v":0},{"$f":"IF(U$5>($G40+$D40),$F40-SUM($H40:T40),SYD($F40,0,$G40,U$5-$D40))","v":0},{"$f":"IF(V$5>($G40+$D40),$F40-SUM($H40:U40),SYD($F40,0,$G40,V$5-$D40))","v":0},{"$f":"IF(W$5>($G40+$D40),$F40-SUM($H40:V40),SYD($F40,0,$G40,W$5-$D40))","v":0},{"$f":"IF(X$5>($G40+$D40),$F40-SUM($H40:W40),SYD($F40,0,$G40,X$5-$D40))","v":0},{"$f":"IF(Y$5>($G40+$D40),$F40-SUM($H40:X40),SYD($F40,0,$G40,Y$5-$D40))","v":0},{"$f":"IF(Z$5>($G40+$D40),$F40-SUM($H40:Y40),SYD($F40,0,$G40,Z$5-$D40))","v":0}]
[null,null,null,13,{"$f":"'Key inputs & assumptions'!$D$9-D41","v":6},{"$f":"OFFSET('PTRM input'!$G$277,0,D41-1)*(1+OFFSET(rvanilla01,0,D41-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$10,E41),$F$10)","v":6},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$5>($G41+$D41),$F41-SUM($H41:T41),SYD($F41,0,$G41,U$5-$D41))","v":0},{"$f":"IF(V$5>($G41+$D41),$F41-SUM($H41:U41),SYD($F41,0,$G41,V$5-$D41))","v":0},{"$f":"IF(W$5>($G41+$D41),$F41-SUM($H41:V41),SYD($F41,0,$G41,W$5-$D41))","v":0},{"$f":"IF(X$5>($G41+$D41),$F41-SUM($H41:W41),SYD($F41,0,$G41,X$5-$D41))","v":0},{"$f":"IF(Y$5>($G41+$D41),$F41-SUM($H41:X41),SYD($F41,0,$G41,Y$5-$D41))","v":0},{"$f":"IF(Z$5>($G41+$D41),$F41-SUM($H41:Y41),SYD($F41,0,$G41,Z$5-$D41))","v":0}]
[null,null,null,14,{"$f":"'Key inputs & assumptions'!$D$9-D42","v":5},{"$f":"OFFSET('PTRM input'!$G$277,0,D42-1)*(1+OFFSET(rvanilla01,0,D42-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$10,E42),$F$10)","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$5>($G42+$D42),$F42-SUM($H42:U42),SYD($F42,0,$G42,V$5-$D42))","v":0},{"$f":"IF(W$5>($G42+$D42),$F42-SUM($H42:V42),SYD($F42,0,$G42,W$5-$D42))","v":0},{"$f":"IF(X$5>($G42+$D42),$F42-SUM($H42:W42),SYD($F42,0,$G42,X$5-$D42))","v":0},{"$f":"IF(Y$5>($G42+$D42),$F42-SUM($H42:X42),SYD($F42,0,$G42,Y$5-$D42))","v":0},{"$f":"IF(Z$5>($G42+$D42),$F42-SUM($H42:Y42),SYD($F42,0,$G42,Z$5-$D42))","v":0}]
[null,null,null,15,{"$f":"'Key inputs & assumptions'!$D$9-D43","v":4},{"$f":"OFFSET('PTRM input'!$G$277,0,D43-1)*(1+OFFSET(rvanilla01,0,D43-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$10,E43),$F$10)","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W$5>($G43+$D43),$F43-SUM($H43:V43),SYD($F43,0,$G43,W$5-$D43))","v":0},{"$f":"IF(X$5>($G43+$D43),$F43-SUM($H43:W43),SYD($F43,0,$G43,X$5-$D43))","v":0},{"$f":"IF(Y$5>($G43+$D43),$F43-SUM($H43:X43),SYD($F43,0,$G43,Y$5-$D43))","v":0},{"$f":"IF(Z$5>($G43+$D43),$F43-SUM($H43:Y43),SYD($F43,0,$G43,Z$5-$D43))","v":0}]
[null,null,null,16,{"$f":"'Key inputs & assumptions'!$D$9-D44","v":3},{"$f":"OFFSET('PTRM input'!$G$277,0,D44-1)*(1+OFFSET(rvanilla01,0,D44-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$10,E44),$F$10)","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$5>($G44+$D44),$F44-SUM($H44:W44),SYD($F44,0,$G44,X$5-$D44))","v":0},{"$f":"IF(Y$5>($G44+$D44),$F44-SUM($H44:X44),SYD($F44,0,$G44,Y$5-$D44))","v":0},{"$f":"IF(Z$5>($G44+$D44),$F44-SUM($H44:Y44),SYD($F44,0,$G44,Z$5-$D44))","v":0}]
[null,null,null,17,{"$f":"'Key inputs & assumptions'!$D$9-D45","v":2},{"$f":"OFFSET('PTRM input'!$G$277,0,D45-1)*(1+OFFSET(rvanilla01,0,D45-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$10,E45),$F$10)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$5>($G45+$D45),$F45-SUM($H45:X45),SYD($F45,0,$G45,Y$5-$D45))","v":0},{"$f":"IF(Z$5>($G45+$D45),$F45-SUM($H45:Y45),SYD($F45,0,$G45,Z$5-$D45))","v":0}]
[null,null,null,18,{"$f":"'Key inputs & assumptions'!$D$9-D46","v":1},{"$f":"OFFSET('PTRM input'!$G$277,0,D46-1)*(1+OFFSET(rvanilla01,0,D46-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$10,E46),$F$10)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z$5>($G46+$D46),$F46-SUM($H46:Y46),SYD($F46,0,$G46,Z$5-$D46))","v":0}]
[null,null,null,19,{"$f":"'Key inputs & assumptions'!$D$9-D47","v":0},{"$f":"OFFSET('PTRM input'!$G$277,0,D47-1)*(1+OFFSET(rvanilla01,0,D47-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$10,E47),$F$10)","v":0}]
[]
[null,null,{"$f":"C11","v":"HP Services"},1,{"$f":"'Key inputs & assumptions'!$D$9-D49","v":18},{"$f":"'PTRM input'!G278*(1+rvanilla01)^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$11,E49),$F$11)","v":18},null,{"$f":"IF(I$5>($G49+$D49),$F49-SUM($H49:H49),SYD($F49,0,$G49,I$5-$D49))","v":0},{"$f":"IF(J$5>($G49+$D49),$F49-SUM($H49:I49),SYD($F49,0,$G49,J$5-$D49))","v":0},{"$f":"IF(K$5>($G49+$D49),$F49-SUM($H49:J49),SYD($F49,0,$G49,K$5-$D49))","v":0},{"$f":"IF(L$5>($G49+$D49),$F49-SUM($H49:K49),SYD($F49,0,$G49,L$5-$D49))","v":0},{"$f":"IF(M$5>($G49+$D49),$F49-SUM($H49:L49),SYD($F49,0,$G49,M$5-$D49))","v":0},{"$f":"IF(N$5>($G49+$D49),$F49-SUM($H49:M49),SYD($F49,0,$G49,N$5-$D49))","v":0},{"$f":"IF(O$5>($G49+$D49),$F49-SUM($H49:N49),SYD($F49,0,$G49,O$5-$D49))","v":0},{"$f":"IF(P$5>($G49+$D49),$F49-SUM($H49:O49),SYD($F49,0,$G49,P$5-$D49))","v":0},{"$f":"IF(Q$5>($G49+$D49),$F49-SUM($H49:P49),SYD($F49,0,$G49,Q$5-$D49))","v":0},{"$f":"IF(R$5>($G49+$D49),$F49-SUM($H49:Q49),SYD($F49,0,$G49,R$5-$D49))","v":0},{"$f":"IF(S$5>($G49+$D49),$F49-SUM($H49:R49),SYD($F49,0,$G49,S$5-$D49))","v":0},{"$f":"IF(T$5>($G49+$D49),$F49-SUM($H49:S49),SYD($F49,0,$G49,T$5-$D49))","v":0},{"$f":"IF(U$5>($G49+$D49),$F49-SUM($H49:T49),SYD($F49,0,$G49,U$5-$D49))","v":0},{"$f":"IF(V$5>($G49+$D49),$F49-SUM($H49:U49),SYD($F49,0,$G49,V$5-$D49))","v":0},{"$f":"IF(W$5>($G49+$D49),$F49-SUM($H49:V49),SYD($F49,0,$G49,W$5-$D49))","v":0},{"$f":"IF(X$5>($G49+$D49),$F49-SUM($H49:W49),SYD($F49,0,$G49,X$5-$D49))","v":0},{"$f":"IF(Y$5>($G49+$D49),$F49-SUM($H49:X49),SYD($F49,0,$G49,Y$5-$D49))","v":0},{"$f":"IF(Z$5>($G49+$D49),$F49-SUM($H49:Y49),SYD($F49,0,$G49,Z$5-$D49))","v":0}]
[null,null,null,2,{"$f":"'Key inputs & assumptions'!$D$9-D50","v":17},{"$f":"OFFSET('PTRM input'!$G$278,0,D50-1)*(1+OFFSET(rvanilla01,0,D50-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$11,E50),$F$11)","v":17},null,null,{"$f":"IF(J$5>($G50+$D50),$F50-SUM($H50:I50),SYD($F50,0,$G50,J$5-$D50))","v":0},{"$f":"IF(K$5>($G50+$D50),$F50-SUM($H50:J50),SYD($F50,0,$G50,K$5-$D50))","v":0},{"$f":"IF(L$5>($G50+$D50),$F50-SUM($H50:K50),SYD($F50,0,$G50,L$5-$D50))","v":0},{"$f":"IF(M$5>($G50+$D50),$F50-SUM($H50:L50),SYD($F50,0,$G50,M$5-$D50))","v":0},{"$f":"IF(N$5>($G50+$D50),$F50-SUM($H50:M50),SYD($F50,0,$G50,N$5-$D50))","v":0},{"$f":"IF(O$5>($G50+$D50),$F50-SUM($H50:N50),SYD($F50,0,$G50,O$5-$D50))","v":0},{"$f":"IF(P$5>($G50+$D50),$F50-SUM($H50:O50),SYD($F50,0,$G50,P$5-$D50))","v":0},{"$f":"IF(Q$5>($G50+$D50),$F50-SUM($H50:P50),SYD($F50,0,$G50,Q$5-$D50))","v":0},{"$f":"IF(R$5>($G50+$D50),$F50-SUM($H50:Q50),SYD($F50,0,$G50,R$5-$D50))","v":0},{"$f":"IF(S$5>($G50+$D50),$F50-SUM($H50:R50),SYD($F50,0,$G50,S$5-$D50))","v":0},{"$f":"IF(T$5>($G50+$D50),$F50-SUM($H50:S50),SYD($F50,0,$G50,T$5-$D50))","v":0},{"$f":"IF(U$5>($G50+$D50),$F50-SUM($H50:T50),SYD($F50,0,$G50,U$5-$D50))","v":0},{"$f":"IF(V$5>($G50+$D50),$F50-SUM($H50:U50),SYD($F50,0,$G50,V$5-$D50))","v":0},{"$f":"IF(W$5>($G50+$D50),$F50-SUM($H50:V50),SYD($F50,0,$G50,W$5-$D50))","v":0},{"$f":"IF(X$5>($G50+$D50),$F50-SUM($H50:W50),SYD($F50,0,$G50,X$5-$D50))","v":0},{"$f":"IF(Y$5>($G50+$D50),$F50-SUM($H50:X50),SYD($F50,0,$G50,Y$5-$D50))","v":0},{"$f":"IF(Z$5>($G50+$D50),$F50-SUM($H50:Y50),SYD($F50,0,$G50,Z$5-$D50))","v":0}]
[null,null,null,3,{"$f":"'Key inputs & assumptions'!$D$9-D51","v":16},{"$f":"OFFSET('PTRM input'!$G$278,0,D51-1)*(1+OFFSET(rvanilla01,0,D51-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$11,E51),$F$11)","v":16},null,null,null,{"$f":"IF(K$5>($G51+$D51),$F51-SUM($H51:J51),SYD($F51,0,$G51,K$5-$D51))","v":0},{"$f":"IF(L$5>($G51+$D51),$F51-SUM($H51:K51),SYD($F51,0,$G51,L$5-$D51))","v":0},{"$f":"IF(M$5>($G51+$D51),$F51-SUM($H51:L51),SYD($F51,0,$G51,M$5-$D51))","v":0},{"$f":"IF(N$5>($G51+$D51),$F51-SUM($H51:M51),SYD($F51,0,$G51,N$5-$D51))","v":0},{"$f":"IF(O$5>($G51+$D51),$F51-SUM($H51:N51),SYD($F51,0,$G51,O$5-$D51))","v":0},{"$f":"IF(P$5>($G51+$D51),$F51-SUM($H51:O51),SYD($F51,0,$G51,P$5-$D51))","v":0},{"$f":"IF(Q$5>($G51+$D51),$F51-SUM($H51:P51),SYD($F51,0,$G51,Q$5-$D51))","v":0},{"$f":"IF(R$5>($G51+$D51),$F51-SUM($H51:Q51),SYD($F51,0,$G51,R$5-$D51))","v":0},{"$f":"IF(S$5>($G51+$D51),$F51-SUM($H51:R51),SYD($F51,0,$G51,S$5-$D51))","v":0},{"$f":"IF(T$5>($G51+$D51),$F51-SUM($H51:S51),SYD($F51,0,$G51,T$5-$D51))","v":0},{"$f":"IF(U$5>($G51+$D51),$F51-SUM($H51:T51),SYD($F51,0,$G51,U$5-$D51))","v":0},{"$f":"IF(V$5>($G51+$D51),$F51-SUM($H51:U51),SYD($F51,0,$G51,V$5-$D51))","v":0},{"$f":"IF(W$5>($G51+$D51),$F51-SUM($H51:V51),SYD($F51,0,$G51,W$5-$D51))","v":0},{"$f":"IF(X$5>($G51+$D51),$F51-SUM($H51:W51),SYD($F51,0,$G51,X$5-$D51))","v":0},{"$f":"IF(Y$5>($G51+$D51),$F51-SUM($H51:X51),SYD($F51,0,$G51,Y$5-$D51))","v":0},{"$f":"IF(Z$5>($G51+$D51),$F51-SUM($H51:Y51),SYD($F51,0,$G51,Z$5-$D51))","v":0}]
[null,null,null,4,{"$f":"'Key inputs & assumptions'!$D$9-D52","v":15},{"$f":"OFFSET('PTRM input'!$G$278,0,D52-1)*(1+OFFSET(rvanilla01,0,D52-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$11,E52),$F$11)","v":15},null,null,null,null,{"$f":"IF(L$5>($G52+$D52),$F52-SUM($H52:K52),SYD($F52,0,$G52,L$5-$D52))","v":0},{"$f":"IF(M$5>($G52+$D52),$F52-SUM($H52:L52),SYD($F52,0,$G52,M$5-$D52))","v":0},{"$f":"IF(N$5>($G52+$D52),$F52-SUM($H52:M52),SYD($F52,0,$G52,N$5-$D52))","v":0},{"$f":"IF(O$5>($G52+$D52),$F52-SUM($H52:N52),SYD($F52,0,$G52,O$5-$D52))","v":0},{"$f":"IF(P$5>($G52+$D52),$F52-SUM($H52:O52),SYD($F52,0,$G52,P$5-$D52))","v":0},{"$f":"IF(Q$5>($G52+$D52),$F52-SUM($H52:P52),SYD($F52,0,$G52,Q$5-$D52))","v":0},{"$f":"IF(R$5>($G52+$D52),$F52-SUM($H52:Q52),SYD($F52,0,$G52,R$5-$D52))","v":0},{"$f":"IF(S$5>($G52+$D52),$F52-SUM($H52:R52),SYD($F52,0,$G52,S$5-$D52))","v":0},{"$f":"IF(T$5>($G52+$D52),$F52-SUM($H52:S52),SYD($F52,0,$G52,T$5-$D52))","v":0},{"$f":"IF(U$5>($G52+$D52),$F52-SUM($H52:T52),SYD($F52,0,$G52,U$5-$D52))","v":0},{"$f":"IF(V$5>($G52+$D52),$F52-SUM($H52:U52),SYD($F52,0,$G52,V$5-$D52))","v":0},{"$f":"IF(W$5>($G52+$D52),$F52-SUM($H52:V52),SYD($F52,0,$G52,W$5-$D52))","v":0},{"$f":"IF(X$5>($G52+$D52),$F52-SUM($H52:W52),SYD($F52,0,$G52,X$5-$D52))","v":0},{"$f":"IF(Y$5>($G52+$D52),$F52-SUM($H52:X52),SYD($F52,0,$G52,Y$5-$D52))","v":0},{"$f":"IF(Z$5>($G52+$D52),$F52-SUM($H52:Y52),SYD($F52,0,$G52,Z$5-$D52))","v":0}]
[null,null,null,5,{"$f":"'Key inputs & assumptions'!$D$9-D53","v":14},{"$f":"OFFSET('PTRM input'!$G$278,0,D53-1)*(1+OFFSET(rvanilla01,0,D53-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$11,E53),$F$11)","v":14},null,null,null,null,null,{"$f":"IF(M$5>($G53+$D53),$F53-SUM($H53:L53),SYD($F53,0,$G53,M$5-$D53))","v":0},{"$f":"IF(N$5>($G53+$D53),$F53-SUM($H53:M53),SYD($F53,0,$G53,N$5-$D53))","v":0},{"$f":"IF(O$5>($G53+$D53),$F53-SUM($H53:N53),SYD($F53,0,$G53,O$5-$D53))","v":0},{"$f":"IF(P$5>($G53+$D53),$F53-SUM($H53:O53),SYD($F53,0,$G53,P$5-$D53))","v":0},{"$f":"IF(Q$5>($G53+$D53),$F53-SUM($H53:P53),SYD($F53,0,$G53,Q$5-$D53))","v":0},{"$f":"IF(R$5>($G53+$D53),$F53-SUM($H53:Q53),SYD($F53,0,$G53,R$5-$D53))","v":0},{"$f":"IF(S$5>($G53+$D53),$F53-SUM($H53:R53),SYD($F53,0,$G53,S$5-$D53))","v":0},{"$f":"IF(T$5>($G53+$D53),$F53-SUM($H53:S53),SYD($F53,0,$G53,T$5-$D53))","v":0},{"$f":"IF(U$5>($G53+$D53),$F53-SUM($H53:T53),SYD($F53,0,$G53,U$5-$D53))","v":0},{"$f":"IF(V$5>($G53+$D53),$F53-SUM($H53:U53),SYD($F53,0,$G53,V$5-$D53))","v":0},{"$f":"IF(W$5>($G53+$D53),$F53-SUM($H53:V53),SYD($F53,0,$G53,W$5-$D53))","v":0},{"$f":"IF(X$5>($G53+$D53),$F53-SUM($H53:W53),SYD($F53,0,$G53,X$5-$D53))","v":0},{"$f":"IF(Y$5>($G53+$D53),$F53-SUM($H53:X53),SYD($F53,0,$G53,Y$5-$D53))","v":0},{"$f":"IF(Z$5>($G53+$D53),$F53-SUM($H53:Y53),SYD($F53,0,$G53,Z$5-$D53))","v":0}]
[null,null,null,{"$f":"D53+1","v":6},{"$f":"'Key inputs & assumptions'!$D$9-D54","v":13},{"$f":"OFFSET('PTRM input'!$G$278,0,D54-1)*(1+OFFSET(rvanilla01,0,D54-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$11,E54),$F$11)","v":13},null,null,null,null,null,null,{"$f":"IF(N$5>($G54+$D54),$F54-SUM($H54:M54),SYD($F54,0,$G54,N$5-$D54))","v":0},{"$f":"IF(O$5>($G54+$D54),$F54-SUM($H54:N54),SYD($F54,0,$G54,O$5-$D54))","v":0},{"$f":"IF(P$5>($G54+$D54),$F54-SUM($H54:O54),SYD($F54,0,$G54,P$5-$D54))","v":0},{"$f":"IF(Q$5>($G54+$D54),$F54-SUM($H54:P54),SYD($F54,0,$G54,Q$5-$D54))","v":0},{"$f":"IF(R$5>($G54+$D54),$F54-SUM($H54:Q54),SYD($F54,0,$G54,R$5-$D54))","v":0},{"$f":"IF(S$5>($G54+$D54),$F54-SUM($H54:R54),SYD($F54,0,$G54,S$5-$D54))","v":0},{"$f":"IF(T$5>($G54+$D54),$F54-SUM($H54:S54),SYD($F54,0,$G54,T$5-$D54))","v":0},{"$f":"IF(U$5>($G54+$D54),$F54-SUM($H54:T54),SYD($F54,0,$G54,U$5-$D54))","v":0},{"$f":"IF(V$5>($G54+$D54),$F54-SUM($H54:U54),SYD($F54,0,$G54,V$5-$D54))","v":0},{"$f":"IF(W$5>($G54+$D54),$F54-SUM($H54:V54),SYD($F54,0,$G54,W$5-$D54))","v":0},{"$f":"IF(X$5>($G54+$D54),$F54-SUM($H54:W54),SYD($F54,0,$G54,X$5-$D54))","v":0},{"$f":"IF(Y$5>($G54+$D54),$F54-SUM($H54:X54),SYD($F54,0,$G54,Y$5-$D54))","v":0},{"$f":"IF(Z$5>($G54+$D54),$F54-SUM($H54:Y54),SYD($F54,0,$G54,Z$5-$D54))","v":0}]
[null,null,null,{"$f":"D54+1","v":7},{"$f":"'Key inputs & assumptions'!$D$9-D55","v":12},{"$f":"OFFSET('PTRM input'!$G$278,0,D55-1)*(1+OFFSET(rvanilla01,0,D55-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$11,E55),$F$11)","v":12},null,null,null,null,null,null,null,{"$f":"IF(O$5>($G55+$D55),$F55-SUM($H55:N55),SYD($F55,0,$G55,O$5-$D55))","v":0},{"$f":"IF(P$5>($G55+$D55),$F55-SUM($H55:O55),SYD($F55,0,$G55,P$5-$D55))","v":0},{"$f":"IF(Q$5>($G55+$D55),$F55-SUM($H55:P55),SYD($F55,0,$G55,Q$5-$D55))","v":0},{"$f":"IF(R$5>($G55+$D55),$F55-SUM($H55:Q55),SYD($F55,0,$G55,R$5-$D55))","v":0},{"$f":"IF(S$5>($G55+$D55),$F55-SUM($H55:R55),SYD($F55,0,$G55,S$5-$D55))","v":0},{"$f":"IF(T$5>($G55+$D55),$F55-SUM($H55:S55),SYD($F55,0,$G55,T$5-$D55))","v":0},{"$f":"IF(U$5>($G55+$D55),$F55-SUM($H55:T55),SYD($F55,0,$G55,U$5-$D55))","v":0},{"$f":"IF(V$5>($G55+$D55),$F55-SUM($H55:U55),SYD($F55,0,$G55,V$5-$D55))","v":0},{"$f":"IF(W$5>($G55+$D55),$F55-SUM($H55:V55),SYD($F55,0,$G55,W$5-$D55))","v":0},{"$f":"IF(X$5>($G55+$D55),$F55-SUM($H55:W55),SYD($F55,0,$G55,X$5-$D55))","v":0},{"$f":"IF(Y$5>($G55+$D55),$F55-SUM($H55:X55),SYD($F55,0,$G55,Y$5-$D55))","v":0},{"$f":"IF(Z$5>($G55+$D55),$F55-SUM($H55:Y55),SYD($F55,0,$G55,Z$5-$D55))","v":0}]
[null,null,null,8,{"$f":"'Key inputs & assumptions'!$D$9-D56","v":11},{"$f":"OFFSET('PTRM input'!$G$278,0,D56-1)*(1+OFFSET(rvanilla01,0,D56-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$11,E56),$F$11)","v":11},null,null,null,null,null,null,null,null,{"$f":"IF(P$5>($G56+$D56),$F56-SUM($H56:O56),SYD($F56,0,$G56,P$5-$D56))","v":0},{"$f":"IF(Q$5>($G56+$D56),$F56-SUM($H56:P56),SYD($F56,0,$G56,Q$5-$D56))","v":0},{"$f":"IF(R$5>($G56+$D56),$F56-SUM($H56:Q56),SYD($F56,0,$G56,R$5-$D56))","v":0},{"$f":"IF(S$5>($G56+$D56),$F56-SUM($H56:R56),SYD($F56,0,$G56,S$5-$D56))","v":0},{"$f":"IF(T$5>($G56+$D56),$F56-SUM($H56:S56),SYD($F56,0,$G56,T$5-$D56))","v":0},{"$f":"IF(U$5>($G56+$D56),$F56-SUM($H56:T56),SYD($F56,0,$G56,U$5-$D56))","v":0},{"$f":"IF(V$5>($G56+$D56),$F56-SUM($H56:U56),SYD($F56,0,$G56,V$5-$D56))","v":0},{"$f":"IF(W$5>($G56+$D56),$F56-SUM($H56:V56),SYD($F56,0,$G56,W$5-$D56))","v":0},{"$f":"IF(X$5>($G56+$D56),$F56-SUM($H56:W56),SYD($F56,0,$G56,X$5-$D56))","v":0},{"$f":"IF(Y$5>($G56+$D56),$F56-SUM($H56:X56),SYD($F56,0,$G56,Y$5-$D56))","v":0},{"$f":"IF(Z$5>($G56+$D56),$F56-SUM($H56:Y56),SYD($F56,0,$G56,Z$5-$D56))","v":0}]
[null,null,null,9,{"$f":"'Key inputs & assumptions'!$D$9-D57","v":10},{"$f":"OFFSET('PTRM input'!$G$278,0,D57-1)*(1+OFFSET(rvanilla01,0,D57-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$11,E57),$F$11)","v":10},null,null,null,null,null,null,null,null,null,{"$f":"IF(Q$5>($G57+$D57),$F57-SUM($H57:P57),SYD($F57,0,$G57,Q$5-$D57))","v":0},{"$f":"IF(R$5>($G57+$D57),$F57-SUM($H57:Q57),SYD($F57,0,$G57,R$5-$D57))","v":0},{"$f":"IF(S$5>($G57+$D57),$F57-SUM($H57:R57),SYD($F57,0,$G57,S$5-$D57))","v":0},{"$f":"IF(T$5>($G57+$D57),$F57-SUM($H57:S57),SYD($F57,0,$G57,T$5-$D57))","v":0},{"$f":"IF(U$5>($G57+$D57),$F57-SUM($H57:T57),SYD($F57,0,$G57,U$5-$D57))","v":0},{"$f":"IF(V$5>($G57+$D57),$F57-SUM($H57:U57),SYD($F57,0,$G57,V$5-$D57))","v":0},{"$f":"IF(W$5>($G57+$D57),$F57-SUM($H57:V57),SYD($F57,0,$G57,W$5-$D57))","v":0},{"$f":"IF(X$5>($G57+$D57),$F57-SUM($H57:W57),SYD($F57,0,$G57,X$5-$D57))","v":0},{"$f":"IF(Y$5>($G57+$D57),$F57-SUM($H57:X57),SYD($F57,0,$G57,Y$5-$D57))","v":0},{"$f":"IF(Z$5>($G57+$D57),$F57-SUM($H57:Y57),SYD($F57,0,$G57,Z$5-$D57))","v":0}]
[null,null,null,10,{"$f":"'Key inputs & assumptions'!$D$9-D58","v":9},{"$f":"OFFSET('PTRM input'!$G$278,0,D58-1)*(1+OFFSET(rvanilla01,0,D58-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$11,E58),$F$11)","v":9},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5>($G58+$D58),$F58-SUM($H58:Q58),SYD($F58,0,$G58,R$5-$D58))","v":0},{"$f":"IF(S$5>($G58+$D58),$F58-SUM($H58:R58),SYD($F58,0,$G58,S$5-$D58))","v":0},{"$f":"IF(T$5>($G58+$D58),$F58-SUM($H58:S58),SYD($F58,0,$G58,T$5-$D58))","v":0},{"$f":"IF(U$5>($G58+$D58),$F58-SUM($H58:T58),SYD($F58,0,$G58,U$5-$D58))","v":0},{"$f":"IF(V$5>($G58+$D58),$F58-SUM($H58:U58),SYD($F58,0,$G58,V$5-$D58))","v":0},{"$f":"IF(W$5>($G58+$D58),$F58-SUM($H58:V58),SYD($F58,0,$G58,W$5-$D58))","v":0},{"$f":"IF(X$5>($G58+$D58),$F58-SUM($H58:W58),SYD($F58,0,$G58,X$5-$D58))","v":0},{"$f":"IF(Y$5>($G58+$D58),$F58-SUM($H58:X58),SYD($F58,0,$G58,Y$5-$D58))","v":0},{"$f":"IF(Z$5>($G58+$D58),$F58-SUM($H58:Y58),SYD($F58,0,$G58,Z$5-$D58))","v":0}]
[null,null,null,11,{"$f":"'Key inputs & assumptions'!$D$9-D59","v":8},{"$f":"OFFSET('PTRM input'!$G$278,0,D59-1)*(1+OFFSET(rvanilla01,0,D59-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$11,E59),$F$11)","v":8},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S$5>($G59+$D59),$F59-SUM($H59:R59),SYD($F59,0,$G59,S$5-$D59))","v":0},{"$f":"IF(T$5>($G59+$D59),$F59-SUM($H59:S59),SYD($F59,0,$G59,T$5-$D59))","v":0},{"$f":"IF(U$5>($G59+$D59),$F59-SUM($H59:T59),SYD($F59,0,$G59,U$5-$D59))","v":0},{"$f":"IF(V$5>($G59+$D59),$F59-SUM($H59:U59),SYD($F59,0,$G59,V$5-$D59))","v":0},{"$f":"IF(W$5>($G59+$D59),$F59-SUM($H59:V59),SYD($F59,0,$G59,W$5-$D59))","v":0},{"$f":"IF(X$5>($G59+$D59),$F59-SUM($H59:W59),SYD($F59,0,$G59,X$5-$D59))","v":0},{"$f":"IF(Y$5>($G59+$D59),$F59-SUM($H59:X59),SYD($F59,0,$G59,Y$5-$D59))","v":0},{"$f":"IF(Z$5>($G59+$D59),$F59-SUM($H59:Y59),SYD($F59,0,$G59,Z$5-$D59))","v":0}]
[null,null,null,12,{"$f":"'Key inputs & assumptions'!$D$9-D60","v":7},{"$f":"OFFSET('PTRM input'!$G$278,0,D60-1)*(1+OFFSET(rvanilla01,0,D60-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$11,E60),$F$11)","v":7},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T$5>($G60+$D60),$F60-SUM($H60:S60),SYD($F60,0,$G60,T$5-$D60))","v":0},{"$f":"IF(U$5>($G60+$D60),$F60-SUM($H60:T60),SYD($F60,0,$G60,U$5-$D60))","v":0},{"$f":"IF(V$5>($G60+$D60),$F60-SUM($H60:U60),SYD($F60,0,$G60,V$5-$D60))","v":0},{"$f":"IF(W$5>($G60+$D60),$F60-SUM($H60:V60),SYD($F60,0,$G60,W$5-$D60))","v":0},{"$f":"IF(X$5>($G60+$D60),$F60-SUM($H60:W60),SYD($F60,0,$G60,X$5-$D60))","v":0},{"$f":"IF(Y$5>($G60+$D60),$F60-SUM($H60:X60),SYD($F60,0,$G60,Y$5-$D60))","v":0},{"$f":"IF(Z$5>($G60+$D60),$F60-SUM($H60:Y60),SYD($F60,0,$G60,Z$5-$D60))","v":0}]
[null,null,null,13,{"$f":"'Key inputs & assumptions'!$D$9-D61","v":6},{"$f":"OFFSET('PTRM input'!$G$278,0,D61-1)*(1+OFFSET(rvanilla01,0,D61-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$11,E61),$F$11)","v":6},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$5>($G61+$D61),$F61-SUM($H61:T61),SYD($F61,0,$G61,U$5-$D61))","v":0},{"$f":"IF(V$5>($G61+$D61),$F61-SUM($H61:U61),SYD($F61,0,$G61,V$5-$D61))","v":0},{"$f":"IF(W$5>($G61+$D61),$F61-SUM($H61:V61),SYD($F61,0,$G61,W$5-$D61))","v":0},{"$f":"IF(X$5>($G61+$D61),$F61-SUM($H61:W61),SYD($F61,0,$G61,X$5-$D61))","v":0},{"$f":"IF(Y$5>($G61+$D61),$F61-SUM($H61:X61),SYD($F61,0,$G61,Y$5-$D61))","v":0},{"$f":"IF(Z$5>($G61+$D61),$F61-SUM($H61:Y61),SYD($F61,0,$G61,Z$5-$D61))","v":0}]
[null,null,null,14,{"$f":"'Key inputs & assumptions'!$D$9-D62","v":5},{"$f":"OFFSET('PTRM input'!$G$278,0,D62-1)*(1+OFFSET(rvanilla01,0,D62-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$11,E62),$F$11)","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$5>($G62+$D62),$F62-SUM($H62:U62),SYD($F62,0,$G62,V$5-$D62))","v":0},{"$f":"IF(W$5>($G62+$D62),$F62-SUM($H62:V62),SYD($F62,0,$G62,W$5-$D62))","v":0},{"$f":"IF(X$5>($G62+$D62),$F62-SUM($H62:W62),SYD($F62,0,$G62,X$5-$D62))","v":0},{"$f":"IF(Y$5>($G62+$D62),$F62-SUM($H62:X62),SYD($F62,0,$G62,Y$5-$D62))","v":0},{"$f":"IF(Z$5>($G62+$D62),$F62-SUM($H62:Y62),SYD($F62,0,$G62,Z$5-$D62))","v":0}]
[null,null,null,15,{"$f":"'Key inputs & assumptions'!$D$9-D63","v":4},{"$f":"OFFSET('PTRM input'!$G$278,0,D63-1)*(1+OFFSET(rvanilla01,0,D63-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$11,E63),$F$11)","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W$5>($G63+$D63),$F63-SUM($H63:V63),SYD($F63,0,$G63,W$5-$D63))","v":0},{"$f":"IF(X$5>($G63+$D63),$F63-SUM($H63:W63),SYD($F63,0,$G63,X$5-$D63))","v":0},{"$f":"IF(Y$5>($G63+$D63),$F63-SUM($H63:X63),SYD($F63,0,$G63,Y$5-$D63))","v":0},{"$f":"IF(Z$5>($G63+$D63),$F63-SUM($H63:Y63),SYD($F63,0,$G63,Z$5-$D63))","v":0}]
[null,null,null,16,{"$f":"'Key inputs & assumptions'!$D$9-D64","v":3},{"$f":"OFFSET('PTRM input'!$G$278,0,D64-1)*(1+OFFSET(rvanilla01,0,D64-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$11,E64),$F$11)","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$5>($G64+$D64),$F64-SUM($H64:W64),SYD($F64,0,$G64,X$5-$D64))","v":0},{"$f":"IF(Y$5>($G64+$D64),$F64-SUM($H64:X64),SYD($F64,0,$G64,Y$5-$D64))","v":0},{"$f":"IF(Z$5>($G64+$D64),$F64-SUM($H64:Y64),SYD($F64,0,$G64,Z$5-$D64))","v":0}]
[null,null,null,17,{"$f":"'Key inputs & assumptions'!$D$9-D65","v":2},{"$f":"OFFSET('PTRM input'!$G$278,0,D65-1)*(1+OFFSET(rvanilla01,0,D65-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$11,E65),$F$11)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$5>($G65+$D65),$F65-SUM($H65:X65),SYD($F65,0,$G65,Y$5-$D65))","v":0},{"$f":"IF(Z$5>($G65+$D65),$F65-SUM($H65:Y65),SYD($F65,0,$G65,Z$5-$D65))","v":0}]
[null,null,null,18,{"$f":"'Key inputs & assumptions'!$D$9-D66","v":1},{"$f":"OFFSET('PTRM input'!$G$278,0,D66-1)*(1+OFFSET(rvanilla01,0,D66-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$11,E66),$F$11)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z$5>($G66+$D66),$F66-SUM($H66:Y66),SYD($F66,0,$G66,Z$5-$D66))","v":0}]
[null,null,null,19,{"$f":"'Key inputs & assumptions'!$D$9-D67","v":0},{"$f":"OFFSET('PTRM input'!$G$278,0,D67-1)*(1+OFFSET(rvanilla01,0,D67-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$11,E67),$F$11)","v":0}]
[]
[null,null,{"$f":"C12","v":"MP Mains"},1,{"$f":"'Key inputs & assumptions'!$D$9-D69","v":18},{"$f":"'PTRM input'!G279*(1+rvanilla01)^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$12,E69),$F$12)","v":18},null,{"$f":"IF(I$5>($G69+$D69),$F69-SUM($H69:H69),SYD($F69,0,$G69,I$5-$D69))","v":0},{"$f":"IF(J$5>($G69+$D69),$F69-SUM($H69:I69),SYD($F69,0,$G69,J$5-$D69))","v":0},{"$f":"IF(K$5>($G69+$D69),$F69-SUM($H69:J69),SYD($F69,0,$G69,K$5-$D69))","v":0},{"$f":"IF(L$5>($G69+$D69),$F69-SUM($H69:K69),SYD($F69,0,$G69,L$5-$D69))","v":0},{"$f":"IF(M$5>($G69+$D69),$F69-SUM($H69:L69),SYD($F69,0,$G69,M$5-$D69))","v":0},{"$f":"IF(N$5>($G69+$D69),$F69-SUM($H69:M69),SYD($F69,0,$G69,N$5-$D69))","v":0},{"$f":"IF(O$5>($G69+$D69),$F69-SUM($H69:N69),SYD($F69,0,$G69,O$5-$D69))","v":0},{"$f":"IF(P$5>($G69+$D69),$F69-SUM($H69:O69),SYD($F69,0,$G69,P$5-$D69))","v":0},{"$f":"IF(Q$5>($G69+$D69),$F69-SUM($H69:P69),SYD($F69,0,$G69,Q$5-$D69))","v":0},{"$f":"IF(R$5>($G69+$D69),$F69-SUM($H69:Q69),SYD($F69,0,$G69,R$5-$D69))","v":0},{"$f":"IF(S$5>($G69+$D69),$F69-SUM($H69:R69),SYD($F69,0,$G69,S$5-$D69))","v":0},{"$f":"IF(T$5>($G69+$D69),$F69-SUM($H69:S69),SYD($F69,0,$G69,T$5-$D69))","v":0},{"$f":"IF(U$5>($G69+$D69),$F69-SUM($H69:T69),SYD($F69,0,$G69,U$5-$D69))","v":0},{"$f":"IF(V$5>($G69+$D69),$F69-SUM($H69:U69),SYD($F69,0,$G69,V$5-$D69))","v":0},{"$f":"IF(W$5>($G69+$D69),$F69-SUM($H69:V69),SYD($F69,0,$G69,W$5-$D69))","v":0},{"$f":"IF(X$5>($G69+$D69),$F69-SUM($H69:W69),SYD($F69,0,$G69,X$5-$D69))","v":0},{"$f":"IF(Y$5>($G69+$D69),$F69-SUM($H69:X69),SYD($F69,0,$G69,Y$5-$D69))","v":0},{"$f":"IF(Z$5>($G69+$D69),$F69-SUM($H69:Y69),SYD($F69,0,$G69,Z$5-$D69))","v":0}]
[null,null,null,2,{"$f":"'Key inputs & assumptions'!$D$9-D70","v":17},{"$f":"OFFSET('PTRM input'!$G$279,0,D70-1)*(1+OFFSET(rvanilla01,0,D70-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$12,E70),$F$12)","v":17},null,null,{"$f":"IF(J$5>($G70+$D70),$F70-SUM($H70:I70),SYD($F70,0,$G70,J$5-$D70))","v":0},{"$f":"IF(K$5>($G70+$D70),$F70-SUM($H70:J70),SYD($F70,0,$G70,K$5-$D70))","v":0},{"$f":"IF(L$5>($G70+$D70),$F70-SUM($H70:K70),SYD($F70,0,$G70,L$5-$D70))","v":0},{"$f":"IF(M$5>($G70+$D70),$F70-SUM($H70:L70),SYD($F70,0,$G70,M$5-$D70))","v":0},{"$f":"IF(N$5>($G70+$D70),$F70-SUM($H70:M70),SYD($F70,0,$G70,N$5-$D70))","v":0},{"$f":"IF(O$5>($G70+$D70),$F70-SUM($H70:N70),SYD($F70,0,$G70,O$5-$D70))","v":0},{"$f":"IF(P$5>($G70+$D70),$F70-SUM($H70:O70),SYD($F70,0,$G70,P$5-$D70))","v":0},{"$f":"IF(Q$5>($G70+$D70),$F70-SUM($H70:P70),SYD($F70,0,$G70,Q$5-$D70))","v":0},{"$f":"IF(R$5>($G70+$D70),$F70-SUM($H70:Q70),SYD($F70,0,$G70,R$5-$D70))","v":0},{"$f":"IF(S$5>($G70+$D70),$F70-SUM($H70:R70),SYD($F70,0,$G70,S$5-$D70))","v":0},{"$f":"IF(T$5>($G70+$D70),$F70-SUM($H70:S70),SYD($F70,0,$G70,T$5-$D70))","v":0},{"$f":"IF(U$5>($G70+$D70),$F70-SUM($H70:T70),SYD($F70,0,$G70,U$5-$D70))","v":0},{"$f":"IF(V$5>($G70+$D70),$F70-SUM($H70:U70),SYD($F70,0,$G70,V$5-$D70))","v":0},{"$f":"IF(W$5>($G70+$D70),$F70-SUM($H70:V70),SYD($F70,0,$G70,W$5-$D70))","v":0},{"$f":"IF(X$5>($G70+$D70),$F70-SUM($H70:W70),SYD($F70,0,$G70,X$5-$D70))","v":0},{"$f":"IF(Y$5>($G70+$D70),$F70-SUM($H70:X70),SYD($F70,0,$G70,Y$5-$D70))","v":0},{"$f":"IF(Z$5>($G70+$D70),$F70-SUM($H70:Y70),SYD($F70,0,$G70,Z$5-$D70))","v":0}]
[null,null,null,3,{"$f":"'Key inputs & assumptions'!$D$9-D71","v":16},{"$f":"OFFSET('PTRM input'!$G$279,0,D71-1)*(1+OFFSET(rvanilla01,0,D71-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$12,E71),$F$12)","v":16},null,null,null,{"$f":"IF(K$5>($G71+$D71),$F71-SUM($H71:J71),SYD($F71,0,$G71,K$5-$D71))","v":0},{"$f":"IF(L$5>($G71+$D71),$F71-SUM($H71:K71),SYD($F71,0,$G71,L$5-$D71))","v":0},{"$f":"IF(M$5>($G71+$D71),$F71-SUM($H71:L71),SYD($F71,0,$G71,M$5-$D71))","v":0},{"$f":"IF(N$5>($G71+$D71),$F71-SUM($H71:M71),SYD($F71,0,$G71,N$5-$D71))","v":0},{"$f":"IF(O$5>($G71+$D71),$F71-SUM($H71:N71),SYD($F71,0,$G71,O$5-$D71))","v":0},{"$f":"IF(P$5>($G71+$D71),$F71-SUM($H71:O71),SYD($F71,0,$G71,P$5-$D71))","v":0},{"$f":"IF(Q$5>($G71+$D71),$F71-SUM($H71:P71),SYD($F71,0,$G71,Q$5-$D71))","v":0},{"$f":"IF(R$5>($G71+$D71),$F71-SUM($H71:Q71),SYD($F71,0,$G71,R$5-$D71))","v":0},{"$f":"IF(S$5>($G71+$D71),$F71-SUM($H71:R71),SYD($F71,0,$G71,S$5-$D71))","v":0},{"$f":"IF(T$5>($G71+$D71),$F71-SUM($H71:S71),SYD($F71,0,$G71,T$5-$D71))","v":0},{"$f":"IF(U$5>($G71+$D71),$F71-SUM($H71:T71),SYD($F71,0,$G71,U$5-$D71))","v":0},{"$f":"IF(V$5>($G71+$D71),$F71-SUM($H71:U71),SYD($F71,0,$G71,V$5-$D71))","v":0},{"$f":"IF(W$5>($G71+$D71),$F71-SUM($H71:V71),SYD($F71,0,$G71,W$5-$D71))","v":0},{"$f":"IF(X$5>($G71+$D71),$F71-SUM($H71:W71),SYD($F71,0,$G71,X$5-$D71))","v":0},{"$f":"IF(Y$5>($G71+$D71),$F71-SUM($H71:X71),SYD($F71,0,$G71,Y$5-$D71))","v":0},{"$f":"IF(Z$5>($G71+$D71),$F71-SUM($H71:Y71),SYD($F71,0,$G71,Z$5-$D71))","v":0}]
[null,null,null,4,{"$f":"'Key inputs & assumptions'!$D$9-D72","v":15},{"$f":"OFFSET('PTRM input'!$G$279,0,D72-1)*(1+OFFSET(rvanilla01,0,D72-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$12,E72),$F$12)","v":15},null,null,null,null,{"$f":"IF(L$5>($G72+$D72),$F72-SUM($H72:K72),SYD($F72,0,$G72,L$5-$D72))","v":0},{"$f":"IF(M$5>($G72+$D72),$F72-SUM($H72:L72),SYD($F72,0,$G72,M$5-$D72))","v":0},{"$f":"IF(N$5>($G72+$D72),$F72-SUM($H72:M72),SYD($F72,0,$G72,N$5-$D72))","v":0},{"$f":"IF(O$5>($G72+$D72),$F72-SUM($H72:N72),SYD($F72,0,$G72,O$5-$D72))","v":0},{"$f":"IF(P$5>($G72+$D72),$F72-SUM($H72:O72),SYD($F72,0,$G72,P$5-$D72))","v":0},{"$f":"IF(Q$5>($G72+$D72),$F72-SUM($H72:P72),SYD($F72,0,$G72,Q$5-$D72))","v":0},{"$f":"IF(R$5>($G72+$D72),$F72-SUM($H72:Q72),SYD($F72,0,$G72,R$5-$D72))","v":0},{"$f":"IF(S$5>($G72+$D72),$F72-SUM($H72:R72),SYD($F72,0,$G72,S$5-$D72))","v":0},{"$f":"IF(T$5>($G72+$D72),$F72-SUM($H72:S72),SYD($F72,0,$G72,T$5-$D72))","v":0},{"$f":"IF(U$5>($G72+$D72),$F72-SUM($H72:T72),SYD($F72,0,$G72,U$5-$D72))","v":0},{"$f":"IF(V$5>($G72+$D72),$F72-SUM($H72:U72),SYD($F72,0,$G72,V$5-$D72))","v":0},{"$f":"IF(W$5>($G72+$D72),$F72-SUM($H72:V72),SYD($F72,0,$G72,W$5-$D72))","v":0},{"$f":"IF(X$5>($G72+$D72),$F72-SUM($H72:W72),SYD($F72,0,$G72,X$5-$D72))","v":0},{"$f":"IF(Y$5>($G72+$D72),$F72-SUM($H72:X72),SYD($F72,0,$G72,Y$5-$D72))","v":0},{"$f":"IF(Z$5>($G72+$D72),$F72-SUM($H72:Y72),SYD($F72,0,$G72,Z$5-$D72))","v":0}]
[null,null,null,5,{"$f":"'Key inputs & assumptions'!$D$9-D73","v":14},{"$f":"OFFSET('PTRM input'!$G$279,0,D73-1)*(1+OFFSET(rvanilla01,0,D73-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$12,E73),$F$12)","v":14},null,null,null,null,null,{"$f":"IF(M$5>($G73+$D73),$F73-SUM($H73:L73),SYD($F73,0,$G73,M$5-$D73))","v":0},{"$f":"IF(N$5>($G73+$D73),$F73-SUM($H73:M73),SYD($F73,0,$G73,N$5-$D73))","v":0},{"$f":"IF(O$5>($G73+$D73),$F73-SUM($H73:N73),SYD($F73,0,$G73,O$5-$D73))","v":0},{"$f":"IF(P$5>($G73+$D73),$F73-SUM($H73:O73),SYD($F73,0,$G73,P$5-$D73))","v":0},{"$f":"IF(Q$5>($G73+$D73),$F73-SUM($H73:P73),SYD($F73,0,$G73,Q$5-$D73))","v":0},{"$f":"IF(R$5>($G73+$D73),$F73-SUM($H73:Q73),SYD($F73,0,$G73,R$5-$D73))","v":0},{"$f":"IF(S$5>($G73+$D73),$F73-SUM($H73:R73),SYD($F73,0,$G73,S$5-$D73))","v":0},{"$f":"IF(T$5>($G73+$D73),$F73-SUM($H73:S73),SYD($F73,0,$G73,T$5-$D73))","v":0},{"$f":"IF(U$5>($G73+$D73),$F73-SUM($H73:T73),SYD($F73,0,$G73,U$5-$D73))","v":0},{"$f":"IF(V$5>($G73+$D73),$F73-SUM($H73:U73),SYD($F73,0,$G73,V$5-$D73))","v":0},{"$f":"IF(W$5>($G73+$D73),$F73-SUM($H73:V73),SYD($F73,0,$G73,W$5-$D73))","v":0},{"$f":"IF(X$5>($G73+$D73),$F73-SUM($H73:W73),SYD($F73,0,$G73,X$5-$D73))","v":0},{"$f":"IF(Y$5>($G73+$D73),$F73-SUM($H73:X73),SYD($F73,0,$G73,Y$5-$D73))","v":0},{"$f":"IF(Z$5>($G73+$D73),$F73-SUM($H73:Y73),SYD($F73,0,$G73,Z$5-$D73))","v":0}]
[null,null,null,{"$f":"D73+1","v":6},{"$f":"'Key inputs & assumptions'!$D$9-D74","v":13},{"$f":"OFFSET('PTRM input'!$G$279,0,D74-1)*(1+OFFSET(rvanilla01,0,D74-1))^0.5","v":0.27951683666729848},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$12,E74),$F$12)","v":13},null,null,null,null,null,null,{"$f":"IF(N$5>($G74+$D74),$F74-SUM($H74:M74),SYD($F74,0,$G74,N$5-$D74))","v":3.9930976666756927E-2},{"$f":"IF(O$5>($G74+$D74),$F74-SUM($H74:N74),SYD($F74,0,$G74,O$5-$D74))","v":3.6859363077006393E-2},{"$f":"IF(P$5>($G74+$D74),$F74-SUM($H74:O74),SYD($F74,0,$G74,P$5-$D74))","v":3.378774948725586E-2},{"$f":"IF(Q$5>($G74+$D74),$F74-SUM($H74:P74),SYD($F74,0,$G74,Q$5-$D74))","v":3.0716135897505326E-2},{"$f":"IF(R$5>($G74+$D74),$F74-SUM($H74:Q74),SYD($F74,0,$G74,R$5-$D74))","v":2.7644522307754799E-2},{"$f":"IF(S$5>($G74+$D74),$F74-SUM($H74:R74),SYD($F74,0,$G74,S$5-$D74))","v":2.4572908718004261E-2},{"$f":"IF(T$5>($G74+$D74),$F74-SUM($H74:S74),SYD($F74,0,$G74,T$5-$D74))","v":2.1501295128253731E-2},{"$f":"IF(U$5>($G74+$D74),$F74-SUM($H74:T74),SYD($F74,0,$G74,U$5-$D74))","v":1.8429681538503197E-2},{"$f":"IF(V$5>($G74+$D74),$F74-SUM($H74:U74),SYD($F74,0,$G74,V$5-$D74))","v":1.5358067948752663E-2},{"$f":"IF(W$5>($G74+$D74),$F74-SUM($H74:V74),SYD($F74,0,$G74,W$5-$D74))","v":1.2286454359002131E-2},{"$f":"IF(X$5>($G74+$D74),$F74-SUM($H74:W74),SYD($F74,0,$G74,X$5-$D74))","v":9.2148407692515984E-3},{"$f":"IF(Y$5>($G74+$D74),$F74-SUM($H74:X74),SYD($F74,0,$G74,Y$5-$D74))","v":6.1432271795010653E-3},{"$f":"IF(Z$5>($G74+$D74),$F74-SUM($H74:Y74),SYD($F74,0,$G74,Z$5-$D74))","v":3.0716135897505326E-3}]
[null,null,null,{"$f":"D74+1","v":7},{"$f":"'Key inputs & assumptions'!$D$9-D75","v":12},{"$f":"OFFSET('PTRM input'!$G$279,0,D75-1)*(1+OFFSET(rvanilla01,0,D75-1))^0.5","v":0.2753516978145184},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$12,E75),$F$12)","v":12},null,null,null,null,null,null,null,{"$f":"IF(O$5>($G75+$D75),$F75-SUM($H75:N75),SYD($F75,0,$G75,O$5-$D75))","v":4.2361799663772064E-2},{"$f":"IF(P$5>($G75+$D75),$F75-SUM($H75:O75),SYD($F75,0,$G75,P$5-$D75))","v":3.8831649691791058E-2},{"$f":"IF(Q$5>($G75+$D75),$F75-SUM($H75:P75),SYD($F75,0,$G75,Q$5-$D75))","v":3.5301499719810052E-2},{"$f":"IF(R$5>($G75+$D75),$F75-SUM($H75:Q75),SYD($F75,0,$G75,R$5-$D75))","v":3.1771349747829046E-2},{"$f":"IF(S$5>($G75+$D75),$F75-SUM($H75:R75),SYD($F75,0,$G75,S$5-$D75))","v":2.824119977584804E-2},{"$f":"IF(T$5>($G75+$D75),$F75-SUM($H75:S75),SYD($F75,0,$G75,T$5-$D75))","v":2.4711049803867038E-2},{"$f":"IF(U$5>($G75+$D75),$F75-SUM($H75:T75),SYD($F75,0,$G75,U$5-$D75))","v":2.1180899831886032E-2},{"$f":"IF(V$5>($G75+$D75),$F75-SUM($H75:U75),SYD($F75,0,$G75,V$5-$D75))","v":1.7650749859905026E-2},{"$f":"IF(W$5>($G75+$D75),$F75-SUM($H75:V75),SYD($F75,0,$G75,W$5-$D75))","v":1.412059988792402E-2},{"$f":"IF(X$5>($G75+$D75),$F75-SUM($H75:W75),SYD($F75,0,$G75,X$5-$D75))","v":1.0590449915943016E-2},{"$f":"IF(Y$5>($G75+$D75),$F75-SUM($H75:X75),SYD($F75,0,$G75,Y$5-$D75))","v":7.06029994396201E-3},{"$f":"IF(Z$5>($G75+$D75),$F75-SUM($H75:Y75),SYD($F75,0,$G75,Z$5-$D75))","v":3.530149971981005E-3}]
[null,null,null,8,{"$f":"'Key inputs & assumptions'!$D$9-D76","v":11},{"$f":"OFFSET('PTRM input'!$G$279,0,D76-1)*(1+OFFSET(rvanilla01,0,D76-1))^0.5","v":0.2367325499889662},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$12,E76),$F$12)","v":11},null,null,null,null,null,null,null,null,{"$f":"IF(P$5>($G76+$D76),$F76-SUM($H76:O76),SYD($F76,0,$G76,P$5-$D76))","v":3.9455424998161029E-2},{"$f":"IF(Q$5>($G76+$D76),$F76-SUM($H76:P76),SYD($F76,0,$G76,Q$5-$D76))","v":3.5868568180146394E-2},{"$f":"IF(R$5>($G76+$D76),$F76-SUM($H76:Q76),SYD($F76,0,$G76,R$5-$D76))","v":3.228171136213176E-2},{"$f":"IF(S$5>($G76+$D76),$F76-SUM($H76:R76),SYD($F76,0,$G76,S$5-$D76))","v":2.8694854544117115E-2},{"$f":"IF(T$5>($G76+$D76),$F76-SUM($H76:S76),SYD($F76,0,$G76,T$5-$D76))","v":2.5107997726102473E-2},{"$f":"IF(U$5>($G76+$D76),$F76-SUM($H76:T76),SYD($F76,0,$G76,U$5-$D76))","v":2.1521140908087835E-2},{"$f":"IF(V$5>($G76+$D76),$F76-SUM($H76:U76),SYD($F76,0,$G76,V$5-$D76))","v":1.7934284090073197E-2},{"$f":"IF(W$5>($G76+$D76),$F76-SUM($H76:V76),SYD($F76,0,$G76,W$5-$D76))","v":1.4347427272058557E-2},{"$f":"IF(X$5>($G76+$D76),$F76-SUM($H76:W76),SYD($F76,0,$G76,X$5-$D76))","v":1.0760570454043918E-2},{"$f":"IF(Y$5>($G76+$D76),$F76-SUM($H76:X76),SYD($F76,0,$G76,Y$5-$D76))","v":7.1737136360292787E-3},{"$f":"IF(Z$5>($G76+$D76),$F76-SUM($H76:Y76),SYD($F76,0,$G76,Z$5-$D76))","v":3.5868568180146393E-3}]
[null,null,null,9,{"$f":"'Key inputs & assumptions'!$D$9-D77","v":10},{"$f":"OFFSET('PTRM input'!$G$279,0,D77-1)*(1+OFFSET(rvanilla01,0,D77-1))^0.5","v":0.23659209942432671},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$12,E77),$F$12)","v":10},null,null,null,null,null,null,null,null,null,{"$f":"IF(Q$5>($G77+$D77),$F77-SUM($H77:P77),SYD($F77,0,$G77,Q$5-$D77))","v":4.3016745349877587E-2},{"$f":"IF(R$5>($G77+$D77),$F77-SUM($H77:Q77),SYD($F77,0,$G77,R$5-$D77))","v":3.8715070814889826E-2},{"$f":"IF(S$5>($G77+$D77),$F77-SUM($H77:R77),SYD($F77,0,$G77,S$5-$D77))","v":3.4413396279902066E-2},{"$f":"IF(T$5>($G77+$D77),$F77-SUM($H77:S77),SYD($F77,0,$G77,T$5-$D77))","v":3.0111721744914308E-2},{"$f":"IF(U$5>($G77+$D77),$F77-SUM($H77:T77),SYD($F77,0,$G77,U$5-$D77))","v":2.5810047209926551E-2},{"$f":"IF(V$5>($G77+$D77),$F77-SUM($H77:U77),SYD($F77,0,$G77,V$5-$D77))","v":2.1508372674938794E-2},{"$f":"IF(W$5>($G77+$D77),$F77-SUM($H77:V77),SYD($F77,0,$G77,W$5-$D77))","v":1.7206698139951033E-2},{"$f":"IF(X$5>($G77+$D77),$F77-SUM($H77:W77),SYD($F77,0,$G77,X$5-$D77))","v":1.2905023604963275E-2},{"$f":"IF(Y$5>($G77+$D77),$F77-SUM($H77:X77),SYD($F77,0,$G77,Y$5-$D77))","v":8.6033490699755164E-3},{"$f":"IF(Z$5>($G77+$D77),$F77-SUM($H77:Y77),SYD($F77,0,$G77,Z$5-$D77))","v":4.3016745349877582E-3}]
[null,null,null,10,{"$f":"'Key inputs & assumptions'!$D$9-D78","v":9},{"$f":"OFFSET('PTRM input'!$G$279,0,D78-1)*(1+OFFSET(rvanilla01,0,D78-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$12,E78),$F$12)","v":9},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5>($G78+$D78),$F78-SUM($H78:Q78),SYD($F78,0,$G78,R$5-$D78))","v":0},{"$f":"IF(S$5>($G78+$D78),$F78-SUM($H78:R78),SYD($F78,0,$G78,S$5-$D78))","v":0},{"$f":"IF(T$5>($G78+$D78),$F78-SUM($H78:S78),SYD($F78,0,$G78,T$5-$D78))","v":0},{"$f":"IF(U$5>($G78+$D78),$F78-SUM($H78:T78),SYD($F78,0,$G78,U$5-$D78))","v":0},{"$f":"IF(V$5>($G78+$D78),$F78-SUM($H78:U78),SYD($F78,0,$G78,V$5-$D78))","v":0},{"$f":"IF(W$5>($G78+$D78),$F78-SUM($H78:V78),SYD($F78,0,$G78,W$5-$D78))","v":0},{"$f":"IF(X$5>($G78+$D78),$F78-SUM($H78:W78),SYD($F78,0,$G78,X$5-$D78))","v":0},{"$f":"IF(Y$5>($G78+$D78),$F78-SUM($H78:X78),SYD($F78,0,$G78,Y$5-$D78))","v":0},{"$f":"IF(Z$5>($G78+$D78),$F78-SUM($H78:Y78),SYD($F78,0,$G78,Z$5-$D78))","v":0}]
[null,null,null,11,{"$f":"'Key inputs & assumptions'!$D$9-D79","v":8},{"$f":"OFFSET('PTRM input'!$G$279,0,D79-1)*(1+OFFSET(rvanilla01,0,D79-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$12,E79),$F$12)","v":8},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S$5>($G79+$D79),$F79-SUM($H79:R79),SYD($F79,0,$G79,S$5-$D79))","v":0},{"$f":"IF(T$5>($G79+$D79),$F79-SUM($H79:S79),SYD($F79,0,$G79,T$5-$D79))","v":0},{"$f":"IF(U$5>($G79+$D79),$F79-SUM($H79:T79),SYD($F79,0,$G79,U$5-$D79))","v":0},{"$f":"IF(V$5>($G79+$D79),$F79-SUM($H79:U79),SYD($F79,0,$G79,V$5-$D79))","v":0},{"$f":"IF(W$5>($G79+$D79),$F79-SUM($H79:V79),SYD($F79,0,$G79,W$5-$D79))","v":0},{"$f":"IF(X$5>($G79+$D79),$F79-SUM($H79:W79),SYD($F79,0,$G79,X$5-$D79))","v":0},{"$f":"IF(Y$5>($G79+$D79),$F79-SUM($H79:X79),SYD($F79,0,$G79,Y$5-$D79))","v":0},{"$f":"IF(Z$5>($G79+$D79),$F79-SUM($H79:Y79),SYD($F79,0,$G79,Z$5-$D79))","v":0}]
[null,null,null,12,{"$f":"'Key inputs & assumptions'!$D$9-D80","v":7},{"$f":"OFFSET('PTRM input'!$G$279,0,D80-1)*(1+OFFSET(rvanilla01,0,D80-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$12,E80),$F$12)","v":7},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T$5>($G80+$D80),$F80-SUM($H80:S80),SYD($F80,0,$G80,T$5-$D80))","v":0},{"$f":"IF(U$5>($G80+$D80),$F80-SUM($H80:T80),SYD($F80,0,$G80,U$5-$D80))","v":0},{"$f":"IF(V$5>($G80+$D80),$F80-SUM($H80:U80),SYD($F80,0,$G80,V$5-$D80))","v":0},{"$f":"IF(W$5>($G80+$D80),$F80-SUM($H80:V80),SYD($F80,0,$G80,W$5-$D80))","v":0},{"$f":"IF(X$5>($G80+$D80),$F80-SUM($H80:W80),SYD($F80,0,$G80,X$5-$D80))","v":0},{"$f":"IF(Y$5>($G80+$D80),$F80-SUM($H80:X80),SYD($F80,0,$G80,Y$5-$D80))","v":0},{"$f":"IF(Z$5>($G80+$D80),$F80-SUM($H80:Y80),SYD($F80,0,$G80,Z$5-$D80))","v":0}]
[null,null,null,13,{"$f":"'Key inputs & assumptions'!$D$9-D81","v":6},{"$f":"OFFSET('PTRM input'!$G$279,0,D81-1)*(1+OFFSET(rvanilla01,0,D81-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$12,E81),$F$12)","v":6},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$5>($G81+$D81),$F81-SUM($H81:T81),SYD($F81,0,$G81,U$5-$D81))","v":0},{"$f":"IF(V$5>($G81+$D81),$F81-SUM($H81:U81),SYD($F81,0,$G81,V$5-$D81))","v":0},{"$f":"IF(W$5>($G81+$D81),$F81-SUM($H81:V81),SYD($F81,0,$G81,W$5-$D81))","v":0},{"$f":"IF(X$5>($G81+$D81),$F81-SUM($H81:W81),SYD($F81,0,$G81,X$5-$D81))","v":0},{"$f":"IF(Y$5>($G81+$D81),$F81-SUM($H81:X81),SYD($F81,0,$G81,Y$5-$D81))","v":0},{"$f":"IF(Z$5>($G81+$D81),$F81-SUM($H81:Y81),SYD($F81,0,$G81,Z$5-$D81))","v":0}]
[null,null,null,14,{"$f":"'Key inputs & assumptions'!$D$9-D82","v":5},{"$f":"OFFSET('PTRM input'!$G$279,0,D82-1)*(1+OFFSET(rvanilla01,0,D82-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$12,E82),$F$12)","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$5>($G82+$D82),$F82-SUM($H82:U82),SYD($F82,0,$G82,V$5-$D82))","v":0},{"$f":"IF(W$5>($G82+$D82),$F82-SUM($H82:V82),SYD($F82,0,$G82,W$5-$D82))","v":0},{"$f":"IF(X$5>($G82+$D82),$F82-SUM($H82:W82),SYD($F82,0,$G82,X$5-$D82))","v":0},{"$f":"IF(Y$5>($G82+$D82),$F82-SUM($H82:X82),SYD($F82,0,$G82,Y$5-$D82))","v":0},{"$f":"IF(Z$5>($G82+$D82),$F82-SUM($H82:Y82),SYD($F82,0,$G82,Z$5-$D82))","v":0}]
[null,null,null,15,{"$f":"'Key inputs & assumptions'!$D$9-D83","v":4},{"$f":"OFFSET('PTRM input'!$G$279,0,D83-1)*(1+OFFSET(rvanilla01,0,D83-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$12,E83),$F$12)","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W$5>($G83+$D83),$F83-SUM($H83:V83),SYD($F83,0,$G83,W$5-$D83))","v":0},{"$f":"IF(X$5>($G83+$D83),$F83-SUM($H83:W83),SYD($F83,0,$G83,X$5-$D83))","v":0},{"$f":"IF(Y$5>($G83+$D83),$F83-SUM($H83:X83),SYD($F83,0,$G83,Y$5-$D83))","v":0},{"$f":"IF(Z$5>($G83+$D83),$F83-SUM($H83:Y83),SYD($F83,0,$G83,Z$5-$D83))","v":0}]
[null,null,null,16,{"$f":"'Key inputs & assumptions'!$D$9-D84","v":3},{"$f":"OFFSET('PTRM input'!$G$279,0,D84-1)*(1+OFFSET(rvanilla01,0,D84-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$12,E84),$F$12)","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$5>($G84+$D84),$F84-SUM($H84:W84),SYD($F84,0,$G84,X$5-$D84))","v":0},{"$f":"IF(Y$5>($G84+$D84),$F84-SUM($H84:X84),SYD($F84,0,$G84,Y$5-$D84))","v":0},{"$f":"IF(Z$5>($G84+$D84),$F84-SUM($H84:Y84),SYD($F84,0,$G84,Z$5-$D84))","v":0}]
[null,null,null,17,{"$f":"'Key inputs & assumptions'!$D$9-D85","v":2},{"$f":"OFFSET('PTRM input'!$G$279,0,D85-1)*(1+OFFSET(rvanilla01,0,D85-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$12,E85),$F$12)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$5>($G85+$D85),$F85-SUM($H85:X85),SYD($F85,0,$G85,Y$5-$D85))","v":0},{"$f":"IF(Z$5>($G85+$D85),$F85-SUM($H85:Y85),SYD($F85,0,$G85,Z$5-$D85))","v":0}]
[null,null,null,18,{"$f":"'Key inputs & assumptions'!$D$9-D86","v":1},{"$f":"OFFSET('PTRM input'!$G$279,0,D86-1)*(1+OFFSET(rvanilla01,0,D86-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$12,E86),$F$12)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z$5>($G86+$D86),$F86-SUM($H86:Y86),SYD($F86,0,$G86,Z$5-$D86))","v":0}]
[null,null,null,19,{"$f":"'Key inputs & assumptions'!$D$9-D87","v":0},{"$f":"OFFSET('PTRM input'!$G$279,0,D87-1)*(1+OFFSET(rvanilla01,0,D87-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$12,E87),$F$12)","v":0}]
[]
[null,null,{"$f":"C13","v":"MP Services"},1,{"$f":"'Key inputs & assumptions'!$D$9-D89","v":18},{"$f":"'PTRM input'!G280*(1+rvanilla01)^0.5","v":0.79181658242915864},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$13,E89),$F$13)","v":18},null,{"$f":"IF(I$5>($G89+$D89),$F89-SUM($H89:H89),SYD($F89,0,$G89,I$5-$D89))","v":8.3349113939911443E-2},{"$f":"IF(J$5>($G89+$D89),$F89-SUM($H89:I89),SYD($F89,0,$G89,J$5-$D89))","v":7.871860760991635E-2},{"$f":"IF(K$5>($G89+$D89),$F89-SUM($H89:J89),SYD($F89,0,$G89,K$5-$D89))","v":7.408810127992127E-2},{"$f":"IF(L$5>($G89+$D89),$F89-SUM($H89:K89),SYD($F89,0,$G89,L$5-$D89))","v":6.9457594949926205E-2},{"$f":"IF(M$5>($G89+$D89),$F89-SUM($H89:L89),SYD($F89,0,$G89,M$5-$D89))","v":6.4827088619931111E-2},{"$f":"IF(N$5>($G89+$D89),$F89-SUM($H89:M89),SYD($F89,0,$G89,N$5-$D89))","v":6.0196582289936039E-2},{"$f":"IF(O$5>($G89+$D89),$F89-SUM($H89:N89),SYD($F89,0,$G89,O$5-$D89))","v":5.556607595994096E-2},{"$f":"IF(P$5>($G89+$D89),$F89-SUM($H89:O89),SYD($F89,0,$G89,P$5-$D89))","v":5.0935569629945873E-2},{"$f":"IF(Q$5>($G89+$D89),$F89-SUM($H89:P89),SYD($F89,0,$G89,Q$5-$D89))","v":4.6305063299950794E-2},{"$f":"IF(R$5>($G89+$D89),$F89-SUM($H89:Q89),SYD($F89,0,$G89,R$5-$D89))","v":4.1674556969955721E-2},{"$f":"IF(S$5>($G89+$D89),$F89-SUM($H89:R89),SYD($F89,0,$G89,S$5-$D89))","v":3.7044050639960635E-2},{"$f":"IF(T$5>($G89+$D89),$F89-SUM($H89:S89),SYD($F89,0,$G89,T$5-$D89))","v":3.2413544309965556E-2},{"$f":"IF(U$5>($G89+$D89),$F89-SUM($H89:T89),SYD($F89,0,$G89,U$5-$D89))","v":2.778303797997048E-2},{"$f":"IF(V$5>($G89+$D89),$F89-SUM($H89:U89),SYD($F89,0,$G89,V$5-$D89))","v":2.3152531649975397E-2},{"$f":"IF(W$5>($G89+$D89),$F89-SUM($H89:V89),SYD($F89,0,$G89,W$5-$D89))","v":1.8522025319980318E-2},{"$f":"IF(X$5>($G89+$D89),$F89-SUM($H89:W89),SYD($F89,0,$G89,X$5-$D89))","v":1.389151898998524E-2},{"$f":"IF(Y$5>($G89+$D89),$F89-SUM($H89:X89),SYD($F89,0,$G89,Y$5-$D89))","v":9.2610126599901588E-3},{"$f":"IF(Z$5>($G89+$D89),$F89-SUM($H89:Y89),SYD($F89,0,$G89,Z$5-$D89))","v":4.6305063299950794E-3}]
[null,null,null,2,{"$f":"'Key inputs & assumptions'!$D$9-D90","v":17},{"$f":"OFFSET('PTRM input'!$G$280,0,D90-1)*(1+OFFSET(rvanilla01,0,D90-1))^0.5","v":0.76924408520164267},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$13,E90),$F$13)","v":17},null,null,{"$f":"IF(J$5>($G90+$D90),$F90-SUM($H90:I90),SYD($F90,0,$G90,J$5-$D90))","v":8.547156502240473E-2},{"$f":"IF(K$5>($G90+$D90),$F90-SUM($H90:J90),SYD($F90,0,$G90,K$5-$D90))","v":8.044382590343975E-2},{"$f":"IF(L$5>($G90+$D90),$F90-SUM($H90:K90),SYD($F90,0,$G90,L$5-$D90))","v":7.5416086784474784E-2},{"$f":"IF(M$5>($G90+$D90),$F90-SUM($H90:L90),SYD($F90,0,$G90,M$5-$D90))","v":7.038834766550979E-2},{"$f":"IF(N$5>($G90+$D90),$F90-SUM($H90:M90),SYD($F90,0,$G90,N$5-$D90))","v":6.5360608546544796E-2},{"$f":"IF(O$5>($G90+$D90),$F90-SUM($H90:N90),SYD($F90,0,$G90,O$5-$D90))","v":6.0332869427579816E-2},{"$f":"IF(P$5>($G90+$D90),$F90-SUM($H90:O90),SYD($F90,0,$G90,P$5-$D90))","v":5.5305130308614836E-2},{"$f":"IF(Q$5>($G90+$D90),$F90-SUM($H90:P90),SYD($F90,0,$G90,Q$5-$D90))","v":5.0277391189649849E-2},{"$f":"IF(R$5>($G90+$D90),$F90-SUM($H90:Q90),SYD($F90,0,$G90,R$5-$D90))","v":4.5249652070684862E-2},{"$f":"IF(S$5>($G90+$D90),$F90-SUM($H90:R90),SYD($F90,0,$G90,S$5-$D90))","v":4.0221912951719875E-2},{"$f":"IF(T$5>($G90+$D90),$F90-SUM($H90:S90),SYD($F90,0,$G90,T$5-$D90))","v":3.5194173832754895E-2},{"$f":"IF(U$5>($G90+$D90),$F90-SUM($H90:T90),SYD($F90,0,$G90,U$5-$D90))","v":3.0166434713789908E-2},{"$f":"IF(V$5>($G90+$D90),$F90-SUM($H90:U90),SYD($F90,0,$G90,V$5-$D90))","v":2.5138695594824925E-2},{"$f":"IF(W$5>($G90+$D90),$F90-SUM($H90:V90),SYD($F90,0,$G90,W$5-$D90))","v":2.0110956475859938E-2},{"$f":"IF(X$5>($G90+$D90),$F90-SUM($H90:W90),SYD($F90,0,$G90,X$5-$D90))","v":1.5083217356894954E-2},{"$f":"IF(Y$5>($G90+$D90),$F90-SUM($H90:X90),SYD($F90,0,$G90,Y$5-$D90))","v":1.0055478237929969E-2},{"$f":"IF(Z$5>($G90+$D90),$F90-SUM($H90:Y90),SYD($F90,0,$G90,Z$5-$D90))","v":5.0277391189649844E-3}]
[null,null,null,3,{"$f":"'Key inputs & assumptions'!$D$9-D91","v":16},{"$f":"OFFSET('PTRM input'!$G$280,0,D91-1)*(1+OFFSET(rvanilla01,0,D91-1))^0.5","v":0.78869573189277031},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$13,E91),$F$13)","v":16},null,null,null,{"$f":"IF(K$5>($G91+$D91),$F91-SUM($H91:J91),SYD($F91,0,$G91,K$5-$D91))","v":9.2787733163855329E-2},{"$f":"IF(L$5>($G91+$D91),$F91-SUM($H91:K91),SYD($F91,0,$G91,L$5-$D91))","v":8.698849984111437E-2},{"$f":"IF(M$5>($G91+$D91),$F91-SUM($H91:L91),SYD($F91,0,$G91,M$5-$D91))","v":8.1189266518373424E-2},{"$f":"IF(N$5>($G91+$D91),$F91-SUM($H91:M91),SYD($F91,0,$G91,N$5-$D91))","v":7.539003319563245E-2},{"$f":"IF(O$5>($G91+$D91),$F91-SUM($H91:N91),SYD($F91,0,$G91,O$5-$D91))","v":6.9590799872891504E-2},{"$f":"IF(P$5>($G91+$D91),$F91-SUM($H91:O91),SYD($F91,0,$G91,P$5-$D91))","v":6.3791566550150544E-2},{"$f":"IF(Q$5>($G91+$D91),$F91-SUM($H91:P91),SYD($F91,0,$G91,Q$5-$D91))","v":5.7992333227409577E-2},{"$f":"IF(R$5>($G91+$D91),$F91-SUM($H91:Q91),SYD($F91,0,$G91,R$5-$D91))","v":5.2193099904668624E-2},{"$f":"IF(S$5>($G91+$D91),$F91-SUM($H91:R91),SYD($F91,0,$G91,S$5-$D91))","v":4.6393866581927665E-2},{"$f":"IF(T$5>($G91+$D91),$F91-SUM($H91:S91),SYD($F91,0,$G91,T$5-$D91))","v":4.0594633259186712E-2},{"$f":"IF(U$5>($G91+$D91),$F91-SUM($H91:T91),SYD($F91,0,$G91,U$5-$D91))","v":3.4795399936445752E-2},{"$f":"IF(V$5>($G91+$D91),$F91-SUM($H91:U91),SYD($F91,0,$G91,V$5-$D91))","v":2.8996166613704789E-2},{"$f":"IF(W$5>($G91+$D91),$F91-SUM($H91:V91),SYD($F91,0,$G91,W$5-$D91))","v":2.3196933290963832E-2},{"$f":"IF(X$5>($G91+$D91),$F91-SUM($H91:W91),SYD($F91,0,$G91,X$5-$D91))","v":1.7397699968222876E-2},{"$f":"IF(Y$5>($G91+$D91),$F91-SUM($H91:X91),SYD($F91,0,$G91,Y$5-$D91))","v":1.1598466645481916E-2},{"$f":"IF(Z$5>($G91+$D91),$F91-SUM($H91:Y91),SYD($F91,0,$G91,Z$5-$D91))","v":5.7992333227409581E-3}]
[null,null,null,4,{"$f":"'Key inputs & assumptions'!$D$9-D92","v":15},{"$f":"OFFSET('PTRM input'!$G$280,0,D92-1)*(1+OFFSET(rvanilla01,0,D92-1))^0.5","v":0.79811683709023584},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$13,E92),$F$13)","v":15},null,null,null,null,{"$f":"IF(L$5>($G92+$D92),$F92-SUM($H92:K92),SYD($F92,0,$G92,L$5-$D92))","v":9.976460463627948E-2},{"$f":"IF(M$5>($G92+$D92),$F92-SUM($H92:L92),SYD($F92,0,$G92,M$5-$D92))","v":9.3113630993860858E-2},{"$f":"IF(N$5>($G92+$D92),$F92-SUM($H92:M92),SYD($F92,0,$G92,N$5-$D92))","v":8.6462657351442221E-2},{"$f":"IF(O$5>($G92+$D92),$F92-SUM($H92:N92),SYD($F92,0,$G92,O$5-$D92))","v":7.9811683709023598E-2},{"$f":"IF(P$5>($G92+$D92),$F92-SUM($H92:O92),SYD($F92,0,$G92,P$5-$D92))","v":7.3160710066604948E-2},{"$f":"IF(Q$5>($G92+$D92),$F92-SUM($H92:P92),SYD($F92,0,$G92,Q$5-$D92))","v":6.6509736424186311E-2},{"$f":"IF(R$5>($G92+$D92),$F92-SUM($H92:Q92),SYD($F92,0,$G92,R$5-$D92))","v":5.9858762781767688E-2},{"$f":"IF(S$5>($G92+$D92),$F92-SUM($H92:R92),SYD($F92,0,$G92,S$5-$D92))","v":5.3207789139349058E-2},{"$f":"IF(T$5>($G92+$D92),$F92-SUM($H92:S92),SYD($F92,0,$G92,T$5-$D92))","v":4.6556815496930429E-2},{"$f":"IF(U$5>($G92+$D92),$F92-SUM($H92:T92),SYD($F92,0,$G92,U$5-$D92))","v":3.9905841854511799E-2},{"$f":"IF(V$5>($G92+$D92),$F92-SUM($H92:U92),SYD($F92,0,$G92,V$5-$D92))","v":3.3254868212093155E-2},{"$f":"IF(W$5>($G92+$D92),$F92-SUM($H92:V92),SYD($F92,0,$G92,W$5-$D92))","v":2.6603894569674529E-2},{"$f":"IF(X$5>($G92+$D92),$F92-SUM($H92:W92),SYD($F92,0,$G92,X$5-$D92))","v":1.99529209272559E-2},{"$f":"IF(Y$5>($G92+$D92),$F92-SUM($H92:X92),SYD($F92,0,$G92,Y$5-$D92))","v":1.3301947284837265E-2},{"$f":"IF(Z$5>($G92+$D92),$F92-SUM($H92:Y92),SYD($F92,0,$G92,Z$5-$D92))","v":6.6509736424186323E-3}]
[null,null,null,5,{"$f":"'Key inputs & assumptions'!$D$9-D93","v":14},{"$f":"OFFSET('PTRM input'!$G$280,0,D93-1)*(1+OFFSET(rvanilla01,0,D93-1))^0.5","v":0.80065659802143807},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$13,E93),$F$13)","v":14},null,null,null,null,null,{"$f":"IF(M$5>($G93+$D93),$F93-SUM($H93:L93),SYD($F93,0,$G93,M$5-$D93))","v":0.10675421306952508},{"$f":"IF(N$5>($G93+$D93),$F93-SUM($H93:M93),SYD($F93,0,$G93,N$5-$D93))","v":9.9128912135987568E-2},{"$f":"IF(O$5>($G93+$D93),$F93-SUM($H93:N93),SYD($F93,0,$G93,O$5-$D93))","v":9.1503611202450055E-2},{"$f":"IF(P$5>($G93+$D93),$F93-SUM($H93:O93),SYD($F93,0,$G93,P$5-$D93))","v":8.387831026891257E-2},{"$f":"IF(Q$5>($G93+$D93),$F93-SUM($H93:P93),SYD($F93,0,$G93,Q$5-$D93))","v":7.6253009335375058E-2},{"$f":"IF(R$5>($G93+$D93),$F93-SUM($H93:Q93),SYD($F93,0,$G93,R$5-$D93))","v":6.8627708401837545E-2},{"$f":"IF(S$5>($G93+$D93),$F93-SUM($H93:R93),SYD($F93,0,$G93,S$5-$D93))","v":6.1002407468300046E-2},{"$f":"IF(T$5>($G93+$D93),$F93-SUM($H93:S93),SYD($F93,0,$G93,T$5-$D93))","v":5.337710653476254E-2},{"$f":"IF(U$5>($G93+$D93),$F93-SUM($H93:T93),SYD($F93,0,$G93,U$5-$D93))","v":4.5751805601225028E-2},{"$f":"IF(V$5>($G93+$D93),$F93-SUM($H93:U93),SYD($F93,0,$G93,V$5-$D93))","v":3.8126504667687529E-2},{"$f":"IF(W$5>($G93+$D93),$F93-SUM($H93:V93),SYD($F93,0,$G93,W$5-$D93))","v":3.0501203734150023E-2},{"$f":"IF(X$5>($G93+$D93),$F93-SUM($H93:W93),SYD($F93,0,$G93,X$5-$D93))","v":2.2875902800612514E-2},{"$f":"IF(Y$5>($G93+$D93),$F93-SUM($H93:X93),SYD($F93,0,$G93,Y$5-$D93))","v":1.5250601867075012E-2},{"$f":"IF(Z$5>($G93+$D93),$F93-SUM($H93:Y93),SYD($F93,0,$G93,Z$5-$D93))","v":7.6253009335375058E-3}]
[null,null,null,{"$f":"D93+1","v":6},{"$f":"'Key inputs & assumptions'!$D$9-D94","v":13},{"$f":"OFFSET('PTRM input'!$G$280,0,D94-1)*(1+OFFSET(rvanilla01,0,D94-1))^0.5","v":0.62141031026185289},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$13,E94),$F$13)","v":13},null,null,null,null,null,null,{"$f":"IF(N$5>($G94+$D94),$F94-SUM($H94:M94),SYD($F94,0,$G94,N$5-$D94))","v":8.8772901465978993E-2},{"$f":"IF(O$5>($G94+$D94),$F94-SUM($H94:N94),SYD($F94,0,$G94,O$5-$D94))","v":8.1944216737826758E-2},{"$f":"IF(P$5>($G94+$D94),$F94-SUM($H94:O94),SYD($F94,0,$G94,P$5-$D94))","v":7.5115532009674524E-2},{"$f":"IF(Q$5>($G94+$D94),$F94-SUM($H94:P94),SYD($F94,0,$G94,Q$5-$D94))","v":6.8286847281522289E-2},{"$f":"IF(R$5>($G94+$D94),$F94-SUM($H94:Q94),SYD($F94,0,$G94,R$5-$D94))","v":6.1458162553370062E-2},{"$f":"IF(S$5>($G94+$D94),$F94-SUM($H94:R94),SYD($F94,0,$G94,S$5-$D94))","v":5.4629477825217834E-2},{"$f":"IF(T$5>($G94+$D94),$F94-SUM($H94:S94),SYD($F94,0,$G94,T$5-$D94))","v":4.7800793097065607E-2},{"$f":"IF(U$5>($G94+$D94),$F94-SUM($H94:T94),SYD($F94,0,$G94,U$5-$D94))","v":4.0972108368913379E-2},{"$f":"IF(V$5>($G94+$D94),$F94-SUM($H94:U94),SYD($F94,0,$G94,V$5-$D94))","v":3.4143423640761145E-2},{"$f":"IF(W$5>($G94+$D94),$F94-SUM($H94:V94),SYD($F94,0,$G94,W$5-$D94))","v":2.7314738912608917E-2},{"$f":"IF(X$5>($G94+$D94),$F94-SUM($H94:W94),SYD($F94,0,$G94,X$5-$D94))","v":2.048605418445669E-2},{"$f":"IF(Y$5>($G94+$D94),$F94-SUM($H94:X94),SYD($F94,0,$G94,Y$5-$D94))","v":1.3657369456304459E-2},{"$f":"IF(Z$5>($G94+$D94),$F94-SUM($H94:Y94),SYD($F94,0,$G94,Z$5-$D94))","v":6.8286847281522293E-3}]
[null,null,null,{"$f":"D94+1","v":7},{"$f":"'Key inputs & assumptions'!$D$9-D95","v":12},{"$f":"OFFSET('PTRM input'!$G$280,0,D95-1)*(1+OFFSET(rvanilla01,0,D95-1))^0.5","v":0.61215054524143397},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$13,E95),$F$13)","v":12},null,null,null,null,null,null,null,{"$f":"IF(O$5>($G95+$D95),$F95-SUM($H95:N95),SYD($F95,0,$G95,O$5-$D95))","v":9.4177006960220605E-2},{"$f":"IF(P$5>($G95+$D95),$F95-SUM($H95:O95),SYD($F95,0,$G95,P$5-$D95))","v":8.63289230468689E-2},{"$f":"IF(Q$5>($G95+$D95),$F95-SUM($H95:P95),SYD($F95,0,$G95,Q$5-$D95))","v":7.848083913351718E-2},{"$f":"IF(R$5>($G95+$D95),$F95-SUM($H95:Q95),SYD($F95,0,$G95,R$5-$D95))","v":7.0632755220165461E-2},{"$f":"IF(S$5>($G95+$D95),$F95-SUM($H95:R95),SYD($F95,0,$G95,S$5-$D95))","v":6.2784671306813741E-2},{"$f":"IF(T$5>($G95+$D95),$F95-SUM($H95:S95),SYD($F95,0,$G95,T$5-$D95))","v":5.4936587393462022E-2},{"$f":"IF(U$5>($G95+$D95),$F95-SUM($H95:T95),SYD($F95,0,$G95,U$5-$D95))","v":4.7088503480110303E-2},{"$f":"IF(V$5>($G95+$D95),$F95-SUM($H95:U95),SYD($F95,0,$G95,V$5-$D95))","v":3.924041956675859E-2},{"$f":"IF(W$5>($G95+$D95),$F95-SUM($H95:V95),SYD($F95,0,$G95,W$5-$D95))","v":3.1392335653406871E-2},{"$f":"IF(X$5>($G95+$D95),$F95-SUM($H95:W95),SYD($F95,0,$G95,X$5-$D95))","v":2.3544251740055151E-2},{"$f":"IF(Y$5>($G95+$D95),$F95-SUM($H95:X95),SYD($F95,0,$G95,Y$5-$D95))","v":1.5696167826703435E-2},{"$f":"IF(Z$5>($G95+$D95),$F95-SUM($H95:Y95),SYD($F95,0,$G95,Z$5-$D95))","v":7.8480839133517177E-3}]
[null,null,null,8,{"$f":"'Key inputs & assumptions'!$D$9-D96","v":11},{"$f":"OFFSET('PTRM input'!$G$280,0,D96-1)*(1+OFFSET(rvanilla01,0,D96-1))^0.5","v":0.53524709563779216},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$13,E96),$F$13)","v":11},null,null,null,null,null,null,null,null,{"$f":"IF(P$5>($G96+$D96),$F96-SUM($H96:O96),SYD($F96,0,$G96,P$5-$D96))","v":8.9207849272965364E-2},{"$f":"IF(Q$5>($G96+$D96),$F96-SUM($H96:P96),SYD($F96,0,$G96,Q$5-$D96))","v":8.109804479360487E-2},{"$f":"IF(R$5>($G96+$D96),$F96-SUM($H96:Q96),SYD($F96,0,$G96,R$5-$D96))","v":7.2988240314244376E-2},{"$f":"IF(S$5>($G96+$D96),$F96-SUM($H96:R96),SYD($F96,0,$G96,S$5-$D96))","v":6.4878435834883896E-2},{"$f":"IF(T$5>($G96+$D96),$F96-SUM($H96:S96),SYD($F96,0,$G96,T$5-$D96))","v":5.6768631355523416E-2},{"$f":"IF(U$5>($G96+$D96),$F96-SUM($H96:T96),SYD($F96,0,$G96,U$5-$D96))","v":4.8658826876162922E-2},{"$f":"IF(V$5>($G96+$D96),$F96-SUM($H96:U96),SYD($F96,0,$G96,V$5-$D96))","v":4.0549022396802435E-2},{"$f":"IF(W$5>($G96+$D96),$F96-SUM($H96:V96),SYD($F96,0,$G96,W$5-$D96))","v":3.2439217917441948E-2},{"$f":"IF(X$5>($G96+$D96),$F96-SUM($H96:W96),SYD($F96,0,$G96,X$5-$D96))","v":2.4329413438081461E-2},{"$f":"IF(Y$5>($G96+$D96),$F96-SUM($H96:X96),SYD($F96,0,$G96,Y$5-$D96))","v":1.6219608958720974E-2},{"$f":"IF(Z$5>($G96+$D96),$F96-SUM($H96:Y96),SYD($F96,0,$G96,Z$5-$D96))","v":8.109804479360487E-3}]
[null,null,null,9,{"$f":"'Key inputs & assumptions'!$D$9-D97","v":10},{"$f":"OFFSET('PTRM input'!$G$280,0,D97-1)*(1+OFFSET(rvanilla01,0,D97-1))^0.5","v":0.53492953999617265},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$13,E97),$F$13)","v":10},null,null,null,null,null,null,null,null,null,{"$f":"IF(Q$5>($G97+$D97),$F97-SUM($H97:P97),SYD($F97,0,$G97,Q$5-$D97))","v":9.7259916362940485E-2},{"$f":"IF(R$5>($G97+$D97),$F97-SUM($H97:Q97),SYD($F97,0,$G97,R$5-$D97))","v":8.7533924726646423E-2},{"$f":"IF(S$5>($G97+$D97),$F97-SUM($H97:R97),SYD($F97,0,$G97,S$5-$D97))","v":7.7807933090352388E-2},{"$f":"IF(T$5>($G97+$D97),$F97-SUM($H97:S97),SYD($F97,0,$G97,T$5-$D97))","v":6.808194145405834E-2},{"$f":"IF(U$5>($G97+$D97),$F97-SUM($H97:T97),SYD($F97,0,$G97,U$5-$D97))","v":5.8355949817764291E-2},{"$f":"IF(V$5>($G97+$D97),$F97-SUM($H97:U97),SYD($F97,0,$G97,V$5-$D97))","v":4.8629958181470243E-2},{"$f":"IF(W$5>($G97+$D97),$F97-SUM($H97:V97),SYD($F97,0,$G97,W$5-$D97))","v":3.8903966545176194E-2},{"$f":"IF(X$5>($G97+$D97),$F97-SUM($H97:W97),SYD($F97,0,$G97,X$5-$D97))","v":2.9177974908882146E-2},{"$f":"IF(Y$5>($G97+$D97),$F97-SUM($H97:X97),SYD($F97,0,$G97,Y$5-$D97))","v":1.9451983272588097E-2},{"$f":"IF(Z$5>($G97+$D97),$F97-SUM($H97:Y97),SYD($F97,0,$G97,Z$5-$D97))","v":9.7259916362940485E-3}]
[null,null,null,10,{"$f":"'Key inputs & assumptions'!$D$9-D98","v":9},{"$f":"OFFSET('PTRM input'!$G$280,0,D98-1)*(1+OFFSET(rvanilla01,0,D98-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$13,E98),$F$13)","v":9},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5>($G98+$D98),$F98-SUM($H98:Q98),SYD($F98,0,$G98,R$5-$D98))","v":0},{"$f":"IF(S$5>($G98+$D98),$F98-SUM($H98:R98),SYD($F98,0,$G98,S$5-$D98))","v":0},{"$f":"IF(T$5>($G98+$D98),$F98-SUM($H98:S98),SYD($F98,0,$G98,T$5-$D98))","v":0},{"$f":"IF(U$5>($G98+$D98),$F98-SUM($H98:T98),SYD($F98,0,$G98,U$5-$D98))","v":0},{"$f":"IF(V$5>($G98+$D98),$F98-SUM($H98:U98),SYD($F98,0,$G98,V$5-$D98))","v":0},{"$f":"IF(W$5>($G98+$D98),$F98-SUM($H98:V98),SYD($F98,0,$G98,W$5-$D98))","v":0},{"$f":"IF(X$5>($G98+$D98),$F98-SUM($H98:W98),SYD($F98,0,$G98,X$5-$D98))","v":0},{"$f":"IF(Y$5>($G98+$D98),$F98-SUM($H98:X98),SYD($F98,0,$G98,Y$5-$D98))","v":0},{"$f":"IF(Z$5>($G98+$D98),$F98-SUM($H98:Y98),SYD($F98,0,$G98,Z$5-$D98))","v":0}]
[null,null,null,11,{"$f":"'Key inputs & assumptions'!$D$9-D99","v":8},{"$f":"OFFSET('PTRM input'!$G$280,0,D99-1)*(1+OFFSET(rvanilla01,0,D99-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$13,E99),$F$13)","v":8},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S$5>($G99+$D99),$F99-SUM($H99:R99),SYD($F99,0,$G99,S$5-$D99))","v":0},{"$f":"IF(T$5>($G99+$D99),$F99-SUM($H99:S99),SYD($F99,0,$G99,T$5-$D99))","v":0},{"$f":"IF(U$5>($G99+$D99),$F99-SUM($H99:T99),SYD($F99,0,$G99,U$5-$D99))","v":0},{"$f":"IF(V$5>($G99+$D99),$F99-SUM($H99:U99),SYD($F99,0,$G99,V$5-$D99))","v":0},{"$f":"IF(W$5>($G99+$D99),$F99-SUM($H99:V99),SYD($F99,0,$G99,W$5-$D99))","v":0},{"$f":"IF(X$5>($G99+$D99),$F99-SUM($H99:W99),SYD($F99,0,$G99,X$5-$D99))","v":0},{"$f":"IF(Y$5>($G99+$D99),$F99-SUM($H99:X99),SYD($F99,0,$G99,Y$5-$D99))","v":0},{"$f":"IF(Z$5>($G99+$D99),$F99-SUM($H99:Y99),SYD($F99,0,$G99,Z$5-$D99))","v":0}]
[null,null,null,12,{"$f":"'Key inputs & assumptions'!$D$9-D100","v":7},{"$f":"OFFSET('PTRM input'!$G$280,0,D100-1)*(1+OFFSET(rvanilla01,0,D100-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$13,E100),$F$13)","v":7},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T$5>($G100+$D100),$F100-SUM($H100:S100),SYD($F100,0,$G100,T$5-$D100))","v":0},{"$f":"IF(U$5>($G100+$D100),$F100-SUM($H100:T100),SYD($F100,0,$G100,U$5-$D100))","v":0},{"$f":"IF(V$5>($G100+$D100),$F100-SUM($H100:U100),SYD($F100,0,$G100,V$5-$D100))","v":0},{"$f":"IF(W$5>($G100+$D100),$F100-SUM($H100:V100),SYD($F100,0,$G100,W$5-$D100))","v":0},{"$f":"IF(X$5>($G100+$D100),$F100-SUM($H100:W100),SYD($F100,0,$G100,X$5-$D100))","v":0},{"$f":"IF(Y$5>($G100+$D100),$F100-SUM($H100:X100),SYD($F100,0,$G100,Y$5-$D100))","v":0},{"$f":"IF(Z$5>($G100+$D100),$F100-SUM($H100:Y100),SYD($F100,0,$G100,Z$5-$D100))","v":0}]
[null,null,null,13,{"$f":"'Key inputs & assumptions'!$D$9-D101","v":6},{"$f":"OFFSET('PTRM input'!$G$280,0,D101-1)*(1+OFFSET(rvanilla01,0,D101-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$13,E101),$F$13)","v":6},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$5>($G101+$D101),$F101-SUM($H101:T101),SYD($F101,0,$G101,U$5-$D101))","v":0},{"$f":"IF(V$5>($G101+$D101),$F101-SUM($H101:U101),SYD($F101,0,$G101,V$5-$D101))","v":0},{"$f":"IF(W$5>($G101+$D101),$F101-SUM($H101:V101),SYD($F101,0,$G101,W$5-$D101))","v":0},{"$f":"IF(X$5>($G101+$D101),$F101-SUM($H101:W101),SYD($F101,0,$G101,X$5-$D101))","v":0},{"$f":"IF(Y$5>($G101+$D101),$F101-SUM($H101:X101),SYD($F101,0,$G101,Y$5-$D101))","v":0},{"$f":"IF(Z$5>($G101+$D101),$F101-SUM($H101:Y101),SYD($F101,0,$G101,Z$5-$D101))","v":0}]
[null,null,null,14,{"$f":"'Key inputs & assumptions'!$D$9-D102","v":5},{"$f":"OFFSET('PTRM input'!$G$280,0,D102-1)*(1+OFFSET(rvanilla01,0,D102-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$13,E102),$F$13)","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$5>($G102+$D102),$F102-SUM($H102:U102),SYD($F102,0,$G102,V$5-$D102))","v":0},{"$f":"IF(W$5>($G102+$D102),$F102-SUM($H102:V102),SYD($F102,0,$G102,W$5-$D102))","v":0},{"$f":"IF(X$5>($G102+$D102),$F102-SUM($H102:W102),SYD($F102,0,$G102,X$5-$D102))","v":0},{"$f":"IF(Y$5>($G102+$D102),$F102-SUM($H102:X102),SYD($F102,0,$G102,Y$5-$D102))","v":0},{"$f":"IF(Z$5>($G102+$D102),$F102-SUM($H102:Y102),SYD($F102,0,$G102,Z$5-$D102))","v":0}]
[null,null,null,15,{"$f":"'Key inputs & assumptions'!$D$9-D103","v":4},{"$f":"OFFSET('PTRM input'!$G$280,0,D103-1)*(1+OFFSET(rvanilla01,0,D103-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$13,E103),$F$13)","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W$5>($G103+$D103),$F103-SUM($H103:V103),SYD($F103,0,$G103,W$5-$D103))","v":0},{"$f":"IF(X$5>($G103+$D103),$F103-SUM($H103:W103),SYD($F103,0,$G103,X$5-$D103))","v":0},{"$f":"IF(Y$5>($G103+$D103),$F103-SUM($H103:X103),SYD($F103,0,$G103,Y$5-$D103))","v":0},{"$f":"IF(Z$5>($G103+$D103),$F103-SUM($H103:Y103),SYD($F103,0,$G103,Z$5-$D103))","v":0}]
[null,null,null,16,{"$f":"'Key inputs & assumptions'!$D$9-D104","v":3},{"$f":"OFFSET('PTRM input'!$G$280,0,D104-1)*(1+OFFSET(rvanilla01,0,D104-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$13,E104),$F$13)","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$5>($G104+$D104),$F104-SUM($H104:W104),SYD($F104,0,$G104,X$5-$D104))","v":0},{"$f":"IF(Y$5>($G104+$D104),$F104-SUM($H104:X104),SYD($F104,0,$G104,Y$5-$D104))","v":0},{"$f":"IF(Z$5>($G104+$D104),$F104-SUM($H104:Y104),SYD($F104,0,$G104,Z$5-$D104))","v":0}]
[null,null,null,17,{"$f":"'Key inputs & assumptions'!$D$9-D105","v":2},{"$f":"OFFSET('PTRM input'!$G$280,0,D105-1)*(1+OFFSET(rvanilla01,0,D105-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$13,E105),$F$13)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$5>($G105+$D105),$F105-SUM($H105:X105),SYD($F105,0,$G105,Y$5-$D105))","v":0},{"$f":"IF(Z$5>($G105+$D105),$F105-SUM($H105:Y105),SYD($F105,0,$G105,Z$5-$D105))","v":0}]
[null,null,null,18,{"$f":"'Key inputs & assumptions'!$D$9-D106","v":1},{"$f":"OFFSET('PTRM input'!$G$280,0,D106-1)*(1+OFFSET(rvanilla01,0,D106-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$13,E106),$F$13)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z$5>($G106+$D106),$F106-SUM($H106:Y106),SYD($F106,0,$G106,Z$5-$D106))","v":0}]
[null,null,null,19,{"$f":"'Key inputs & assumptions'!$D$9-D107","v":0},{"$f":"OFFSET('PTRM input'!$G$280,0,D107-1)*(1+OFFSET(rvanilla01,0,D107-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$13,E107),$F$13)","v":0}]
[]
[null,null,{"$f":"C14","v":"TRS & DRS - Valves & Regulators"},1,{"$f":"'Key inputs & assumptions'!$D$9-D109","v":18},{"$f":"'PTRM input'!G281*(1+rvanilla01)^0.5","v":1.4556994578888152},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$14,E109),$F$14)","v":15},null,{"$f":"IF(I$5>($G109+$D109),$F109-SUM($H109:H109),SYD($F109,0,$G109,I$5-$D109))","v":0.1819624322361019},{"$f":"IF(J$5>($G109+$D109),$F109-SUM($H109:I109),SYD($F109,0,$G109,J$5-$D109))","v":0.16983160342036177},{"$f":"IF(K$5>($G109+$D109),$F109-SUM($H109:J109),SYD($F109,0,$G109,K$5-$D109))","v":0.15770077460462165},{"$f":"IF(L$5>($G109+$D109),$F109-SUM($H109:K109),SYD($F109,0,$G109,L$5-$D109))","v":0.14556994578888152},{"$f":"IF(M$5>($G109+$D109),$F109-SUM($H109:L109),SYD($F109,0,$G109,M$5-$D109))","v":0.1334391169731414},{"$f":"IF(N$5>($G109+$D109),$F109-SUM($H109:M109),SYD($F109,0,$G109,N$5-$D109))","v":0.12130828815740126},{"$f":"IF(O$5>($G109+$D109),$F109-SUM($H109:N109),SYD($F109,0,$G109,O$5-$D109))","v":0.10917745934166115},{"$f":"IF(P$5>($G109+$D109),$F109-SUM($H109:O109),SYD($F109,0,$G109,P$5-$D109))","v":9.704663052592101E-2},{"$f":"IF(Q$5>($G109+$D109),$F109-SUM($H109:P109),SYD($F109,0,$G109,Q$5-$D109))","v":8.4915801710180885E-2},{"$f":"IF(R$5>($G109+$D109),$F109-SUM($H109:Q109),SYD($F109,0,$G109,R$5-$D109))","v":7.2784972894440761E-2},{"$f":"IF(S$5>($G109+$D109),$F109-SUM($H109:R109),SYD($F109,0,$G109,S$5-$D109))","v":6.0654144078700629E-2},{"$f":"IF(T$5>($G109+$D109),$F109-SUM($H109:S109),SYD($F109,0,$G109,T$5-$D109))","v":4.8523315262960505E-2},{"$f":"IF(U$5>($G109+$D109),$F109-SUM($H109:T109),SYD($F109,0,$G109,U$5-$D109))","v":3.639248644722038E-2},{"$f":"IF(V$5>($G109+$D109),$F109-SUM($H109:U109),SYD($F109,0,$G109,V$5-$D109))","v":2.4261657631480252E-2},{"$f":"IF(W$5>($G109+$D109),$F109-SUM($H109:V109),SYD($F109,0,$G109,W$5-$D109))","v":1.2130828815740126E-2},{"$f":"IF(X$5>($G109+$D109),$F109-SUM($H109:W109),SYD($F109,0,$G109,X$5-$D109))","v":-4.4408920985006262E-16},{"$f":"IF(Y$5>($G109+$D109),$F109-SUM($H109:X109),SYD($F109,0,$G109,Y$5-$D109))","v":0},{"$f":"IF(Z$5>($G109+$D109),$F109-SUM($H109:Y109),SYD($F109,0,$G109,Z$5-$D109))","v":0}]
[null,null,null,2,{"$f":"'Key inputs & assumptions'!$D$9-D110","v":17},{"$f":"OFFSET('PTRM input'!$G$281,0,D110-1)*(1+OFFSET(rvanilla01,0,D110-1))^0.5","v":0.12564478754334527},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$14,E110),$F$14)","v":15},null,null,{"$f":"IF(J$5>($G110+$D110),$F110-SUM($H110:I110),SYD($F110,0,$G110,J$5-$D110))","v":1.5705598442918158E-2},{"$f":"IF(K$5>($G110+$D110),$F110-SUM($H110:J110),SYD($F110,0,$G110,K$5-$D110))","v":1.4658558546723615E-2},{"$f":"IF(L$5>($G110+$D110),$F110-SUM($H110:K110),SYD($F110,0,$G110,L$5-$D110))","v":1.3611518650529069E-2},{"$f":"IF(M$5>($G110+$D110),$F110-SUM($H110:L110),SYD($F110,0,$G110,M$5-$D110))","v":1.2564478754334526E-2},{"$f":"IF(N$5>($G110+$D110),$F110-SUM($H110:M110),SYD($F110,0,$G110,N$5-$D110))","v":1.1517438858139984E-2},{"$f":"IF(O$5>($G110+$D110),$F110-SUM($H110:N110),SYD($F110,0,$G110,O$5-$D110))","v":1.0470398961945439E-2},{"$f":"IF(P$5>($G110+$D110),$F110-SUM($H110:O110),SYD($F110,0,$G110,P$5-$D110))","v":9.4233590657508953E-3},{"$f":"IF(Q$5>($G110+$D110),$F110-SUM($H110:P110),SYD($F110,0,$G110,Q$5-$D110))","v":8.3763191695563517E-3},{"$f":"IF(R$5>($G110+$D110),$F110-SUM($H110:Q110),SYD($F110,0,$G110,R$5-$D110))","v":7.3292792733618073E-3},{"$f":"IF(S$5>($G110+$D110),$F110-SUM($H110:R110),SYD($F110,0,$G110,S$5-$D110))","v":6.2822393771672629E-3},{"$f":"IF(T$5>($G110+$D110),$F110-SUM($H110:S110),SYD($F110,0,$G110,T$5-$D110))","v":5.2351994809727194E-3},{"$f":"IF(U$5>($G110+$D110),$F110-SUM($H110:T110),SYD($F110,0,$G110,U$5-$D110))","v":4.1881595847781759E-3},{"$f":"IF(V$5>($G110+$D110),$F110-SUM($H110:U110),SYD($F110,0,$G110,V$5-$D110))","v":3.1411196885836315E-3},{"$f":"IF(W$5>($G110+$D110),$F110-SUM($H110:V110),SYD($F110,0,$G110,W$5-$D110))","v":2.0940797923890879E-3},{"$f":"IF(X$5>($G110+$D110),$F110-SUM($H110:W110),SYD($F110,0,$G110,X$5-$D110))","v":1.047039896194544E-3},{"$f":"IF(Y$5>($G110+$D110),$F110-SUM($H110:X110),SYD($F110,0,$G110,Y$5-$D110))","v":0},{"$f":"IF(Z$5>($G110+$D110),$F110-SUM($H110:Y110),SYD($F110,0,$G110,Z$5-$D110))","v":0}]
[null,null,null,3,{"$f":"'Key inputs & assumptions'!$D$9-D111","v":16},{"$f":"OFFSET('PTRM input'!$G$281,0,D111-1)*(1+OFFSET(rvanilla01,0,D111-1))^0.5","v":6.0874838600191501E-2},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$14,E111),$F$14)","v":15},null,null,null,{"$f":"IF(K$5>($G111+$D111),$F111-SUM($H111:J111),SYD($F111,0,$G111,K$5-$D111))","v":7.6093548250239377E-3},{"$f":"IF(L$5>($G111+$D111),$F111-SUM($H111:K111),SYD($F111,0,$G111,L$5-$D111))","v":7.1020645033556757E-3},{"$f":"IF(M$5>($G111+$D111),$F111-SUM($H111:L111),SYD($F111,0,$G111,M$5-$D111))","v":6.5947741816874128E-3},{"$f":"IF(N$5>($G111+$D111),$F111-SUM($H111:M111),SYD($F111,0,$G111,N$5-$D111))","v":6.0874838600191499E-3},{"$f":"IF(O$5>($G111+$D111),$F111-SUM($H111:N111),SYD($F111,0,$G111,O$5-$D111))","v":5.580193538350888E-3},{"$f":"IF(P$5>($G111+$D111),$F111-SUM($H111:O111),SYD($F111,0,$G111,P$5-$D111))","v":5.0729032166826251E-3},{"$f":"IF(Q$5>($G111+$D111),$F111-SUM($H111:P111),SYD($F111,0,$G111,Q$5-$D111))","v":4.5656128950143631E-3},{"$f":"IF(R$5>($G111+$D111),$F111-SUM($H111:Q111),SYD($F111,0,$G111,R$5-$D111))","v":4.0583225733461003E-3},{"$f":"IF(S$5>($G111+$D111),$F111-SUM($H111:R111),SYD($F111,0,$G111,S$5-$D111))","v":3.5510322516778378E-3},{"$f":"IF(T$5>($G111+$D111),$F111-SUM($H111:S111),SYD($F111,0,$G111,T$5-$D111))","v":3.043741930009575E-3},{"$f":"IF(U$5>($G111+$D111),$F111-SUM($H111:T111),SYD($F111,0,$G111,U$5-$D111))","v":2.5364516083413126E-3},{"$f":"IF(V$5>($G111+$D111),$F111-SUM($H111:U111),SYD($F111,0,$G111,V$5-$D111))","v":2.0291612866730501E-3},{"$f":"IF(W$5>($G111+$D111),$F111-SUM($H111:V111),SYD($F111,0,$G111,W$5-$D111))","v":1.5218709650047875E-3},{"$f":"IF(X$5>($G111+$D111),$F111-SUM($H111:W111),SYD($F111,0,$G111,X$5-$D111))","v":1.0145806433365251E-3},{"$f":"IF(Y$5>($G111+$D111),$F111-SUM($H111:X111),SYD($F111,0,$G111,Y$5-$D111))","v":5.0729032166826253E-4},{"$f":"IF(Z$5>($G111+$D111),$F111-SUM($H111:Y111),SYD($F111,0,$G111,Z$5-$D111))","v":0}]
[null,null,null,4,{"$f":"'Key inputs & assumptions'!$D$9-D112","v":15},{"$f":"OFFSET('PTRM input'!$G$281,0,D112-1)*(1+OFFSET(rvanilla01,0,D112-1))^0.5","v":6.1497129519640849E-2},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$14,E112),$F$14)","v":15},null,null,null,null,{"$f":"IF(L$5>($G112+$D112),$F112-SUM($H112:K112),SYD($F112,0,$G112,L$5-$D112))","v":7.6871411899551061E-3},{"$f":"IF(M$5>($G112+$D112),$F112-SUM($H112:L112),SYD($F112,0,$G112,M$5-$D112))","v":7.1746651106247656E-3},{"$f":"IF(N$5>($G112+$D112),$F112-SUM($H112:M112),SYD($F112,0,$G112,N$5-$D112))","v":6.6621890312944252E-3},{"$f":"IF(O$5>($G112+$D112),$F112-SUM($H112:N112),SYD($F112,0,$G112,O$5-$D112))","v":6.1497129519640847E-3},{"$f":"IF(P$5>($G112+$D112),$F112-SUM($H112:O112),SYD($F112,0,$G112,P$5-$D112))","v":5.6372368726337442E-3},{"$f":"IF(Q$5>($G112+$D112),$F112-SUM($H112:P112),SYD($F112,0,$G112,Q$5-$D112))","v":5.1247607933034038E-3},{"$f":"IF(R$5>($G112+$D112),$F112-SUM($H112:Q112),SYD($F112,0,$G112,R$5-$D112))","v":4.6122847139730642E-3},{"$f":"IF(S$5>($G112+$D112),$F112-SUM($H112:R112),SYD($F112,0,$G112,S$5-$D112))","v":4.0998086346427228E-3},{"$f":"IF(T$5>($G112+$D112),$F112-SUM($H112:S112),SYD($F112,0,$G112,T$5-$D112))","v":3.5873325553123828E-3},{"$f":"IF(U$5>($G112+$D112),$F112-SUM($H112:T112),SYD($F112,0,$G112,U$5-$D112))","v":3.0748564759820424E-3},{"$f":"IF(V$5>($G112+$D112),$F112-SUM($H112:U112),SYD($F112,0,$G112,V$5-$D112))","v":2.5623803966517019E-3},{"$f":"IF(W$5>($G112+$D112),$F112-SUM($H112:V112),SYD($F112,0,$G112,W$5-$D112))","v":2.0499043173213614E-3},{"$f":"IF(X$5>($G112+$D112),$F112-SUM($H112:W112),SYD($F112,0,$G112,X$5-$D112))","v":1.5374282379910212E-3},{"$f":"IF(Y$5>($G112+$D112),$F112-SUM($H112:X112),SYD($F112,0,$G112,Y$5-$D112))","v":1.0249521586606807E-3},{"$f":"IF(Z$5>($G112+$D112),$F112-SUM($H112:Y112),SYD($F112,0,$G112,Z$5-$D112))","v":5.1247607933034036E-4}]
[null,null,null,5,{"$f":"'Key inputs & assumptions'!$D$9-D113","v":14},{"$f":"OFFSET('PTRM input'!$G$281,0,D113-1)*(1+OFFSET(rvanilla01,0,D113-1))^0.5","v":6.2204750469040407E-2},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$14,E113),$F$14)","v":14},null,null,null,null,null,{"$f":"IF(M$5>($G113+$D113),$F113-SUM($H113:L113),SYD($F113,0,$G113,M$5-$D113))","v":8.2939667292053886E-3},{"$f":"IF(N$5>($G113+$D113),$F113-SUM($H113:M113),SYD($F113,0,$G113,N$5-$D113))","v":7.7015405342621456E-3},{"$f":"IF(O$5>($G113+$D113),$F113-SUM($H113:N113),SYD($F113,0,$G113,O$5-$D113))","v":7.1091143393189043E-3},{"$f":"IF(P$5>($G113+$D113),$F113-SUM($H113:O113),SYD($F113,0,$G113,P$5-$D113))","v":6.5166881443756612E-3},{"$f":"IF(Q$5>($G113+$D113),$F113-SUM($H113:P113),SYD($F113,0,$G113,Q$5-$D113))","v":5.9242619494324191E-3},{"$f":"IF(R$5>($G113+$D113),$F113-SUM($H113:Q113),SYD($F113,0,$G113,R$5-$D113))","v":5.3318357544891778E-3},{"$f":"IF(S$5>($G113+$D113),$F113-SUM($H113:R113),SYD($F113,0,$G113,S$5-$D113))","v":4.7394095595459356E-3},{"$f":"IF(T$5>($G113+$D113),$F113-SUM($H113:S113),SYD($F113,0,$G113,T$5-$D113))","v":4.1469833646026943E-3},{"$f":"IF(U$5>($G113+$D113),$F113-SUM($H113:T113),SYD($F113,0,$G113,U$5-$D113))","v":3.5545571696594521E-3},{"$f":"IF(V$5>($G113+$D113),$F113-SUM($H113:U113),SYD($F113,0,$G113,V$5-$D113))","v":2.9621309747162095E-3},{"$f":"IF(W$5>($G113+$D113),$F113-SUM($H113:V113),SYD($F113,0,$G113,W$5-$D113))","v":2.3697047797729678E-3},{"$f":"IF(X$5>($G113+$D113),$F113-SUM($H113:W113),SYD($F113,0,$G113,X$5-$D113))","v":1.7772785848297261E-3},{"$f":"IF(Y$5>($G113+$D113),$F113-SUM($H113:X113),SYD($F113,0,$G113,Y$5-$D113))","v":1.1848523898864839E-3},{"$f":"IF(Z$5>($G113+$D113),$F113-SUM($H113:Y113),SYD($F113,0,$G113,Z$5-$D113))","v":5.9242619494324195E-4}]
[null,null,null,{"$f":"D113+1","v":6},{"$f":"'Key inputs & assumptions'!$D$9-D114","v":13},{"$f":"OFFSET('PTRM input'!$G$281,0,D114-1)*(1+OFFSET(rvanilla01,0,D114-1))^0.5","v":0.10575530606817972},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$14,E114),$F$14)","v":13},null,null,null,null,null,null,{"$f":"IF(N$5>($G114+$D114),$F114-SUM($H114:M114),SYD($F114,0,$G114,N$5-$D114))","v":1.5107900866882816E-2},{"$f":"IF(O$5>($G114+$D114),$F114-SUM($H114:N114),SYD($F114,0,$G114,O$5-$D114))","v":1.394575464635337E-2},{"$f":"IF(P$5>($G114+$D114),$F114-SUM($H114:O114),SYD($F114,0,$G114,P$5-$D114))","v":1.2783608425823921E-2},{"$f":"IF(Q$5>($G114+$D114),$F114-SUM($H114:P114),SYD($F114,0,$G114,Q$5-$D114))","v":1.1621462205294473E-2},{"$f":"IF(R$5>($G114+$D114),$F114-SUM($H114:Q114),SYD($F114,0,$G114,R$5-$D114))","v":1.0459315984765027E-2},{"$f":"IF(S$5>($G114+$D114),$F114-SUM($H114:R114),SYD($F114,0,$G114,S$5-$D114))","v":9.2971697642355803E-3},{"$f":"IF(T$5>($G114+$D114),$F114-SUM($H114:S114),SYD($F114,0,$G114,T$5-$D114))","v":8.1350235437061321E-3},{"$f":"IF(U$5>($G114+$D114),$F114-SUM($H114:T114),SYD($F114,0,$G114,U$5-$D114))","v":6.9728773231766848E-3},{"$f":"IF(V$5>($G114+$D114),$F114-SUM($H114:U114),SYD($F114,0,$G114,V$5-$D114))","v":5.8107311026472366E-3},{"$f":"IF(W$5>($G114+$D114),$F114-SUM($H114:V114),SYD($F114,0,$G114,W$5-$D114))","v":4.6485848821177901E-3},{"$f":"IF(X$5>($G114+$D114),$F114-SUM($H114:W114),SYD($F114,0,$G114,X$5-$D114))","v":3.4864386615883424E-3},{"$f":"IF(Y$5>($G114+$D114),$F114-SUM($H114:X114),SYD($F114,0,$G114,Y$5-$D114))","v":2.3242924410588951E-3},{"$f":"IF(Z$5>($G114+$D114),$F114-SUM($H114:Y114),SYD($F114,0,$G114,Z$5-$D114))","v":1.1621462205294475E-3}]
[null,null,null,{"$f":"D114+1","v":7},{"$f":"'Key inputs & assumptions'!$D$9-D115","v":12},{"$f":"OFFSET('PTRM input'!$G$281,0,D115-1)*(1+OFFSET(rvanilla01,0,D115-1))^0.5","v":0.10417942413046109},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$14,E115),$F$14)","v":12},null,null,null,null,null,null,null,{"$f":"IF(O$5>($G115+$D115),$F115-SUM($H115:N115),SYD($F115,0,$G115,O$5-$D115))","v":1.602760371237863E-2},{"$f":"IF(P$5>($G115+$D115),$F115-SUM($H115:O115),SYD($F115,0,$G115,P$5-$D115))","v":1.4691970069680411E-2},{"$f":"IF(Q$5>($G115+$D115),$F115-SUM($H115:P115),SYD($F115,0,$G115,Q$5-$D115))","v":1.3356336426982191E-2},{"$f":"IF(R$5>($G115+$D115),$F115-SUM($H115:Q115),SYD($F115,0,$G115,R$5-$D115))","v":1.2020702784283972E-2},{"$f":"IF(S$5>($G115+$D115),$F115-SUM($H115:R115),SYD($F115,0,$G115,S$5-$D115))","v":1.0685069141585754E-2},{"$f":"IF(T$5>($G115+$D115),$F115-SUM($H115:S115),SYD($F115,0,$G115,T$5-$D115))","v":9.3494354988875334E-3},{"$f":"IF(U$5>($G115+$D115),$F115-SUM($H115:T115),SYD($F115,0,$G115,U$5-$D115))","v":8.0138018561893148E-3},{"$f":"IF(V$5>($G115+$D115),$F115-SUM($H115:U115),SYD($F115,0,$G115,V$5-$D115))","v":6.6781682134910954E-3},{"$f":"IF(W$5>($G115+$D115),$F115-SUM($H115:V115),SYD($F115,0,$G115,W$5-$D115))","v":5.3425345707928769E-3},{"$f":"IF(X$5>($G115+$D115),$F115-SUM($H115:W115),SYD($F115,0,$G115,X$5-$D115))","v":4.0069009280946574E-3},{"$f":"IF(Y$5>($G115+$D115),$F115-SUM($H115:X115),SYD($F115,0,$G115,Y$5-$D115))","v":2.6712672853964384E-3},{"$f":"IF(Z$5>($G115+$D115),$F115-SUM($H115:Y115),SYD($F115,0,$G115,Z$5-$D115))","v":1.3356336426982192E-3}]
[null,null,null,8,{"$f":"'Key inputs & assumptions'!$D$9-D116","v":11},{"$f":"OFFSET('PTRM input'!$G$281,0,D116-1)*(1+OFFSET(rvanilla01,0,D116-1))^0.5","v":0.10589927254428047},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$14,E116),$F$14)","v":11},null,null,null,null,null,null,null,null,{"$f":"IF(P$5>($G116+$D116),$F116-SUM($H116:O116),SYD($F116,0,$G116,P$5-$D116))","v":1.7649878757380076E-2},{"$f":"IF(Q$5>($G116+$D116),$F116-SUM($H116:P116),SYD($F116,0,$G116,Q$5-$D116))","v":1.6045344324890978E-2},{"$f":"IF(R$5>($G116+$D116),$F116-SUM($H116:Q116),SYD($F116,0,$G116,R$5-$D116))","v":1.4440809892401882E-2},{"$f":"IF(S$5>($G116+$D116),$F116-SUM($H116:R116),SYD($F116,0,$G116,S$5-$D116))","v":1.2836275459912784E-2},{"$f":"IF(T$5>($G116+$D116),$F116-SUM($H116:S116),SYD($F116,0,$G116,T$5-$D116))","v":1.1231741027423687E-2},{"$f":"IF(U$5>($G116+$D116),$F116-SUM($H116:T116),SYD($F116,0,$G116,U$5-$D116))","v":9.6272065949345887E-3},{"$f":"IF(V$5>($G116+$D116),$F116-SUM($H116:U116),SYD($F116,0,$G116,V$5-$D116))","v":8.0226721624454891E-3},{"$f":"IF(W$5>($G116+$D116),$F116-SUM($H116:V116),SYD($F116,0,$G116,W$5-$D116))","v":6.4181377299563922E-3},{"$f":"IF(X$5>($G116+$D116),$F116-SUM($H116:W116),SYD($F116,0,$G116,X$5-$D116))","v":4.8136032974672944E-3},{"$f":"IF(Y$5>($G116+$D116),$F116-SUM($H116:X116),SYD($F116,0,$G116,Y$5-$D116))","v":3.2090688649781961E-3},{"$f":"IF(Z$5>($G116+$D116),$F116-SUM($H116:Y116),SYD($F116,0,$G116,Z$5-$D116))","v":1.604534432489098E-3}]
[null,null,null,9,{"$f":"'Key inputs & assumptions'!$D$9-D117","v":10},{"$f":"OFFSET('PTRM input'!$G$281,0,D117-1)*(1+OFFSET(rvanilla01,0,D117-1))^0.5","v":0.10583644378404257},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$14,E117),$F$14)","v":10},null,null,null,null,null,null,null,null,null,{"$f":"IF(Q$5>($G117+$D117),$F117-SUM($H117:P117),SYD($F117,0,$G117,Q$5-$D117))","v":1.9242989778916832E-2},{"$f":"IF(R$5>($G117+$D117),$F117-SUM($H117:Q117),SYD($F117,0,$G117,R$5-$D117))","v":1.7318690801025147E-2},{"$f":"IF(S$5>($G117+$D117),$F117-SUM($H117:R117),SYD($F117,0,$G117,S$5-$D117))","v":1.5394391823133464E-2},{"$f":"IF(T$5>($G117+$D117),$F117-SUM($H117:S117),SYD($F117,0,$G117,T$5-$D117))","v":1.3470092845241782E-2},{"$f":"IF(U$5>($G117+$D117),$F117-SUM($H117:T117),SYD($F117,0,$G117,U$5-$D117))","v":1.1545793867350098E-2},{"$f":"IF(V$5>($G117+$D117),$F117-SUM($H117:U117),SYD($F117,0,$G117,V$5-$D117))","v":9.6214948894584162E-3},{"$f":"IF(W$5>($G117+$D117),$F117-SUM($H117:V117),SYD($F117,0,$G117,W$5-$D117))","v":7.6971959115667322E-3},{"$f":"IF(X$5>($G117+$D117),$F117-SUM($H117:W117),SYD($F117,0,$G117,X$5-$D117))","v":5.7728969336750492E-3},{"$f":"IF(Y$5>($G117+$D117),$F117-SUM($H117:X117),SYD($F117,0,$G117,Y$5-$D117))","v":3.8485979557833661E-3},{"$f":"IF(Z$5>($G117+$D117),$F117-SUM($H117:Y117),SYD($F117,0,$G117,Z$5-$D117))","v":1.9242989778916831E-3}]
[null,null,null,10,{"$f":"'Key inputs & assumptions'!$D$9-D118","v":9},{"$f":"OFFSET('PTRM input'!$G$281,0,D118-1)*(1+OFFSET(rvanilla01,0,D118-1))^0.5","v":0.10579295137977654},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$14,E118),$F$14)","v":9},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5>($G118+$D118),$F118-SUM($H118:Q118),SYD($F118,0,$G118,R$5-$D118))","v":2.1158590275955309E-2},{"$f":"IF(S$5>($G118+$D118),$F118-SUM($H118:R118),SYD($F118,0,$G118,S$5-$D118))","v":1.8807635800849161E-2},{"$f":"IF(T$5>($G118+$D118),$F118-SUM($H118:S118),SYD($F118,0,$G118,T$5-$D118))","v":1.6456681325743017E-2},{"$f":"IF(U$5>($G118+$D118),$F118-SUM($H118:T118),SYD($F118,0,$G118,U$5-$D118))","v":1.4105726850636872E-2},{"$f":"IF(V$5>($G118+$D118),$F118-SUM($H118:U118),SYD($F118,0,$G118,V$5-$D118))","v":1.1754772375530726E-2},{"$f":"IF(W$5>($G118+$D118),$F118-SUM($H118:V118),SYD($F118,0,$G118,W$5-$D118))","v":9.4038179004245805E-3},{"$f":"IF(X$5>($G118+$D118),$F118-SUM($H118:W118),SYD($F118,0,$G118,X$5-$D118))","v":7.0528634253184362E-3},{"$f":"IF(Y$5>($G118+$D118),$F118-SUM($H118:X118),SYD($F118,0,$G118,Y$5-$D118))","v":4.7019089502122902E-3},{"$f":"IF(Z$5>($G118+$D118),$F118-SUM($H118:Y118),SYD($F118,0,$G118,Z$5-$D118))","v":2.3509544751061451E-3}]
[null,null,null,11,{"$f":"'Key inputs & assumptions'!$D$9-D119","v":8},{"$f":"OFFSET('PTRM input'!$G$281,0,D119-1)*(1+OFFSET(rvanilla01,0,D119-1))^0.5","v":0.1057206617986608},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$14,E119),$F$14)","v":8},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S$5>($G119+$D119),$F119-SUM($H119:R119),SYD($F119,0,$G119,S$5-$D119))","v":2.34934803997024E-2},{"$f":"IF(T$5>($G119+$D119),$F119-SUM($H119:S119),SYD($F119,0,$G119,T$5-$D119))","v":2.0556795349739601E-2},{"$f":"IF(U$5>($G119+$D119),$F119-SUM($H119:T119),SYD($F119,0,$G119,U$5-$D119))","v":1.7620110299776798E-2},{"$f":"IF(V$5>($G119+$D119),$F119-SUM($H119:U119),SYD($F119,0,$G119,V$5-$D119))","v":1.4683425249813999E-2},{"$f":"IF(W$5>($G119+$D119),$F119-SUM($H119:V119),SYD($F119,0,$G119,W$5-$D119))","v":1.17467401998512E-2},{"$f":"IF(X$5>($G119+$D119),$F119-SUM($H119:W119),SYD($F119,0,$G119,X$5-$D119))","v":8.8100551498883992E-3},{"$f":"IF(Y$5>($G119+$D119),$F119-SUM($H119:X119),SYD($F119,0,$G119,Y$5-$D119))","v":5.8733700999256001E-3},{"$f":"IF(Z$5>($G119+$D119),$F119-SUM($H119:Y119),SYD($F119,0,$G119,Z$5-$D119))","v":2.9366850499628E-3}]
[null,null,null,12,{"$f":"'Key inputs & assumptions'!$D$9-D120","v":7},{"$f":"OFFSET('PTRM input'!$G$281,0,D120-1)*(1+OFFSET(rvanilla01,0,D120-1))^0.5","v":0.10569453991773366},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$14,E120),$F$14)","v":7},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T$5>($G120+$D120),$F120-SUM($H120:S120),SYD($F120,0,$G120,T$5-$D120))","v":2.6423634979433414E-2},{"$f":"IF(U$5>($G120+$D120),$F120-SUM($H120:T120),SYD($F120,0,$G120,U$5-$D120))","v":2.2648829982371499E-2},{"$f":"IF(V$5>($G120+$D120),$F120-SUM($H120:U120),SYD($F120,0,$G120,V$5-$D120))","v":1.887402498530958E-2},{"$f":"IF(W$5>($G120+$D120),$F120-SUM($H120:V120),SYD($F120,0,$G120,W$5-$D120))","v":1.5099219988247665E-2},{"$f":"IF(X$5>($G120+$D120),$F120-SUM($H120:W120),SYD($F120,0,$G120,X$5-$D120))","v":1.1324414991185749E-2},{"$f":"IF(Y$5>($G120+$D120),$F120-SUM($H120:X120),SYD($F120,0,$G120,Y$5-$D120))","v":7.5496099941238324E-3},{"$f":"IF(Z$5>($G120+$D120),$F120-SUM($H120:Y120),SYD($F120,0,$G120,Z$5-$D120))","v":3.7748049970619162E-3}]
[null,null,null,13,{"$f":"'Key inputs & assumptions'!$D$9-D121","v":6},{"$f":"OFFSET('PTRM input'!$G$281,0,D121-1)*(1+OFFSET(rvanilla01,0,D121-1))^0.5","v":0.10567712174325045},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$14,E121),$F$14)","v":6},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$5>($G121+$D121),$F121-SUM($H121:T121),SYD($F121,0,$G121,U$5-$D121))","v":3.0193463355214414E-2},{"$f":"IF(V$5>($G121+$D121),$F121-SUM($H121:U121),SYD($F121,0,$G121,V$5-$D121))","v":2.5161219462678675E-2},{"$f":"IF(W$5>($G121+$D121),$F121-SUM($H121:V121),SYD($F121,0,$G121,W$5-$D121))","v":2.0128975570142944E-2},{"$f":"IF(X$5>($G121+$D121),$F121-SUM($H121:W121),SYD($F121,0,$G121,X$5-$D121))","v":1.5096731677607207E-2},{"$f":"IF(Y$5>($G121+$D121),$F121-SUM($H121:X121),SYD($F121,0,$G121,Y$5-$D121))","v":1.0064487785071472E-2},{"$f":"IF(Z$5>($G121+$D121),$F121-SUM($H121:Y121),SYD($F121,0,$G121,Z$5-$D121))","v":5.0322438925357359E-3}]
[null,null,null,14,{"$f":"'Key inputs & assumptions'!$D$9-D122","v":5},{"$f":"OFFSET('PTRM input'!$G$281,0,D122-1)*(1+OFFSET(rvanilla01,0,D122-1))^0.5","v":0.10566841157931715},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$14,E122),$F$14)","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$5>($G122+$D122),$F122-SUM($H122:U122),SYD($F122,0,$G122,V$5-$D122))","v":3.5222803859772382E-2},{"$f":"IF(W$5>($G122+$D122),$F122-SUM($H122:V122),SYD($F122,0,$G122,W$5-$D122))","v":2.8178243087817908E-2},{"$f":"IF(X$5>($G122+$D122),$F122-SUM($H122:W122),SYD($F122,0,$G122,X$5-$D122))","v":2.113368231586343E-2},{"$f":"IF(Y$5>($G122+$D122),$F122-SUM($H122:X122),SYD($F122,0,$G122,Y$5-$D122))","v":1.4089121543908954E-2},{"$f":"IF(Z$5>($G122+$D122),$F122-SUM($H122:Y122),SYD($F122,0,$G122,Z$5-$D122))","v":7.044560771954477E-3}]
[null,null,null,15,{"$f":"'Key inputs & assumptions'!$D$9-D123","v":4},{"$f":"OFFSET('PTRM input'!$G$281,0,D123-1)*(1+OFFSET(rvanilla01,0,D123-1))^0.5","v":0.10566841157931715},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$14,E123),$F$14)","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W$5>($G123+$D123),$F123-SUM($H123:V123),SYD($F123,0,$G123,W$5-$D123))","v":4.226736463172686E-2},{"$f":"IF(X$5>($G123+$D123),$F123-SUM($H123:W123),SYD($F123,0,$G123,X$5-$D123))","v":3.1700523473795143E-2},{"$f":"IF(Y$5>($G123+$D123),$F123-SUM($H123:X123),SYD($F123,0,$G123,Y$5-$D123))","v":2.113368231586343E-2},{"$f":"IF(Z$5>($G123+$D123),$F123-SUM($H123:Y123),SYD($F123,0,$G123,Z$5-$D123))","v":1.0566841157931715E-2}]
[null,null,null,16,{"$f":"'Key inputs & assumptions'!$D$9-D124","v":3},{"$f":"OFFSET('PTRM input'!$G$281,0,D124-1)*(1+OFFSET(rvanilla01,0,D124-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$14,E124),$F$14)","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$5>($G124+$D124),$F124-SUM($H124:W124),SYD($F124,0,$G124,X$5-$D124))","v":0},{"$f":"IF(Y$5>($G124+$D124),$F124-SUM($H124:X124),SYD($F124,0,$G124,Y$5-$D124))","v":0},{"$f":"IF(Z$5>($G124+$D124),$F124-SUM($H124:Y124),SYD($F124,0,$G124,Z$5-$D124))","v":0}]
[null,null,null,17,{"$f":"'Key inputs & assumptions'!$D$9-D125","v":2},{"$f":"OFFSET('PTRM input'!$G$281,0,D125-1)*(1+OFFSET(rvanilla01,0,D125-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$14,E125),$F$14)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$5>($G125+$D125),$F125-SUM($H125:X125),SYD($F125,0,$G125,Y$5-$D125))","v":0},{"$f":"IF(Z$5>($G125+$D125),$F125-SUM($H125:Y125),SYD($F125,0,$G125,Z$5-$D125))","v":0}]
[null,null,null,18,{"$f":"'Key inputs & assumptions'!$D$9-D126","v":1},{"$f":"OFFSET('PTRM input'!$G$281,0,D126-1)*(1+OFFSET(rvanilla01,0,D126-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$14,E126),$F$14)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z$5>($G126+$D126),$F126-SUM($H126:Y126),SYD($F126,0,$G126,Z$5-$D126))","v":0}]
[null,null,null,19,{"$f":"'Key inputs & assumptions'!$D$9-D127","v":0},{"$f":"OFFSET('PTRM input'!$G$281,0,D127-1)*(1+OFFSET(rvanilla01,0,D127-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$14,E127),$F$14)","v":0}]
[]
[null,null,{"$f":"C15","v":"Contract meters"},1,{"$f":"'Key inputs & assumptions'!$D$9-D129","v":18},{"$f":"'PTRM input'!G282*(1+rvanilla01)^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$15,E129),$F$15)","v":15},null,{"$f":"IF(I$5>($G129+$D129),$F129-SUM($H129:H129),SYD($F129,0,$G129,I$5-$D129))","v":0},{"$f":"IF(J$5>($G129+$D129),$F129-SUM($H129:I129),SYD($F129,0,$G129,J$5-$D129))","v":0},{"$f":"IF(K$5>($G129+$D129),$F129-SUM($H129:J129),SYD($F129,0,$G129,K$5-$D129))","v":0},{"$f":"IF(L$5>($G129+$D129),$F129-SUM($H129:K129),SYD($F129,0,$G129,L$5-$D129))","v":0},{"$f":"IF(M$5>($G129+$D129),$F129-SUM($H129:L129),SYD($F129,0,$G129,M$5-$D129))","v":0},{"$f":"IF(N$5>($G129+$D129),$F129-SUM($H129:M129),SYD($F129,0,$G129,N$5-$D129))","v":0},{"$f":"IF(O$5>($G129+$D129),$F129-SUM($H129:N129),SYD($F129,0,$G129,O$5-$D129))","v":0},{"$f":"IF(P$5>($G129+$D129),$F129-SUM($H129:O129),SYD($F129,0,$G129,P$5-$D129))","v":0},{"$f":"IF(Q$5>($G129+$D129),$F129-SUM($H129:P129),SYD($F129,0,$G129,Q$5-$D129))","v":0},{"$f":"IF(R$5>($G129+$D129),$F129-SUM($H129:Q129),SYD($F129,0,$G129,R$5-$D129))","v":0},{"$f":"IF(S$5>($G129+$D129),$F129-SUM($H129:R129),SYD($F129,0,$G129,S$5-$D129))","v":0},{"$f":"IF(T$5>($G129+$D129),$F129-SUM($H129:S129),SYD($F129,0,$G129,T$5-$D129))","v":0},{"$f":"IF(U$5>($G129+$D129),$F129-SUM($H129:T129),SYD($F129,0,$G129,U$5-$D129))","v":0},{"$f":"IF(V$5>($G129+$D129),$F129-SUM($H129:U129),SYD($F129,0,$G129,V$5-$D129))","v":0},{"$f":"IF(W$5>($G129+$D129),$F129-SUM($H129:V129),SYD($F129,0,$G129,W$5-$D129))","v":0},{"$f":"IF(X$5>($G129+$D129),$F129-SUM($H129:W129),SYD($F129,0,$G129,X$5-$D129))","v":0},{"$f":"IF(Y$5>($G129+$D129),$F129-SUM($H129:X129),SYD($F129,0,$G129,Y$5-$D129))","v":0},{"$f":"IF(Z$5>($G129+$D129),$F129-SUM($H129:Y129),SYD($F129,0,$G129,Z$5-$D129))","v":0}]
[null,null,null,2,{"$f":"'Key inputs & assumptions'!$D$9-D130","v":17},{"$f":"OFFSET('PTRM input'!$G$282,0,D130-1)*(1+OFFSET(rvanilla01,0,D130-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$15,E130),$F$15)","v":15},null,null,{"$f":"IF(J$5>($G130+$D130),$F130-SUM($H130:I130),SYD($F130,0,$G130,J$5-$D130))","v":0},{"$f":"IF(K$5>($G130+$D130),$F130-SUM($H130:J130),SYD($F130,0,$G130,K$5-$D130))","v":0},{"$f":"IF(L$5>($G130+$D130),$F130-SUM($H130:K130),SYD($F130,0,$G130,L$5-$D130))","v":0},{"$f":"IF(M$5>($G130+$D130),$F130-SUM($H130:L130),SYD($F130,0,$G130,M$5-$D130))","v":0},{"$f":"IF(N$5>($G130+$D130),$F130-SUM($H130:M130),SYD($F130,0,$G130,N$5-$D130))","v":0},{"$f":"IF(O$5>($G130+$D130),$F130-SUM($H130:N130),SYD($F130,0,$G130,O$5-$D130))","v":0},{"$f":"IF(P$5>($G130+$D130),$F130-SUM($H130:O130),SYD($F130,0,$G130,P$5-$D130))","v":0},{"$f":"IF(Q$5>($G130+$D130),$F130-SUM($H130:P130),SYD($F130,0,$G130,Q$5-$D130))","v":0},{"$f":"IF(R$5>($G130+$D130),$F130-SUM($H130:Q130),SYD($F130,0,$G130,R$5-$D130))","v":0},{"$f":"IF(S$5>($G130+$D130),$F130-SUM($H130:R130),SYD($F130,0,$G130,S$5-$D130))","v":0},{"$f":"IF(T$5>($G130+$D130),$F130-SUM($H130:S130),SYD($F130,0,$G130,T$5-$D130))","v":0},{"$f":"IF(U$5>($G130+$D130),$F130-SUM($H130:T130),SYD($F130,0,$G130,U$5-$D130))","v":0},{"$f":"IF(V$5>($G130+$D130),$F130-SUM($H130:U130),SYD($F130,0,$G130,V$5-$D130))","v":0},{"$f":"IF(W$5>($G130+$D130),$F130-SUM($H130:V130),SYD($F130,0,$G130,W$5-$D130))","v":0},{"$f":"IF(X$5>($G130+$D130),$F130-SUM($H130:W130),SYD($F130,0,$G130,X$5-$D130))","v":0},{"$f":"IF(Y$5>($G130+$D130),$F130-SUM($H130:X130),SYD($F130,0,$G130,Y$5-$D130))","v":0},{"$f":"IF(Z$5>($G130+$D130),$F130-SUM($H130:Y130),SYD($F130,0,$G130,Z$5-$D130))","v":0}]
[null,null,null,3,{"$f":"'Key inputs & assumptions'!$D$9-D131","v":16},{"$f":"OFFSET('PTRM input'!$G$282,0,D131-1)*(1+OFFSET(rvanilla01,0,D131-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$15,E131),$F$15)","v":15},null,null,null,{"$f":"IF(K$5>($G131+$D131),$F131-SUM($H131:J131),SYD($F131,0,$G131,K$5-$D131))","v":0},{"$f":"IF(L$5>($G131+$D131),$F131-SUM($H131:K131),SYD($F131,0,$G131,L$5-$D131))","v":0},{"$f":"IF(M$5>($G131+$D131),$F131-SUM($H131:L131),SYD($F131,0,$G131,M$5-$D131))","v":0},{"$f":"IF(N$5>($G131+$D131),$F131-SUM($H131:M131),SYD($F131,0,$G131,N$5-$D131))","v":0},{"$f":"IF(O$5>($G131+$D131),$F131-SUM($H131:N131),SYD($F131,0,$G131,O$5-$D131))","v":0},{"$f":"IF(P$5>($G131+$D131),$F131-SUM($H131:O131),SYD($F131,0,$G131,P$5-$D131))","v":0},{"$f":"IF(Q$5>($G131+$D131),$F131-SUM($H131:P131),SYD($F131,0,$G131,Q$5-$D131))","v":0},{"$f":"IF(R$5>($G131+$D131),$F131-SUM($H131:Q131),SYD($F131,0,$G131,R$5-$D131))","v":0},{"$f":"IF(S$5>($G131+$D131),$F131-SUM($H131:R131),SYD($F131,0,$G131,S$5-$D131))","v":0},{"$f":"IF(T$5>($G131+$D131),$F131-SUM($H131:S131),SYD($F131,0,$G131,T$5-$D131))","v":0},{"$f":"IF(U$5>($G131+$D131),$F131-SUM($H131:T131),SYD($F131,0,$G131,U$5-$D131))","v":0},{"$f":"IF(V$5>($G131+$D131),$F131-SUM($H131:U131),SYD($F131,0,$G131,V$5-$D131))","v":0},{"$f":"IF(W$5>($G131+$D131),$F131-SUM($H131:V131),SYD($F131,0,$G131,W$5-$D131))","v":0},{"$f":"IF(X$5>($G131+$D131),$F131-SUM($H131:W131),SYD($F131,0,$G131,X$5-$D131))","v":0},{"$f":"IF(Y$5>($G131+$D131),$F131-SUM($H131:X131),SYD($F131,0,$G131,Y$5-$D131))","v":0},{"$f":"IF(Z$5>($G131+$D131),$F131-SUM($H131:Y131),SYD($F131,0,$G131,Z$5-$D131))","v":0}]
[null,null,null,4,{"$f":"'Key inputs & assumptions'!$D$9-D132","v":15},{"$f":"OFFSET('PTRM input'!$G$282,0,D132-1)*(1+OFFSET(rvanilla01,0,D132-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$15,E132),$F$15)","v":15},null,null,null,null,{"$f":"IF(L$5>($G132+$D132),$F132-SUM($H132:K132),SYD($F132,0,$G132,L$5-$D132))","v":0},{"$f":"IF(M$5>($G132+$D132),$F132-SUM($H132:L132),SYD($F132,0,$G132,M$5-$D132))","v":0},{"$f":"IF(N$5>($G132+$D132),$F132-SUM($H132:M132),SYD($F132,0,$G132,N$5-$D132))","v":0},{"$f":"IF(O$5>($G132+$D132),$F132-SUM($H132:N132),SYD($F132,0,$G132,O$5-$D132))","v":0},{"$f":"IF(P$5>($G132+$D132),$F132-SUM($H132:O132),SYD($F132,0,$G132,P$5-$D132))","v":0},{"$f":"IF(Q$5>($G132+$D132),$F132-SUM($H132:P132),SYD($F132,0,$G132,Q$5-$D132))","v":0},{"$f":"IF(R$5>($G132+$D132),$F132-SUM($H132:Q132),SYD($F132,0,$G132,R$5-$D132))","v":0},{"$f":"IF(S$5>($G132+$D132),$F132-SUM($H132:R132),SYD($F132,0,$G132,S$5-$D132))","v":0},{"$f":"IF(T$5>($G132+$D132),$F132-SUM($H132:S132),SYD($F132,0,$G132,T$5-$D132))","v":0},{"$f":"IF(U$5>($G132+$D132),$F132-SUM($H132:T132),SYD($F132,0,$G132,U$5-$D132))","v":0},{"$f":"IF(V$5>($G132+$D132),$F132-SUM($H132:U132),SYD($F132,0,$G132,V$5-$D132))","v":0},{"$f":"IF(W$5>($G132+$D132),$F132-SUM($H132:V132),SYD($F132,0,$G132,W$5-$D132))","v":0},{"$f":"IF(X$5>($G132+$D132),$F132-SUM($H132:W132),SYD($F132,0,$G132,X$5-$D132))","v":0},{"$f":"IF(Y$5>($G132+$D132),$F132-SUM($H132:X132),SYD($F132,0,$G132,Y$5-$D132))","v":0},{"$f":"IF(Z$5>($G132+$D132),$F132-SUM($H132:Y132),SYD($F132,0,$G132,Z$5-$D132))","v":0}]
[null,null,null,5,{"$f":"'Key inputs & assumptions'!$D$9-D133","v":14},{"$f":"OFFSET('PTRM input'!$G$282,0,D133-1)*(1+OFFSET(rvanilla01,0,D133-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$15,E133),$F$15)","v":14},null,null,null,null,null,{"$f":"IF(M$5>($G133+$D133),$F133-SUM($H133:L133),SYD($F133,0,$G133,M$5-$D133))","v":0},{"$f":"IF(N$5>($G133+$D133),$F133-SUM($H133:M133),SYD($F133,0,$G133,N$5-$D133))","v":0},{"$f":"IF(O$5>($G133+$D133),$F133-SUM($H133:N133),SYD($F133,0,$G133,O$5-$D133))","v":0},{"$f":"IF(P$5>($G133+$D133),$F133-SUM($H133:O133),SYD($F133,0,$G133,P$5-$D133))","v":0},{"$f":"IF(Q$5>($G133+$D133),$F133-SUM($H133:P133),SYD($F133,0,$G133,Q$5-$D133))","v":0},{"$f":"IF(R$5>($G133+$D133),$F133-SUM($H133:Q133),SYD($F133,0,$G133,R$5-$D133))","v":0},{"$f":"IF(S$5>($G133+$D133),$F133-SUM($H133:R133),SYD($F133,0,$G133,S$5-$D133))","v":0},{"$f":"IF(T$5>($G133+$D133),$F133-SUM($H133:S133),SYD($F133,0,$G133,T$5-$D133))","v":0},{"$f":"IF(U$5>($G133+$D133),$F133-SUM($H133:T133),SYD($F133,0,$G133,U$5-$D133))","v":0},{"$f":"IF(V$5>($G133+$D133),$F133-SUM($H133:U133),SYD($F133,0,$G133,V$5-$D133))","v":0},{"$f":"IF(W$5>($G133+$D133),$F133-SUM($H133:V133),SYD($F133,0,$G133,W$5-$D133))","v":0},{"$f":"IF(X$5>($G133+$D133),$F133-SUM($H133:W133),SYD($F133,0,$G133,X$5-$D133))","v":0},{"$f":"IF(Y$5>($G133+$D133),$F133-SUM($H133:X133),SYD($F133,0,$G133,Y$5-$D133))","v":0},{"$f":"IF(Z$5>($G133+$D133),$F133-SUM($H133:Y133),SYD($F133,0,$G133,Z$5-$D133))","v":0}]
[null,null,null,{"$f":"D133+1","v":6},{"$f":"'Key inputs & assumptions'!$D$9-D134","v":13},{"$f":"OFFSET('PTRM input'!$G$282,0,D134-1)*(1+OFFSET(rvanilla01,0,D134-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$15,E134),$F$15)","v":13},null,null,null,null,null,null,{"$f":"IF(N$5>($G134+$D134),$F134-SUM($H134:M134),SYD($F134,0,$G134,N$5-$D134))","v":0},{"$f":"IF(O$5>($G134+$D134),$F134-SUM($H134:N134),SYD($F134,0,$G134,O$5-$D134))","v":0},{"$f":"IF(P$5>($G134+$D134),$F134-SUM($H134:O134),SYD($F134,0,$G134,P$5-$D134))","v":0},{"$f":"IF(Q$5>($G134+$D134),$F134-SUM($H134:P134),SYD($F134,0,$G134,Q$5-$D134))","v":0},{"$f":"IF(R$5>($G134+$D134),$F134-SUM($H134:Q134),SYD($F134,0,$G134,R$5-$D134))","v":0},{"$f":"IF(S$5>($G134+$D134),$F134-SUM($H134:R134),SYD($F134,0,$G134,S$5-$D134))","v":0},{"$f":"IF(T$5>($G134+$D134),$F134-SUM($H134:S134),SYD($F134,0,$G134,T$5-$D134))","v":0},{"$f":"IF(U$5>($G134+$D134),$F134-SUM($H134:T134),SYD($F134,0,$G134,U$5-$D134))","v":0},{"$f":"IF(V$5>($G134+$D134),$F134-SUM($H134:U134),SYD($F134,0,$G134,V$5-$D134))","v":0},{"$f":"IF(W$5>($G134+$D134),$F134-SUM($H134:V134),SYD($F134,0,$G134,W$5-$D134))","v":0},{"$f":"IF(X$5>($G134+$D134),$F134-SUM($H134:W134),SYD($F134,0,$G134,X$5-$D134))","v":0},{"$f":"IF(Y$5>($G134+$D134),$F134-SUM($H134:X134),SYD($F134,0,$G134,Y$5-$D134))","v":0},{"$f":"IF(Z$5>($G134+$D134),$F134-SUM($H134:Y134),SYD($F134,0,$G134,Z$5-$D134))","v":0}]
[null,null,null,{"$f":"D134+1","v":7},{"$f":"'Key inputs & assumptions'!$D$9-D135","v":12},{"$f":"OFFSET('PTRM input'!$G$282,0,D135-1)*(1+OFFSET(rvanilla01,0,D135-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$15,E135),$F$15)","v":12},null,null,null,null,null,null,null,{"$f":"IF(O$5>($G135+$D135),$F135-SUM($H135:N135),SYD($F135,0,$G135,O$5-$D135))","v":0},{"$f":"IF(P$5>($G135+$D135),$F135-SUM($H135:O135),SYD($F135,0,$G135,P$5-$D135))","v":0},{"$f":"IF(Q$5>($G135+$D135),$F135-SUM($H135:P135),SYD($F135,0,$G135,Q$5-$D135))","v":0},{"$f":"IF(R$5>($G135+$D135),$F135-SUM($H135:Q135),SYD($F135,0,$G135,R$5-$D135))","v":0},{"$f":"IF(S$5>($G135+$D135),$F135-SUM($H135:R135),SYD($F135,0,$G135,S$5-$D135))","v":0},{"$f":"IF(T$5>($G135+$D135),$F135-SUM($H135:S135),SYD($F135,0,$G135,T$5-$D135))","v":0},{"$f":"IF(U$5>($G135+$D135),$F135-SUM($H135:T135),SYD($F135,0,$G135,U$5-$D135))","v":0},{"$f":"IF(V$5>($G135+$D135),$F135-SUM($H135:U135),SYD($F135,0,$G135,V$5-$D135))","v":0},{"$f":"IF(W$5>($G135+$D135),$F135-SUM($H135:V135),SYD($F135,0,$G135,W$5-$D135))","v":0},{"$f":"IF(X$5>($G135+$D135),$F135-SUM($H135:W135),SYD($F135,0,$G135,X$5-$D135))","v":0},{"$f":"IF(Y$5>($G135+$D135),$F135-SUM($H135:X135),SYD($F135,0,$G135,Y$5-$D135))","v":0},{"$f":"IF(Z$5>($G135+$D135),$F135-SUM($H135:Y135),SYD($F135,0,$G135,Z$5-$D135))","v":0}]
[null,null,null,8,{"$f":"'Key inputs & assumptions'!$D$9-D136","v":11},{"$f":"OFFSET('PTRM input'!$G$282,0,D136-1)*(1+OFFSET(rvanilla01,0,D136-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$15,E136),$F$15)","v":11},null,null,null,null,null,null,null,null,{"$f":"IF(P$5>($G136+$D136),$F136-SUM($H136:O136),SYD($F136,0,$G136,P$5-$D136))","v":0},{"$f":"IF(Q$5>($G136+$D136),$F136-SUM($H136:P136),SYD($F136,0,$G136,Q$5-$D136))","v":0},{"$f":"IF(R$5>($G136+$D136),$F136-SUM($H136:Q136),SYD($F136,0,$G136,R$5-$D136))","v":0},{"$f":"IF(S$5>($G136+$D136),$F136-SUM($H136:R136),SYD($F136,0,$G136,S$5-$D136))","v":0},{"$f":"IF(T$5>($G136+$D136),$F136-SUM($H136:S136),SYD($F136,0,$G136,T$5-$D136))","v":0},{"$f":"IF(U$5>($G136+$D136),$F136-SUM($H136:T136),SYD($F136,0,$G136,U$5-$D136))","v":0},{"$f":"IF(V$5>($G136+$D136),$F136-SUM($H136:U136),SYD($F136,0,$G136,V$5-$D136))","v":0},{"$f":"IF(W$5>($G136+$D136),$F136-SUM($H136:V136),SYD($F136,0,$G136,W$5-$D136))","v":0},{"$f":"IF(X$5>($G136+$D136),$F136-SUM($H136:W136),SYD($F136,0,$G136,X$5-$D136))","v":0},{"$f":"IF(Y$5>($G136+$D136),$F136-SUM($H136:X136),SYD($F136,0,$G136,Y$5-$D136))","v":0},{"$f":"IF(Z$5>($G136+$D136),$F136-SUM($H136:Y136),SYD($F136,0,$G136,Z$5-$D136))","v":0}]
[null,null,null,9,{"$f":"'Key inputs & assumptions'!$D$9-D137","v":10},{"$f":"OFFSET('PTRM input'!$G$282,0,D137-1)*(1+OFFSET(rvanilla01,0,D137-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$15,E137),$F$15)","v":10},null,null,null,null,null,null,null,null,null,{"$f":"IF(Q$5>($G137+$D137),$F137-SUM($H137:P137),SYD($F137,0,$G137,Q$5-$D137))","v":0},{"$f":"IF(R$5>($G137+$D137),$F137-SUM($H137:Q137),SYD($F137,0,$G137,R$5-$D137))","v":0},{"$f":"IF(S$5>($G137+$D137),$F137-SUM($H137:R137),SYD($F137,0,$G137,S$5-$D137))","v":0},{"$f":"IF(T$5>($G137+$D137),$F137-SUM($H137:S137),SYD($F137,0,$G137,T$5-$D137))","v":0},{"$f":"IF(U$5>($G137+$D137),$F137-SUM($H137:T137),SYD($F137,0,$G137,U$5-$D137))","v":0},{"$f":"IF(V$5>($G137+$D137),$F137-SUM($H137:U137),SYD($F137,0,$G137,V$5-$D137))","v":0},{"$f":"IF(W$5>($G137+$D137),$F137-SUM($H137:V137),SYD($F137,0,$G137,W$5-$D137))","v":0},{"$f":"IF(X$5>($G137+$D137),$F137-SUM($H137:W137),SYD($F137,0,$G137,X$5-$D137))","v":0},{"$f":"IF(Y$5>($G137+$D137),$F137-SUM($H137:X137),SYD($F137,0,$G137,Y$5-$D137))","v":0},{"$f":"IF(Z$5>($G137+$D137),$F137-SUM($H137:Y137),SYD($F137,0,$G137,Z$5-$D137))","v":0}]
[null,null,null,10,{"$f":"'Key inputs & assumptions'!$D$9-D138","v":9},{"$f":"OFFSET('PTRM input'!$G$282,0,D138-1)*(1+OFFSET(rvanilla01,0,D138-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$15,E138),$F$15)","v":9},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5>($G138+$D138),$F138-SUM($H138:Q138),SYD($F138,0,$G138,R$5-$D138))","v":0},{"$f":"IF(S$5>($G138+$D138),$F138-SUM($H138:R138),SYD($F138,0,$G138,S$5-$D138))","v":0},{"$f":"IF(T$5>($G138+$D138),$F138-SUM($H138:S138),SYD($F138,0,$G138,T$5-$D138))","v":0},{"$f":"IF(U$5>($G138+$D138),$F138-SUM($H138:T138),SYD($F138,0,$G138,U$5-$D138))","v":0},{"$f":"IF(V$5>($G138+$D138),$F138-SUM($H138:U138),SYD($F138,0,$G138,V$5-$D138))","v":0},{"$f":"IF(W$5>($G138+$D138),$F138-SUM($H138:V138),SYD($F138,0,$G138,W$5-$D138))","v":0},{"$f":"IF(X$5>($G138+$D138),$F138-SUM($H138:W138),SYD($F138,0,$G138,X$5-$D138))","v":0},{"$f":"IF(Y$5>($G138+$D138),$F138-SUM($H138:X138),SYD($F138,0,$G138,Y$5-$D138))","v":0},{"$f":"IF(Z$5>($G138+$D138),$F138-SUM($H138:Y138),SYD($F138,0,$G138,Z$5-$D138))","v":0}]
[null,null,null,11,{"$f":"'Key inputs & assumptions'!$D$9-D139","v":8},{"$f":"OFFSET('PTRM input'!$G$282,0,D139-1)*(1+OFFSET(rvanilla01,0,D139-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$15,E139),$F$15)","v":8},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S$5>($G139+$D139),$F139-SUM($H139:R139),SYD($F139,0,$G139,S$5-$D139))","v":0},{"$f":"IF(T$5>($G139+$D139),$F139-SUM($H139:S139),SYD($F139,0,$G139,T$5-$D139))","v":0},{"$f":"IF(U$5>($G139+$D139),$F139-SUM($H139:T139),SYD($F139,0,$G139,U$5-$D139))","v":0},{"$f":"IF(V$5>($G139+$D139),$F139-SUM($H139:U139),SYD($F139,0,$G139,V$5-$D139))","v":0},{"$f":"IF(W$5>($G139+$D139),$F139-SUM($H139:V139),SYD($F139,0,$G139,W$5-$D139))","v":0},{"$f":"IF(X$5>($G139+$D139),$F139-SUM($H139:W139),SYD($F139,0,$G139,X$5-$D139))","v":0},{"$f":"IF(Y$5>($G139+$D139),$F139-SUM($H139:X139),SYD($F139,0,$G139,Y$5-$D139))","v":0},{"$f":"IF(Z$5>($G139+$D139),$F139-SUM($H139:Y139),SYD($F139,0,$G139,Z$5-$D139))","v":0}]
[null,null,null,12,{"$f":"'Key inputs & assumptions'!$D$9-D140","v":7},{"$f":"OFFSET('PTRM input'!$G$282,0,D140-1)*(1+OFFSET(rvanilla01,0,D140-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$15,E140),$F$15)","v":7},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T$5>($G140+$D140),$F140-SUM($H140:S140),SYD($F140,0,$G140,T$5-$D140))","v":0},{"$f":"IF(U$5>($G140+$D140),$F140-SUM($H140:T140),SYD($F140,0,$G140,U$5-$D140))","v":0},{"$f":"IF(V$5>($G140+$D140),$F140-SUM($H140:U140),SYD($F140,0,$G140,V$5-$D140))","v":0},{"$f":"IF(W$5>($G140+$D140),$F140-SUM($H140:V140),SYD($F140,0,$G140,W$5-$D140))","v":0},{"$f":"IF(X$5>($G140+$D140),$F140-SUM($H140:W140),SYD($F140,0,$G140,X$5-$D140))","v":0},{"$f":"IF(Y$5>($G140+$D140),$F140-SUM($H140:X140),SYD($F140,0,$G140,Y$5-$D140))","v":0},{"$f":"IF(Z$5>($G140+$D140),$F140-SUM($H140:Y140),SYD($F140,0,$G140,Z$5-$D140))","v":0}]
[null,null,null,13,{"$f":"'Key inputs & assumptions'!$D$9-D141","v":6},{"$f":"OFFSET('PTRM input'!$G$282,0,D141-1)*(1+OFFSET(rvanilla01,0,D141-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$15,E141),$F$15)","v":6},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$5>($G141+$D141),$F141-SUM($H141:T141),SYD($F141,0,$G141,U$5-$D141))","v":0},{"$f":"IF(V$5>($G141+$D141),$F141-SUM($H141:U141),SYD($F141,0,$G141,V$5-$D141))","v":0},{"$f":"IF(W$5>($G141+$D141),$F141-SUM($H141:V141),SYD($F141,0,$G141,W$5-$D141))","v":0},{"$f":"IF(X$5>($G141+$D141),$F141-SUM($H141:W141),SYD($F141,0,$G141,X$5-$D141))","v":0},{"$f":"IF(Y$5>($G141+$D141),$F141-SUM($H141:X141),SYD($F141,0,$G141,Y$5-$D141))","v":0},{"$f":"IF(Z$5>($G141+$D141),$F141-SUM($H141:Y141),SYD($F141,0,$G141,Z$5-$D141))","v":0}]
[null,null,null,14,{"$f":"'Key inputs & assumptions'!$D$9-D142","v":5},{"$f":"OFFSET('PTRM input'!$G$282,0,D142-1)*(1+OFFSET(rvanilla01,0,D142-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$15,E142),$F$15)","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$5>($G142+$D142),$F142-SUM($H142:U142),SYD($F142,0,$G142,V$5-$D142))","v":0},{"$f":"IF(W$5>($G142+$D142),$F142-SUM($H142:V142),SYD($F142,0,$G142,W$5-$D142))","v":0},{"$f":"IF(X$5>($G142+$D142),$F142-SUM($H142:W142),SYD($F142,0,$G142,X$5-$D142))","v":0},{"$f":"IF(Y$5>($G142+$D142),$F142-SUM($H142:X142),SYD($F142,0,$G142,Y$5-$D142))","v":0},{"$f":"IF(Z$5>($G142+$D142),$F142-SUM($H142:Y142),SYD($F142,0,$G142,Z$5-$D142))","v":0}]
[null,null,null,15,{"$f":"'Key inputs & assumptions'!$D$9-D143","v":4},{"$f":"OFFSET('PTRM input'!$G$282,0,D143-1)*(1+OFFSET(rvanilla01,0,D143-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$15,E143),$F$15)","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W$5>($G143+$D143),$F143-SUM($H143:V143),SYD($F143,0,$G143,W$5-$D143))","v":0},{"$f":"IF(X$5>($G143+$D143),$F143-SUM($H143:W143),SYD($F143,0,$G143,X$5-$D143))","v":0},{"$f":"IF(Y$5>($G143+$D143),$F143-SUM($H143:X143),SYD($F143,0,$G143,Y$5-$D143))","v":0},{"$f":"IF(Z$5>($G143+$D143),$F143-SUM($H143:Y143),SYD($F143,0,$G143,Z$5-$D143))","v":0}]
[null,null,null,16,{"$f":"'Key inputs & assumptions'!$D$9-D144","v":3},{"$f":"OFFSET('PTRM input'!$G$282,0,D144-1)*(1+OFFSET(rvanilla01,0,D144-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$15,E144),$F$15)","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$5>($G144+$D144),$F144-SUM($H144:W144),SYD($F144,0,$G144,X$5-$D144))","v":0},{"$f":"IF(Y$5>($G144+$D144),$F144-SUM($H144:X144),SYD($F144,0,$G144,Y$5-$D144))","v":0},{"$f":"IF(Z$5>($G144+$D144),$F144-SUM($H144:Y144),SYD($F144,0,$G144,Z$5-$D144))","v":0}]
[null,null,null,17,{"$f":"'Key inputs & assumptions'!$D$9-D145","v":2},{"$f":"OFFSET('PTRM input'!$G$282,0,D145-1)*(1+OFFSET(rvanilla01,0,D145-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$15,E145),$F$15)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$5>($G145+$D145),$F145-SUM($H145:X145),SYD($F145,0,$G145,Y$5-$D145))","v":0},{"$f":"IF(Z$5>($G145+$D145),$F145-SUM($H145:Y145),SYD($F145,0,$G145,Z$5-$D145))","v":0}]
[null,null,null,18,{"$f":"'Key inputs & assumptions'!$D$9-D146","v":1},{"$f":"OFFSET('PTRM input'!$G$282,0,D146-1)*(1+OFFSET(rvanilla01,0,D146-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$15,E146),$F$15)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z$5>($G146+$D146),$F146-SUM($H146:Y146),SYD($F146,0,$G146,Z$5-$D146))","v":0}]
[null,null,null,19,{"$f":"'Key inputs & assumptions'!$D$9-D147","v":0},{"$f":"OFFSET('PTRM input'!$G$282,0,D147-1)*(1+OFFSET(rvanilla01,0,D147-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$15,E147),$F$15)","v":0}]
[]
[null,null,{"$f":"C16","v":"Tariff meters"},1,{"$f":"'Key inputs & assumptions'!$D$9-D149","v":18},{"$f":"'PTRM input'!G283*(1+rvanilla01)^0.5","v":5.6816591059940835},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$16,E149),$F$16)","v":15},null,{"$f":"IF(I$5>($G149+$D149),$F149-SUM($H149:H149),SYD($F149,0,$G149,I$5-$D149))","v":0.71020738824926044},{"$f":"IF(J$5>($G149+$D149),$F149-SUM($H149:I149),SYD($F149,0,$G149,J$5-$D149))","v":0.66286022903264308},{"$f":"IF(K$5>($G149+$D149),$F149-SUM($H149:J149),SYD($F149,0,$G149,K$5-$D149))","v":0.61551306981602572},{"$f":"IF(L$5>($G149+$D149),$F149-SUM($H149:K149),SYD($F149,0,$G149,L$5-$D149))","v":0.56816591059940835},{"$f":"IF(M$5>($G149+$D149),$F149-SUM($H149:L149),SYD($F149,0,$G149,M$5-$D149))","v":0.52081875138279099},{"$f":"IF(N$5>($G149+$D149),$F149-SUM($H149:M149),SYD($F149,0,$G149,N$5-$D149))","v":0.47347159216617363},{"$f":"IF(O$5>($G149+$D149),$F149-SUM($H149:N149),SYD($F149,0,$G149,O$5-$D149))","v":0.42612443294955626},{"$f":"IF(P$5>($G149+$D149),$F149-SUM($H149:O149),SYD($F149,0,$G149,P$5-$D149))","v":0.3787772737329389},{"$f":"IF(Q$5>($G149+$D149),$F149-SUM($H149:P149),SYD($F149,0,$G149,Q$5-$D149))","v":0.33143011451632154},{"$f":"IF(R$5>($G149+$D149),$F149-SUM($H149:Q149),SYD($F149,0,$G149,R$5-$D149))","v":0.28408295529970418},{"$f":"IF(S$5>($G149+$D149),$F149-SUM($H149:R149),SYD($F149,0,$G149,S$5-$D149))","v":0.23673579608308681},{"$f":"IF(T$5>($G149+$D149),$F149-SUM($H149:S149),SYD($F149,0,$G149,T$5-$D149))","v":0.18938863686646945},{"$f":"IF(U$5>($G149+$D149),$F149-SUM($H149:T149),SYD($F149,0,$G149,U$5-$D149))","v":0.14204147764985209},{"$f":"IF(V$5>($G149+$D149),$F149-SUM($H149:U149),SYD($F149,0,$G149,V$5-$D149))","v":9.4694318433234725E-2},{"$f":"IF(W$5>($G149+$D149),$F149-SUM($H149:V149),SYD($F149,0,$G149,W$5-$D149))","v":4.7347159216617363E-2},{"$f":"IF(X$5>($G149+$D149),$F149-SUM($H149:W149),SYD($F149,0,$G149,X$5-$D149))","v":8.8817841970012523E-16},{"$f":"IF(Y$5>($G149+$D149),$F149-SUM($H149:X149),SYD($F149,0,$G149,Y$5-$D149))","v":0},{"$f":"IF(Z$5>($G149+$D149),$F149-SUM($H149:Y149),SYD($F149,0,$G149,Z$5-$D149))","v":0}]
[null,null,null,2,{"$f":"'Key inputs & assumptions'!$D$9-D150","v":17},{"$f":"OFFSET('PTRM input'!$G$283,0,D150-1)*(1+OFFSET(rvanilla01,0,D150-1))^0.5","v":6.0612315951298754},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$16,E150),$F$16)","v":15},null,null,{"$f":"IF(J$5>($G150+$D150),$F150-SUM($H150:I150),SYD($F150,0,$G150,J$5-$D150))","v":0.75765394939123454},{"$f":"IF(K$5>($G150+$D150),$F150-SUM($H150:J150),SYD($F150,0,$G150,K$5-$D150))","v":0.70714368609848544},{"$f":"IF(L$5>($G150+$D150),$F150-SUM($H150:K150),SYD($F150,0,$G150,L$5-$D150))","v":0.65663342280573644},{"$f":"IF(M$5>($G150+$D150),$F150-SUM($H150:L150),SYD($F150,0,$G150,M$5-$D150))","v":0.60612315951298756},{"$f":"IF(N$5>($G150+$D150),$F150-SUM($H150:M150),SYD($F150,0,$G150,N$5-$D150))","v":0.55561289622023868},{"$f":"IF(O$5>($G150+$D150),$F150-SUM($H150:N150),SYD($F150,0,$G150,O$5-$D150))","v":0.50510263292748958},{"$f":"IF(P$5>($G150+$D150),$F150-SUM($H150:O150),SYD($F150,0,$G150,P$5-$D150))","v":0.45459236963474065},{"$f":"IF(Q$5>($G150+$D150),$F150-SUM($H150:P150),SYD($F150,0,$G150,Q$5-$D150))","v":0.40408210634199171},{"$f":"IF(R$5>($G150+$D150),$F150-SUM($H150:Q150),SYD($F150,0,$G150,R$5-$D150))","v":0.35357184304924272},{"$f":"IF(S$5>($G150+$D150),$F150-SUM($H150:R150),SYD($F150,0,$G150,S$5-$D150))","v":0.30306157975649378},{"$f":"IF(T$5>($G150+$D150),$F150-SUM($H150:S150),SYD($F150,0,$G150,T$5-$D150))","v":0.25255131646374479},{"$f":"IF(U$5>($G150+$D150),$F150-SUM($H150:T150),SYD($F150,0,$G150,U$5-$D150))","v":0.20204105317099585},{"$f":"IF(V$5>($G150+$D150),$F150-SUM($H150:U150),SYD($F150,0,$G150,V$5-$D150))","v":0.15153078987824689},{"$f":"IF(W$5>($G150+$D150),$F150-SUM($H150:V150),SYD($F150,0,$G150,W$5-$D150))","v":0.10102052658549793},{"$f":"IF(X$5>($G150+$D150),$F150-SUM($H150:W150),SYD($F150,0,$G150,X$5-$D150))","v":5.0510263292748964E-2},{"$f":"IF(Y$5>($G150+$D150),$F150-SUM($H150:X150),SYD($F150,0,$G150,Y$5-$D150))","v":8.8817841970012523E-16},{"$f":"IF(Z$5>($G150+$D150),$F150-SUM($H150:Y150),SYD($F150,0,$G150,Z$5-$D150))","v":0}]
[null,null,null,3,{"$f":"'Key inputs & assumptions'!$D$9-D151","v":16},{"$f":"OFFSET('PTRM input'!$G$283,0,D151-1)*(1+OFFSET(rvanilla01,0,D151-1))^0.5","v":6.0555573270682164},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$16,E151),$F$16)","v":15},null,null,null,{"$f":"IF(K$5>($G151+$D151),$F151-SUM($H151:J151),SYD($F151,0,$G151,K$5-$D151))","v":0.75694466588352705},{"$f":"IF(L$5>($G151+$D151),$F151-SUM($H151:K151),SYD($F151,0,$G151,L$5-$D151))","v":0.70648168815795864},{"$f":"IF(M$5>($G151+$D151),$F151-SUM($H151:L151),SYD($F151,0,$G151,M$5-$D151))","v":0.65601871043239013},{"$f":"IF(N$5>($G151+$D151),$F151-SUM($H151:M151),SYD($F151,0,$G151,N$5-$D151))","v":0.60555573270682173},{"$f":"IF(O$5>($G151+$D151),$F151-SUM($H151:N151),SYD($F151,0,$G151,O$5-$D151))","v":0.5550927549812531},{"$f":"IF(P$5>($G151+$D151),$F151-SUM($H151:O151),SYD($F151,0,$G151,P$5-$D151))","v":0.5046297772556847},{"$f":"IF(Q$5>($G151+$D151),$F151-SUM($H151:P151),SYD($F151,0,$G151,Q$5-$D151))","v":0.45416679953011624},{"$f":"IF(R$5>($G151+$D151),$F151-SUM($H151:Q151),SYD($F151,0,$G151,R$5-$D151))","v":0.40370382180454778},{"$f":"IF(S$5>($G151+$D151),$F151-SUM($H151:R151),SYD($F151,0,$G151,S$5-$D151))","v":0.35324084407897932},{"$f":"IF(T$5>($G151+$D151),$F151-SUM($H151:S151),SYD($F151,0,$G151,T$5-$D151))","v":0.30277786635341086},{"$f":"IF(U$5>($G151+$D151),$F151-SUM($H151:T151),SYD($F151,0,$G151,U$5-$D151))","v":0.25231488862784235},{"$f":"IF(V$5>($G151+$D151),$F151-SUM($H151:U151),SYD($F151,0,$G151,V$5-$D151))","v":0.20185191090227389},{"$f":"IF(W$5>($G151+$D151),$F151-SUM($H151:V151),SYD($F151,0,$G151,W$5-$D151))","v":0.15138893317670543},{"$f":"IF(X$5>($G151+$D151),$F151-SUM($H151:W151),SYD($F151,0,$G151,X$5-$D151))","v":0.10092595545113694},{"$f":"IF(Y$5>($G151+$D151),$F151-SUM($H151:X151),SYD($F151,0,$G151,Y$5-$D151))","v":5.0462977725568472E-2},{"$f":"IF(Z$5>($G151+$D151),$F151-SUM($H151:Y151),SYD($F151,0,$G151,Z$5-$D151))","v":-1.7763568394002505E-15}]
[null,null,null,4,{"$f":"'Key inputs & assumptions'!$D$9-D152","v":15},{"$f":"OFFSET('PTRM input'!$G$283,0,D152-1)*(1+OFFSET(rvanilla01,0,D152-1))^0.5","v":6.6186867646569434},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$16,E152),$F$16)","v":15},null,null,null,null,{"$f":"IF(L$5>($G152+$D152),$F152-SUM($H152:K152),SYD($F152,0,$G152,L$5-$D152))","v":0.82733584558211792},{"$f":"IF(M$5>($G152+$D152),$F152-SUM($H152:L152),SYD($F152,0,$G152,M$5-$D152))","v":0.77218012254331003},{"$f":"IF(N$5>($G152+$D152),$F152-SUM($H152:M152),SYD($F152,0,$G152,N$5-$D152))","v":0.71702439950450225},{"$f":"IF(O$5>($G152+$D152),$F152-SUM($H152:N152),SYD($F152,0,$G152,O$5-$D152))","v":0.66186867646569436},{"$f":"IF(P$5>($G152+$D152),$F152-SUM($H152:O152),SYD($F152,0,$G152,P$5-$D152))","v":0.60671295342688647},{"$f":"IF(Q$5>($G152+$D152),$F152-SUM($H152:P152),SYD($F152,0,$G152,Q$5-$D152))","v":0.55155723038807869},{"$f":"IF(R$5>($G152+$D152),$F152-SUM($H152:Q152),SYD($F152,0,$G152,R$5-$D152))","v":0.49640150734927074},{"$f":"IF(S$5>($G152+$D152),$F152-SUM($H152:R152),SYD($F152,0,$G152,S$5-$D152))","v":0.44124578431046291},{"$f":"IF(T$5>($G152+$D152),$F152-SUM($H152:S152),SYD($F152,0,$G152,T$5-$D152))","v":0.38609006127165502},{"$f":"IF(U$5>($G152+$D152),$F152-SUM($H152:T152),SYD($F152,0,$G152,U$5-$D152))","v":0.33093433823284718},{"$f":"IF(V$5>($G152+$D152),$F152-SUM($H152:U152),SYD($F152,0,$G152,V$5-$D152))","v":0.27577861519403934},{"$f":"IF(W$5>($G152+$D152),$F152-SUM($H152:V152),SYD($F152,0,$G152,W$5-$D152))","v":0.22062289215523145},{"$f":"IF(X$5>($G152+$D152),$F152-SUM($H152:W152),SYD($F152,0,$G152,X$5-$D152))","v":0.16546716911642359},{"$f":"IF(Y$5>($G152+$D152),$F152-SUM($H152:X152),SYD($F152,0,$G152,Y$5-$D152))","v":0.11031144607761573},{"$f":"IF(Z$5>($G152+$D152),$F152-SUM($H152:Y152),SYD($F152,0,$G152,Z$5-$D152))","v":5.5155723038807863E-2}]
[null,null,null,5,{"$f":"'Key inputs & assumptions'!$D$9-D153","v":14},{"$f":"OFFSET('PTRM input'!$G$283,0,D153-1)*(1+OFFSET(rvanilla01,0,D153-1))^0.5","v":7.8285592730552054},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$16,E153),$F$16)","v":14},null,null,null,null,null,{"$f":"IF(M$5>($G153+$D153),$F153-SUM($H153:L153),SYD($F153,0,$G153,M$5-$D153))","v":1.0438079030740275},{"$f":"IF(N$5>($G153+$D153),$F153-SUM($H153:M153),SYD($F153,0,$G153,N$5-$D153))","v":0.96925019571159687},{"$f":"IF(O$5>($G153+$D153),$F153-SUM($H153:N153),SYD($F153,0,$G153,O$5-$D153))","v":0.89469248834916637},{"$f":"IF(P$5>($G153+$D153),$F153-SUM($H153:O153),SYD($F153,0,$G153,P$5-$D153))","v":0.82013478098673576},{"$f":"IF(Q$5>($G153+$D153),$F153-SUM($H153:P153),SYD($F153,0,$G153,Q$5-$D153))","v":0.74557707362430525},{"$f":"IF(R$5>($G153+$D153),$F153-SUM($H153:Q153),SYD($F153,0,$G153,R$5-$D153))","v":0.67101936626187475},{"$f":"IF(S$5>($G153+$D153),$F153-SUM($H153:R153),SYD($F153,0,$G153,S$5-$D153))","v":0.59646165889944425},{"$f":"IF(T$5>($G153+$D153),$F153-SUM($H153:S153),SYD($F153,0,$G153,T$5-$D153))","v":0.52190395153701374},{"$f":"IF(U$5>($G153+$D153),$F153-SUM($H153:T153),SYD($F153,0,$G153,U$5-$D153))","v":0.44734624417458319},{"$f":"IF(V$5>($G153+$D153),$F153-SUM($H153:U153),SYD($F153,0,$G153,V$5-$D153))","v":0.37278853681215263},{"$f":"IF(W$5>($G153+$D153),$F153-SUM($H153:V153),SYD($F153,0,$G153,W$5-$D153))","v":0.29823082944972212},{"$f":"IF(X$5>($G153+$D153),$F153-SUM($H153:W153),SYD($F153,0,$G153,X$5-$D153))","v":0.22367312208729159},{"$f":"IF(Y$5>($G153+$D153),$F153-SUM($H153:X153),SYD($F153,0,$G153,Y$5-$D153))","v":0.14911541472486106},{"$f":"IF(Z$5>($G153+$D153),$F153-SUM($H153:Y153),SYD($F153,0,$G153,Z$5-$D153))","v":7.4557707362430531E-2}]
[null,null,null,{"$f":"D153+1","v":6},{"$f":"'Key inputs & assumptions'!$D$9-D154","v":13},{"$f":"OFFSET('PTRM input'!$G$283,0,D154-1)*(1+OFFSET(rvanilla01,0,D154-1))^0.5","v":4.9088977654621839},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$16,E154),$F$16)","v":13},null,null,null,null,null,null,{"$f":"IF(N$5>($G154+$D154),$F154-SUM($H154:M154),SYD($F154,0,$G154,N$5-$D154))","v":0.70127110935174053},{"$f":"IF(O$5>($G154+$D154),$F154-SUM($H154:N154),SYD($F154,0,$G154,O$5-$D154))","v":0.64732717786314509},{"$f":"IF(P$5>($G154+$D154),$F154-SUM($H154:O154),SYD($F154,0,$G154,P$5-$D154))","v":0.59338324637454964},{"$f":"IF(Q$5>($G154+$D154),$F154-SUM($H154:P154),SYD($F154,0,$G154,Q$5-$D154))","v":0.53943931488595431},{"$f":"IF(R$5>($G154+$D154),$F154-SUM($H154:Q154),SYD($F154,0,$G154,R$5-$D154))","v":0.48549538339735887},{"$f":"IF(S$5>($G154+$D154),$F154-SUM($H154:R154),SYD($F154,0,$G154,S$5-$D154))","v":0.43155145190876343},{"$f":"IF(T$5>($G154+$D154),$F154-SUM($H154:S154),SYD($F154,0,$G154,T$5-$D154))","v":0.37760752042016799},{"$f":"IF(U$5>($G154+$D154),$F154-SUM($H154:T154),SYD($F154,0,$G154,U$5-$D154))","v":0.32366358893157254},{"$f":"IF(V$5>($G154+$D154),$F154-SUM($H154:U154),SYD($F154,0,$G154,V$5-$D154))","v":0.26971965744297716},{"$f":"IF(W$5>($G154+$D154),$F154-SUM($H154:V154),SYD($F154,0,$G154,W$5-$D154))","v":0.21577572595438171},{"$f":"IF(X$5>($G154+$D154),$F154-SUM($H154:W154),SYD($F154,0,$G154,X$5-$D154))","v":0.16183179446578627},{"$f":"IF(Y$5>($G154+$D154),$F154-SUM($H154:X154),SYD($F154,0,$G154,Y$5-$D154))","v":0.10788786297719086},{"$f":"IF(Z$5>($G154+$D154),$F154-SUM($H154:Y154),SYD($F154,0,$G154,Z$5-$D154))","v":5.3943931488595429E-2}]
[null,null,null,{"$f":"D154+1","v":7},{"$f":"'Key inputs & assumptions'!$D$9-D155","v":12},{"$f":"OFFSET('PTRM input'!$G$283,0,D155-1)*(1+OFFSET(rvanilla01,0,D155-1))^0.5","v":4.6840690954330206},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$16,E155),$F$16)","v":12},null,null,null,null,null,null,null,{"$f":"IF(O$5>($G155+$D155),$F155-SUM($H155:N155),SYD($F155,0,$G155,O$5-$D155))","v":0.72062601468200316},{"$f":"IF(P$5>($G155+$D155),$F155-SUM($H155:O155),SYD($F155,0,$G155,P$5-$D155))","v":0.66057384679183628},{"$f":"IF(Q$5>($G155+$D155),$F155-SUM($H155:P155),SYD($F155,0,$G155,Q$5-$D155))","v":0.6005216789016693},{"$f":"IF(R$5>($G155+$D155),$F155-SUM($H155:Q155),SYD($F155,0,$G155,R$5-$D155))","v":0.54046951101150231},{"$f":"IF(S$5>($G155+$D155),$F155-SUM($H155:R155),SYD($F155,0,$G155,S$5-$D155))","v":0.48041734312133544},{"$f":"IF(T$5>($G155+$D155),$F155-SUM($H155:S155),SYD($F155,0,$G155,T$5-$D155))","v":0.42036517523116856},{"$f":"IF(U$5>($G155+$D155),$F155-SUM($H155:T155),SYD($F155,0,$G155,U$5-$D155))","v":0.36031300734100158},{"$f":"IF(V$5>($G155+$D155),$F155-SUM($H155:U155),SYD($F155,0,$G155,V$5-$D155))","v":0.30026083945083465},{"$f":"IF(W$5>($G155+$D155),$F155-SUM($H155:V155),SYD($F155,0,$G155,W$5-$D155))","v":0.24020867156066772},{"$f":"IF(X$5>($G155+$D155),$F155-SUM($H155:W155),SYD($F155,0,$G155,X$5-$D155))","v":0.18015650367050079},{"$f":"IF(Y$5>($G155+$D155),$F155-SUM($H155:X155),SYD($F155,0,$G155,Y$5-$D155))","v":0.12010433578033386},{"$f":"IF(Z$5>($G155+$D155),$F155-SUM($H155:Y155),SYD($F155,0,$G155,Z$5-$D155))","v":6.005216789016693E-2}]
[null,null,null,8,{"$f":"'Key inputs & assumptions'!$D$9-D156","v":11},{"$f":"OFFSET('PTRM input'!$G$283,0,D156-1)*(1+OFFSET(rvanilla01,0,D156-1))^0.5","v":4.7213122239276117},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$16,E156),$F$16)","v":11},null,null,null,null,null,null,null,null,{"$f":"IF(P$5>($G156+$D156),$F156-SUM($H156:O156),SYD($F156,0,$G156,P$5-$D156))","v":0.78688537065460196},{"$f":"IF(Q$5>($G156+$D156),$F156-SUM($H156:P156),SYD($F156,0,$G156,Q$5-$D156))","v":0.71535033695872907},{"$f":"IF(R$5>($G156+$D156),$F156-SUM($H156:Q156),SYD($F156,0,$G156,R$5-$D156))","v":0.64381530326285619},{"$f":"IF(S$5>($G156+$D156),$F156-SUM($H156:R156),SYD($F156,0,$G156,S$5-$D156))","v":0.57228026956698319},{"$f":"IF(T$5>($G156+$D156),$F156-SUM($H156:S156),SYD($F156,0,$G156,T$5-$D156))","v":0.50074523587111031},{"$f":"IF(U$5>($G156+$D156),$F156-SUM($H156:T156),SYD($F156,0,$G156,U$5-$D156))","v":0.42921020217523742},{"$f":"IF(V$5>($G156+$D156),$F156-SUM($H156:U156),SYD($F156,0,$G156,V$5-$D156))","v":0.35767516847936454},{"$f":"IF(W$5>($G156+$D156),$F156-SUM($H156:V156),SYD($F156,0,$G156,W$5-$D156))","v":0.2861401347834916},{"$f":"IF(X$5>($G156+$D156),$F156-SUM($H156:W156),SYD($F156,0,$G156,X$5-$D156))","v":0.21460510108761871},{"$f":"IF(Y$5>($G156+$D156),$F156-SUM($H156:X156),SYD($F156,0,$G156,Y$5-$D156))","v":0.1430700673917458},{"$f":"IF(Z$5>($G156+$D156),$F156-SUM($H156:Y156),SYD($F156,0,$G156,Z$5-$D156))","v":7.1535033695872899E-2}]
[null,null,null,9,{"$f":"'Key inputs & assumptions'!$D$9-D157","v":10},{"$f":"OFFSET('PTRM input'!$G$283,0,D157-1)*(1+OFFSET(rvanilla01,0,D157-1))^0.5","v":4.7185111263695445},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$16,E157),$F$16)","v":10},null,null,null,null,null,null,null,null,null,{"$f":"IF(Q$5>($G157+$D157),$F157-SUM($H157:P157),SYD($F157,0,$G157,Q$5-$D157))","v":0.85791111388537178},{"$f":"IF(R$5>($G157+$D157),$F157-SUM($H157:Q157),SYD($F157,0,$G157,R$5-$D157))","v":0.77212000249683455},{"$f":"IF(S$5>($G157+$D157),$F157-SUM($H157:R157),SYD($F157,0,$G157,S$5-$D157))","v":0.68632889110829742},{"$f":"IF(T$5>($G157+$D157),$F157-SUM($H157:S157),SYD($F157,0,$G157,T$5-$D157))","v":0.6005377797197603},{"$f":"IF(U$5>($G157+$D157),$F157-SUM($H157:T157),SYD($F157,0,$G157,U$5-$D157))","v":0.51474666833122296},{"$f":"IF(V$5>($G157+$D157),$F157-SUM($H157:U157),SYD($F157,0,$G157,V$5-$D157))","v":0.42895555694268589},{"$f":"IF(W$5>($G157+$D157),$F157-SUM($H157:V157),SYD($F157,0,$G157,W$5-$D157))","v":0.34316444555414871},{"$f":"IF(X$5>($G157+$D157),$F157-SUM($H157:W157),SYD($F157,0,$G157,X$5-$D157))","v":0.25737333416561148},{"$f":"IF(Y$5>($G157+$D157),$F157-SUM($H157:X157),SYD($F157,0,$G157,Y$5-$D157))","v":0.17158222277707436},{"$f":"IF(Z$5>($G157+$D157),$F157-SUM($H157:Y157),SYD($F157,0,$G157,Z$5-$D157))","v":8.5791111388537178E-2}]
[null,null,null,10,{"$f":"'Key inputs & assumptions'!$D$9-D158","v":9},{"$f":"OFFSET('PTRM input'!$G$283,0,D158-1)*(1+OFFSET(rvanilla01,0,D158-1))^0.5","v":4.716572102474708},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$16,E158),$F$16)","v":9},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5>($G158+$D158),$F158-SUM($H158:Q158),SYD($F158,0,$G158,R$5-$D158))","v":0.94331442049494163},{"$f":"IF(S$5>($G158+$D158),$F158-SUM($H158:R158),SYD($F158,0,$G158,S$5-$D158))","v":0.83850170710661476},{"$f":"IF(T$5>($G158+$D158),$F158-SUM($H158:S158),SYD($F158,0,$G158,T$5-$D158))","v":0.73368899371828789},{"$f":"IF(U$5>($G158+$D158),$F158-SUM($H158:T158),SYD($F158,0,$G158,U$5-$D158))","v":0.62887628032996112},{"$f":"IF(V$5>($G158+$D158),$F158-SUM($H158:U158),SYD($F158,0,$G158,V$5-$D158))","v":0.52406356694163425},{"$f":"IF(W$5>($G158+$D158),$F158-SUM($H158:V158),SYD($F158,0,$G158,W$5-$D158))","v":0.41925085355330738},{"$f":"IF(X$5>($G158+$D158),$F158-SUM($H158:W158),SYD($F158,0,$G158,X$5-$D158))","v":0.31443814016498056},{"$f":"IF(Y$5>($G158+$D158),$F158-SUM($H158:X158),SYD($F158,0,$G158,Y$5-$D158))","v":0.20962542677665369},{"$f":"IF(Z$5>($G158+$D158),$F158-SUM($H158:Y158),SYD($F158,0,$G158,Z$5-$D158))","v":0.10481271338832684}]
[null,null,null,11,{"$f":"'Key inputs & assumptions'!$D$9-D159","v":8},{"$f":"OFFSET('PTRM input'!$G$283,0,D159-1)*(1+OFFSET(rvanilla01,0,D159-1))^0.5","v":4.7133492126966727},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$16,E159),$F$16)","v":8},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S$5>($G159+$D159),$F159-SUM($H159:R159),SYD($F159,0,$G159,S$5-$D159))","v":1.0474109361548161},{"$f":"IF(T$5>($G159+$D159),$F159-SUM($H159:S159),SYD($F159,0,$G159,T$5-$D159))","v":0.91648456913546417},{"$f":"IF(U$5>($G159+$D159),$F159-SUM($H159:T159),SYD($F159,0,$G159,U$5-$D159))","v":0.78555820211611205},{"$f":"IF(V$5>($G159+$D159),$F159-SUM($H159:U159),SYD($F159,0,$G159,V$5-$D159))","v":0.65463183509676015},{"$f":"IF(W$5>($G159+$D159),$F159-SUM($H159:V159),SYD($F159,0,$G159,W$5-$D159))","v":0.52370546807740803},{"$f":"IF(X$5>($G159+$D159),$F159-SUM($H159:W159),SYD($F159,0,$G159,X$5-$D159))","v":0.39277910105805602},{"$f":"IF(Y$5>($G159+$D159),$F159-SUM($H159:X159),SYD($F159,0,$G159,Y$5-$D159))","v":0.26185273403870402},{"$f":"IF(Z$5>($G159+$D159),$F159-SUM($H159:Y159),SYD($F159,0,$G159,Z$5-$D159))","v":0.13092636701935201}]
[null,null,null,12,{"$f":"'Key inputs & assumptions'!$D$9-D160","v":7},{"$f":"OFFSET('PTRM input'!$G$283,0,D160-1)*(1+OFFSET(rvanilla01,0,D160-1))^0.5","v":4.712184619656794},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$16,E160),$F$16)","v":7},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T$5>($G160+$D160),$F160-SUM($H160:S160),SYD($F160,0,$G160,T$5-$D160))","v":1.1780461549141985},{"$f":"IF(U$5>($G160+$D160),$F160-SUM($H160:T160),SYD($F160,0,$G160,U$5-$D160))","v":1.009753847069313},{"$f":"IF(V$5>($G160+$D160),$F160-SUM($H160:U160),SYD($F160,0,$G160,V$5-$D160))","v":0.84146153922442757},{"$f":"IF(W$5>($G160+$D160),$F160-SUM($H160:V160),SYD($F160,0,$G160,W$5-$D160))","v":0.67316923137954199},{"$f":"IF(X$5>($G160+$D160),$F160-SUM($H160:W160),SYD($F160,0,$G160,X$5-$D160))","v":0.50487692353465652},{"$f":"IF(Y$5>($G160+$D160),$F160-SUM($H160:X160),SYD($F160,0,$G160,Y$5-$D160))","v":0.33658461568977099},{"$f":"IF(Z$5>($G160+$D160),$F160-SUM($H160:Y160),SYD($F160,0,$G160,Z$5-$D160))","v":0.1682923078448855}]
[null,null,null,13,{"$f":"'Key inputs & assumptions'!$D$9-D161","v":6},{"$f":"OFFSET('PTRM input'!$G$283,0,D161-1)*(1+OFFSET(rvanilla01,0,D161-1))^0.5","v":4.7114080643686389},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$16,E161),$F$16)","v":6},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$5>($G161+$D161),$F161-SUM($H161:T161),SYD($F161,0,$G161,U$5-$D161))","v":1.346116589819611},{"$f":"IF(V$5>($G161+$D161),$F161-SUM($H161:U161),SYD($F161,0,$G161,V$5-$D161))","v":1.121763824849676},{"$f":"IF(W$5>($G161+$D161),$F161-SUM($H161:V161),SYD($F161,0,$G161,W$5-$D161))","v":0.89741105987974079},{"$f":"IF(X$5>($G161+$D161),$F161-SUM($H161:W161),SYD($F161,0,$G161,X$5-$D161))","v":0.67305829490980551},{"$f":"IF(Y$5>($G161+$D161),$F161-SUM($H161:X161),SYD($F161,0,$G161,Y$5-$D161))","v":0.4487055299398704},{"$f":"IF(Z$5>($G161+$D161),$F161-SUM($H161:Y161),SYD($F161,0,$G161,Z$5-$D161))","v":0.2243527649699352}]
[null,null,null,14,{"$f":"'Key inputs & assumptions'!$D$9-D162","v":5},{"$f":"OFFSET('PTRM input'!$G$283,0,D162-1)*(1+OFFSET(rvanilla01,0,D162-1))^0.5","v":4.7110197387223645},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$16,E162),$F$16)","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$5>($G162+$D162),$F162-SUM($H162:U162),SYD($F162,0,$G162,V$5-$D162))","v":1.5703399129074547},{"$f":"IF(W$5>($G162+$D162),$F162-SUM($H162:V162),SYD($F162,0,$G162,W$5-$D162))","v":1.256271930325964},{"$f":"IF(X$5>($G162+$D162),$F162-SUM($H162:W162),SYD($F162,0,$G162,X$5-$D162))","v":0.94220394774447291},{"$f":"IF(Y$5>($G162+$D162),$F162-SUM($H162:X162),SYD($F162,0,$G162,Y$5-$D162))","v":0.62813596516298198},{"$f":"IF(Z$5>($G162+$D162),$F162-SUM($H162:Y162),SYD($F162,0,$G162,Z$5-$D162))","v":0.31406798258149099}]
[null,null,null,15,{"$f":"'Key inputs & assumptions'!$D$9-D163","v":4},{"$f":"OFFSET('PTRM input'!$G$283,0,D163-1)*(1+OFFSET(rvanilla01,0,D163-1))^0.5","v":4.7110197387223645},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$16,E163),$F$16)","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W$5>($G163+$D163),$F163-SUM($H163:V163),SYD($F163,0,$G163,W$5-$D163))","v":1.8844078954889458},{"$f":"IF(X$5>($G163+$D163),$F163-SUM($H163:W163),SYD($F163,0,$G163,X$5-$D163))","v":1.4133059216167094},{"$f":"IF(Y$5>($G163+$D163),$F163-SUM($H163:X163),SYD($F163,0,$G163,Y$5-$D163))","v":0.94220394774447291},{"$f":"IF(Z$5>($G163+$D163),$F163-SUM($H163:Y163),SYD($F163,0,$G163,Z$5-$D163))","v":0.47110197387223646}]
[null,null,null,16,{"$f":"'Key inputs & assumptions'!$D$9-D164","v":3},{"$f":"OFFSET('PTRM input'!$G$283,0,D164-1)*(1+OFFSET(rvanilla01,0,D164-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$16,E164),$F$16)","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$5>($G164+$D164),$F164-SUM($H164:W164),SYD($F164,0,$G164,X$5-$D164))","v":0},{"$f":"IF(Y$5>($G164+$D164),$F164-SUM($H164:X164),SYD($F164,0,$G164,Y$5-$D164))","v":0},{"$f":"IF(Z$5>($G164+$D164),$F164-SUM($H164:Y164),SYD($F164,0,$G164,Z$5-$D164))","v":0}]
[null,null,null,17,{"$f":"'Key inputs & assumptions'!$D$9-D165","v":2},{"$f":"OFFSET('PTRM input'!$G$283,0,D165-1)*(1+OFFSET(rvanilla01,0,D165-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$16,E165),$F$16)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$5>($G165+$D165),$F165-SUM($H165:X165),SYD($F165,0,$G165,Y$5-$D165))","v":0},{"$f":"IF(Z$5>($G165+$D165),$F165-SUM($H165:Y165),SYD($F165,0,$G165,Z$5-$D165))","v":0}]
[null,null,null,18,{"$f":"'Key inputs & assumptions'!$D$9-D166","v":1},{"$f":"OFFSET('PTRM input'!$G$283,0,D166-1)*(1+OFFSET(rvanilla01,0,D166-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$16,E166),$F$16)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z$5>($G166+$D166),$F166-SUM($H166:Y166),SYD($F166,0,$G166,Z$5-$D166))","v":0}]
[null,null,null,19,{"$f":"'Key inputs & assumptions'!$D$9-D167","v":0},{"$f":"OFFSET('PTRM input'!$G$283,0,D167-1)*(1+OFFSET(rvanilla01,0,D167-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$16,E167),$F$16)","v":0}]
[]
[null,null,{"$f":"C17","v":"Regulatory costs"},1,{"$f":"'Key inputs & assumptions'!$D$9-D169","v":18},{"$f":"'PTRM input'!G284*(1+rvanilla01)^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$17,E169),$F$17)","v":5},null,{"$f":"IF(I$5>($G169+$D169),$F169-SUM($H169:H169),SYD($F169,0,$G169,I$5-$D169))","v":0},{"$f":"IF(J$5>($G169+$D169),$F169-SUM($H169:I169),SYD($F169,0,$G169,J$5-$D169))","v":0},{"$f":"IF(K$5>($G169+$D169),$F169-SUM($H169:J169),SYD($F169,0,$G169,K$5-$D169))","v":0},{"$f":"IF(L$5>($G169+$D169),$F169-SUM($H169:K169),SYD($F169,0,$G169,L$5-$D169))","v":0},{"$f":"IF(M$5>($G169+$D169),$F169-SUM($H169:L169),SYD($F169,0,$G169,M$5-$D169))","v":0},{"$f":"IF(N$5>($G169+$D169),$F169-SUM($H169:M169),SYD($F169,0,$G169,N$5-$D169))","v":0},{"$f":"IF(O$5>($G169+$D169),$F169-SUM($H169:N169),SYD($F169,0,$G169,O$5-$D169))","v":0},{"$f":"IF(P$5>($G169+$D169),$F169-SUM($H169:O169),SYD($F169,0,$G169,P$5-$D169))","v":0},{"$f":"IF(Q$5>($G169+$D169),$F169-SUM($H169:P169),SYD($F169,0,$G169,Q$5-$D169))","v":0},{"$f":"IF(R$5>($G169+$D169),$F169-SUM($H169:Q169),SYD($F169,0,$G169,R$5-$D169))","v":0},{"$f":"IF(S$5>($G169+$D169),$F169-SUM($H169:R169),SYD($F169,0,$G169,S$5-$D169))","v":0},{"$f":"IF(T$5>($G169+$D169),$F169-SUM($H169:S169),SYD($F169,0,$G169,T$5-$D169))","v":0},{"$f":"IF(U$5>($G169+$D169),$F169-SUM($H169:T169),SYD($F169,0,$G169,U$5-$D169))","v":0},{"$f":"IF(V$5>($G169+$D169),$F169-SUM($H169:U169),SYD($F169,0,$G169,V$5-$D169))","v":0},{"$f":"IF(W$5>($G169+$D169),$F169-SUM($H169:V169),SYD($F169,0,$G169,W$5-$D169))","v":0},{"$f":"IF(X$5>($G169+$D169),$F169-SUM($H169:W169),SYD($F169,0,$G169,X$5-$D169))","v":0},{"$f":"IF(Y$5>($G169+$D169),$F169-SUM($H169:X169),SYD($F169,0,$G169,Y$5-$D169))","v":0},{"$f":"IF(Z$5>($G169+$D169),$F169-SUM($H169:Y169),SYD($F169,0,$G169,Z$5-$D169))","v":0}]
[null,null,null,2,{"$f":"'Key inputs & assumptions'!$D$9-D170","v":17},{"$f":"OFFSET('PTRM input'!$G$284,0,D170-1)*(1+OFFSET(rvanilla01,0,D170-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$17,E170),$F$17)","v":5},null,null,{"$f":"IF(J$5>($G170+$D170),$F170-SUM($H170:I170),SYD($F170,0,$G170,J$5-$D170))","v":0},{"$f":"IF(K$5>($G170+$D170),$F170-SUM($H170:J170),SYD($F170,0,$G170,K$5-$D170))","v":0},{"$f":"IF(L$5>($G170+$D170),$F170-SUM($H170:K170),SYD($F170,0,$G170,L$5-$D170))","v":0},{"$f":"IF(M$5>($G170+$D170),$F170-SUM($H170:L170),SYD($F170,0,$G170,M$5-$D170))","v":0},{"$f":"IF(N$5>($G170+$D170),$F170-SUM($H170:M170),SYD($F170,0,$G170,N$5-$D170))","v":0},{"$f":"IF(O$5>($G170+$D170),$F170-SUM($H170:N170),SYD($F170,0,$G170,O$5-$D170))","v":0},{"$f":"IF(P$5>($G170+$D170),$F170-SUM($H170:O170),SYD($F170,0,$G170,P$5-$D170))","v":0},{"$f":"IF(Q$5>($G170+$D170),$F170-SUM($H170:P170),SYD($F170,0,$G170,Q$5-$D170))","v":0},{"$f":"IF(R$5>($G170+$D170),$F170-SUM($H170:Q170),SYD($F170,0,$G170,R$5-$D170))","v":0},{"$f":"IF(S$5>($G170+$D170),$F170-SUM($H170:R170),SYD($F170,0,$G170,S$5-$D170))","v":0},{"$f":"IF(T$5>($G170+$D170),$F170-SUM($H170:S170),SYD($F170,0,$G170,T$5-$D170))","v":0},{"$f":"IF(U$5>($G170+$D170),$F170-SUM($H170:T170),SYD($F170,0,$G170,U$5-$D170))","v":0},{"$f":"IF(V$5>($G170+$D170),$F170-SUM($H170:U170),SYD($F170,0,$G170,V$5-$D170))","v":0},{"$f":"IF(W$5>($G170+$D170),$F170-SUM($H170:V170),SYD($F170,0,$G170,W$5-$D170))","v":0},{"$f":"IF(X$5>($G170+$D170),$F170-SUM($H170:W170),SYD($F170,0,$G170,X$5-$D170))","v":0},{"$f":"IF(Y$5>($G170+$D170),$F170-SUM($H170:X170),SYD($F170,0,$G170,Y$5-$D170))","v":0},{"$f":"IF(Z$5>($G170+$D170),$F170-SUM($H170:Y170),SYD($F170,0,$G170,Z$5-$D170))","v":0}]
[null,null,null,3,{"$f":"'Key inputs & assumptions'!$D$9-D171","v":16},{"$f":"OFFSET('PTRM input'!$G$284,0,D171-1)*(1+OFFSET(rvanilla01,0,D171-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$17,E171),$F$17)","v":5},null,null,null,{"$f":"IF(K$5>($G171+$D171),$F171-SUM($H171:J171),SYD($F171,0,$G171,K$5-$D171))","v":0},{"$f":"IF(L$5>($G171+$D171),$F171-SUM($H171:K171),SYD($F171,0,$G171,L$5-$D171))","v":0},{"$f":"IF(M$5>($G171+$D171),$F171-SUM($H171:L171),SYD($F171,0,$G171,M$5-$D171))","v":0},{"$f":"IF(N$5>($G171+$D171),$F171-SUM($H171:M171),SYD($F171,0,$G171,N$5-$D171))","v":0},{"$f":"IF(O$5>($G171+$D171),$F171-SUM($H171:N171),SYD($F171,0,$G171,O$5-$D171))","v":0},{"$f":"IF(P$5>($G171+$D171),$F171-SUM($H171:O171),SYD($F171,0,$G171,P$5-$D171))","v":0},{"$f":"IF(Q$5>($G171+$D171),$F171-SUM($H171:P171),SYD($F171,0,$G171,Q$5-$D171))","v":0},{"$f":"IF(R$5>($G171+$D171),$F171-SUM($H171:Q171),SYD($F171,0,$G171,R$5-$D171))","v":0},{"$f":"IF(S$5>($G171+$D171),$F171-SUM($H171:R171),SYD($F171,0,$G171,S$5-$D171))","v":0},{"$f":"IF(T$5>($G171+$D171),$F171-SUM($H171:S171),SYD($F171,0,$G171,T$5-$D171))","v":0},{"$f":"IF(U$5>($G171+$D171),$F171-SUM($H171:T171),SYD($F171,0,$G171,U$5-$D171))","v":0},{"$f":"IF(V$5>($G171+$D171),$F171-SUM($H171:U171),SYD($F171,0,$G171,V$5-$D171))","v":0},{"$f":"IF(W$5>($G171+$D171),$F171-SUM($H171:V171),SYD($F171,0,$G171,W$5-$D171))","v":0},{"$f":"IF(X$5>($G171+$D171),$F171-SUM($H171:W171),SYD($F171,0,$G171,X$5-$D171))","v":0},{"$f":"IF(Y$5>($G171+$D171),$F171-SUM($H171:X171),SYD($F171,0,$G171,Y$5-$D171))","v":0},{"$f":"IF(Z$5>($G171+$D171),$F171-SUM($H171:Y171),SYD($F171,0,$G171,Z$5-$D171))","v":0}]
[null,null,null,4,{"$f":"'Key inputs & assumptions'!$D$9-D172","v":15},{"$f":"OFFSET('PTRM input'!$G$284,0,D172-1)*(1+OFFSET(rvanilla01,0,D172-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$17,E172),$F$17)","v":5},null,null,null,null,{"$f":"IF(L$5>($G172+$D172),$F172-SUM($H172:K172),SYD($F172,0,$G172,L$5-$D172))","v":0},{"$f":"IF(M$5>($G172+$D172),$F172-SUM($H172:L172),SYD($F172,0,$G172,M$5-$D172))","v":0},{"$f":"IF(N$5>($G172+$D172),$F172-SUM($H172:M172),SYD($F172,0,$G172,N$5-$D172))","v":0},{"$f":"IF(O$5>($G172+$D172),$F172-SUM($H172:N172),SYD($F172,0,$G172,O$5-$D172))","v":0},{"$f":"IF(P$5>($G172+$D172),$F172-SUM($H172:O172),SYD($F172,0,$G172,P$5-$D172))","v":0},{"$f":"IF(Q$5>($G172+$D172),$F172-SUM($H172:P172),SYD($F172,0,$G172,Q$5-$D172))","v":0},{"$f":"IF(R$5>($G172+$D172),$F172-SUM($H172:Q172),SYD($F172,0,$G172,R$5-$D172))","v":0},{"$f":"IF(S$5>($G172+$D172),$F172-SUM($H172:R172),SYD($F172,0,$G172,S$5-$D172))","v":0},{"$f":"IF(T$5>($G172+$D172),$F172-SUM($H172:S172),SYD($F172,0,$G172,T$5-$D172))","v":0},{"$f":"IF(U$5>($G172+$D172),$F172-SUM($H172:T172),SYD($F172,0,$G172,U$5-$D172))","v":0},{"$f":"IF(V$5>($G172+$D172),$F172-SUM($H172:U172),SYD($F172,0,$G172,V$5-$D172))","v":0},{"$f":"IF(W$5>($G172+$D172),$F172-SUM($H172:V172),SYD($F172,0,$G172,W$5-$D172))","v":0},{"$f":"IF(X$5>($G172+$D172),$F172-SUM($H172:W172),SYD($F172,0,$G172,X$5-$D172))","v":0},{"$f":"IF(Y$5>($G172+$D172),$F172-SUM($H172:X172),SYD($F172,0,$G172,Y$5-$D172))","v":0},{"$f":"IF(Z$5>($G172+$D172),$F172-SUM($H172:Y172),SYD($F172,0,$G172,Z$5-$D172))","v":0}]
[null,null,null,5,{"$f":"'Key inputs & assumptions'!$D$9-D173","v":14},{"$f":"OFFSET('PTRM input'!$G$284,0,D173-1)*(1+OFFSET(rvanilla01,0,D173-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$17,E173),$F$17)","v":5},null,null,null,null,null,{"$f":"IF(M$5>($G173+$D173),$F173-SUM($H173:L173),SYD($F173,0,$G173,M$5-$D173))","v":0},{"$f":"IF(N$5>($G173+$D173),$F173-SUM($H173:M173),SYD($F173,0,$G173,N$5-$D173))","v":0},{"$f":"IF(O$5>($G173+$D173),$F173-SUM($H173:N173),SYD($F173,0,$G173,O$5-$D173))","v":0},{"$f":"IF(P$5>($G173+$D173),$F173-SUM($H173:O173),SYD($F173,0,$G173,P$5-$D173))","v":0},{"$f":"IF(Q$5>($G173+$D173),$F173-SUM($H173:P173),SYD($F173,0,$G173,Q$5-$D173))","v":0},{"$f":"IF(R$5>($G173+$D173),$F173-SUM($H173:Q173),SYD($F173,0,$G173,R$5-$D173))","v":0},{"$f":"IF(S$5>($G173+$D173),$F173-SUM($H173:R173),SYD($F173,0,$G173,S$5-$D173))","v":0},{"$f":"IF(T$5>($G173+$D173),$F173-SUM($H173:S173),SYD($F173,0,$G173,T$5-$D173))","v":0},{"$f":"IF(U$5>($G173+$D173),$F173-SUM($H173:T173),SYD($F173,0,$G173,U$5-$D173))","v":0},{"$f":"IF(V$5>($G173+$D173),$F173-SUM($H173:U173),SYD($F173,0,$G173,V$5-$D173))","v":0},{"$f":"IF(W$5>($G173+$D173),$F173-SUM($H173:V173),SYD($F173,0,$G173,W$5-$D173))","v":0},{"$f":"IF(X$5>($G173+$D173),$F173-SUM($H173:W173),SYD($F173,0,$G173,X$5-$D173))","v":0},{"$f":"IF(Y$5>($G173+$D173),$F173-SUM($H173:X173),SYD($F173,0,$G173,Y$5-$D173))","v":0},{"$f":"IF(Z$5>($G173+$D173),$F173-SUM($H173:Y173),SYD($F173,0,$G173,Z$5-$D173))","v":0}]
[null,null,null,{"$f":"D173+1","v":6},{"$f":"'Key inputs & assumptions'!$D$9-D174","v":13},{"$f":"OFFSET('PTRM input'!$G$284,0,D174-1)*(1+OFFSET(rvanilla01,0,D174-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$17,E174),$F$17)","v":5},null,null,null,null,null,null,{"$f":"IF(N$5>($G174+$D174),$F174-SUM($H174:M174),SYD($F174,0,$G174,N$5-$D174))","v":0},{"$f":"IF(O$5>($G174+$D174),$F174-SUM($H174:N174),SYD($F174,0,$G174,O$5-$D174))","v":0},{"$f":"IF(P$5>($G174+$D174),$F174-SUM($H174:O174),SYD($F174,0,$G174,P$5-$D174))","v":0},{"$f":"IF(Q$5>($G174+$D174),$F174-SUM($H174:P174),SYD($F174,0,$G174,Q$5-$D174))","v":0},{"$f":"IF(R$5>($G174+$D174),$F174-SUM($H174:Q174),SYD($F174,0,$G174,R$5-$D174))","v":0},{"$f":"IF(S$5>($G174+$D174),$F174-SUM($H174:R174),SYD($F174,0,$G174,S$5-$D174))","v":0},{"$f":"IF(T$5>($G174+$D174),$F174-SUM($H174:S174),SYD($F174,0,$G174,T$5-$D174))","v":0},{"$f":"IF(U$5>($G174+$D174),$F174-SUM($H174:T174),SYD($F174,0,$G174,U$5-$D174))","v":0},{"$f":"IF(V$5>($G174+$D174),$F174-SUM($H174:U174),SYD($F174,0,$G174,V$5-$D174))","v":0},{"$f":"IF(W$5>($G174+$D174),$F174-SUM($H174:V174),SYD($F174,0,$G174,W$5-$D174))","v":0},{"$f":"IF(X$5>($G174+$D174),$F174-SUM($H174:W174),SYD($F174,0,$G174,X$5-$D174))","v":0},{"$f":"IF(Y$5>($G174+$D174),$F174-SUM($H174:X174),SYD($F174,0,$G174,Y$5-$D174))","v":0},{"$f":"IF(Z$5>($G174+$D174),$F174-SUM($H174:Y174),SYD($F174,0,$G174,Z$5-$D174))","v":0}]
[null,null,null,{"$f":"D174+1","v":7},{"$f":"'Key inputs & assumptions'!$D$9-D175","v":12},{"$f":"OFFSET('PTRM input'!$G$284,0,D175-1)*(1+OFFSET(rvanilla01,0,D175-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$17,E175),$F$17)","v":5},null,null,null,null,null,null,null,{"$f":"IF(O$5>($G175+$D175),$F175-SUM($H175:N175),SYD($F175,0,$G175,O$5-$D175))","v":0},{"$f":"IF(P$5>($G175+$D175),$F175-SUM($H175:O175),SYD($F175,0,$G175,P$5-$D175))","v":0},{"$f":"IF(Q$5>($G175+$D175),$F175-SUM($H175:P175),SYD($F175,0,$G175,Q$5-$D175))","v":0},{"$f":"IF(R$5>($G175+$D175),$F175-SUM($H175:Q175),SYD($F175,0,$G175,R$5-$D175))","v":0},{"$f":"IF(S$5>($G175+$D175),$F175-SUM($H175:R175),SYD($F175,0,$G175,S$5-$D175))","v":0},{"$f":"IF(T$5>($G175+$D175),$F175-SUM($H175:S175),SYD($F175,0,$G175,T$5-$D175))","v":0},{"$f":"IF(U$5>($G175+$D175),$F175-SUM($H175:T175),SYD($F175,0,$G175,U$5-$D175))","v":0},{"$f":"IF(V$5>($G175+$D175),$F175-SUM($H175:U175),SYD($F175,0,$G175,V$5-$D175))","v":0},{"$f":"IF(W$5>($G175+$D175),$F175-SUM($H175:V175),SYD($F175,0,$G175,W$5-$D175))","v":0},{"$f":"IF(X$5>($G175+$D175),$F175-SUM($H175:W175),SYD($F175,0,$G175,X$5-$D175))","v":0},{"$f":"IF(Y$5>($G175+$D175),$F175-SUM($H175:X175),SYD($F175,0,$G175,Y$5-$D175))","v":0},{"$f":"IF(Z$5>($G175+$D175),$F175-SUM($H175:Y175),SYD($F175,0,$G175,Z$5-$D175))","v":0}]
[null,null,null,8,{"$f":"'Key inputs & assumptions'!$D$9-D176","v":11},{"$f":"OFFSET('PTRM input'!$G$284,0,D176-1)*(1+OFFSET(rvanilla01,0,D176-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$17,E176),$F$17)","v":5},null,null,null,null,null,null,null,null,{"$f":"IF(P$5>($G176+$D176),$F176-SUM($H176:O176),SYD($F176,0,$G176,P$5-$D176))","v":0},{"$f":"IF(Q$5>($G176+$D176),$F176-SUM($H176:P176),SYD($F176,0,$G176,Q$5-$D176))","v":0},{"$f":"IF(R$5>($G176+$D176),$F176-SUM($H176:Q176),SYD($F176,0,$G176,R$5-$D176))","v":0},{"$f":"IF(S$5>($G176+$D176),$F176-SUM($H176:R176),SYD($F176,0,$G176,S$5-$D176))","v":0},{"$f":"IF(T$5>($G176+$D176),$F176-SUM($H176:S176),SYD($F176,0,$G176,T$5-$D176))","v":0},{"$f":"IF(U$5>($G176+$D176),$F176-SUM($H176:T176),SYD($F176,0,$G176,U$5-$D176))","v":0},{"$f":"IF(V$5>($G176+$D176),$F176-SUM($H176:U176),SYD($F176,0,$G176,V$5-$D176))","v":0},{"$f":"IF(W$5>($G176+$D176),$F176-SUM($H176:V176),SYD($F176,0,$G176,W$5-$D176))","v":0},{"$f":"IF(X$5>($G176+$D176),$F176-SUM($H176:W176),SYD($F176,0,$G176,X$5-$D176))","v":0},{"$f":"IF(Y$5>($G176+$D176),$F176-SUM($H176:X176),SYD($F176,0,$G176,Y$5-$D176))","v":0},{"$f":"IF(Z$5>($G176+$D176),$F176-SUM($H176:Y176),SYD($F176,0,$G176,Z$5-$D176))","v":0}]
[null,null,null,9,{"$f":"'Key inputs & assumptions'!$D$9-D177","v":10},{"$f":"OFFSET('PTRM input'!$G$284,0,D177-1)*(1+OFFSET(rvanilla01,0,D177-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$17,E177),$F$17)","v":5},null,null,null,null,null,null,null,null,null,{"$f":"IF(Q$5>($G177+$D177),$F177-SUM($H177:P177),SYD($F177,0,$G177,Q$5-$D177))","v":0},{"$f":"IF(R$5>($G177+$D177),$F177-SUM($H177:Q177),SYD($F177,0,$G177,R$5-$D177))","v":0},{"$f":"IF(S$5>($G177+$D177),$F177-SUM($H177:R177),SYD($F177,0,$G177,S$5-$D177))","v":0},{"$f":"IF(T$5>($G177+$D177),$F177-SUM($H177:S177),SYD($F177,0,$G177,T$5-$D177))","v":0},{"$f":"IF(U$5>($G177+$D177),$F177-SUM($H177:T177),SYD($F177,0,$G177,U$5-$D177))","v":0},{"$f":"IF(V$5>($G177+$D177),$F177-SUM($H177:U177),SYD($F177,0,$G177,V$5-$D177))","v":0},{"$f":"IF(W$5>($G177+$D177),$F177-SUM($H177:V177),SYD($F177,0,$G177,W$5-$D177))","v":0},{"$f":"IF(X$5>($G177+$D177),$F177-SUM($H177:W177),SYD($F177,0,$G177,X$5-$D177))","v":0},{"$f":"IF(Y$5>($G177+$D177),$F177-SUM($H177:X177),SYD($F177,0,$G177,Y$5-$D177))","v":0},{"$f":"IF(Z$5>($G177+$D177),$F177-SUM($H177:Y177),SYD($F177,0,$G177,Z$5-$D177))","v":0}]
[null,null,null,10,{"$f":"'Key inputs & assumptions'!$D$9-D178","v":9},{"$f":"OFFSET('PTRM input'!$G$284,0,D178-1)*(1+OFFSET(rvanilla01,0,D178-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$17,E178),$F$17)","v":5},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5>($G178+$D178),$F178-SUM($H178:Q178),SYD($F178,0,$G178,R$5-$D178))","v":0},{"$f":"IF(S$5>($G178+$D178),$F178-SUM($H178:R178),SYD($F178,0,$G178,S$5-$D178))","v":0},{"$f":"IF(T$5>($G178+$D178),$F178-SUM($H178:S178),SYD($F178,0,$G178,T$5-$D178))","v":0},{"$f":"IF(U$5>($G178+$D178),$F178-SUM($H178:T178),SYD($F178,0,$G178,U$5-$D178))","v":0},{"$f":"IF(V$5>($G178+$D178),$F178-SUM($H178:U178),SYD($F178,0,$G178,V$5-$D178))","v":0},{"$f":"IF(W$5>($G178+$D178),$F178-SUM($H178:V178),SYD($F178,0,$G178,W$5-$D178))","v":0},{"$f":"IF(X$5>($G178+$D178),$F178-SUM($H178:W178),SYD($F178,0,$G178,X$5-$D178))","v":0},{"$f":"IF(Y$5>($G178+$D178),$F178-SUM($H178:X178),SYD($F178,0,$G178,Y$5-$D178))","v":0},{"$f":"IF(Z$5>($G178+$D178),$F178-SUM($H178:Y178),SYD($F178,0,$G178,Z$5-$D178))","v":0}]
[null,null,null,11,{"$f":"'Key inputs & assumptions'!$D$9-D179","v":8},{"$f":"OFFSET('PTRM input'!$G$284,0,D179-1)*(1+OFFSET(rvanilla01,0,D179-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$17,E179),$F$17)","v":5},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S$5>($G179+$D179),$F179-SUM($H179:R179),SYD($F179,0,$G179,S$5-$D179))","v":0},{"$f":"IF(T$5>($G179+$D179),$F179-SUM($H179:S179),SYD($F179,0,$G179,T$5-$D179))","v":0},{"$f":"IF(U$5>($G179+$D179),$F179-SUM($H179:T179),SYD($F179,0,$G179,U$5-$D179))","v":0},{"$f":"IF(V$5>($G179+$D179),$F179-SUM($H179:U179),SYD($F179,0,$G179,V$5-$D179))","v":0},{"$f":"IF(W$5>($G179+$D179),$F179-SUM($H179:V179),SYD($F179,0,$G179,W$5-$D179))","v":0},{"$f":"IF(X$5>($G179+$D179),$F179-SUM($H179:W179),SYD($F179,0,$G179,X$5-$D179))","v":0},{"$f":"IF(Y$5>($G179+$D179),$F179-SUM($H179:X179),SYD($F179,0,$G179,Y$5-$D179))","v":0},{"$f":"IF(Z$5>($G179+$D179),$F179-SUM($H179:Y179),SYD($F179,0,$G179,Z$5-$D179))","v":0}]
[null,null,null,12,{"$f":"'Key inputs & assumptions'!$D$9-D180","v":7},{"$f":"OFFSET('PTRM input'!$G$284,0,D180-1)*(1+OFFSET(rvanilla01,0,D180-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$17,E180),$F$17)","v":5},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T$5>($G180+$D180),$F180-SUM($H180:S180),SYD($F180,0,$G180,T$5-$D180))","v":0},{"$f":"IF(U$5>($G180+$D180),$F180-SUM($H180:T180),SYD($F180,0,$G180,U$5-$D180))","v":0},{"$f":"IF(V$5>($G180+$D180),$F180-SUM($H180:U180),SYD($F180,0,$G180,V$5-$D180))","v":0},{"$f":"IF(W$5>($G180+$D180),$F180-SUM($H180:V180),SYD($F180,0,$G180,W$5-$D180))","v":0},{"$f":"IF(X$5>($G180+$D180),$F180-SUM($H180:W180),SYD($F180,0,$G180,X$5-$D180))","v":0},{"$f":"IF(Y$5>($G180+$D180),$F180-SUM($H180:X180),SYD($F180,0,$G180,Y$5-$D180))","v":0},{"$f":"IF(Z$5>($G180+$D180),$F180-SUM($H180:Y180),SYD($F180,0,$G180,Z$5-$D180))","v":0}]
[null,null,null,13,{"$f":"'Key inputs & assumptions'!$D$9-D181","v":6},{"$f":"OFFSET('PTRM input'!$G$284,0,D181-1)*(1+OFFSET(rvanilla01,0,D181-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$17,E181),$F$17)","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$5>($G181+$D181),$F181-SUM($H181:T181),SYD($F181,0,$G181,U$5-$D181))","v":0},{"$f":"IF(V$5>($G181+$D181),$F181-SUM($H181:U181),SYD($F181,0,$G181,V$5-$D181))","v":0},{"$f":"IF(W$5>($G181+$D181),$F181-SUM($H181:V181),SYD($F181,0,$G181,W$5-$D181))","v":0},{"$f":"IF(X$5>($G181+$D181),$F181-SUM($H181:W181),SYD($F181,0,$G181,X$5-$D181))","v":0},{"$f":"IF(Y$5>($G181+$D181),$F181-SUM($H181:X181),SYD($F181,0,$G181,Y$5-$D181))","v":0},{"$f":"IF(Z$5>($G181+$D181),$F181-SUM($H181:Y181),SYD($F181,0,$G181,Z$5-$D181))","v":0}]
[null,null,null,14,{"$f":"'Key inputs & assumptions'!$D$9-D182","v":5},{"$f":"OFFSET('PTRM input'!$G$284,0,D182-1)*(1+OFFSET(rvanilla01,0,D182-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$17,E182),$F$17)","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$5>($G182+$D182),$F182-SUM($H182:U182),SYD($F182,0,$G182,V$5-$D182))","v":0},{"$f":"IF(W$5>($G182+$D182),$F182-SUM($H182:V182),SYD($F182,0,$G182,W$5-$D182))","v":0},{"$f":"IF(X$5>($G182+$D182),$F182-SUM($H182:W182),SYD($F182,0,$G182,X$5-$D182))","v":0},{"$f":"IF(Y$5>($G182+$D182),$F182-SUM($H182:X182),SYD($F182,0,$G182,Y$5-$D182))","v":0},{"$f":"IF(Z$5>($G182+$D182),$F182-SUM($H182:Y182),SYD($F182,0,$G182,Z$5-$D182))","v":0}]
[null,null,null,15,{"$f":"'Key inputs & assumptions'!$D$9-D183","v":4},{"$f":"OFFSET('PTRM input'!$G$284,0,D183-1)*(1+OFFSET(rvanilla01,0,D183-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$17,E183),$F$17)","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W$5>($G183+$D183),$F183-SUM($H183:V183),SYD($F183,0,$G183,W$5-$D183))","v":0},{"$f":"IF(X$5>($G183+$D183),$F183-SUM($H183:W183),SYD($F183,0,$G183,X$5-$D183))","v":0},{"$f":"IF(Y$5>($G183+$D183),$F183-SUM($H183:X183),SYD($F183,0,$G183,Y$5-$D183))","v":0},{"$f":"IF(Z$5>($G183+$D183),$F183-SUM($H183:Y183),SYD($F183,0,$G183,Z$5-$D183))","v":0}]
[null,null,null,16,{"$f":"'Key inputs & assumptions'!$D$9-D184","v":3},{"$f":"OFFSET('PTRM input'!$G$284,0,D184-1)*(1+OFFSET(rvanilla01,0,D184-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$17,E184),$F$17)","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$5>($G184+$D184),$F184-SUM($H184:W184),SYD($F184,0,$G184,X$5-$D184))","v":0},{"$f":"IF(Y$5>($G184+$D184),$F184-SUM($H184:X184),SYD($F184,0,$G184,Y$5-$D184))","v":0},{"$f":"IF(Z$5>($G184+$D184),$F184-SUM($H184:Y184),SYD($F184,0,$G184,Z$5-$D184))","v":0}]
[null,null,null,17,{"$f":"'Key inputs & assumptions'!$D$9-D185","v":2},{"$f":"OFFSET('PTRM input'!$G$284,0,D185-1)*(1+OFFSET(rvanilla01,0,D185-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$17,E185),$F$17)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$5>($G185+$D185),$F185-SUM($H185:X185),SYD($F185,0,$G185,Y$5-$D185))","v":0},{"$f":"IF(Z$5>($G185+$D185),$F185-SUM($H185:Y185),SYD($F185,0,$G185,Z$5-$D185))","v":0}]
[null,null,null,18,{"$f":"'Key inputs & assumptions'!$D$9-D186","v":1},{"$f":"OFFSET('PTRM input'!$G$284,0,D186-1)*(1+OFFSET(rvanilla01,0,D186-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$17,E186),$F$17)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z$5>($G186+$D186),$F186-SUM($H186:Y186),SYD($F186,0,$G186,Z$5-$D186))","v":0}]
[null,null,null,19,{"$f":"'Key inputs & assumptions'!$D$9-D187","v":0},{"$f":"OFFSET('PTRM input'!$G$284,0,D187-1)*(1+OFFSET(rvanilla01,0,D187-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$17,E187),$F$17)","v":0}]
[]
[null,null,{"$f":"C18","v":"IT System"},1,{"$f":"'Key inputs & assumptions'!$D$9-D189","v":18},{"$f":"'PTRM input'!G285*(1+rvanilla01)^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$18,E189),$F$18)","v":5},null,{"$f":"IF(I$5>($G189+$D189),$F189-SUM($H189:H189),SYD($F189,0,$G189,I$5-$D189))","v":0},{"$f":"IF(J$5>($G189+$D189),$F189-SUM($H189:I189),SYD($F189,0,$G189,J$5-$D189))","v":0},{"$f":"IF(K$5>($G189+$D189),$F189-SUM($H189:J189),SYD($F189,0,$G189,K$5-$D189))","v":0},{"$f":"IF(L$5>($G189+$D189),$F189-SUM($H189:K189),SYD($F189,0,$G189,L$5-$D189))","v":0},{"$f":"IF(M$5>($G189+$D189),$F189-SUM($H189:L189),SYD($F189,0,$G189,M$5-$D189))","v":0},{"$f":"IF(N$5>($G189+$D189),$F189-SUM($H189:M189),SYD($F189,0,$G189,N$5-$D189))","v":0},{"$f":"IF(O$5>($G189+$D189),$F189-SUM($H189:N189),SYD($F189,0,$G189,O$5-$D189))","v":0},{"$f":"IF(P$5>($G189+$D189),$F189-SUM($H189:O189),SYD($F189,0,$G189,P$5-$D189))","v":0},{"$f":"IF(Q$5>($G189+$D189),$F189-SUM($H189:P189),SYD($F189,0,$G189,Q$5-$D189))","v":0},{"$f":"IF(R$5>($G189+$D189),$F189-SUM($H189:Q189),SYD($F189,0,$G189,R$5-$D189))","v":0},{"$f":"IF(S$5>($G189+$D189),$F189-SUM($H189:R189),SYD($F189,0,$G189,S$5-$D189))","v":0},{"$f":"IF(T$5>($G189+$D189),$F189-SUM($H189:S189),SYD($F189,0,$G189,T$5-$D189))","v":0},{"$f":"IF(U$5>($G189+$D189),$F189-SUM($H189:T189),SYD($F189,0,$G189,U$5-$D189))","v":0},{"$f":"IF(V$5>($G189+$D189),$F189-SUM($H189:U189),SYD($F189,0,$G189,V$5-$D189))","v":0},{"$f":"IF(W$5>($G189+$D189),$F189-SUM($H189:V189),SYD($F189,0,$G189,W$5-$D189))","v":0},{"$f":"IF(X$5>($G189+$D189),$F189-SUM($H189:W189),SYD($F189,0,$G189,X$5-$D189))","v":0},{"$f":"IF(Y$5>($G189+$D189),$F189-SUM($H189:X189),SYD($F189,0,$G189,Y$5-$D189))","v":0},{"$f":"IF(Z$5>($G189+$D189),$F189-SUM($H189:Y189),SYD($F189,0,$G189,Z$5-$D189))","v":0}]
[null,null,null,2,{"$f":"'Key inputs & assumptions'!$D$9-D190","v":17},{"$f":"OFFSET('PTRM input'!$G$285,0,D190-1)*(1+OFFSET(rvanilla01,0,D190-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$18,E190),$F$18)","v":5},null,null,{"$f":"IF(J$5>($G190+$D190),$F190-SUM($H190:I190),SYD($F190,0,$G190,J$5-$D190))","v":0},{"$f":"IF(K$5>($G190+$D190),$F190-SUM($H190:J190),SYD($F190,0,$G190,K$5-$D190))","v":0},{"$f":"IF(L$5>($G190+$D190),$F190-SUM($H190:K190),SYD($F190,0,$G190,L$5-$D190))","v":0},{"$f":"IF(M$5>($G190+$D190),$F190-SUM($H190:L190),SYD($F190,0,$G190,M$5-$D190))","v":0},{"$f":"IF(N$5>($G190+$D190),$F190-SUM($H190:M190),SYD($F190,0,$G190,N$5-$D190))","v":0},{"$f":"IF(O$5>($G190+$D190),$F190-SUM($H190:N190),SYD($F190,0,$G190,O$5-$D190))","v":0},{"$f":"IF(P$5>($G190+$D190),$F190-SUM($H190:O190),SYD($F190,0,$G190,P$5-$D190))","v":0},{"$f":"IF(Q$5>($G190+$D190),$F190-SUM($H190:P190),SYD($F190,0,$G190,Q$5-$D190))","v":0},{"$f":"IF(R$5>($G190+$D190),$F190-SUM($H190:Q190),SYD($F190,0,$G190,R$5-$D190))","v":0},{"$f":"IF(S$5>($G190+$D190),$F190-SUM($H190:R190),SYD($F190,0,$G190,S$5-$D190))","v":0},{"$f":"IF(T$5>($G190+$D190),$F190-SUM($H190:S190),SYD($F190,0,$G190,T$5-$D190))","v":0},{"$f":"IF(U$5>($G190+$D190),$F190-SUM($H190:T190),SYD($F190,0,$G190,U$5-$D190))","v":0},{"$f":"IF(V$5>($G190+$D190),$F190-SUM($H190:U190),SYD($F190,0,$G190,V$5-$D190))","v":0},{"$f":"IF(W$5>($G190+$D190),$F190-SUM($H190:V190),SYD($F190,0,$G190,W$5-$D190))","v":0},{"$f":"IF(X$5>($G190+$D190),$F190-SUM($H190:W190),SYD($F190,0,$G190,X$5-$D190))","v":0},{"$f":"IF(Y$5>($G190+$D190),$F190-SUM($H190:X190),SYD($F190,0,$G190,Y$5-$D190))","v":0},{"$f":"IF(Z$5>($G190+$D190),$F190-SUM($H190:Y190),SYD($F190,0,$G190,Z$5-$D190))","v":0}]
[null,null,null,3,{"$f":"'Key inputs & assumptions'!$D$9-D191","v":16},{"$f":"OFFSET('PTRM input'!$G$285,0,D191-1)*(1+OFFSET(rvanilla01,0,D191-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$18,E191),$F$18)","v":5},null,null,null,{"$f":"IF(K$5>($G191+$D191),$F191-SUM($H191:J191),SYD($F191,0,$G191,K$5-$D191))","v":0},{"$f":"IF(L$5>($G191+$D191),$F191-SUM($H191:K191),SYD($F191,0,$G191,L$5-$D191))","v":0},{"$f":"IF(M$5>($G191+$D191),$F191-SUM($H191:L191),SYD($F191,0,$G191,M$5-$D191))","v":0},{"$f":"IF(N$5>($G191+$D191),$F191-SUM($H191:M191),SYD($F191,0,$G191,N$5-$D191))","v":0},{"$f":"IF(O$5>($G191+$D191),$F191-SUM($H191:N191),SYD($F191,0,$G191,O$5-$D191))","v":0},{"$f":"IF(P$5>($G191+$D191),$F191-SUM($H191:O191),SYD($F191,0,$G191,P$5-$D191))","v":0},{"$f":"IF(Q$5>($G191+$D191),$F191-SUM($H191:P191),SYD($F191,0,$G191,Q$5-$D191))","v":0},{"$f":"IF(R$5>($G191+$D191),$F191-SUM($H191:Q191),SYD($F191,0,$G191,R$5-$D191))","v":0},{"$f":"IF(S$5>($G191+$D191),$F191-SUM($H191:R191),SYD($F191,0,$G191,S$5-$D191))","v":0},{"$f":"IF(T$5>($G191+$D191),$F191-SUM($H191:S191),SYD($F191,0,$G191,T$5-$D191))","v":0},{"$f":"IF(U$5>($G191+$D191),$F191-SUM($H191:T191),SYD($F191,0,$G191,U$5-$D191))","v":0},{"$f":"IF(V$5>($G191+$D191),$F191-SUM($H191:U191),SYD($F191,0,$G191,V$5-$D191))","v":0},{"$f":"IF(W$5>($G191+$D191),$F191-SUM($H191:V191),SYD($F191,0,$G191,W$5-$D191))","v":0},{"$f":"IF(X$5>($G191+$D191),$F191-SUM($H191:W191),SYD($F191,0,$G191,X$5-$D191))","v":0},{"$f":"IF(Y$5>($G191+$D191),$F191-SUM($H191:X191),SYD($F191,0,$G191,Y$5-$D191))","v":0},{"$f":"IF(Z$5>($G191+$D191),$F191-SUM($H191:Y191),SYD($F191,0,$G191,Z$5-$D191))","v":0}]
[null,null,null,4,{"$f":"'Key inputs & assumptions'!$D$9-D192","v":15},{"$f":"OFFSET('PTRM input'!$G$285,0,D192-1)*(1+OFFSET(rvanilla01,0,D192-1))^0.5","v":0.12584172080659389},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$18,E192),$F$18)","v":5},null,null,null,null,{"$f":"IF(L$5>($G192+$D192),$F192-SUM($H192:K192),SYD($F192,0,$G192,L$5-$D192))","v":4.1947240268864629E-2},{"$f":"IF(M$5>($G192+$D192),$F192-SUM($H192:L192),SYD($F192,0,$G192,M$5-$D192))","v":3.3557792215091704E-2},{"$f":"IF(N$5>($G192+$D192),$F192-SUM($H192:M192),SYD($F192,0,$G192,N$5-$D192))","v":2.516834416131878E-2},{"$f":"IF(O$5>($G192+$D192),$F192-SUM($H192:N192),SYD($F192,0,$G192,O$5-$D192))","v":1.6778896107545852E-2},{"$f":"IF(P$5>($G192+$D192),$F192-SUM($H192:O192),SYD($F192,0,$G192,P$5-$D192))","v":8.3894480537729261E-3},{"$f":"IF(Q$5>($G192+$D192),$F192-SUM($H192:P192),SYD($F192,0,$G192,Q$5-$D192))","v":0},{"$f":"IF(R$5>($G192+$D192),$F192-SUM($H192:Q192),SYD($F192,0,$G192,R$5-$D192))","v":0},{"$f":"IF(S$5>($G192+$D192),$F192-SUM($H192:R192),SYD($F192,0,$G192,S$5-$D192))","v":0},{"$f":"IF(T$5>($G192+$D192),$F192-SUM($H192:S192),SYD($F192,0,$G192,T$5-$D192))","v":0},{"$f":"IF(U$5>($G192+$D192),$F192-SUM($H192:T192),SYD($F192,0,$G192,U$5-$D192))","v":0},{"$f":"IF(V$5>($G192+$D192),$F192-SUM($H192:U192),SYD($F192,0,$G192,V$5-$D192))","v":0},{"$f":"IF(W$5>($G192+$D192),$F192-SUM($H192:V192),SYD($F192,0,$G192,W$5-$D192))","v":0},{"$f":"IF(X$5>($G192+$D192),$F192-SUM($H192:W192),SYD($F192,0,$G192,X$5-$D192))","v":0},{"$f":"IF(Y$5>($G192+$D192),$F192-SUM($H192:X192),SYD($F192,0,$G192,Y$5-$D192))","v":0},{"$f":"IF(Z$5>($G192+$D192),$F192-SUM($H192:Y192),SYD($F192,0,$G192,Z$5-$D192))","v":0}]
[null,null,null,5,{"$f":"'Key inputs & assumptions'!$D$9-D193","v":14},{"$f":"OFFSET('PTRM input'!$G$285,0,D193-1)*(1+OFFSET(rvanilla01,0,D193-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$18,E193),$F$18)","v":5},null,null,null,null,null,{"$f":"IF(M$5>($G193+$D193),$F193-SUM($H193:L193),SYD($F193,0,$G193,M$5-$D193))","v":0},{"$f":"IF(N$5>($G193+$D193),$F193-SUM($H193:M193),SYD($F193,0,$G193,N$5-$D193))","v":0},{"$f":"IF(O$5>($G193+$D193),$F193-SUM($H193:N193),SYD($F193,0,$G193,O$5-$D193))","v":0},{"$f":"IF(P$5>($G193+$D193),$F193-SUM($H193:O193),SYD($F193,0,$G193,P$5-$D193))","v":0},{"$f":"IF(Q$5>($G193+$D193),$F193-SUM($H193:P193),SYD($F193,0,$G193,Q$5-$D193))","v":0},{"$f":"IF(R$5>($G193+$D193),$F193-SUM($H193:Q193),SYD($F193,0,$G193,R$5-$D193))","v":0},{"$f":"IF(S$5>($G193+$D193),$F193-SUM($H193:R193),SYD($F193,0,$G193,S$5-$D193))","v":0},{"$f":"IF(T$5>($G193+$D193),$F193-SUM($H193:S193),SYD($F193,0,$G193,T$5-$D193))","v":0},{"$f":"IF(U$5>($G193+$D193),$F193-SUM($H193:T193),SYD($F193,0,$G193,U$5-$D193))","v":0},{"$f":"IF(V$5>($G193+$D193),$F193-SUM($H193:U193),SYD($F193,0,$G193,V$5-$D193))","v":0},{"$f":"IF(W$5>($G193+$D193),$F193-SUM($H193:V193),SYD($F193,0,$G193,W$5-$D193))","v":0},{"$f":"IF(X$5>($G193+$D193),$F193-SUM($H193:W193),SYD($F193,0,$G193,X$5-$D193))","v":0},{"$f":"IF(Y$5>($G193+$D193),$F193-SUM($H193:X193),SYD($F193,0,$G193,Y$5-$D193))","v":0},{"$f":"IF(Z$5>($G193+$D193),$F193-SUM($H193:Y193),SYD($F193,0,$G193,Z$5-$D193))","v":0}]
[null,null,null,{"$f":"D193+1","v":6},{"$f":"'Key inputs & assumptions'!$D$9-D194","v":13},{"$f":"OFFSET('PTRM input'!$G$285,0,D194-1)*(1+OFFSET(rvanilla01,0,D194-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$18,E194),$F$18)","v":5},null,null,null,null,null,null,{"$f":"IF(N$5>($G194+$D194),$F194-SUM($H194:M194),SYD($F194,0,$G194,N$5-$D194))","v":0},{"$f":"IF(O$5>($G194+$D194),$F194-SUM($H194:N194),SYD($F194,0,$G194,O$5-$D194))","v":0},{"$f":"IF(P$5>($G194+$D194),$F194-SUM($H194:O194),SYD($F194,0,$G194,P$5-$D194))","v":0},{"$f":"IF(Q$5>($G194+$D194),$F194-SUM($H194:P194),SYD($F194,0,$G194,Q$5-$D194))","v":0},{"$f":"IF(R$5>($G194+$D194),$F194-SUM($H194:Q194),SYD($F194,0,$G194,R$5-$D194))","v":0},{"$f":"IF(S$5>($G194+$D194),$F194-SUM($H194:R194),SYD($F194,0,$G194,S$5-$D194))","v":0},{"$f":"IF(T$5>($G194+$D194),$F194-SUM($H194:S194),SYD($F194,0,$G194,T$5-$D194))","v":0},{"$f":"IF(U$5>($G194+$D194),$F194-SUM($H194:T194),SYD($F194,0,$G194,U$5-$D194))","v":0},{"$f":"IF(V$5>($G194+$D194),$F194-SUM($H194:U194),SYD($F194,0,$G194,V$5-$D194))","v":0},{"$f":"IF(W$5>($G194+$D194),$F194-SUM($H194:V194),SYD($F194,0,$G194,W$5-$D194))","v":0},{"$f":"IF(X$5>($G194+$D194),$F194-SUM($H194:W194),SYD($F194,0,$G194,X$5-$D194))","v":0},{"$f":"IF(Y$5>($G194+$D194),$F194-SUM($H194:X194),SYD($F194,0,$G194,Y$5-$D194))","v":0},{"$f":"IF(Z$5>($G194+$D194),$F194-SUM($H194:Y194),SYD($F194,0,$G194,Z$5-$D194))","v":0}]
[null,null,null,{"$f":"D194+1","v":7},{"$f":"'Key inputs & assumptions'!$D$9-D195","v":12},{"$f":"OFFSET('PTRM input'!$G$285,0,D195-1)*(1+OFFSET(rvanilla01,0,D195-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$18,E195),$F$18)","v":5},null,null,null,null,null,null,null,{"$f":"IF(O$5>($G195+$D195),$F195-SUM($H195:N195),SYD($F195,0,$G195,O$5-$D195))","v":0},{"$f":"IF(P$5>($G195+$D195),$F195-SUM($H195:O195),SYD($F195,0,$G195,P$5-$D195))","v":0},{"$f":"IF(Q$5>($G195+$D195),$F195-SUM($H195:P195),SYD($F195,0,$G195,Q$5-$D195))","v":0},{"$f":"IF(R$5>($G195+$D195),$F195-SUM($H195:Q195),SYD($F195,0,$G195,R$5-$D195))","v":0},{"$f":"IF(S$5>($G195+$D195),$F195-SUM($H195:R195),SYD($F195,0,$G195,S$5-$D195))","v":0},{"$f":"IF(T$5>($G195+$D195),$F195-SUM($H195:S195),SYD($F195,0,$G195,T$5-$D195))","v":0},{"$f":"IF(U$5>($G195+$D195),$F195-SUM($H195:T195),SYD($F195,0,$G195,U$5-$D195))","v":0},{"$f":"IF(V$5>($G195+$D195),$F195-SUM($H195:U195),SYD($F195,0,$G195,V$5-$D195))","v":0},{"$f":"IF(W$5>($G195+$D195),$F195-SUM($H195:V195),SYD($F195,0,$G195,W$5-$D195))","v":0},{"$f":"IF(X$5>($G195+$D195),$F195-SUM($H195:W195),SYD($F195,0,$G195,X$5-$D195))","v":0},{"$f":"IF(Y$5>($G195+$D195),$F195-SUM($H195:X195),SYD($F195,0,$G195,Y$5-$D195))","v":0},{"$f":"IF(Z$5>($G195+$D195),$F195-SUM($H195:Y195),SYD($F195,0,$G195,Z$5-$D195))","v":0}]
[null,null,null,8,{"$f":"'Key inputs & assumptions'!$D$9-D196","v":11},{"$f":"OFFSET('PTRM input'!$G$285,0,D196-1)*(1+OFFSET(rvanilla01,0,D196-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$18,E196),$F$18)","v":5},null,null,null,null,null,null,null,null,{"$f":"IF(P$5>($G196+$D196),$F196-SUM($H196:O196),SYD($F196,0,$G196,P$5-$D196))","v":0},{"$f":"IF(Q$5>($G196+$D196),$F196-SUM($H196:P196),SYD($F196,0,$G196,Q$5-$D196))","v":0},{"$f":"IF(R$5>($G196+$D196),$F196-SUM($H196:Q196),SYD($F196,0,$G196,R$5-$D196))","v":0},{"$f":"IF(S$5>($G196+$D196),$F196-SUM($H196:R196),SYD($F196,0,$G196,S$5-$D196))","v":0},{"$f":"IF(T$5>($G196+$D196),$F196-SUM($H196:S196),SYD($F196,0,$G196,T$5-$D196))","v":0},{"$f":"IF(U$5>($G196+$D196),$F196-SUM($H196:T196),SYD($F196,0,$G196,U$5-$D196))","v":0},{"$f":"IF(V$5>($G196+$D196),$F196-SUM($H196:U196),SYD($F196,0,$G196,V$5-$D196))","v":0},{"$f":"IF(W$5>($G196+$D196),$F196-SUM($H196:V196),SYD($F196,0,$G196,W$5-$D196))","v":0},{"$f":"IF(X$5>($G196+$D196),$F196-SUM($H196:W196),SYD($F196,0,$G196,X$5-$D196))","v":0},{"$f":"IF(Y$5>($G196+$D196),$F196-SUM($H196:X196),SYD($F196,0,$G196,Y$5-$D196))","v":0},{"$f":"IF(Z$5>($G196+$D196),$F196-SUM($H196:Y196),SYD($F196,0,$G196,Z$5-$D196))","v":0}]
[null,null,null,9,{"$f":"'Key inputs & assumptions'!$D$9-D197","v":10},{"$f":"OFFSET('PTRM input'!$G$285,0,D197-1)*(1+OFFSET(rvanilla01,0,D197-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$18,E197),$F$18)","v":5},null,null,null,null,null,null,null,null,null,{"$f":"IF(Q$5>($G197+$D197),$F197-SUM($H197:P197),SYD($F197,0,$G197,Q$5-$D197))","v":0},{"$f":"IF(R$5>($G197+$D197),$F197-SUM($H197:Q197),SYD($F197,0,$G197,R$5-$D197))","v":0},{"$f":"IF(S$5>($G197+$D197),$F197-SUM($H197:R197),SYD($F197,0,$G197,S$5-$D197))","v":0},{"$f":"IF(T$5>($G197+$D197),$F197-SUM($H197:S197),SYD($F197,0,$G197,T$5-$D197))","v":0},{"$f":"IF(U$5>($G197+$D197),$F197-SUM($H197:T197),SYD($F197,0,$G197,U$5-$D197))","v":0},{"$f":"IF(V$5>($G197+$D197),$F197-SUM($H197:U197),SYD($F197,0,$G197,V$5-$D197))","v":0},{"$f":"IF(W$5>($G197+$D197),$F197-SUM($H197:V197),SYD($F197,0,$G197,W$5-$D197))","v":0},{"$f":"IF(X$5>($G197+$D197),$F197-SUM($H197:W197),SYD($F197,0,$G197,X$5-$D197))","v":0},{"$f":"IF(Y$5>($G197+$D197),$F197-SUM($H197:X197),SYD($F197,0,$G197,Y$5-$D197))","v":0},{"$f":"IF(Z$5>($G197+$D197),$F197-SUM($H197:Y197),SYD($F197,0,$G197,Z$5-$D197))","v":0}]
[null,null,null,10,{"$f":"'Key inputs & assumptions'!$D$9-D198","v":9},{"$f":"OFFSET('PTRM input'!$G$285,0,D198-1)*(1+OFFSET(rvanilla01,0,D198-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$18,E198),$F$18)","v":5},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5>($G198+$D198),$F198-SUM($H198:Q198),SYD($F198,0,$G198,R$5-$D198))","v":0},{"$f":"IF(S$5>($G198+$D198),$F198-SUM($H198:R198),SYD($F198,0,$G198,S$5-$D198))","v":0},{"$f":"IF(T$5>($G198+$D198),$F198-SUM($H198:S198),SYD($F198,0,$G198,T$5-$D198))","v":0},{"$f":"IF(U$5>($G198+$D198),$F198-SUM($H198:T198),SYD($F198,0,$G198,U$5-$D198))","v":0},{"$f":"IF(V$5>($G198+$D198),$F198-SUM($H198:U198),SYD($F198,0,$G198,V$5-$D198))","v":0},{"$f":"IF(W$5>($G198+$D198),$F198-SUM($H198:V198),SYD($F198,0,$G198,W$5-$D198))","v":0},{"$f":"IF(X$5>($G198+$D198),$F198-SUM($H198:W198),SYD($F198,0,$G198,X$5-$D198))","v":0},{"$f":"IF(Y$5>($G198+$D198),$F198-SUM($H198:X198),SYD($F198,0,$G198,Y$5-$D198))","v":0},{"$f":"IF(Z$5>($G198+$D198),$F198-SUM($H198:Y198),SYD($F198,0,$G198,Z$5-$D198))","v":0}]
[null,null,null,11,{"$f":"'Key inputs & assumptions'!$D$9-D199","v":8},{"$f":"OFFSET('PTRM input'!$G$285,0,D199-1)*(1+OFFSET(rvanilla01,0,D199-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$18,E199),$F$18)","v":5},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S$5>($G199+$D199),$F199-SUM($H199:R199),SYD($F199,0,$G199,S$5-$D199))","v":0},{"$f":"IF(T$5>($G199+$D199),$F199-SUM($H199:S199),SYD($F199,0,$G199,T$5-$D199))","v":0},{"$f":"IF(U$5>($G199+$D199),$F199-SUM($H199:T199),SYD($F199,0,$G199,U$5-$D199))","v":0},{"$f":"IF(V$5>($G199+$D199),$F199-SUM($H199:U199),SYD($F199,0,$G199,V$5-$D199))","v":0},{"$f":"IF(W$5>($G199+$D199),$F199-SUM($H199:V199),SYD($F199,0,$G199,W$5-$D199))","v":0},{"$f":"IF(X$5>($G199+$D199),$F199-SUM($H199:W199),SYD($F199,0,$G199,X$5-$D199))","v":0},{"$f":"IF(Y$5>($G199+$D199),$F199-SUM($H199:X199),SYD($F199,0,$G199,Y$5-$D199))","v":0},{"$f":"IF(Z$5>($G199+$D199),$F199-SUM($H199:Y199),SYD($F199,0,$G199,Z$5-$D199))","v":0}]
[null,null,null,12,{"$f":"'Key inputs & assumptions'!$D$9-D200","v":7},{"$f":"OFFSET('PTRM input'!$G$285,0,D200-1)*(1+OFFSET(rvanilla01,0,D200-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$18,E200),$F$18)","v":5},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T$5>($G200+$D200),$F200-SUM($H200:S200),SYD($F200,0,$G200,T$5-$D200))","v":0},{"$f":"IF(U$5>($G200+$D200),$F200-SUM($H200:T200),SYD($F200,0,$G200,U$5-$D200))","v":0},{"$f":"IF(V$5>($G200+$D200),$F200-SUM($H200:U200),SYD($F200,0,$G200,V$5-$D200))","v":0},{"$f":"IF(W$5>($G200+$D200),$F200-SUM($H200:V200),SYD($F200,0,$G200,W$5-$D200))","v":0},{"$f":"IF(X$5>($G200+$D200),$F200-SUM($H200:W200),SYD($F200,0,$G200,X$5-$D200))","v":0},{"$f":"IF(Y$5>($G200+$D200),$F200-SUM($H200:X200),SYD($F200,0,$G200,Y$5-$D200))","v":0},{"$f":"IF(Z$5>($G200+$D200),$F200-SUM($H200:Y200),SYD($F200,0,$G200,Z$5-$D200))","v":0}]
[null,null,null,13,{"$f":"'Key inputs & assumptions'!$D$9-D201","v":6},{"$f":"OFFSET('PTRM input'!$G$285,0,D201-1)*(1+OFFSET(rvanilla01,0,D201-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$18,E201),$F$18)","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$5>($G201+$D201),$F201-SUM($H201:T201),SYD($F201,0,$G201,U$5-$D201))","v":0},{"$f":"IF(V$5>($G201+$D201),$F201-SUM($H201:U201),SYD($F201,0,$G201,V$5-$D201))","v":0},{"$f":"IF(W$5>($G201+$D201),$F201-SUM($H201:V201),SYD($F201,0,$G201,W$5-$D201))","v":0},{"$f":"IF(X$5>($G201+$D201),$F201-SUM($H201:W201),SYD($F201,0,$G201,X$5-$D201))","v":0},{"$f":"IF(Y$5>($G201+$D201),$F201-SUM($H201:X201),SYD($F201,0,$G201,Y$5-$D201))","v":0},{"$f":"IF(Z$5>($G201+$D201),$F201-SUM($H201:Y201),SYD($F201,0,$G201,Z$5-$D201))","v":0}]
[null,null,null,14,{"$f":"'Key inputs & assumptions'!$D$9-D202","v":5},{"$f":"OFFSET('PTRM input'!$G$285,0,D202-1)*(1+OFFSET(rvanilla01,0,D202-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$18,E202),$F$18)","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$5>($G202+$D202),$F202-SUM($H202:U202),SYD($F202,0,$G202,V$5-$D202))","v":0},{"$f":"IF(W$5>($G202+$D202),$F202-SUM($H202:V202),SYD($F202,0,$G202,W$5-$D202))","v":0},{"$f":"IF(X$5>($G202+$D202),$F202-SUM($H202:W202),SYD($F202,0,$G202,X$5-$D202))","v":0},{"$f":"IF(Y$5>($G202+$D202),$F202-SUM($H202:X202),SYD($F202,0,$G202,Y$5-$D202))","v":0},{"$f":"IF(Z$5>($G202+$D202),$F202-SUM($H202:Y202),SYD($F202,0,$G202,Z$5-$D202))","v":0}]
[null,null,null,15,{"$f":"'Key inputs & assumptions'!$D$9-D203","v":4},{"$f":"OFFSET('PTRM input'!$G$285,0,D203-1)*(1+OFFSET(rvanilla01,0,D203-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$18,E203),$F$18)","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W$5>($G203+$D203),$F203-SUM($H203:V203),SYD($F203,0,$G203,W$5-$D203))","v":0},{"$f":"IF(X$5>($G203+$D203),$F203-SUM($H203:W203),SYD($F203,0,$G203,X$5-$D203))","v":0},{"$f":"IF(Y$5>($G203+$D203),$F203-SUM($H203:X203),SYD($F203,0,$G203,Y$5-$D203))","v":0},{"$f":"IF(Z$5>($G203+$D203),$F203-SUM($H203:Y203),SYD($F203,0,$G203,Z$5-$D203))","v":0}]
[null,null,null,16,{"$f":"'Key inputs & assumptions'!$D$9-D204","v":3},{"$f":"OFFSET('PTRM input'!$G$285,0,D204-1)*(1+OFFSET(rvanilla01,0,D204-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$18,E204),$F$18)","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$5>($G204+$D204),$F204-SUM($H204:W204),SYD($F204,0,$G204,X$5-$D204))","v":0},{"$f":"IF(Y$5>($G204+$D204),$F204-SUM($H204:X204),SYD($F204,0,$G204,Y$5-$D204))","v":0},{"$f":"IF(Z$5>($G204+$D204),$F204-SUM($H204:Y204),SYD($F204,0,$G204,Z$5-$D204))","v":0}]
[null,null,null,17,{"$f":"'Key inputs & assumptions'!$D$9-D205","v":2},{"$f":"OFFSET('PTRM input'!$G$285,0,D205-1)*(1+OFFSET(rvanilla01,0,D205-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$18,E205),$F$18)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$5>($G205+$D205),$F205-SUM($H205:X205),SYD($F205,0,$G205,Y$5-$D205))","v":0},{"$f":"IF(Z$5>($G205+$D205),$F205-SUM($H205:Y205),SYD($F205,0,$G205,Z$5-$D205))","v":0}]
[null,null,null,18,{"$f":"'Key inputs & assumptions'!$D$9-D206","v":1},{"$f":"OFFSET('PTRM input'!$G$285,0,D206-1)*(1+OFFSET(rvanilla01,0,D206-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$18,E206),$F$18)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z$5>($G206+$D206),$F206-SUM($H206:Y206),SYD($F206,0,$G206,Z$5-$D206))","v":0}]
[null,null,null,19,{"$f":"'Key inputs & assumptions'!$D$9-D207","v":0},{"$f":"OFFSET('PTRM input'!$G$285,0,D207-1)*(1+OFFSET(rvanilla01,0,D207-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$18,E207),$F$18)","v":0}]
[]
[null,null,{"$f":"C20","v":"Non-system assets"},1,{"$f":"'Key inputs & assumptions'!$D$9-D209","v":18},{"$f":"'PTRM input'!G287*(1+rvanilla01)^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$20,E209),$F$20)","v":5},null,{"$f":"IF(I$5>($G209+$D209),$F209-SUM($H209:H209),SYD($F209,0,$G209,I$5-$D209))","v":0},{"$f":"IF(J$5>($G209+$D209),$F209-SUM($H209:I209),SYD($F209,0,$G209,J$5-$D209))","v":0},{"$f":"IF(K$5>($G209+$D209),$F209-SUM($H209:J209),SYD($F209,0,$G209,K$5-$D209))","v":0},{"$f":"IF(L$5>($G209+$D209),$F209-SUM($H209:K209),SYD($F209,0,$G209,L$5-$D209))","v":0},{"$f":"IF(M$5>($G209+$D209),$F209-SUM($H209:L209),SYD($F209,0,$G209,M$5-$D209))","v":0},{"$f":"IF(N$5>($G209+$D209),$F209-SUM($H209:M209),SYD($F209,0,$G209,N$5-$D209))","v":0},{"$f":"IF(O$5>($G209+$D209),$F209-SUM($H209:N209),SYD($F209,0,$G209,O$5-$D209))","v":0},{"$f":"IF(P$5>($G209+$D209),$F209-SUM($H209:O209),SYD($F209,0,$G209,P$5-$D209))","v":0},{"$f":"IF(Q$5>($G209+$D209),$F209-SUM($H209:P209),SYD($F209,0,$G209,Q$5-$D209))","v":0},{"$f":"IF(R$5>($G209+$D209),$F209-SUM($H209:Q209),SYD($F209,0,$G209,R$5-$D209))","v":0},{"$f":"IF(S$5>($G209+$D209),$F209-SUM($H209:R209),SYD($F209,0,$G209,S$5-$D209))","v":0},{"$f":"IF(T$5>($G209+$D209),$F209-SUM($H209:S209),SYD($F209,0,$G209,T$5-$D209))","v":0},{"$f":"IF(U$5>($G209+$D209),$F209-SUM($H209:T209),SYD($F209,0,$G209,U$5-$D209))","v":0},{"$f":"IF(V$5>($G209+$D209),$F209-SUM($H209:U209),SYD($F209,0,$G209,V$5-$D209))","v":0},{"$f":"IF(W$5>($G209+$D209),$F209-SUM($H209:V209),SYD($F209,0,$G209,W$5-$D209))","v":0},{"$f":"IF(X$5>($G209+$D209),$F209-SUM($H209:W209),SYD($F209,0,$G209,X$5-$D209))","v":0},{"$f":"IF(Y$5>($G209+$D209),$F209-SUM($H209:X209),SYD($F209,0,$G209,Y$5-$D209))","v":0},{"$f":"IF(Z$5>($G209+$D209),$F209-SUM($H209:Y209),SYD($F209,0,$G209,Z$5-$D209))","v":0}]
[null,null,null,2,{"$f":"'Key inputs & assumptions'!$D$9-D210","v":17},{"$f":"OFFSET('PTRM input'!$G$287,0,D210-1)*(1+OFFSET(rvanilla01,0,D210-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$19,E210),$F$19)","v":17},null,null,{"$f":"IF(J$5>($G210+$D210),$F210-SUM($H210:I210),SYD($F210,0,$G210,J$5-$D210))","v":0},{"$f":"IF(K$5>($G210+$D210),$F210-SUM($H210:J210),SYD($F210,0,$G210,K$5-$D210))","v":0},{"$f":"IF(L$5>($G210+$D210),$F210-SUM($H210:K210),SYD($F210,0,$G210,L$5-$D210))","v":0},{"$f":"IF(M$5>($G210+$D210),$F210-SUM($H210:L210),SYD($F210,0,$G210,M$5-$D210))","v":0},{"$f":"IF(N$5>($G210+$D210),$F210-SUM($H210:M210),SYD($F210,0,$G210,N$5-$D210))","v":0},{"$f":"IF(O$5>($G210+$D210),$F210-SUM($H210:N210),SYD($F210,0,$G210,O$5-$D210))","v":0},{"$f":"IF(P$5>($G210+$D210),$F210-SUM($H210:O210),SYD($F210,0,$G210,P$5-$D210))","v":0},{"$f":"IF(Q$5>($G210+$D210),$F210-SUM($H210:P210),SYD($F210,0,$G210,Q$5-$D210))","v":0},{"$f":"IF(R$5>($G210+$D210),$F210-SUM($H210:Q210),SYD($F210,0,$G210,R$5-$D210))","v":0},{"$f":"IF(S$5>($G210+$D210),$F210-SUM($H210:R210),SYD($F210,0,$G210,S$5-$D210))","v":0},{"$f":"IF(T$5>($G210+$D210),$F210-SUM($H210:S210),SYD($F210,0,$G210,T$5-$D210))","v":0},{"$f":"IF(U$5>($G210+$D210),$F210-SUM($H210:T210),SYD($F210,0,$G210,U$5-$D210))","v":0},{"$f":"IF(V$5>($G210+$D210),$F210-SUM($H210:U210),SYD($F210,0,$G210,V$5-$D210))","v":0},{"$f":"IF(W$5>($G210+$D210),$F210-SUM($H210:V210),SYD($F210,0,$G210,W$5-$D210))","v":0},{"$f":"IF(X$5>($G210+$D210),$F210-SUM($H210:W210),SYD($F210,0,$G210,X$5-$D210))","v":0},{"$f":"IF(Y$5>($G210+$D210),$F210-SUM($H210:X210),SYD($F210,0,$G210,Y$5-$D210))","v":0},{"$f":"IF(Z$5>($G210+$D210),$F210-SUM($H210:Y210),SYD($F210,0,$G210,Z$5-$D210))","v":0}]
[null,null,null,3,{"$f":"'Key inputs & assumptions'!$D$9-D211","v":16},{"$f":"OFFSET('PTRM input'!$G$287,0,D211-1)*(1+OFFSET(rvanilla01,0,D211-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$19,E211),$F$19)","v":16},null,null,null,{"$f":"IF(K$5>($G211+$D211),$F211-SUM($H211:J211),SYD($F211,0,$G211,K$5-$D211))","v":0},{"$f":"IF(L$5>($G211+$D211),$F211-SUM($H211:K211),SYD($F211,0,$G211,L$5-$D211))","v":0},{"$f":"IF(M$5>($G211+$D211),$F211-SUM($H211:L211),SYD($F211,0,$G211,M$5-$D211))","v":0},{"$f":"IF(N$5>($G211+$D211),$F211-SUM($H211:M211),SYD($F211,0,$G211,N$5-$D211))","v":0},{"$f":"IF(O$5>($G211+$D211),$F211-SUM($H211:N211),SYD($F211,0,$G211,O$5-$D211))","v":0},{"$f":"IF(P$5>($G211+$D211),$F211-SUM($H211:O211),SYD($F211,0,$G211,P$5-$D211))","v":0},{"$f":"IF(Q$5>($G211+$D211),$F211-SUM($H211:P211),SYD($F211,0,$G211,Q$5-$D211))","v":0},{"$f":"IF(R$5>($G211+$D211),$F211-SUM($H211:Q211),SYD($F211,0,$G211,R$5-$D211))","v":0},{"$f":"IF(S$5>($G211+$D211),$F211-SUM($H211:R211),SYD($F211,0,$G211,S$5-$D211))","v":0},{"$f":"IF(T$5>($G211+$D211),$F211-SUM($H211:S211),SYD($F211,0,$G211,T$5-$D211))","v":0},{"$f":"IF(U$5>($G211+$D211),$F211-SUM($H211:T211),SYD($F211,0,$G211,U$5-$D211))","v":0},{"$f":"IF(V$5>($G211+$D211),$F211-SUM($H211:U211),SYD($F211,0,$G211,V$5-$D211))","v":0},{"$f":"IF(W$5>($G211+$D211),$F211-SUM($H211:V211),SYD($F211,0,$G211,W$5-$D211))","v":0},{"$f":"IF(X$5>($G211+$D211),$F211-SUM($H211:W211),SYD($F211,0,$G211,X$5-$D211))","v":0},{"$f":"IF(Y$5>($G211+$D211),$F211-SUM($H211:X211),SYD($F211,0,$G211,Y$5-$D211))","v":0},{"$f":"IF(Z$5>($G211+$D211),$F211-SUM($H211:Y211),SYD($F211,0,$G211,Z$5-$D211))","v":0}]
[null,null,null,4,{"$f":"'Key inputs & assumptions'!$D$9-D212","v":15},{"$f":"OFFSET('PTRM input'!$G$287,0,D212-1)*(1+OFFSET(rvanilla01,0,D212-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$19,E212),$F$19)","v":15},null,null,null,null,{"$f":"IF(L$5>($G212+$D212),$F212-SUM($H212:K212),SYD($F212,0,$G212,L$5-$D212))","v":0},{"$f":"IF(M$5>($G212+$D212),$F212-SUM($H212:L212),SYD($F212,0,$G212,M$5-$D212))","v":0},{"$f":"IF(N$5>($G212+$D212),$F212-SUM($H212:M212),SYD($F212,0,$G212,N$5-$D212))","v":0},{"$f":"IF(O$5>($G212+$D212),$F212-SUM($H212:N212),SYD($F212,0,$G212,O$5-$D212))","v":0},{"$f":"IF(P$5>($G212+$D212),$F212-SUM($H212:O212),SYD($F212,0,$G212,P$5-$D212))","v":0},{"$f":"IF(Q$5>($G212+$D212),$F212-SUM($H212:P212),SYD($F212,0,$G212,Q$5-$D212))","v":0},{"$f":"IF(R$5>($G212+$D212),$F212-SUM($H212:Q212),SYD($F212,0,$G212,R$5-$D212))","v":0},{"$f":"IF(S$5>($G212+$D212),$F212-SUM($H212:R212),SYD($F212,0,$G212,S$5-$D212))","v":0},{"$f":"IF(T$5>($G212+$D212),$F212-SUM($H212:S212),SYD($F212,0,$G212,T$5-$D212))","v":0},{"$f":"IF(U$5>($G212+$D212),$F212-SUM($H212:T212),SYD($F212,0,$G212,U$5-$D212))","v":0},{"$f":"IF(V$5>($G212+$D212),$F212-SUM($H212:U212),SYD($F212,0,$G212,V$5-$D212))","v":0},{"$f":"IF(W$5>($G212+$D212),$F212-SUM($H212:V212),SYD($F212,0,$G212,W$5-$D212))","v":0},{"$f":"IF(X$5>($G212+$D212),$F212-SUM($H212:W212),SYD($F212,0,$G212,X$5-$D212))","v":0},{"$f":"IF(Y$5>($G212+$D212),$F212-SUM($H212:X212),SYD($F212,0,$G212,Y$5-$D212))","v":0},{"$f":"IF(Z$5>($G212+$D212),$F212-SUM($H212:Y212),SYD($F212,0,$G212,Z$5-$D212))","v":0}]
[null,null,null,5,{"$f":"'Key inputs & assumptions'!$D$9-D213","v":14},{"$f":"OFFSET('PTRM input'!$G$287,0,D213-1)*(1+OFFSET(rvanilla01,0,D213-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$19,E213),$F$19)","v":14},null,null,null,null,null,{"$f":"IF(M$5>($G213+$D213),$F213-SUM($H213:L213),SYD($F213,0,$G213,M$5-$D213))","v":0},{"$f":"IF(N$5>($G213+$D213),$F213-SUM($H213:M213),SYD($F213,0,$G213,N$5-$D213))","v":0},{"$f":"IF(O$5>($G213+$D213),$F213-SUM($H213:N213),SYD($F213,0,$G213,O$5-$D213))","v":0},{"$f":"IF(P$5>($G213+$D213),$F213-SUM($H213:O213),SYD($F213,0,$G213,P$5-$D213))","v":0},{"$f":"IF(Q$5>($G213+$D213),$F213-SUM($H213:P213),SYD($F213,0,$G213,Q$5-$D213))","v":0},{"$f":"IF(R$5>($G213+$D213),$F213-SUM($H213:Q213),SYD($F213,0,$G213,R$5-$D213))","v":0},{"$f":"IF(S$5>($G213+$D213),$F213-SUM($H213:R213),SYD($F213,0,$G213,S$5-$D213))","v":0},{"$f":"IF(T$5>($G213+$D213),$F213-SUM($H213:S213),SYD($F213,0,$G213,T$5-$D213))","v":0},{"$f":"IF(U$5>($G213+$D213),$F213-SUM($H213:T213),SYD($F213,0,$G213,U$5-$D213))","v":0},{"$f":"IF(V$5>($G213+$D213),$F213-SUM($H213:U213),SYD($F213,0,$G213,V$5-$D213))","v":0},{"$f":"IF(W$5>($G213+$D213),$F213-SUM($H213:V213),SYD($F213,0,$G213,W$5-$D213))","v":0},{"$f":"IF(X$5>($G213+$D213),$F213-SUM($H213:W213),SYD($F213,0,$G213,X$5-$D213))","v":0},{"$f":"IF(Y$5>($G213+$D213),$F213-SUM($H213:X213),SYD($F213,0,$G213,Y$5-$D213))","v":0},{"$f":"IF(Z$5>($G213+$D213),$F213-SUM($H213:Y213),SYD($F213,0,$G213,Z$5-$D213))","v":0}]
[null,null,null,{"$f":"D213+1","v":6},{"$f":"'Key inputs & assumptions'!$D$9-D214","v":13},{"$f":"OFFSET('PTRM input'!$G$287,0,D214-1)*(1+OFFSET(rvanilla01,0,D214-1))^0.5","v":0.17447879662481355},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$19,E214),$F$19)","v":13},null,null,null,null,null,null,{"$f":"IF(N$5>($G214+$D214),$F214-SUM($H214:M214),SYD($F214,0,$G214,N$5-$D214))","v":2.4925542374973367E-2},{"$f":"IF(O$5>($G214+$D214),$F214-SUM($H214:N214),SYD($F214,0,$G214,O$5-$D214))","v":2.3008192961513876E-2},{"$f":"IF(P$5>($G214+$D214),$F214-SUM($H214:O214),SYD($F214,0,$G214,P$5-$D214))","v":2.1090843548054388E-2},{"$f":"IF(Q$5>($G214+$D214),$F214-SUM($H214:P214),SYD($F214,0,$G214,Q$5-$D214))","v":1.9173494134594897E-2},{"$f":"IF(R$5>($G214+$D214),$F214-SUM($H214:Q214),SYD($F214,0,$G214,R$5-$D214))","v":1.7256144721135406E-2},{"$f":"IF(S$5>($G214+$D214),$F214-SUM($H214:R214),SYD($F214,0,$G214,S$5-$D214))","v":1.5338795307675917E-2},{"$f":"IF(T$5>($G214+$D214),$F214-SUM($H214:S214),SYD($F214,0,$G214,T$5-$D214))","v":1.3421445894216427E-2},{"$f":"IF(U$5>($G214+$D214),$F214-SUM($H214:T214),SYD($F214,0,$G214,U$5-$D214))","v":1.1504096480756938E-2},{"$f":"IF(V$5>($G214+$D214),$F214-SUM($H214:U214),SYD($F214,0,$G214,V$5-$D214))","v":9.5867470672974485E-3},{"$f":"IF(W$5>($G214+$D214),$F214-SUM($H214:V214),SYD($F214,0,$G214,W$5-$D214))","v":7.6693976538379583E-3},{"$f":"IF(X$5>($G214+$D214),$F214-SUM($H214:W214),SYD($F214,0,$G214,X$5-$D214))","v":5.7520482403784689E-3},{"$f":"IF(Y$5>($G214+$D214),$F214-SUM($H214:X214),SYD($F214,0,$G214,Y$5-$D214))","v":3.8346988269189791E-3},{"$f":"IF(Z$5>($G214+$D214),$F214-SUM($H214:Y214),SYD($F214,0,$G214,Z$5-$D214))","v":1.9173494134594896E-3}]
[null,null,null,{"$f":"D214+1","v":7},{"$f":"'Key inputs & assumptions'!$D$9-D215","v":12},{"$f":"OFFSET('PTRM input'!$G$287,0,D215-1)*(1+OFFSET(rvanilla01,0,D215-1))^0.5","v":1.148207555731337E-2},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$19,E215),$F$19)","v":12},null,null,null,null,null,null,null,{"$f":"IF(O$5>($G215+$D215),$F215-SUM($H215:N215),SYD($F215,0,$G215,O$5-$D215))","v":1.7664731626635954E-3},{"$f":"IF(P$5>($G215+$D215),$F215-SUM($H215:O215),SYD($F215,0,$G215,P$5-$D215))","v":1.6192670657749625E-3},{"$f":"IF(Q$5>($G215+$D215),$F215-SUM($H215:P215),SYD($F215,0,$G215,Q$5-$D215))","v":1.4720609688863295E-3},{"$f":"IF(R$5>($G215+$D215),$F215-SUM($H215:Q215),SYD($F215,0,$G215,R$5-$D215))","v":1.3248548719976966E-3},{"$f":"IF(S$5>($G215+$D215),$F215-SUM($H215:R215),SYD($F215,0,$G215,S$5-$D215))","v":1.1776487751090636E-3},{"$f":"IF(T$5>($G215+$D215),$F215-SUM($H215:S215),SYD($F215,0,$G215,T$5-$D215))","v":1.0304426782204307E-3},{"$f":"IF(U$5>($G215+$D215),$F215-SUM($H215:T215),SYD($F215,0,$G215,U$5-$D215))","v":8.8323658133179772E-4},{"$f":"IF(V$5>($G215+$D215),$F215-SUM($H215:U215),SYD($F215,0,$G215,V$5-$D215))","v":7.3603048444316477E-4},{"$f":"IF(W$5>($G215+$D215),$F215-SUM($H215:V215),SYD($F215,0,$G215,W$5-$D215))","v":5.8882438755453181E-4},{"$f":"IF(X$5>($G215+$D215),$F215-SUM($H215:W215),SYD($F215,0,$G215,X$5-$D215))","v":4.4161829066589886E-4},{"$f":"IF(Y$5>($G215+$D215),$F215-SUM($H215:X215),SYD($F215,0,$G215,Y$5-$D215))","v":2.9441219377726591E-4},{"$f":"IF(Z$5>($G215+$D215),$F215-SUM($H215:Y215),SYD($F215,0,$G215,Z$5-$D215))","v":1.4720609688863295E-4}]
[null,null,null,8,{"$f":"'Key inputs & assumptions'!$D$9-D216","v":11},{"$f":"OFFSET('PTRM input'!$G$287,0,D216-1)*(1+OFFSET(rvanilla01,0,D216-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$19,E216),$F$19)","v":11},null,null,null,null,null,null,null,null,{"$f":"IF(P$5>($G216+$D216),$F216-SUM($H216:O216),SYD($F216,0,$G216,P$5-$D216))","v":0},{"$f":"IF(Q$5>($G216+$D216),$F216-SUM($H216:P216),SYD($F216,0,$G216,Q$5-$D216))","v":0},{"$f":"IF(R$5>($G216+$D216),$F216-SUM($H216:Q216),SYD($F216,0,$G216,R$5-$D216))","v":0},{"$f":"IF(S$5>($G216+$D216),$F216-SUM($H216:R216),SYD($F216,0,$G216,S$5-$D216))","v":0},{"$f":"IF(T$5>($G216+$D216),$F216-SUM($H216:S216),SYD($F216,0,$G216,T$5-$D216))","v":0},{"$f":"IF(U$5>($G216+$D216),$F216-SUM($H216:T216),SYD($F216,0,$G216,U$5-$D216))","v":0},{"$f":"IF(V$5>($G216+$D216),$F216-SUM($H216:U216),SYD($F216,0,$G216,V$5-$D216))","v":0},{"$f":"IF(W$5>($G216+$D216),$F216-SUM($H216:V216),SYD($F216,0,$G216,W$5-$D216))","v":0},{"$f":"IF(X$5>($G216+$D216),$F216-SUM($H216:W216),SYD($F216,0,$G216,X$5-$D216))","v":0},{"$f":"IF(Y$5>($G216+$D216),$F216-SUM($H216:X216),SYD($F216,0,$G216,Y$5-$D216))","v":0},{"$f":"IF(Z$5>($G216+$D216),$F216-SUM($H216:Y216),SYD($F216,0,$G216,Z$5-$D216))","v":0}]
[null,null,null,9,{"$f":"'Key inputs & assumptions'!$D$9-D217","v":10},{"$f":"OFFSET('PTRM input'!$G$287,0,D217-1)*(1+OFFSET(rvanilla01,0,D217-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$19,E217),$F$19)","v":10},null,null,null,null,null,null,null,null,null,{"$f":"IF(Q$5>($G217+$D217),$F217-SUM($H217:P217),SYD($F217,0,$G217,Q$5-$D217))","v":0},{"$f":"IF(R$5>($G217+$D217),$F217-SUM($H217:Q217),SYD($F217,0,$G217,R$5-$D217))","v":0},{"$f":"IF(S$5>($G217+$D217),$F217-SUM($H217:R217),SYD($F217,0,$G217,S$5-$D217))","v":0},{"$f":"IF(T$5>($G217+$D217),$F217-SUM($H217:S217),SYD($F217,0,$G217,T$5-$D217))","v":0},{"$f":"IF(U$5>($G217+$D217),$F217-SUM($H217:T217),SYD($F217,0,$G217,U$5-$D217))","v":0},{"$f":"IF(V$5>($G217+$D217),$F217-SUM($H217:U217),SYD($F217,0,$G217,V$5-$D217))","v":0},{"$f":"IF(W$5>($G217+$D217),$F217-SUM($H217:V217),SYD($F217,0,$G217,W$5-$D217))","v":0},{"$f":"IF(X$5>($G217+$D217),$F217-SUM($H217:W217),SYD($F217,0,$G217,X$5-$D217))","v":0},{"$f":"IF(Y$5>($G217+$D217),$F217-SUM($H217:X217),SYD($F217,0,$G217,Y$5-$D217))","v":0},{"$f":"IF(Z$5>($G217+$D217),$F217-SUM($H217:Y217),SYD($F217,0,$G217,Z$5-$D217))","v":0}]
[null,null,null,10,{"$f":"'Key inputs & assumptions'!$D$9-D218","v":9},{"$f":"OFFSET('PTRM input'!$G$287,0,D218-1)*(1+OFFSET(rvanilla01,0,D218-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$19,E218),$F$19)","v":9},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5>($G218+$D218),$F218-SUM($H218:Q218),SYD($F218,0,$G218,R$5-$D218))","v":0},{"$f":"IF(S$5>($G218+$D218),$F218-SUM($H218:R218),SYD($F218,0,$G218,S$5-$D218))","v":0},{"$f":"IF(T$5>($G218+$D218),$F218-SUM($H218:S218),SYD($F218,0,$G218,T$5-$D218))","v":0},{"$f":"IF(U$5>($G218+$D218),$F218-SUM($H218:T218),SYD($F218,0,$G218,U$5-$D218))","v":0},{"$f":"IF(V$5>($G218+$D218),$F218-SUM($H218:U218),SYD($F218,0,$G218,V$5-$D218))","v":0},{"$f":"IF(W$5>($G218+$D218),$F218-SUM($H218:V218),SYD($F218,0,$G218,W$5-$D218))","v":0},{"$f":"IF(X$5>($G218+$D218),$F218-SUM($H218:W218),SYD($F218,0,$G218,X$5-$D218))","v":0},{"$f":"IF(Y$5>($G218+$D218),$F218-SUM($H218:X218),SYD($F218,0,$G218,Y$5-$D218))","v":0},{"$f":"IF(Z$5>($G218+$D218),$F218-SUM($H218:Y218),SYD($F218,0,$G218,Z$5-$D218))","v":0}]
[null,null,null,11,{"$f":"'Key inputs & assumptions'!$D$9-D219","v":8},{"$f":"OFFSET('PTRM input'!$G$287,0,D219-1)*(1+OFFSET(rvanilla01,0,D219-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$19,E219),$F$19)","v":8},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S$5>($G219+$D219),$F219-SUM($H219:R219),SYD($F219,0,$G219,S$5-$D219))","v":0},{"$f":"IF(T$5>($G219+$D219),$F219-SUM($H219:S219),SYD($F219,0,$G219,T$5-$D219))","v":0},{"$f":"IF(U$5>($G219+$D219),$F219-SUM($H219:T219),SYD($F219,0,$G219,U$5-$D219))","v":0},{"$f":"IF(V$5>($G219+$D219),$F219-SUM($H219:U219),SYD($F219,0,$G219,V$5-$D219))","v":0},{"$f":"IF(W$5>($G219+$D219),$F219-SUM($H219:V219),SYD($F219,0,$G219,W$5-$D219))","v":0},{"$f":"IF(X$5>($G219+$D219),$F219-SUM($H219:W219),SYD($F219,0,$G219,X$5-$D219))","v":0},{"$f":"IF(Y$5>($G219+$D219),$F219-SUM($H219:X219),SYD($F219,0,$G219,Y$5-$D219))","v":0},{"$f":"IF(Z$5>($G219+$D219),$F219-SUM($H219:Y219),SYD($F219,0,$G219,Z$5-$D219))","v":0}]
[null,null,null,12,{"$f":"'Key inputs & assumptions'!$D$9-D220","v":7},{"$f":"OFFSET('PTRM input'!$G$287,0,D220-1)*(1+OFFSET(rvanilla01,0,D220-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$19,E220),$F$19)","v":7},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T$5>($G220+$D220),$F220-SUM($H220:S220),SYD($F220,0,$G220,T$5-$D220))","v":0},{"$f":"IF(U$5>($G220+$D220),$F220-SUM($H220:T220),SYD($F220,0,$G220,U$5-$D220))","v":0},{"$f":"IF(V$5>($G220+$D220),$F220-SUM($H220:U220),SYD($F220,0,$G220,V$5-$D220))","v":0},{"$f":"IF(W$5>($G220+$D220),$F220-SUM($H220:V220),SYD($F220,0,$G220,W$5-$D220))","v":0},{"$f":"IF(X$5>($G220+$D220),$F220-SUM($H220:W220),SYD($F220,0,$G220,X$5-$D220))","v":0},{"$f":"IF(Y$5>($G220+$D220),$F220-SUM($H220:X220),SYD($F220,0,$G220,Y$5-$D220))","v":0},{"$f":"IF(Z$5>($G220+$D220),$F220-SUM($H220:Y220),SYD($F220,0,$G220,Z$5-$D220))","v":0}]
[null,null,null,13,{"$f":"'Key inputs & assumptions'!$D$9-D221","v":6},{"$f":"OFFSET('PTRM input'!$G$287,0,D221-1)*(1+OFFSET(rvanilla01,0,D221-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$19,E221),$F$19)","v":6},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$5>($G221+$D221),$F221-SUM($H221:T221),SYD($F221,0,$G221,U$5-$D221))","v":0},{"$f":"IF(V$5>($G221+$D221),$F221-SUM($H221:U221),SYD($F221,0,$G221,V$5-$D221))","v":0},{"$f":"IF(W$5>($G221+$D221),$F221-SUM($H221:V221),SYD($F221,0,$G221,W$5-$D221))","v":0},{"$f":"IF(X$5>($G221+$D221),$F221-SUM($H221:W221),SYD($F221,0,$G221,X$5-$D221))","v":0},{"$f":"IF(Y$5>($G221+$D221),$F221-SUM($H221:X221),SYD($F221,0,$G221,Y$5-$D221))","v":0},{"$f":"IF(Z$5>($G221+$D221),$F221-SUM($H221:Y221),SYD($F221,0,$G221,Z$5-$D221))","v":0}]
[null,null,null,14,{"$f":"'Key inputs & assumptions'!$D$9-D222","v":5},{"$f":"OFFSET('PTRM input'!$G$287,0,D222-1)*(1+OFFSET(rvanilla01,0,D222-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$19,E222),$F$19)","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$5>($G222+$D222),$F222-SUM($H222:U222),SYD($F222,0,$G222,V$5-$D222))","v":0},{"$f":"IF(W$5>($G222+$D222),$F222-SUM($H222:V222),SYD($F222,0,$G222,W$5-$D222))","v":0},{"$f":"IF(X$5>($G222+$D222),$F222-SUM($H222:W222),SYD($F222,0,$G222,X$5-$D222))","v":0},{"$f":"IF(Y$5>($G222+$D222),$F222-SUM($H222:X222),SYD($F222,0,$G222,Y$5-$D222))","v":0},{"$f":"IF(Z$5>($G222+$D222),$F222-SUM($H222:Y222),SYD($F222,0,$G222,Z$5-$D222))","v":0}]
[null,null,null,15,{"$f":"'Key inputs & assumptions'!$D$9-D223","v":4},{"$f":"OFFSET('PTRM input'!$G$287,0,D223-1)*(1+OFFSET(rvanilla01,0,D223-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$19,E223),$F$19)","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W$5>($G223+$D223),$F223-SUM($H223:V223),SYD($F223,0,$G223,W$5-$D223))","v":0},{"$f":"IF(X$5>($G223+$D223),$F223-SUM($H223:W223),SYD($F223,0,$G223,X$5-$D223))","v":0},{"$f":"IF(Y$5>($G223+$D223),$F223-SUM($H223:X223),SYD($F223,0,$G223,Y$5-$D223))","v":0},{"$f":"IF(Z$5>($G223+$D223),$F223-SUM($H223:Y223),SYD($F223,0,$G223,Z$5-$D223))","v":0}]
[null,null,null,16,{"$f":"'Key inputs & assumptions'!$D$9-D224","v":3},{"$f":"OFFSET('PTRM input'!$G$287,0,D224-1)*(1+OFFSET(rvanilla01,0,D224-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$19,E224),$F$19)","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$5>($G224+$D224),$F224-SUM($H224:W224),SYD($F224,0,$G224,X$5-$D224))","v":0},{"$f":"IF(Y$5>($G224+$D224),$F224-SUM($H224:X224),SYD($F224,0,$G224,Y$5-$D224))","v":0},{"$f":"IF(Z$5>($G224+$D224),$F224-SUM($H224:Y224),SYD($F224,0,$G224,Z$5-$D224))","v":0}]
[null,null,null,17,{"$f":"'Key inputs & assumptions'!$D$9-D225","v":2},{"$f":"OFFSET('PTRM input'!$G$287,0,D225-1)*(1+OFFSET(rvanilla01,0,D225-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$19,E225),$F$19)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$5>($G225+$D225),$F225-SUM($H225:X225),SYD($F225,0,$G225,Y$5-$D225))","v":0},{"$f":"IF(Z$5>($G225+$D225),$F225-SUM($H225:Y225),SYD($F225,0,$G225,Z$5-$D225))","v":0}]
[null,null,null,18,{"$f":"'Key inputs & assumptions'!$D$9-D226","v":1},{"$f":"OFFSET('PTRM input'!$G$287,0,D226-1)*(1+OFFSET(rvanilla01,0,D226-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$19,E226),$F$19)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z$5>($G226+$D226),$F226-SUM($H226:Y226),SYD($F226,0,$G226,Z$5-$D226))","v":0}]
[null,null,null,19,{"$f":"'Key inputs & assumptions'!$D$9-D227","v":0},{"$f":"OFFSET('PTRM input'!$G$287,0,D227-1)*(1+OFFSET(rvanilla01,0,D227-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$19,E227),$F$19)","v":0}]
[]
[null,null,"Equity raising costs",1,{"$f":"'Key inputs & assumptions'!$D$9-D229","v":18},{"$f":"OFFSET('PTRM input'!$G$326,0,D229-1)*(1+OFFSET(rvanilla01,0,D229-1))^0.5","v":0.28472038693115836},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$21,E229),$F$21)","v":18},null,{"$f":"IF(I$5>($G229+$D229),$F229-SUM($H229:H229),SYD($F229,0,$G229,I$5-$D229))","v":2.9970567045385092E-2},{"$f":"IF(J$5>($G229+$D229),$F229-SUM($H229:I229),SYD($F229,0,$G229,J$5-$D229))","v":2.8305535542863698E-2},{"$f":"IF(K$5>($G229+$D229),$F229-SUM($H229:J229),SYD($F229,0,$G229,K$5-$D229))","v":2.6640504040342305E-2},{"$f":"IF(L$5>($G229+$D229),$F229-SUM($H229:K229),SYD($F229,0,$G229,L$5-$D229))","v":2.4975472537820908E-2},{"$f":"IF(M$5>($G229+$D229),$F229-SUM($H229:L229),SYD($F229,0,$G229,M$5-$D229))","v":2.3310441035299515E-2},{"$f":"IF(N$5>($G229+$D229),$F229-SUM($H229:M229),SYD($F229,0,$G229,N$5-$D229))","v":2.1645409532778121E-2},{"$f":"IF(O$5>($G229+$D229),$F229-SUM($H229:N229),SYD($F229,0,$G229,O$5-$D229))","v":1.9980378030256728E-2},{"$f":"IF(P$5>($G229+$D229),$F229-SUM($H229:O229),SYD($F229,0,$G229,P$5-$D229))","v":1.8315346527735331E-2},{"$f":"IF(Q$5>($G229+$D229),$F229-SUM($H229:P229),SYD($F229,0,$G229,Q$5-$D229))","v":1.6650315025213937E-2},{"$f":"IF(R$5>($G229+$D229),$F229-SUM($H229:Q229),SYD($F229,0,$G229,R$5-$D229))","v":1.4985283522692546E-2},{"$f":"IF(S$5>($G229+$D229),$F229-SUM($H229:R229),SYD($F229,0,$G229,S$5-$D229))","v":1.3320252020171152E-2},{"$f":"IF(T$5>($G229+$D229),$F229-SUM($H229:S229),SYD($F229,0,$G229,T$5-$D229))","v":1.1655220517649757E-2},{"$f":"IF(U$5>($G229+$D229),$F229-SUM($H229:T229),SYD($F229,0,$G229,U$5-$D229))","v":9.9901890151283639E-3},{"$f":"IF(V$5>($G229+$D229),$F229-SUM($H229:U229),SYD($F229,0,$G229,V$5-$D229))","v":8.3251575126069687E-3},{"$f":"IF(W$5>($G229+$D229),$F229-SUM($H229:V229),SYD($F229,0,$G229,W$5-$D229))","v":6.6601260100855762E-3},{"$f":"IF(X$5>($G229+$D229),$F229-SUM($H229:W229),SYD($F229,0,$G229,X$5-$D229))","v":4.9950945075641819E-3},{"$f":"IF(Y$5>($G229+$D229),$F229-SUM($H229:X229),SYD($F229,0,$G229,Y$5-$D229))","v":3.3300630050427881E-3},{"$f":"IF(Z$5>($G229+$D229),$F229-SUM($H229:Y229),SYD($F229,0,$G229,Z$5-$D229))","v":1.665031502521394E-3}]
[null,null,null,2,{"$f":"'Key inputs & assumptions'!$D$9-D230","v":17},{"$f":"OFFSET('PTRM input'!$G$326,0,D230-1)*(1+OFFSET(rvanilla01,0,D230-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$21,E230),$F$21)","v":17},null,null,{"$f":"IF(J$5>($G230+$D230),$F230-SUM($H230:I230),SYD($F230,0,$G230,J$5-$D230))","v":0},{"$f":"IF(K$5>($G230+$D230),$F230-SUM($H230:J230),SYD($F230,0,$G230,K$5-$D230))","v":0},{"$f":"IF(L$5>($G230+$D230),$F230-SUM($H230:K230),SYD($F230,0,$G230,L$5-$D230))","v":0},{"$f":"IF(M$5>($G230+$D230),$F230-SUM($H230:L230),SYD($F230,0,$G230,M$5-$D230))","v":0},{"$f":"IF(N$5>($G230+$D230),$F230-SUM($H230:M230),SYD($F230,0,$G230,N$5-$D230))","v":0},{"$f":"IF(O$5>($G230+$D230),$F230-SUM($H230:N230),SYD($F230,0,$G230,O$5-$D230))","v":0},{"$f":"IF(P$5>($G230+$D230),$F230-SUM($H230:O230),SYD($F230,0,$G230,P$5-$D230))","v":0},{"$f":"IF(Q$5>($G230+$D230),$F230-SUM($H230:P230),SYD($F230,0,$G230,Q$5-$D230))","v":0},{"$f":"IF(R$5>($G230+$D230),$F230-SUM($H230:Q230),SYD($F230,0,$G230,R$5-$D230))","v":0},{"$f":"IF(S$5>($G230+$D230),$F230-SUM($H230:R230),SYD($F230,0,$G230,S$5-$D230))","v":0},{"$f":"IF(T$5>($G230+$D230),$F230-SUM($H230:S230),SYD($F230,0,$G230,T$5-$D230))","v":0},{"$f":"IF(U$5>($G230+$D230),$F230-SUM($H230:T230),SYD($F230,0,$G230,U$5-$D230))","v":0},{"$f":"IF(V$5>($G230+$D230),$F230-SUM($H230:U230),SYD($F230,0,$G230,V$5-$D230))","v":0},{"$f":"IF(W$5>($G230+$D230),$F230-SUM($H230:V230),SYD($F230,0,$G230,W$5-$D230))","v":0},{"$f":"IF(X$5>($G230+$D230),$F230-SUM($H230:W230),SYD($F230,0,$G230,X$5-$D230))","v":0},{"$f":"IF(Y$5>($G230+$D230),$F230-SUM($H230:X230),SYD($F230,0,$G230,Y$5-$D230))","v":0},{"$f":"IF(Z$5>($G230+$D230),$F230-SUM($H230:Y230),SYD($F230,0,$G230,Z$5-$D230))","v":0}]
[null,null,null,3,{"$f":"'Key inputs & assumptions'!$D$9-D231","v":16},{"$f":"OFFSET('PTRM input'!$G$326,0,D231-1)*(1+OFFSET(rvanilla01,0,D231-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$21,E231),$F$21)","v":16},null,null,null,{"$f":"IF(K$5>($G231+$D231),$F231-SUM($H231:J231),SYD($F231,0,$G231,K$5-$D231))","v":0},{"$f":"IF(L$5>($G231+$D231),$F231-SUM($H231:K231),SYD($F231,0,$G231,L$5-$D231))","v":0},{"$f":"IF(M$5>($G231+$D231),$F231-SUM($H231:L231),SYD($F231,0,$G231,M$5-$D231))","v":0},{"$f":"IF(N$5>($G231+$D231),$F231-SUM($H231:M231),SYD($F231,0,$G231,N$5-$D231))","v":0},{"$f":"IF(O$5>($G231+$D231),$F231-SUM($H231:N231),SYD($F231,0,$G231,O$5-$D231))","v":0},{"$f":"IF(P$5>($G231+$D231),$F231-SUM($H231:O231),SYD($F231,0,$G231,P$5-$D231))","v":0},{"$f":"IF(Q$5>($G231+$D231),$F231-SUM($H231:P231),SYD($F231,0,$G231,Q$5-$D231))","v":0},{"$f":"IF(R$5>($G231+$D231),$F231-SUM($H231:Q231),SYD($F231,0,$G231,R$5-$D231))","v":0},{"$f":"IF(S$5>($G231+$D231),$F231-SUM($H231:R231),SYD($F231,0,$G231,S$5-$D231))","v":0},{"$f":"IF(T$5>($G231+$D231),$F231-SUM($H231:S231),SYD($F231,0,$G231,T$5-$D231))","v":0},{"$f":"IF(U$5>($G231+$D231),$F231-SUM($H231:T231),SYD($F231,0,$G231,U$5-$D231))","v":0},{"$f":"IF(V$5>($G231+$D231),$F231-SUM($H231:U231),SYD($F231,0,$G231,V$5-$D231))","v":0},{"$f":"IF(W$5>($G231+$D231),$F231-SUM($H231:V231),SYD($F231,0,$G231,W$5-$D231))","v":0},{"$f":"IF(X$5>($G231+$D231),$F231-SUM($H231:W231),SYD($F231,0,$G231,X$5-$D231))","v":0},{"$f":"IF(Y$5>($G231+$D231),$F231-SUM($H231:X231),SYD($F231,0,$G231,Y$5-$D231))","v":0},{"$f":"IF(Z$5>($G231+$D231),$F231-SUM($H231:Y231),SYD($F231,0,$G231,Z$5-$D231))","v":0}]
[null,null,null,4,{"$f":"'Key inputs & assumptions'!$D$9-D232","v":15},{"$f":"OFFSET('PTRM input'!$G$326,0,D232-1)*(1+OFFSET(rvanilla01,0,D232-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$21,E232),$F$21)","v":15},null,null,null,null,{"$f":"IF(L$5>($G232+$D232),$F232-SUM($H232:K232),SYD($F232,0,$G232,L$5-$D232))","v":0},{"$f":"IF(M$5>($G232+$D232),$F232-SUM($H232:L232),SYD($F232,0,$G232,M$5-$D232))","v":0},{"$f":"IF(N$5>($G232+$D232),$F232-SUM($H232:M232),SYD($F232,0,$G232,N$5-$D232))","v":0},{"$f":"IF(O$5>($G232+$D232),$F232-SUM($H232:N232),SYD($F232,0,$G232,O$5-$D232))","v":0},{"$f":"IF(P$5>($G232+$D232),$F232-SUM($H232:O232),SYD($F232,0,$G232,P$5-$D232))","v":0},{"$f":"IF(Q$5>($G232+$D232),$F232-SUM($H232:P232),SYD($F232,0,$G232,Q$5-$D232))","v":0},{"$f":"IF(R$5>($G232+$D232),$F232-SUM($H232:Q232),SYD($F232,0,$G232,R$5-$D232))","v":0},{"$f":"IF(S$5>($G232+$D232),$F232-SUM($H232:R232),SYD($F232,0,$G232,S$5-$D232))","v":0},{"$f":"IF(T$5>($G232+$D232),$F232-SUM($H232:S232),SYD($F232,0,$G232,T$5-$D232))","v":0},{"$f":"IF(U$5>($G232+$D232),$F232-SUM($H232:T232),SYD($F232,0,$G232,U$5-$D232))","v":0},{"$f":"IF(V$5>($G232+$D232),$F232-SUM($H232:U232),SYD($F232,0,$G232,V$5-$D232))","v":0},{"$f":"IF(W$5>($G232+$D232),$F232-SUM($H232:V232),SYD($F232,0,$G232,W$5-$D232))","v":0},{"$f":"IF(X$5>($G232+$D232),$F232-SUM($H232:W232),SYD($F232,0,$G232,X$5-$D232))","v":0},{"$f":"IF(Y$5>($G232+$D232),$F232-SUM($H232:X232),SYD($F232,0,$G232,Y$5-$D232))","v":0},{"$f":"IF(Z$5>($G232+$D232),$F232-SUM($H232:Y232),SYD($F232,0,$G232,Z$5-$D232))","v":0}]
[null,null,null,5,{"$f":"'Key inputs & assumptions'!$D$9-D233","v":14},{"$f":"OFFSET('PTRM input'!$G$326,0,D233-1)*(1+OFFSET(rvanilla01,0,D233-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$21,E233),$F$21)","v":14},null,null,null,null,null,{"$f":"IF(M$5>($G233+$D233),$F233-SUM($H233:L233),SYD($F233,0,$G233,M$5-$D233))","v":0},{"$f":"IF(N$5>($G233+$D233),$F233-SUM($H233:M233),SYD($F233,0,$G233,N$5-$D233))","v":0},{"$f":"IF(O$5>($G233+$D233),$F233-SUM($H233:N233),SYD($F233,0,$G233,O$5-$D233))","v":0},{"$f":"IF(P$5>($G233+$D233),$F233-SUM($H233:O233),SYD($F233,0,$G233,P$5-$D233))","v":0},{"$f":"IF(Q$5>($G233+$D233),$F233-SUM($H233:P233),SYD($F233,0,$G233,Q$5-$D233))","v":0},{"$f":"IF(R$5>($G233+$D233),$F233-SUM($H233:Q233),SYD($F233,0,$G233,R$5-$D233))","v":0},{"$f":"IF(S$5>($G233+$D233),$F233-SUM($H233:R233),SYD($F233,0,$G233,S$5-$D233))","v":0},{"$f":"IF(T$5>($G233+$D233),$F233-SUM($H233:S233),SYD($F233,0,$G233,T$5-$D233))","v":0},{"$f":"IF(U$5>($G233+$D233),$F233-SUM($H233:T233),SYD($F233,0,$G233,U$5-$D233))","v":0},{"$f":"IF(V$5>($G233+$D233),$F233-SUM($H233:U233),SYD($F233,0,$G233,V$5-$D233))","v":0},{"$f":"IF(W$5>($G233+$D233),$F233-SUM($H233:V233),SYD($F233,0,$G233,W$5-$D233))","v":0},{"$f":"IF(X$5>($G233+$D233),$F233-SUM($H233:W233),SYD($F233,0,$G233,X$5-$D233))","v":0},{"$f":"IF(Y$5>($G233+$D233),$F233-SUM($H233:X233),SYD($F233,0,$G233,Y$5-$D233))","v":0},{"$f":"IF(Z$5>($G233+$D233),$F233-SUM($H233:Y233),SYD($F233,0,$G233,Z$5-$D233))","v":0}]
[null,null,null,{"$f":"D233+1","v":6},{"$f":"'Key inputs & assumptions'!$D$9-D234","v":13},{"$f":"OFFSET('PTRM input'!$G$326,0,D234-1)*(1+OFFSET(rvanilla01,0,D234-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$21,E234),$F$21)","v":13},null,null,null,null,null,null,{"$f":"IF(N$5>($G234+$D234),$F234-SUM($H234:M234),SYD($F234,0,$G234,N$5-$D234))","v":0},{"$f":"IF(O$5>($G234+$D234),$F234-SUM($H234:N234),SYD($F234,0,$G234,O$5-$D234))","v":0},{"$f":"IF(P$5>($G234+$D234),$F234-SUM($H234:O234),SYD($F234,0,$G234,P$5-$D234))","v":0},{"$f":"IF(Q$5>($G234+$D234),$F234-SUM($H234:P234),SYD($F234,0,$G234,Q$5-$D234))","v":0},{"$f":"IF(R$5>($G234+$D234),$F234-SUM($H234:Q234),SYD($F234,0,$G234,R$5-$D234))","v":0},{"$f":"IF(S$5>($G234+$D234),$F234-SUM($H234:R234),SYD($F234,0,$G234,S$5-$D234))","v":0},{"$f":"IF(T$5>($G234+$D234),$F234-SUM($H234:S234),SYD($F234,0,$G234,T$5-$D234))","v":0},{"$f":"IF(U$5>($G234+$D234),$F234-SUM($H234:T234),SYD($F234,0,$G234,U$5-$D234))","v":0},{"$f":"IF(V$5>($G234+$D234),$F234-SUM($H234:U234),SYD($F234,0,$G234,V$5-$D234))","v":0},{"$f":"IF(W$5>($G234+$D234),$F234-SUM($H234:V234),SYD($F234,0,$G234,W$5-$D234))","v":0},{"$f":"IF(X$5>($G234+$D234),$F234-SUM($H234:W234),SYD($F234,0,$G234,X$5-$D234))","v":0},{"$f":"IF(Y$5>($G234+$D234),$F234-SUM($H234:X234),SYD($F234,0,$G234,Y$5-$D234))","v":0},{"$f":"IF(Z$5>($G234+$D234),$F234-SUM($H234:Y234),SYD($F234,0,$G234,Z$5-$D234))","v":0}]
[null,null,null,{"$f":"D234+1","v":7},{"$f":"'Key inputs & assumptions'!$D$9-D235","v":12},{"$f":"OFFSET('PTRM input'!$G$326,0,D235-1)*(1+OFFSET(rvanilla01,0,D235-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$21,E235),$F$21)","v":12},null,null,null,null,null,null,null,{"$f":"IF(O$5>($G235+$D235),$F235-SUM($H235:N235),SYD($F235,0,$G235,O$5-$D235))","v":0},{"$f":"IF(P$5>($G235+$D235),$F235-SUM($H235:O235),SYD($F235,0,$G235,P$5-$D235))","v":0},{"$f":"IF(Q$5>($G235+$D235),$F235-SUM($H235:P235),SYD($F235,0,$G235,Q$5-$D235))","v":0},{"$f":"IF(R$5>($G235+$D235),$F235-SUM($H235:Q235),SYD($F235,0,$G235,R$5-$D235))","v":0},{"$f":"IF(S$5>($G235+$D235),$F235-SUM($H235:R235),SYD($F235,0,$G235,S$5-$D235))","v":0},{"$f":"IF(T$5>($G235+$D235),$F235-SUM($H235:S235),SYD($F235,0,$G235,T$5-$D235))","v":0},{"$f":"IF(U$5>($G235+$D235),$F235-SUM($H235:T235),SYD($F235,0,$G235,U$5-$D235))","v":0},{"$f":"IF(V$5>($G235+$D235),$F235-SUM($H235:U235),SYD($F235,0,$G235,V$5-$D235))","v":0},{"$f":"IF(W$5>($G235+$D235),$F235-SUM($H235:V235),SYD($F235,0,$G235,W$5-$D235))","v":0},{"$f":"IF(X$5>($G235+$D235),$F235-SUM($H235:W235),SYD($F235,0,$G235,X$5-$D235))","v":0},{"$f":"IF(Y$5>($G235+$D235),$F235-SUM($H235:X235),SYD($F235,0,$G235,Y$5-$D235))","v":0},{"$f":"IF(Z$5>($G235+$D235),$F235-SUM($H235:Y235),SYD($F235,0,$G235,Z$5-$D235))","v":0}]
[null,null,null,8,{"$f":"'Key inputs & assumptions'!$D$9-D236","v":11},{"$f":"OFFSET('PTRM input'!$G$326,0,D236-1)*(1+OFFSET(rvanilla01,0,D236-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$21,E236),$F$21)","v":11},null,null,null,null,null,null,null,null,{"$f":"IF(P$5>($G236+$D236),$F236-SUM($H236:O236),SYD($F236,0,$G236,P$5-$D236))","v":0},{"$f":"IF(Q$5>($G236+$D236),$F236-SUM($H236:P236),SYD($F236,0,$G236,Q$5-$D236))","v":0},{"$f":"IF(R$5>($G236+$D236),$F236-SUM($H236:Q236),SYD($F236,0,$G236,R$5-$D236))","v":0},{"$f":"IF(S$5>($G236+$D236),$F236-SUM($H236:R236),SYD($F236,0,$G236,S$5-$D236))","v":0},{"$f":"IF(T$5>($G236+$D236),$F236-SUM($H236:S236),SYD($F236,0,$G236,T$5-$D236))","v":0},{"$f":"IF(U$5>($G236+$D236),$F236-SUM($H236:T236),SYD($F236,0,$G236,U$5-$D236))","v":0},{"$f":"IF(V$5>($G236+$D236),$F236-SUM($H236:U236),SYD($F236,0,$G236,V$5-$D236))","v":0},{"$f":"IF(W$5>($G236+$D236),$F236-SUM($H236:V236),SYD($F236,0,$G236,W$5-$D236))","v":0},{"$f":"IF(X$5>($G236+$D236),$F236-SUM($H236:W236),SYD($F236,0,$G236,X$5-$D236))","v":0},{"$f":"IF(Y$5>($G236+$D236),$F236-SUM($H236:X236),SYD($F236,0,$G236,Y$5-$D236))","v":0},{"$f":"IF(Z$5>($G236+$D236),$F236-SUM($H236:Y236),SYD($F236,0,$G236,Z$5-$D236))","v":0}]
[null,null,null,9,{"$f":"'Key inputs & assumptions'!$D$9-D237","v":10},{"$f":"OFFSET('PTRM input'!$G$326,0,D237-1)*(1+OFFSET(rvanilla01,0,D237-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$21,E237),$F$21)","v":10},null,null,null,null,null,null,null,null,null,{"$f":"IF(Q$5>($G237+$D237),$F237-SUM($H237:P237),SYD($F237,0,$G237,Q$5-$D237))","v":0},{"$f":"IF(R$5>($G237+$D237),$F237-SUM($H237:Q237),SYD($F237,0,$G237,R$5-$D237))","v":0},{"$f":"IF(S$5>($G237+$D237),$F237-SUM($H237:R237),SYD($F237,0,$G237,S$5-$D237))","v":0},{"$f":"IF(T$5>($G237+$D237),$F237-SUM($H237:S237),SYD($F237,0,$G237,T$5-$D237))","v":0},{"$f":"IF(U$5>($G237+$D237),$F237-SUM($H237:T237),SYD($F237,0,$G237,U$5-$D237))","v":0},{"$f":"IF(V$5>($G237+$D237),$F237-SUM($H237:U237),SYD($F237,0,$G237,V$5-$D237))","v":0},{"$f":"IF(W$5>($G237+$D237),$F237-SUM($H237:V237),SYD($F237,0,$G237,W$5-$D237))","v":0},{"$f":"IF(X$5>($G237+$D237),$F237-SUM($H237:W237),SYD($F237,0,$G237,X$5-$D237))","v":0},{"$f":"IF(Y$5>($G237+$D237),$F237-SUM($H237:X237),SYD($F237,0,$G237,Y$5-$D237))","v":0},{"$f":"IF(Z$5>($G237+$D237),$F237-SUM($H237:Y237),SYD($F237,0,$G237,Z$5-$D237))","v":0}]
[null,null,null,10,{"$f":"'Key inputs & assumptions'!$D$9-D238","v":9},{"$f":"OFFSET('PTRM input'!$G$326,0,D238-1)*(1+OFFSET(rvanilla01,0,D238-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$21,E238),$F$21)","v":9},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$5>($G238+$D238),$F238-SUM($H238:Q238),SYD($F238,0,$G238,R$5-$D238))","v":0},{"$f":"IF(S$5>($G238+$D238),$F238-SUM($H238:R238),SYD($F238,0,$G238,S$5-$D238))","v":0},{"$f":"IF(T$5>($G238+$D238),$F238-SUM($H238:S238),SYD($F238,0,$G238,T$5-$D238))","v":0},{"$f":"IF(U$5>($G238+$D238),$F238-SUM($H238:T238),SYD($F238,0,$G238,U$5-$D238))","v":0},{"$f":"IF(V$5>($G238+$D238),$F238-SUM($H238:U238),SYD($F238,0,$G238,V$5-$D238))","v":0},{"$f":"IF(W$5>($G238+$D238),$F238-SUM($H238:V238),SYD($F238,0,$G238,W$5-$D238))","v":0},{"$f":"IF(X$5>($G238+$D238),$F238-SUM($H238:W238),SYD($F238,0,$G238,X$5-$D238))","v":0},{"$f":"IF(Y$5>($G238+$D238),$F238-SUM($H238:X238),SYD($F238,0,$G238,Y$5-$D238))","v":0},{"$f":"IF(Z$5>($G238+$D238),$F238-SUM($H238:Y238),SYD($F238,0,$G238,Z$5-$D238))","v":0}]
[null,null,null,11,{"$f":"'Key inputs & assumptions'!$D$9-D239","v":8},{"$f":"OFFSET('PTRM input'!$G$326,0,D239-1)*(1+OFFSET(rvanilla01,0,D239-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$21,E239),$F$21)","v":8},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S$5>($G239+$D239),$F239-SUM($H239:R239),SYD($F239,0,$G239,S$5-$D239))","v":0},{"$f":"IF(T$5>($G239+$D239),$F239-SUM($H239:S239),SYD($F239,0,$G239,T$5-$D239))","v":0},{"$f":"IF(U$5>($G239+$D239),$F239-SUM($H239:T239),SYD($F239,0,$G239,U$5-$D239))","v":0},{"$f":"IF(V$5>($G239+$D239),$F239-SUM($H239:U239),SYD($F239,0,$G239,V$5-$D239))","v":0},{"$f":"IF(W$5>($G239+$D239),$F239-SUM($H239:V239),SYD($F239,0,$G239,W$5-$D239))","v":0},{"$f":"IF(X$5>($G239+$D239),$F239-SUM($H239:W239),SYD($F239,0,$G239,X$5-$D239))","v":0},{"$f":"IF(Y$5>($G239+$D239),$F239-SUM($H239:X239),SYD($F239,0,$G239,Y$5-$D239))","v":0},{"$f":"IF(Z$5>($G239+$D239),$F239-SUM($H239:Y239),SYD($F239,0,$G239,Z$5-$D239))","v":0}]
[null,null,null,12,{"$f":"'Key inputs & assumptions'!$D$9-D240","v":7},{"$f":"OFFSET('PTRM input'!$G$326,0,D240-1)*(1+OFFSET(rvanilla01,0,D240-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$21,E240),$F$21)","v":7},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T$5>($G240+$D240),$F240-SUM($H240:S240),SYD($F240,0,$G240,T$5-$D240))","v":0},{"$f":"IF(U$5>($G240+$D240),$F240-SUM($H240:T240),SYD($F240,0,$G240,U$5-$D240))","v":0},{"$f":"IF(V$5>($G240+$D240),$F240-SUM($H240:U240),SYD($F240,0,$G240,V$5-$D240))","v":0},{"$f":"IF(W$5>($G240+$D240),$F240-SUM($H240:V240),SYD($F240,0,$G240,W$5-$D240))","v":0},{"$f":"IF(X$5>($G240+$D240),$F240-SUM($H240:W240),SYD($F240,0,$G240,X$5-$D240))","v":0},{"$f":"IF(Y$5>($G240+$D240),$F240-SUM($H240:X240),SYD($F240,0,$G240,Y$5-$D240))","v":0},{"$f":"IF(Z$5>($G240+$D240),$F240-SUM($H240:Y240),SYD($F240,0,$G240,Z$5-$D240))","v":0}]
[null,null,null,13,{"$f":"'Key inputs & assumptions'!$D$9-D241","v":6},{"$f":"OFFSET('PTRM input'!$G$326,0,D241-1)*(1+OFFSET(rvanilla01,0,D241-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$21,E241),$F$21)","v":6},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$5>($G241+$D241),$F241-SUM($H241:T241),SYD($F241,0,$G241,U$5-$D241))","v":0},{"$f":"IF(V$5>($G241+$D241),$F241-SUM($H241:U241),SYD($F241,0,$G241,V$5-$D241))","v":0},{"$f":"IF(W$5>($G241+$D241),$F241-SUM($H241:V241),SYD($F241,0,$G241,W$5-$D241))","v":0},{"$f":"IF(X$5>($G241+$D241),$F241-SUM($H241:W241),SYD($F241,0,$G241,X$5-$D241))","v":0},{"$f":"IF(Y$5>($G241+$D241),$F241-SUM($H241:X241),SYD($F241,0,$G241,Y$5-$D241))","v":0},{"$f":"IF(Z$5>($G241+$D241),$F241-SUM($H241:Y241),SYD($F241,0,$G241,Z$5-$D241))","v":0}]
[null,null,null,14,{"$f":"'Key inputs & assumptions'!$D$9-D242","v":5},{"$f":"OFFSET('PTRM input'!$G$326,0,D242-1)*(1+OFFSET(rvanilla01,0,D242-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$21,E242),$F$21)","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$5>($G242+$D242),$F242-SUM($H242:U242),SYD($F242,0,$G242,V$5-$D242))","v":0},{"$f":"IF(W$5>($G242+$D242),$F242-SUM($H242:V242),SYD($F242,0,$G242,W$5-$D242))","v":0},{"$f":"IF(X$5>($G242+$D242),$F242-SUM($H242:W242),SYD($F242,0,$G242,X$5-$D242))","v":0},{"$f":"IF(Y$5>($G242+$D242),$F242-SUM($H242:X242),SYD($F242,0,$G242,Y$5-$D242))","v":0},{"$f":"IF(Z$5>($G242+$D242),$F242-SUM($H242:Y242),SYD($F242,0,$G242,Z$5-$D242))","v":0}]
[null,null,null,15,{"$f":"'Key inputs & assumptions'!$D$9-D243","v":4},{"$f":"OFFSET('PTRM input'!$G$326,0,D243-1)*(1+OFFSET(rvanilla01,0,D243-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$21,E243),$F$21)","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W$5>($G243+$D243),$F243-SUM($H243:V243),SYD($F243,0,$G243,W$5-$D243))","v":0},{"$f":"IF(X$5>($G243+$D243),$F243-SUM($H243:W243),SYD($F243,0,$G243,X$5-$D243))","v":0},{"$f":"IF(Y$5>($G243+$D243),$F243-SUM($H243:X243),SYD($F243,0,$G243,Y$5-$D243))","v":0},{"$f":"IF(Z$5>($G243+$D243),$F243-SUM($H243:Y243),SYD($F243,0,$G243,Z$5-$D243))","v":0}]
[null,null,null,16,{"$f":"'Key inputs & assumptions'!$D$9-D244","v":3},{"$f":"OFFSET('PTRM input'!$G$326,0,D244-1)*(1+OFFSET(rvanilla01,0,D244-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$21,E244),$F$21)","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$5>($G244+$D244),$F244-SUM($H244:W244),SYD($F244,0,$G244,X$5-$D244))","v":0},{"$f":"IF(Y$5>($G244+$D244),$F244-SUM($H244:X244),SYD($F244,0,$G244,Y$5-$D244))","v":0},{"$f":"IF(Z$5>($G244+$D244),$F244-SUM($H244:Y244),SYD($F244,0,$G244,Z$5-$D244))","v":0}]
[null,null,null,17,{"$f":"'Key inputs & assumptions'!$D$9-D245","v":2},{"$f":"OFFSET('PTRM input'!$G$326,0,D245-1)*(1+OFFSET(rvanilla01,0,D245-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$21,E245),$F$21)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$5>($G245+$D245),$F245-SUM($H245:X245),SYD($F245,0,$G245,Y$5-$D245))","v":0},{"$f":"IF(Z$5>($G245+$D245),$F245-SUM($H245:Y245),SYD($F245,0,$G245,Z$5-$D245))","v":0}]
[null,null,null,18,{"$f":"'Key inputs & assumptions'!$D$9-D246","v":1},{"$f":"OFFSET('PTRM input'!$G$326,0,D246-1)*(1+OFFSET(rvanilla01,0,D246-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$21,E246),$F$21)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z$5>($G246+$D246),$F246-SUM($H246:Y246),SYD($F246,0,$G246,Z$5-$D246))","v":0}]
[null,null,null,19,{"$f":"'Key inputs & assumptions'!$D$9-D247","v":0},{"$f":"OFFSET('PTRM input'!$G$326,0,D247-1)*(1+OFFSET(rvanilla01,0,D247-1))^0.5","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,MIN($F$21,E247),$F$21)","v":0}]
[]
[]
[null,null,"Depreciation for new capex",null,null,null,null,{"$f":"SUM(H29:H247)","v":0},{"$f":"SUM(I29:I247)","v":1.0324786887987789},1.8514768607709724,2.613184397931736,3.4378505821206509,4.3739173706373764,4.9017593235281867,5.3676280184332175,5.8188230973252306,6.2694141884855057,6.5736938965556329,6.8772413425459469,7.180491109806062,7.4835140275054215,7.7864045999347127,8.0892951723640056,5.9838416696424543,3.9378661549532614,1.9434479434530101]
[]
[null,null,"Depreciation for existing and new capex",null,null,null,null,{"$f":"H22+H250","v":47.07954358039742},{"$f":"I22+I250","v":44.87700406181203},{"$f":"J22+J250","v":42.45856488059529},{"$f":"K22+K250","v":39.992767211568776},{"$f":"L22+L250","v":37.683945078442171},{"$f":"M22+M250","v":35.486523549643401},32.880874587239703,30.213252366850213,27.439601225197457,25.087649472620814,23.505444177377797,21.927686036610091,20.349630217112189,18.77134754805353,17.1929325337248,15.614517519396077,11.627758429916508,7.7004773284692973,3.8247535302110283]

{"sheet":"Cost recovery","index":10,"n_rows":48,"n_cols":21,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Cost recovery"]
[]
[null,"Under-recovery ($2025-26)"]
[]
[null,null,"GN26","GN26","GN26","GN26","GN26","GN31","GN31","GN31","GN31","GN31","GN36","GN36","GN36","GN36","GN36","GN41","GN41","GN41","GN41"]
[null,null,"2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45"]
[]
[null,"Smoothed revenue",{"$f":"'Revenue summary'!G42","v":79.515645356843294},{"$f":"'Revenue summary'!H42","v":82.583959592715914},{"$f":"'Revenue summary'!I42","v":85.058427834108812},{"$f":"'Revenue summary'!J42","v":86.943960458098189},{"$f":"'Revenue summary'!K42","v":88.563990316584778},{"$f":"'Revenue summary'!L42","v":78.348998335417804},{"$f":"'Revenue summary'!M42","v":68.667467388830289},{"$f":"'Revenue summary'!N42","v":60.106602620928264},{"$f":"'Revenue summary'!O42","v":52.637874922542309},{"$f":"'Revenue summary'!P42","v":45.997361578599815},{"$f":"'Revenue summary'!Q42","v":46.287698840343097},{"$f":"'Revenue summary'!R42","v":46.296833900165282},{"$f":"'Revenue summary'!S42","v":46.136537132531686},{"$f":"'Revenue summary'!T42","v":45.915000634201881},{"$f":"'Revenue summary'!U42","v":47.001851908088639},{"$f":"'Revenue summary'!V42","v":38.268182805175641},{"$f":"'Revenue summary'!W42","v":30.040669898135903},{"$f":"'Revenue summary'!X42","v":21.730059989980351},{"$f":"'Revenue summary'!Y42","v":3.0176687042095898}]
[]
[null,"Building block costs"]
[null,"Return on Capital",{"$f":"'Revenue summary'!G31","v":24.411909098507635},{"$f":"'Revenue summary'!H31","v":22.320290496208994},{"$f":"'Revenue summary'!I31","v":20.352441692355082},{"$f":"'Revenue summary'!J31","v":18.401746617665683},{"$f":"'Revenue summary'!K31","v":16.86857202511063},{"$f":"'Revenue summary'!L31","v":13.381188466176242},{"$f":"'Revenue summary'!M31","v":11.861504086309891},{"$f":"'Revenue summary'!N31","v":10.090450878957192},{"$f":"'Revenue summary'!O31","v":8.5408022478213468},{"$f":"'Revenue summary'!P31","v":7.2485439782954844},{"$f":"'Revenue summary'!Q31","v":6.0892105706870012},{"$f":"'Revenue summary'!R31","v":5.111901748532393},{"$f":"'Revenue summary'!S31","v":4.2170483684569948},{"$f":"'Revenue summary'!T31","v":3.4046867490620145},{"$f":"'Revenue summary'!U31","v":2.6748495148007985},{"$f":"'Revenue summary'!V31","v":2.0275643526281102},{"$f":"'Revenue summary'!W31","v":1.2109155218787699},{"$f":"'Revenue summary'!X31","v":0.60277663355054656},{"$f":"'Revenue summary'!Y31","v":0.20003695243682118}]
[null,"Return of Capital (regulatory depreciation)",{"$f":"'Revenue summary'!G32","v":36.438660484362352},{"$f":"'Revenue summary'!H32","v":35.23283264084877},{"$f":"'Revenue summary'!I32","v":33.786959331447875},{"$f":"'Revenue summary'!J32","v":32.232439067396491},{"$f":"'Revenue summary'!K32","v":30.753124375310772},{"$f":"'Revenue summary'!L32","v":29.297541066958932},{"$f":"'Revenue summary'!M32","v":27.450772394251636},{"$f":"'Revenue summary'!N32","v":25.485163802207421},{"$f":"'Revenue summary'!O32","v":23.346933491208802},{"$f":"'Revenue summary'!P32","v":21.55888552578924},{"$f":"'Revenue summary'!Q32","v":20.499835826091175},{"$f":"'Revenue summary'!R32","v":19.404473149161497},{"$f":"'Revenue summary'!S32","v":18.268113139179381},{"$f":"'Revenue summary'!T32","v":17.090808698607706},{"$f":"'Revenue summary'!U32","v":15.872638228446208},{"$f":"'Revenue summary'!V32","v":14.613720407802258},{"$f":"'Revenue summary'!W32","v":11.030055696038016},{"$f":"'Revenue summary'!X32","v":7.4029493545671627},{"$f":"'Revenue summary'!Y32","v":3.7260161441688502}]
[null,"Operating Expenditure",{"$f":"'Revenue summary'!G33","v":25.194485318820433},{"$f":"'Revenue summary'!H33","v":24.854211149485099},{"$f":"'Revenue summary'!I33","v":24.684598196765926},{"$f":"'Revenue summary'!J33","v":24.441644170803887},{"$f":"'Revenue summary'!K33","v":24.237625388069908},{"$f":"'Revenue summary'!L33","v":24.044348424541269},{"$f":"'Revenue summary'!M33","v":23.820152763071274},{"$f":"'Revenue summary'!N33","v":23.597065706515398},{"$f":"'Revenue summary'!O33","v":23.377037212274328},{"$f":"'Revenue summary'!P33","v":23.152305414191432},{"$f":"'Revenue summary'!Q33","v":22.92494609088963},{"$f":"'Revenue summary'!R33","v":22.684928279416493},{"$f":"'Revenue summary'!S33","v":22.439425631117444},{"$f":"'Revenue summary'!T33","v":22.18818165721758},{"$f":"'Revenue summary'!U33","v":21.929949721057},{"$f":"'Revenue summary'!V33","v":17.708023081546774},{"$f":"'Revenue summary'!W33","v":14.247628391043474},{"$f":"'Revenue summary'!X33","v":11.40885309529037},{"$f":"'Revenue summary'!Y33","v":8.6225840235816857}]
[null,"Revenue Adjustments",{"$f":"'Revenue summary'!G34","v":2.074971461426625},{"$f":"'Revenue summary'!H34","v":0.51690761388563944},{"$f":"'Revenue summary'!I34","v":-2.7101872297125911},{"$f":"'Revenue summary'!J34","v":0.9848960801250618},{"$f":"'Revenue summary'!K34","v":4.0630348742499578},{"$f":"'Revenue summary'!L34","v":0},{"$f":"'Revenue summary'!M34","v":0},{"$f":"'Revenue summary'!N34","v":0},{"$f":"'Revenue summary'!O34","v":0},{"$f":"'Revenue summary'!P34","v":0},{"$f":"'Revenue summary'!Q34","v":0},{"$f":"'Revenue summary'!R34","v":0},{"$f":"'Revenue summary'!S34","v":0},{"$f":"'Revenue summary'!T34","v":0},{"$f":"'Revenue summary'!U34","v":0},{"$f":"'Revenue summary'!V34","v":0},{"$f":"'Revenue summary'!W34","v":0},{"$f":"'Revenue summary'!X34","v":0},{"$f":"'Revenue summary'!Y34","v":0}]
[null,"Net Tax Allowance",{"$f":"'Revenue summary'!G35","v":5.183327995208856},{"$f":"'Revenue summary'!H35","v":4.7316396498588853},{"$f":"'Revenue summary'!I35","v":4.2863901956244748},{"$f":"'Revenue summary'!J35","v":3.8636041409091701},{"$f":"'Revenue summary'!K35","v":3.4487273948855299},{"$f":"'Revenue summary'!L35","v":2.8171775761594797},{"$f":"'Revenue summary'!M35","v":2.4482138221445799},{"$f":"'Revenue summary'!N35","v":2.0896991716794031},{"$f":"'Revenue summary'!O35","v":1.7163576510121985},{"$f":"'Revenue summary'!P35","v":1.5783088405894148},{"$f":"'Revenue summary'!Q35","v":1.6371823358194659},{"$f":"'Revenue summary'!R35","v":1.4395887095387079},{"$f":"'Revenue summary'!S35","v":1.2429602818616043},{"$f":"'Revenue summary'!T35","v":1.0436151728288812},{"$f":"'Revenue summary'!U35","v":0.84300094107551704},{"$f":"'Revenue summary'!V35","v":0.64125384752348769},{"$f":"'Revenue summary'!W35","v":9.4580959209022139E-2},{"$f":"'Revenue summary'!X35","v":0},{"$f":"'Revenue summary'!Y35","v":0}]
[null,"Total",{"$f":"SUM(C12:C16)","v":93.303354358325905},{"$f":"SUM(D12:D16)","v":87.65588155028739},80.400202186480769,79.924330076900304,79.371084057626788,69.540255533835932,65.58064306577738,61.26237955935941,56.981130602316675,53.53804375886557,51.151174823487274,48.640891886649094,46.167547420615428,43.727292277716181,41.32043840537952,34.99056168950063,26.583180568169279,19.414579083408078,12.548637120187358]
[]
[null,"Under/over-recovery",{"$f":"C9-SUM(C12:C16)","v":-13.787709001482611},{"$f":"D9-SUM(D12:D16)","v":-5.071921957571476},4.6582256476280435,7.0196303811978851,9.19290625895799,8.8087428015818716,3.0868243230529089,-1.1557769384311456,-4.3432556797743658,-7.5406821802657547,-4.863475983144177,-2.3440579864838114,-3.1010288083741955E-2,2.1877083564857003,5.6814135027091197,3.2776211156750108,3.4574893299666236,2.3154809065722723,-9.5309684159777674]
[]
[]
[null,"Million, $2025-26","GN26","GN31","GN36","GN41","Total"]
[null,"Revenue",{"$f":"SUMIF($C$6:$U$6,C$22,$C$9:$U$9)","v":422.66598355835094},{"$f":"SUMIF($C$6:$U$6,D$22,$C$9:$U$9)","v":305.75830484631848},231.63792241533056,93.056581397501475,{"$f":"SUM(C23:F23)","v":1053.1187922175013}]
[null,{"$f":"B12","v":"Return on Capital"},{"$f":"SUMIF($C$6:$U$6,C$22,$C12:$U12)","v":102.35495992984804},{"$f":"SUMIF($C$6:$U$6,D$22,$C12:$U12)","v":51.122489657560159},21.497696951539201,4.0412934604942476,179.01643999944164]
[null,{"$f":"B13","v":"Return of Capital (regulatory depreciation)"},{"$f":"SUMIF($C$6:$U$6,C$22,$C13:$U13)","v":168.44401589936626},127.13929628041603,91.135869041485961,36.772741602576289,423.49192282384456]
[null,"Operating Expenditure",123.41256422394525,117.9909095205937,112.16743137969816,51.987088591462303,405.55799371569941]
[null,"Revenue Adjustments",4.9296227999746929,0,0,0,4.9296227999746929]
[null,"Net Tax Allowance",21.513689376486916,10.649757061585076,6.2063474411241764,0.73583480673250978,39.105628685928679]
[null,"Under-recovery by regulatory period",{"$f":"SUMIF($C$6:$U$6,C22,$C$19:$U$19)","v":2.0111313287298316},{"$f":"SUMIF($C$6:$U$6,D22,$C$19:$U$19)","v":-1.1441476738364855},0.63057760148308972,-0.48037706376386069,{"$f":"SUM(C29:F29)","v":1.0171841926125751}]
[]
[]
[null,"Asset stranding ($2025-26)"]
[]
[null,null,"GN26","GN26","GN26","GN26","GN26","GN31","GN31","GN31","GN31","GN31","GN36","GN36","GN36","GN36","GN36","GN41","GN41","GN41","GN41"]
[null,null,"2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45"]
[]
[null,"Real depreciation",{"$f":"Assets!G115","v":47.07954358039742},{"$f":"Assets!H115","v":44.87700406181203},{"$f":"Assets!I115","v":42.45856488059529},{"$f":"Assets!J115","v":39.992767211568776},{"$f":"Assets!K115","v":37.683945078442171},{"$f":"Assets!L115","v":35.486523549643401},{"$f":"Assets!M115","v":32.880874587239703},{"$f":"Assets!N115","v":30.213252366850213},{"$f":"Assets!O115","v":27.439601225197457},{"$f":"Assets!P115","v":25.087649472620814},{"$f":"Assets!Q115","v":23.505444177377797},{"$f":"Assets!R115","v":21.927686036610091},{"$f":"Assets!S115","v":20.349630217112189},{"$f":"Assets!T115","v":18.77134754805353},{"$f":"Assets!U115","v":17.1929325337248},{"$f":"Assets!V115","v":15.614517519396077},{"$f":"Assets!W115","v":11.627758429916508},{"$f":"Assets!X115","v":7.7004773284692973},{"$f":"Assets!Y115","v":3.8247535302110283}]
[null,"Indexation",{"$f":"Assets!G1635/Assets!G7","v":10.640883096035072},{"$f":"Assets!H1635/Assets!H7","v":9.6441714209632625},{"$f":"Assets!I1635/Assets!I7","v":8.6716055491474116},{"$f":"Assets!J1635/Assets!J7","v":7.7603281441722824},{"$f":"Assets!K1635/Assets!K7","v":6.9308207031313982},{"$f":"Assets!L1635/Assets!L7","v":6.1889824826844668},{"$f":"Assets!M1635/Assets!M7","v":5.430102192988068},{"$f":"Assets!N1635/Assets!N7","v":4.7280885646427944},{"$f":"Assets!O1635/Assets!O7","v":4.0926677339886588},{"$f":"Assets!P1635/Assets!P7","v":3.528763946831575},{"$f":"Assets!Q1635/Assets!Q7","v":3.005608351286623},{"$f":"Assets!R1635/Assets!R7","v":2.5232128874485937},{"$f":"Assets!S1635/Assets!S7","v":2.0815170779328076},{"$f":"Assets!T1635/Assets!T7","v":1.680538849445826},{"$f":"Assets!U1635/Assets!U7","v":1.3202943052785918},{"$f":"Assets!V1635/Assets!V7","v":1.0007971115938195},{"$f":"Assets!W1635/Assets!W7","v":0.5977027338784916},{"$f":"Assets!X1635/Assets!X7","v":0.29752797390213376},{"$f":"Assets!Y1635/Assets!Y7","v":9.8737386042178202E-2}]
[null,"Recovery of depreciation (proportionate)",{"$f":"'Cost recovery'!C9/'Cost recovery'!C17*'Cost recovery'!C37","v":40.122462012716198},{"$f":"'Cost recovery'!D9/'Cost recovery'!D17*'Cost recovery'!D37","v":42.280342454335646},{"$f":"'Cost recovery'!E9/'Cost recovery'!E17*'Cost recovery'!E37","v":44.918528543740464},{"$f":"'Cost recovery'!F9/'Cost recovery'!F17*'Cost recovery'!F37","v":43.505270143734613},{"$f":"'Cost recovery'!G9/'Cost recovery'!G17*'Cost recovery'!G37","v":42.048569534400471},{"$f":"'Cost recovery'!H9/'Cost recovery'!H17*'Cost recovery'!H37","v":39.981641614301509},{"$f":"'Cost recovery'!I9/'Cost recovery'!I17*'Cost recovery'!I37","v":34.428549002956274},{"$f":"'Cost recovery'!J9/'Cost recovery'!J17*'Cost recovery'!J37","v":29.643248710907162},{"$f":"'Cost recovery'!K9/'Cost recovery'!K17*'Cost recovery'!K37","v":25.348080705819818},{"$f":"'Cost recovery'!L9/'Cost recovery'!L17*'Cost recovery'!L37","v":21.554124934910774},{"$f":"'Cost recovery'!M9/'Cost recovery'!M17*'Cost recovery'!M37","v":21.270536306262368},{"$f":"'Cost recovery'!N9/'Cost recovery'!N17*'Cost recovery'!N37","v":20.870966770462474},{"$f":"'Cost recovery'!O9/'Cost recovery'!O17*'Cost recovery'!O37","v":20.335961570396325},{"$f":"'Cost recovery'!P9/'Cost recovery'!P17*'Cost recovery'!P37","v":19.710491770214794},{"$f":"'Cost recovery'!Q9/'Cost recovery'!Q17*'Cost recovery'!Q37","v":19.556899684556239},{"$f":"'Cost recovery'!R9/'Cost recovery'!R17*'Cost recovery'!R37","v":17.077154009395802},{"$f":"'Cost recovery'!S9/'Cost recovery'!S17*'Cost recovery'!S37","v":13.140100062618078},{"$f":"'Cost recovery'!T9/'Cost recovery'!T17*'Cost recovery'!T37","v":8.618875206113799},{"$f":"'Cost recovery'!U9/'Cost recovery'!U17*'Cost recovery'!U37","v":0.91976833172307415}]
[null,"Recovery of depreciation (remainder)",{"$f":"IF(AND('X factors'!G$50=P_0_WAPC,ROUND(NPV_Diff_WAPC,2)=0),'Cost recovery'!C9/'Cost recovery'!C17*'Cost recovery'!C37,IF(C9-SUM(C12,C14:C16,-C38)<0,0,C9-SUM(C12,C14:C16,-C38)))","v":40.122462012716198},{"$f":"IF(AND('X factors'!H$50=X_02_WAPC,ROUND(NPV_Diff_WAPC,2)=0),'Cost recovery'!D9/'Cost recovery'!D17*'Cost recovery'!D37,IF(D9-SUM(D12,D14:D16,-D38)<0,0,D9-SUM(D12,D14:D16,-D38)))","v":42.280342454335646},{"$f":"IF(AND('X factors'!I$50=X_03_WAPC,ROUND(NPV_Diff_WAPC,2)=0),'Cost recovery'!E9/'Cost recovery'!E17*'Cost recovery'!E37,IF(E9-SUM(E12,E14:E16,-E38)<0,0,E9-SUM(E12,E14:E16,-E38)))","v":44.918528543740464},{"$f":"IF(AND('X factors'!J$50=X_04_WAPC,ROUND(NPV_Diff_WAPC,2)=0),'Cost recovery'!F9/'Cost recovery'!F17*'Cost recovery'!F37,IF(F9-SUM(F12,F14:F16,-F38)<0,0,F9-SUM(F12,F14:F16,-F38)))","v":43.505270143734613},{"$f":"IF(AND('X factors'!K$50=X_05_WAPC,ROUND(NPV_Diff_WAPC,2)=0),'Cost recovery'!G9/'Cost recovery'!G17*'Cost recovery'!G37,IF(G9-SUM(G12,G14:G16,-G38)<0,0,G9-SUM(G12,G14:G16,-G38)))","v":42.048569534400471},39.981641614301509,34.428549002956274,29.643248710907162,25.348080705819818,21.554124934910774,{"$f":"IF(IF('X factors'!Q$50='X factors'!Q49,M9/M17*M37,IF(M9-SUM(M12,M14:M16,-M38)<0,0,M9-SUM(M12,M14:M16,-M38)))>M39,M39,IF('X factors'!Q$50='X factors'!Q49,M9/M17*M37,IF(M9-SUM(M12,M14:M16,-M38)<0,0,M9-SUM(M12,M14:M16,-M38))))","v":21.270536306262368},{"$f":"IF(IF('X factors'!R$50='X factors'!R49,N9/N17*N37,IF(N9-SUM(N12,N14:N16,-N38)<0,0,N9-SUM(N12,N14:N16,-N38)))>N39,N39,IF('X factors'!R$50='X factors'!R49,N9/N17*N37,IF(N9-SUM(N12,N14:N16,-N38)<0,0,N9-SUM(N12,N14:N16,-N38))))","v":20.870966770462474},{"$f":"IF(IF('X factors'!S$50='X factors'!S49,O9/O17*O37,IF(O9-SUM(O12,O14:O16,-O38)<0,0,O9-SUM(O12,O14:O16,-O38)))>O39,O39,IF('X factors'!S$50='X factors'!S49,O9/O17*O37,IF(O9-SUM(O12,O14:O16,-O38)<0,0,O9-SUM(O12,O14:O16,-O38))))","v":20.335961570396325},{"$f":"IF(IF('X factors'!T$50='X factors'!T49,P9/P17*P37,IF(P9-SUM(P12,P14:P16,-P38)<0,0,P9-SUM(P12,P14:P16,-P38)))>P39,P39,IF('X factors'!T$50='X factors'!T49,P9/P17*P37,IF(P9-SUM(P12,P14:P16,-P38)<0,0,P9-SUM(P12,P14:P16,-P38))))","v":19.710491770214794},{"$f":"IF(IF('X factors'!U$50='X factors'!U49,Q9/Q17*Q37,IF(Q9-SUM(Q12,Q14:Q16,-Q38)<0,0,Q9-SUM(Q12,Q14:Q16,-Q38)))>Q39,Q39,IF('X factors'!U$50='X factors'!U49,Q9/Q17*Q37,IF(Q9-SUM(Q12,Q14:Q16,-Q38)<0,0,Q9-SUM(Q12,Q14:Q16,-Q38))))","v":19.556899684556239},{"$f":"IF(IF('X factors'!V$50='X factors'!V49,R9/R17*R37,IF(R9-SUM(R12,R14:R16,-R38)<0,0,R9-SUM(R12,R14:R16,-R38)))>R39,R39,IF('X factors'!V$50='X factors'!V49,R9/R17*R37,IF(R9-SUM(R12,R14:R16,-R38)<0,0,R9-SUM(R12,R14:R16,-R38))))","v":17.077154009395802},{"$f":"IF(IF('X factors'!W$50='X factors'!W49,S9/S17*S37,IF(S9-SUM(S12,S14:S16,-S38)<0,0,S9-SUM(S12,S14:S16,-S38)))>S39,S39,IF('X factors'!W$50='X factors'!W49,S9/S17*S37,IF(S9-SUM(S12,S14:S16,-S38)<0,0,S9-SUM(S12,S14:S16,-S38))))","v":13.140100062618078},{"$f":"IF(IF('X factors'!X$50='X factors'!X49,T9/T17*T37,IF(T9-SUM(T12,T14:T16,-T38)<0,0,T9-SUM(T12,T14:T16,-T38)))>T39,T39,IF('X factors'!X$50='X factors'!X49,T9/T17*T37,IF(T9-SUM(T12,T14:T16,-T38)<0,0,T9-SUM(T12,T14:T16,-T38))))","v":8.618875206113799},{"$f":"IF(IF('X factors'!Y$50='X factors'!Y49,U9/U17*U37,IF(U9-SUM(U12,U14:U16,-U38)<0,0,U9-SUM(U12,U14:U16,-U38)))>U39,U39,IF('X factors'!Y$50='X factors'!Y49,U9/U17*U37,IF(U9-SUM(U12,U14:U16,-U38)<0,0,U9-SUM(U12,U14:U16,-U38))))","v":0.91976833172307415}]
[]
[null,"CAB: proportionate"]
[null,"Opening",{"$f":"Assets!G866","v":412.19194489044651},{"$f":"C44","v":380.53977569059066},{"$f":"D44","v":345.46251356261854},307.70273479001327,272.05790953667264,238.95697286673789,205.06539026752071,176.32407410274121,152.2800165339327,132.52780503768696,115.79604515663067,99.344578724863624,83.291491113975681,67.772614729691242,52.878811109778127,38.138599575523564,21.061445566127762,7.9213455035096842,-0.69752970260411473]
[null,"Closing (proportionate)",{"$f":"C43-C39+Assets!G10","v":380.53977569059066},{"$f":"D43-D39+Assets!H10","v":345.46251356261854},{"$f":"E43-E39+Assets!I10","v":307.70273479001327},{"$f":"F43-F39+Assets!J10","v":272.05790953667264},{"$f":"G43-G39+Assets!K10","v":238.95697286673789},{"$f":"H43-H39+Assets!L10","v":205.06539026752071},{"$f":"I43-I39+Assets!M10","v":176.32407410274121},{"$f":"J43-J39+Assets!N10","v":152.2800165339327},{"$f":"K43-K39+Assets!O10","v":132.52780503768696},{"$f":"L43-L39+Assets!P10","v":115.79604515663067},{"$f":"M43-M39+Assets!Q10","v":99.344578724863624},{"$f":"N43-N39+Assets!R10","v":83.291491113975681},{"$f":"O43-O39+Assets!S10","v":67.772614729691242},{"$f":"P43-P39+Assets!T10","v":52.878811109778127},{"$f":"Q43-Q39+Assets!U10","v":38.138599575523564},{"$f":"R43-R39+Assets!V10","v":21.061445566127762},{"$f":"S43-S39+Assets!W10","v":7.9213455035096842},{"$f":"T43-T39+Assets!X10","v":-0.69752970260411473},{"$f":"U43-U39+Assets!Y10","v":-1.617298034327189}]
[]
[null,"CAB: remainder"]
[null,"Opening",{"$f":"Assets!G866","v":412.19194489044651},{"$f":"C48","v":380.53977569059066},{"$f":"D48","v":345.46251356261854},307.70273479001327,272.05790953667264,238.95697286673789,205.06539026752071,176.32407410274121,152.2800165339327,132.52780503768696,115.79604515663067,99.344578724863624,83.291491113975681,67.772614729691242,52.878811109778127,38.138599575523564,21.061445566127762,7.9213455035096842,-0.69752970260411473]
[null,"Closing (remainder)",{"$f":"C47-C40+Assets!G10","v":380.53977569059066},{"$f":"D47-D40+Assets!H10","v":345.46251356261854},{"$f":"E47-E40+Assets!I10","v":307.70273479001327},{"$f":"F47-F40+Assets!J10","v":272.05790953667264},{"$f":"G47-G40+Assets!K10","v":238.95697286673789},{"$f":"H47-H40+Assets!L10","v":205.06539026752071},{"$f":"I47-I40+Assets!M10","v":176.32407410274121},{"$f":"J47-J40+Assets!N10","v":152.2800165339327},{"$f":"K47-K40+Assets!O10","v":132.52780503768696},{"$f":"L47-L40+Assets!P10","v":115.79604515663067},{"$f":"M47-M40+Assets!Q10","v":99.344578724863624},{"$f":"N47-N40+Assets!R10","v":83.291491113975681},{"$f":"O47-O40+Assets!S10","v":67.772614729691242},{"$f":"P47-P40+Assets!T10","v":52.878811109778127},{"$f":"Q47-Q40+Assets!U10","v":38.138599575523564},{"$f":"R47-R40+Assets!V10","v":21.061445566127762},{"$f":"S47-S40+Assets!W10","v":7.9213455035096842},{"$f":"T47-T40+Assets!X10","v":-0.69752970260411473},{"$f":"U47-U40+Assets!Y10","v":-1.617298034327189}]

{"sheet":"Assets","index":11,"n_rows":1647,"n_cols":61,"rows_kept":1125,"cut":true,"hidden":false,"merged":[[116,3,126,3],[138,3,148,3],[923,3,933,3],[160,3,170,3],[879,3,889,3],[901,3,911,3],[182,3,192,3],[410,3,420,3],[436,3,446,3],[204,3,214,3],[226,3,236,3],[248,3,258,3],[270,3,280,3],[292,3,302,3],[314,3,324,3],[475,3,485,3],[336,3,346,3],[358,3,368,3],[371,3,381,3],[384,3,394,3],[397,3,407,3],[423,3,433,3],[945,3,955,3],[501,3,511,3],[514,3,524,3],[527,3,537,3],[540,3,550,3],[553,3,563,3],[566,3,576,3],[579,3,589,3],[852,3,862,3],[488,3,498,3],[449,3,459,3],[462,3,472,3],[592,3,602,3],[605,3,615,3],[618,3,628,3],[1077,3,1087,3],[1238,3,1248,3],[1199,3,1209,3],[1212,3,1222,3],[1160,3,1170,3],[1173,3,1183,3],[1121,3,1131,3],[1134,3,1144,3],[1147,3,1157,3],[1099,3,1109,3],[1225,3,1235,3],[1055,3,1065,3],[989,3,999,3],[1011,3,1021,3],[1033,3,1043,3],[967,3,977,3],[1251,3,1261,3],[1186,3,1196,3],[1342,3,1352,3],[1303,3,1313,3],[1615,3,1625,3],[1264,3,1274,3],[1277,3,1287,3],[1290,3,1300,3],[1316,3,1326,3],[1329,3,1339,3],[1485,3,1495,3],[1498,3,1508,3],[1511,3,1521,3],[1524,3,1534,3],[1537,3,1547,3],[1550,3,1560,3],[631,3,641,3],[644,3,654,3],[657,3,667,3],[670,3,680,3],[683,3,693,3],[696,3,706,3],[709,3,719,3],[722,3,732,3],[735,3,745,3],[748,3,758,3],[761,3,771,3],[774,3,784,3],[787,3,797,3],[800,3,810,3],[813,3,823,3],[1563,3,1573,3],[1576,3,1586,3],[826,3,836,3],[839,3,849,3],[1602,3,1612,3],[1589,3,1599,3],[1355,3,1365,3],[1368,3,1378,3],[1381,3,1391,3],[1394,3,1404,3],[1407,3,1417,3],[1420,3,1430,3],[1433,3,1443,3],[1446,3,1456,3],[1459,3,1469,3],[1472,3,1482,3]],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[]
[null,{"$f":"'DMS input'!$C$16&\" - Asset Roll Forward\"&\" - DNSP PTRM - version \"&Intro!$L$4","v":"Aus Gas - Asset Roll Forward - DNSP PTRM - version 2"}]
[null,null,null,null,null,0,{"$f":"F3+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AL3+1","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55]
[null,"Year",null,null,null,{"$f":"'PTRM input'!F525","v":"2025-26"},{"$f":"'PTRM input'!G60","v":"2026-27"},{"$f":"'PTRM input'!H60","v":"2027-28"},{"$f":"'PTRM input'!I60","v":"2028-29"},{"$f":"'PTRM input'!J60","v":"2029-30"},{"$f":"'PTRM input'!K60","v":"2030-31"},{"$f":"'PTRM input'!L60","v":"2031-32"},{"$f":"'PTRM input'!M60","v":"2032-33"},{"$f":"'PTRM input'!N60","v":"2033-34"},{"$f":"'PTRM input'!O60","v":"2034-35"},{"$f":"'PTRM input'!P60","v":"2035-36"},{"$f":"(LEFT(P4,4)+1&IF(MID(P4,5,1)=\"\",\"\",\"-\"&TEXT(MID(P4,6,2)+1,\"00\")))","v":"2036-37"},{"$f":"(LEFT(Q4,4)+1&IF(MID(Q4,5,1)=\"\",\"\",\"-\"&TEXT(MID(Q4,6,2)+1,\"00\")))","v":"2037-38"},"2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81"]
[]
[null,"Inflation Assumption (CPI % increase)",null,{"$f":"f","v":2.6499452021080838E-2},null,null,{"$f":"$D$6","v":2.6499452021080838E-2},{"$f":"$D$6","v":2.6499452021080838E-2},2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2]
[null,"Cumulative Inflation Index (CPI end period)",null,null,null,1,{"$f":"F7*(1+G6)","v":1.0264994520210808},{"$f":"G7*(1+H6)","v":1.0537011249995794},{"$f":"H7*(1+I6)","v":1.0816236274060647},{"$f":"I7*(1+J6)","v":1.1102860608253791},1.139708033023896,1.1699096713630532,1.200911636568337,1.2327351368631374,1.2654019424771425,{"$f":"O7*(1+P6)","v":1.2989344005391981},1.333355450364818,1.3686886391488071,1.4049581380737293,1.4421887588452411,1.4804059706656028,1.5196359176569776,1.5599054367464398,1.6012420760249253,1.6436741135926838,1.6872305769041256,1.731941262625297,1.7778367570175662,1.8249484568614671,1.8733085909350131,1.9229502420611742,1.9739073697396001,2.0262148333780727,2.0799084161395771,2.1350248494213102,2.1916018379823656,2.2496780857372918,2.309293322233164,2.3704883298282842,2.433304971591101,2.4977862199384369,2.5639761860326122,2.6319201499575775,2.7016645916946942,2.7732572229193608,2.8467470196402282,2.9221842557033395,2.999620537184108,3.0791088376906672,3.160703534602737,3.2444604462708027,3.3304368702010505,3.4186916222521817,3.5092850768709245,3.6022792083937607,3.6977376334431282,3.7957256544470992,3.8963103043123057,3.9995603922806726,4.1055465510013294,4.2143412848499029]
[]
[null,"Opening Capital Base",null,null,null,{"$f":"RAB","v":412.19194489044651}]
[null,"Real Net Capital Expenditure (capex)",null,null,null,null,{"$f":"SUM(G11:G60)","v":8.4702928128603574},7.2030803263635157,7.1587497711351809,7.8604448903939632,8.9476328644657315,6.0900590150843286,5.6872328381767474,{"$f":"SUM(N11:N60)","v":5.5991911420986504},5.5958692095740865,4.8223650538544849,{"$f":"SUM(Q11:Q60)","v":4.8190698744953337},4.8178791595745274,4.8170851861118891,4.8166881503016814,4.8166881503016814,0,0,0,0]
[null,null,{"$f":"Asset1","v":"HP Mains"},null,null,null,{"$f":"'PTRM input'!G277*(1+rvanilla01)^0.5","v":0.25639727961714093},{"$f":"'PTRM input'!H277*(1+rvanilla02)^0.5","v":0.24695985848865232},{"$f":"'PTRM input'!I277*(1+rvanilla03)^0.5","v":0.25362187357400229},{"$f":"'PTRM input'!J277*(1+rvanilla04)^0.5","v":0.25630243832054866},{"$f":"'PTRM input'!K277*(1+rvanilla05)^0.5","v":0.25621224292004791},{"$f":"'PTRM input'!L277*(1+rvanilla06)^0.5","v":0},{"$f":"'PTRM input'!M277*(1+rvanilla07)^0.5","v":0},{"$f":"'PTRM input'!N277*(1+rvanilla08)^0.5","v":0},{"$f":"'PTRM input'!O277*(1+rvanilla09)^0.5","v":0},{"$f":"'PTRM input'!P277*(1+rvanilla10)^0.5","v":0},{"$f":"'PTRM input'!Q277*(1+WACC!Q$19)^0.5","v":0},{"$f":"'PTRM input'!R277*(1+WACC!R$19)^0.5","v":0},{"$f":"'PTRM input'!S277*(1+WACC!S$19)^0.5","v":0},{"$f":"'PTRM input'!T277*(1+WACC!T$19)^0.5","v":0},{"$f":"'PTRM input'!U277*(1+WACC!U$19)^0.5","v":0},{"$f":"'PTRM input'!V277*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W277*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X277*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y277*(1+WACC!Y$19)^0.5","v":0}]
[null,null,{"$f":"Asset2","v":"HP Services"},null,null,null,{"$f":"'PTRM input'!G278*(1+rvanilla01)^0.5","v":0},{"$f":"'PTRM input'!H278*(1+rvanilla02)^0.5","v":0},{"$f":"'PTRM input'!I278*(1+rvanilla03)^0.5","v":0},{"$f":"'PTRM input'!J278*(1+rvanilla04)^0.5","v":0},{"$f":"'PTRM input'!K278*(1+rvanilla05)^0.5","v":0},{"$f":"'PTRM input'!L278*(1+rvanilla06)^0.5","v":0},{"$f":"'PTRM input'!M278*(1+rvanilla07)^0.5","v":0},{"$f":"'PTRM input'!N278*(1+rvanilla08)^0.5","v":0},{"$f":"'PTRM input'!O278*(1+rvanilla09)^0.5","v":0},{"$f":"'PTRM input'!P278*(1+rvanilla10)^0.5","v":0},{"$f":"'PTRM input'!Q278*(1+WACC!Q$19)^0.5","v":0},{"$f":"'PTRM input'!R278*(1+WACC!R$19)^0.5","v":0},{"$f":"'PTRM input'!S278*(1+WACC!S$19)^0.5","v":0},{"$f":"'PTRM input'!T278*(1+WACC!T$19)^0.5","v":0},{"$f":"'PTRM input'!U278*(1+WACC!U$19)^0.5","v":0},{"$f":"'PTRM input'!V278*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W278*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X278*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y278*(1+WACC!Y$19)^0.5","v":0}]
[null,null,{"$f":"Asset3","v":"MP Mains"},null,null,null,{"$f":"'PTRM input'!G279*(1+rvanilla01)^0.5","v":0},{"$f":"'PTRM input'!H279*(1+rvanilla02)^0.5","v":0},{"$f":"'PTRM input'!I279*(1+rvanilla03)^0.5","v":0},{"$f":"'PTRM input'!J279*(1+rvanilla04)^0.5","v":0},{"$f":"'PTRM input'!K279*(1+rvanilla05)^0.5","v":0},{"$f":"'PTRM input'!L279*(1+rvanilla06)^0.5","v":0.27951683666729848},{"$f":"'PTRM input'!M279*(1+rvanilla07)^0.5","v":0.2753516978145184},{"$f":"'PTRM input'!N279*(1+rvanilla08)^0.5","v":0.2367325499889662},{"$f":"'PTRM input'!O279*(1+rvanilla09)^0.5","v":0.23659209942432671},{"$f":"'PTRM input'!P279*(1+rvanilla10)^0.5","v":0},{"$f":"'PTRM input'!Q279*(1+WACC!Q$19)^0.5","v":0},{"$f":"'PTRM input'!R279*(1+WACC!R$19)^0.5","v":0},{"$f":"'PTRM input'!S279*(1+WACC!S$19)^0.5","v":0},{"$f":"'PTRM input'!T279*(1+WACC!T$19)^0.5","v":0},{"$f":"'PTRM input'!U279*(1+WACC!U$19)^0.5","v":0},{"$f":"'PTRM input'!V279*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W279*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X279*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y279*(1+WACC!Y$19)^0.5","v":0}]
[null,null,{"$f":"Asset4","v":"MP Services"},null,null,null,{"$f":"'PTRM input'!G280*(1+rvanilla01)^0.5","v":0.79181658242915864},{"$f":"'PTRM input'!H280*(1+rvanilla02)^0.5","v":0.76924408520164267},{"$f":"'PTRM input'!I280*(1+rvanilla03)^0.5","v":0.78869573189277031},{"$f":"'PTRM input'!J280*(1+rvanilla04)^0.5","v":0.79811683709023584},{"$f":"'PTRM input'!K280*(1+rvanilla05)^0.5","v":0.80065659802143807},{"$f":"'PTRM input'!L280*(1+rvanilla06)^0.5","v":0.62141031026185289},{"$f":"'PTRM input'!M280*(1+rvanilla07)^0.5","v":0.61215054524143397},{"$f":"'PTRM input'!N280*(1+rvanilla08)^0.5","v":0.53524709563779216},{"$f":"'PTRM input'!O280*(1+rvanilla09)^0.5","v":0.53492953999617265},{"$f":"'PTRM input'!P280*(1+rvanilla10)^0.5","v":0},{"$f":"'PTRM input'!Q280*(1+WACC!Q$19)^0.5","v":0},{"$f":"'PTRM input'!R280*(1+WACC!R$19)^0.5","v":0},{"$f":"'PTRM input'!S280*(1+WACC!S$19)^0.5","v":0},{"$f":"'PTRM input'!T280*(1+WACC!T$19)^0.5","v":0},{"$f":"'PTRM input'!U280*(1+WACC!U$19)^0.5","v":0},{"$f":"'PTRM input'!V280*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W280*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X280*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y280*(1+WACC!Y$19)^0.5","v":0}]
[null,null,{"$f":"Asset5","v":"TRS & DRS - valves & Regulators"},null,null,null,{"$f":"'PTRM input'!G281*(1+rvanilla01)^0.5","v":1.4556994578888152},{"$f":"'PTRM input'!H281*(1+rvanilla02)^0.5","v":0.12564478754334527},{"$f":"'PTRM input'!I281*(1+rvanilla03)^0.5","v":6.0874838600191501E-2},{"$f":"'PTRM input'!J281*(1+rvanilla04)^0.5","v":6.1497129519640849E-2},{"$f":"'PTRM input'!K281*(1+rvanilla05)^0.5","v":6.2204750469040407E-2},{"$f":"'PTRM input'!L281*(1+rvanilla06)^0.5","v":0.10575530606817972},{"$f":"'PTRM input'!M281*(1+rvanilla07)^0.5","v":0.10417942413046109},{"$f":"'PTRM input'!N281*(1+rvanilla08)^0.5","v":0.10589927254428047},{"$f":"'PTRM input'!O281*(1+rvanilla09)^0.5","v":0.10583644378404257},{"$f":"'PTRM input'!P281*(1+rvanilla10)^0.5","v":0.10579295137977654},{"$f":"'PTRM input'!Q281*(1+WACC!Q$19)^0.5","v":0.1057206617986608},{"$f":"'PTRM input'!R281*(1+WACC!R$19)^0.5","v":0.10569453991773366},{"$f":"'PTRM input'!S281*(1+WACC!S$19)^0.5","v":0.10567712174325045},{"$f":"'PTRM input'!T281*(1+WACC!T$19)^0.5","v":0.10566841157931715},{"$f":"'PTRM input'!U281*(1+WACC!U$19)^0.5","v":0.10566841157931715},{"$f":"'PTRM input'!V281*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W281*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X281*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y281*(1+WACC!Y$19)^0.5","v":0}]
[null,null,{"$f":"Asset6","v":"Contract meters"},null,null,null,{"$f":"'PTRM input'!G282*(1+rvanilla01)^0.5","v":0},{"$f":"'PTRM input'!H282*(1+rvanilla02)^0.5","v":0},{"$f":"'PTRM input'!I282*(1+rvanilla03)^0.5","v":0},{"$f":"'PTRM input'!J282*(1+rvanilla04)^0.5","v":0},{"$f":"'PTRM input'!K282*(1+rvanilla05)^0.5","v":0},{"$f":"'PTRM input'!L282*(1+rvanilla06)^0.5","v":0},{"$f":"'PTRM input'!M282*(1+rvanilla07)^0.5","v":0},{"$f":"'PTRM input'!N282*(1+rvanilla08)^0.5","v":0},{"$f":"'PTRM input'!O282*(1+rvanilla09)^0.5","v":0},{"$f":"'PTRM input'!P282*(1+rvanilla10)^0.5","v":0},{"$f":"'PTRM input'!Q282*(1+WACC!Q$19)^0.5","v":0},{"$f":"'PTRM input'!R282*(1+WACC!R$19)^0.5","v":0},{"$f":"'PTRM input'!S282*(1+WACC!S$19)^0.5","v":0},{"$f":"'PTRM input'!T282*(1+WACC!T$19)^0.5","v":0},{"$f":"'PTRM input'!U282*(1+WACC!U$19)^0.5","v":0},{"$f":"'PTRM input'!V282*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W282*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X282*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y282*(1+WACC!Y$19)^0.5","v":0}]
[null,null,{"$f":"Asset7","v":"Tariff meters"},null,null,null,{"$f":"'PTRM input'!G283*(1+rvanilla01)^0.5","v":5.6816591059940835},{"$f":"'PTRM input'!H283*(1+rvanilla02)^0.5","v":6.0612315951298754},{"$f":"'PTRM input'!I283*(1+rvanilla03)^0.5","v":6.0555573270682164},{"$f":"'PTRM input'!J283*(1+rvanilla04)^0.5","v":6.6186867646569434},{"$f":"'PTRM input'!K283*(1+rvanilla05)^0.5","v":7.8285592730552054},{"$f":"'PTRM input'!L283*(1+rvanilla06)^0.5","v":4.9088977654621839},{"$f":"'PTRM input'!M283*(1+rvanilla07)^0.5","v":4.6840690954330206},{"$f":"'PTRM input'!N283*(1+rvanilla08)^0.5","v":4.7213122239276117},{"$f":"'PTRM input'!O283*(1+rvanilla09)^0.5","v":4.7185111263695445},{"$f":"'PTRM input'!P283*(1+rvanilla10)^0.5","v":4.716572102474708},{"$f":"'PTRM input'!Q283*(1+WACC!Q$19)^0.5","v":4.7133492126966727},{"$f":"'PTRM input'!R283*(1+WACC!R$19)^0.5","v":4.712184619656794},{"$f":"'PTRM input'!S283*(1+WACC!S$19)^0.5","v":4.7114080643686389},{"$f":"'PTRM input'!T283*(1+WACC!T$19)^0.5","v":4.7110197387223645},{"$f":"'PTRM input'!U283*(1+WACC!U$19)^0.5","v":4.7110197387223645},{"$f":"'PTRM input'!V283*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W283*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X283*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y283*(1+WACC!Y$19)^0.5","v":0}]
[null,null,{"$f":"Asset8","v":"Regulatory costs"},null,null,null,{"$f":"'PTRM input'!G284*(1+rvanilla01)^0.5","v":0},{"$f":"'PTRM input'!H284*(1+rvanilla02)^0.5","v":0},{"$f":"'PTRM input'!I284*(1+rvanilla03)^0.5","v":0},{"$f":"'PTRM input'!J284*(1+rvanilla04)^0.5","v":0},{"$f":"'PTRM input'!K284*(1+rvanilla05)^0.5","v":0},{"$f":"'PTRM input'!L284*(1+rvanilla06)^0.5","v":0},{"$f":"'PTRM input'!M284*(1+rvanilla07)^0.5","v":0},{"$f":"'PTRM input'!N284*(1+rvanilla08)^0.5","v":0},{"$f":"'PTRM input'!O284*(1+rvanilla09)^0.5","v":0},{"$f":"'PTRM input'!P284*(1+rvanilla10)^0.5","v":0},{"$f":"'PTRM input'!Q284*(1+WACC!Q$19)^0.5","v":0},{"$f":"'PTRM input'!R284*(1+WACC!R$19)^0.5","v":0},{"$f":"'PTRM input'!S284*(1+WACC!S$19)^0.5","v":0},{"$f":"'PTRM input'!T284*(1+WACC!T$19)^0.5","v":0},{"$f":"'PTRM input'!U284*(1+WACC!U$19)^0.5","v":0},{"$f":"'PTRM input'!V284*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W284*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X284*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y284*(1+WACC!Y$19)^0.5","v":0}]
[null,null,{"$f":"Asset9","v":"IT System"},null,null,null,{"$f":"'PTRM input'!G285*(1+rvanilla01)^0.5","v":0},{"$f":"'PTRM input'!H285*(1+rvanilla02)^0.5","v":0},{"$f":"'PTRM input'!I285*(1+rvanilla03)^0.5","v":0},{"$f":"'PTRM input'!J285*(1+rvanilla04)^0.5","v":0.12584172080659389},{"$f":"'PTRM input'!K285*(1+rvanilla05)^0.5","v":0},{"$f":"'PTRM input'!L285*(1+rvanilla06)^0.5","v":0},{"$f":"'PTRM input'!M285*(1+rvanilla07)^0.5","v":0},{"$f":"'PTRM input'!N285*(1+rvanilla08)^0.5","v":0},{"$f":"'PTRM input'!O285*(1+rvanilla09)^0.5","v":0},{"$f":"'PTRM input'!P285*(1+rvanilla10)^0.5","v":0},{"$f":"'PTRM input'!Q285*(1+WACC!Q$19)^0.5","v":0},{"$f":"'PTRM input'!R285*(1+WACC!R$19)^0.5","v":0},{"$f":"'PTRM input'!S285*(1+WACC!S$19)^0.5","v":0},{"$f":"'PTRM input'!T285*(1+WACC!T$19)^0.5","v":0},{"$f":"'PTRM input'!U285*(1+WACC!U$19)^0.5","v":0},{"$f":"'PTRM input'!V285*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W285*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X285*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y285*(1+WACC!Y$19)^0.5","v":0}]
[null,null,{"$f":"Asset10","v":"Land and easement"},null,null,null,{"$f":"'PTRM input'!G286*(1+rvanilla01)^0.5","v":0},{"$f":"'PTRM input'!H286*(1+rvanilla02)^0.5","v":0},{"$f":"'PTRM input'!I286*(1+rvanilla03)^0.5","v":0},{"$f":"'PTRM input'!J286*(1+rvanilla04)^0.5","v":0},{"$f":"'PTRM input'!K286*(1+rvanilla05)^0.5","v":0},{"$f":"'PTRM input'!L286*(1+rvanilla06)^0.5","v":0},{"$f":"'PTRM input'!M286*(1+rvanilla07)^0.5","v":0},{"$f":"'PTRM input'!N286*(1+rvanilla08)^0.5","v":0},{"$f":"'PTRM input'!O286*(1+rvanilla09)^0.5","v":0},{"$f":"'PTRM input'!P286*(1+rvanilla10)^0.5","v":0},{"$f":"'PTRM input'!Q286*(1+WACC!Q$19)^0.5","v":0},{"$f":"'PTRM input'!R286*(1+WACC!R$19)^0.5","v":0},{"$f":"'PTRM input'!S286*(1+WACC!S$19)^0.5","v":0},{"$f":"'PTRM input'!T286*(1+WACC!T$19)^0.5","v":0},{"$f":"'PTRM input'!U286*(1+WACC!U$19)^0.5","v":0},{"$f":"'PTRM input'!V286*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W286*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X286*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y286*(1+WACC!Y$19)^0.5","v":0}]
[null,null,{"$f":"Asset11","v":"Non-system assets"},null,null,null,{"$f":"'PTRM input'!G287*(1+rvanilla01)^0.5","v":0},{"$f":"'PTRM input'!H287*(1+rvanilla02)^0.5","v":0},{"$f":"'PTRM input'!I287*(1+rvanilla03)^0.5","v":0},{"$f":"'PTRM input'!J287*(1+rvanilla04)^0.5","v":0},{"$f":"'PTRM input'!K287*(1+rvanilla05)^0.5","v":0},{"$f":"'PTRM input'!L287*(1+rvanilla06)^0.5","v":0.17447879662481355},{"$f":"'PTRM input'!M287*(1+rvanilla07)^0.5","v":1.148207555731337E-2},{"$f":"'PTRM input'!N287*(1+rvanilla08)^0.5","v":0},{"$f":"'PTRM input'!O287*(1+rvanilla09)^0.5","v":0},{"$f":"'PTRM input'!P287*(1+rvanilla10)^0.5","v":0},{"$f":"'PTRM input'!Q287*(1+WACC!Q$19)^0.5","v":0},{"$f":"'PTRM input'!R287*(1+WACC!R$19)^0.5","v":0},{"$f":"'PTRM input'!S287*(1+WACC!S$19)^0.5","v":0},{"$f":"'PTRM input'!T287*(1+WACC!T$19)^0.5","v":0},{"$f":"'PTRM input'!U287*(1+WACC!U$19)^0.5","v":0},{"$f":"'PTRM input'!V287*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W287*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X287*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y287*(1+WACC!Y$19)^0.5","v":0}]
[null,null,{"$f":"Asset12","v":0},null,null,null,{"$f":"'PTRM input'!G288*(1+rvanilla01)^0.5","v":0},{"$f":"'PTRM input'!H288*(1+rvanilla02)^0.5","v":0},{"$f":"'PTRM input'!I288*(1+rvanilla03)^0.5","v":0},{"$f":"'PTRM input'!J288*(1+rvanilla04)^0.5","v":0},{"$f":"'PTRM input'!K288*(1+rvanilla05)^0.5","v":0},{"$f":"'PTRM input'!L288*(1+rvanilla06)^0.5","v":0},{"$f":"'PTRM input'!M288*(1+rvanilla07)^0.5","v":0},{"$f":"'PTRM input'!N288*(1+rvanilla08)^0.5","v":0},{"$f":"'PTRM input'!O288*(1+rvanilla09)^0.5","v":0},{"$f":"'PTRM input'!P288*(1+rvanilla10)^0.5","v":0},{"$f":"'PTRM input'!Q288*(1+WACC!Q$19)^0.5","v":0},{"$f":"'PTRM input'!R288*(1+WACC!R$19)^0.5","v":0},{"$f":"'PTRM input'!S288*(1+WACC!S$19)^0.5","v":0},{"$f":"'PTRM input'!T288*(1+WACC!T$19)^0.5","v":0},{"$f":"'PTRM input'!U288*(1+WACC!U$19)^0.5","v":0},{"$f":"'PTRM input'!V288*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W288*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X288*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y288*(1+WACC!Y$19)^0.5","v":0}]
[null,null,{"$f":"Asset13","v":0},null,null,null,{"$f":"'PTRM input'!G289*(1+rvanilla01)^0.5","v":0},{"$f":"'PTRM input'!H289*(1+rvanilla02)^0.5","v":0},{"$f":"'PTRM input'!I289*(1+rvanilla03)^0.5","v":0},{"$f":"'PTRM input'!J289*(1+rvanilla04)^0.5","v":0},{"$f":"'PTRM input'!K289*(1+rvanilla05)^0.5","v":0},{"$f":"'PTRM input'!L289*(1+rvanilla06)^0.5","v":0},{"$f":"'PTRM input'!M289*(1+rvanilla07)^0.5","v":0},{"$f":"'PTRM input'!N289*(1+rvanilla08)^0.5","v":0},{"$f":"'PTRM input'!O289*(1+rvanilla09)^0.5","v":0},{"$f":"'PTRM input'!P289*(1+rvanilla10)^0.5","v":0},{"$f":"'PTRM input'!Q289*(1+WACC!Q$19)^0.5","v":0},{"$f":"'PTRM input'!R289*(1+WACC!R$19)^0.5","v":0},{"$f":"'PTRM input'!S289*(1+WACC!S$19)^0.5","v":0},{"$f":"'PTRM input'!T289*(1+WACC!T$19)^0.5","v":0},{"$f":"'PTRM input'!U289*(1+WACC!U$19)^0.5","v":0},{"$f":"'PTRM input'!V289*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W289*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X289*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y289*(1+WACC!Y$19)^0.5","v":0}]
[null,null,{"$f":"Asset14","v":0},null,null,null,{"$f":"'PTRM input'!G290*(1+rvanilla01)^0.5","v":0},{"$f":"'PTRM input'!H290*(1+rvanilla02)^0.5","v":0},{"$f":"'PTRM input'!I290*(1+rvanilla03)^0.5","v":0},{"$f":"'PTRM input'!J290*(1+rvanilla04)^0.5","v":0},{"$f":"'PTRM input'!K290*(1+rvanilla05)^0.5","v":0},{"$f":"'PTRM input'!L290*(1+rvanilla06)^0.5","v":0},{"$f":"'PTRM input'!M290*(1+rvanilla07)^0.5","v":0},{"$f":"'PTRM input'!N290*(1+rvanilla08)^0.5","v":0},{"$f":"'PTRM input'!O290*(1+rvanilla09)^0.5","v":0},{"$f":"'PTRM input'!P290*(1+rvanilla10)^0.5","v":0},{"$f":"'PTRM input'!Q290*(1+WACC!Q$19)^0.5","v":0},{"$f":"'PTRM input'!R290*(1+WACC!R$19)^0.5","v":0},{"$f":"'PTRM input'!S290*(1+WACC!S$19)^0.5","v":0},{"$f":"'PTRM input'!T290*(1+WACC!T$19)^0.5","v":0},{"$f":"'PTRM input'!U290*(1+WACC!U$19)^0.5","v":0},{"$f":"'PTRM input'!V290*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W290*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X290*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y290*(1+WACC!Y$19)^0.5","v":0}]
[null,null,{"$f":"Asset15","v":0},null,null,null,{"$f":"'PTRM input'!G291*(1+rvanilla01)^0.5","v":0},{"$f":"'PTRM input'!H291*(1+rvanilla02)^0.5","v":0},{"$f":"'PTRM input'!I291*(1+rvanilla03)^0.5","v":0},{"$f":"'PTRM input'!J291*(1+rvanilla04)^0.5","v":0},{"$f":"'PTRM input'!K291*(1+rvanilla05)^0.5","v":0},{"$f":"'PTRM input'!L291*(1+rvanilla06)^0.5","v":0},{"$f":"'PTRM input'!M291*(1+rvanilla07)^0.5","v":0},{"$f":"'PTRM input'!N291*(1+rvanilla08)^0.5","v":0},{"$f":"'PTRM input'!O291*(1+rvanilla09)^0.5","v":0},{"$f":"'PTRM input'!P291*(1+rvanilla10)^0.5","v":0},{"$f":"'PTRM input'!Q291*(1+WACC!Q$19)^0.5","v":0},{"$f":"'PTRM input'!R291*(1+WACC!R$19)^0.5","v":0},{"$f":"'PTRM input'!S291*(1+WACC!S$19)^0.5","v":0},{"$f":"'PTRM input'!T291*(1+WACC!T$19)^0.5","v":0},{"$f":"'PTRM input'!U291*(1+WACC!U$19)^0.5","v":0},{"$f":"'PTRM input'!V291*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W291*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X291*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y291*(1+WACC!Y$19)^0.5","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,{"$f":"'PTRM input'!G292*(1+rvanilla01)^0.5","v":0},{"$f":"'PTRM input'!H292*(1+rvanilla02)^0.5","v":0},{"$f":"'PTRM input'!I292*(1+rvanilla03)^0.5","v":0},{"$f":"'PTRM input'!J292*(1+rvanilla04)^0.5","v":0},{"$f":"'PTRM input'!K292*(1+rvanilla05)^0.5","v":0},{"$f":"'PTRM input'!L292*(1+rvanilla06)^0.5","v":0},{"$f":"'PTRM input'!M292*(1+rvanilla07)^0.5","v":0},{"$f":"'PTRM input'!N292*(1+rvanilla08)^0.5","v":0},{"$f":"'PTRM input'!O292*(1+rvanilla09)^0.5","v":0},{"$f":"'PTRM input'!P292*(1+rvanilla10)^0.5","v":0},{"$f":"'PTRM input'!Q292*(1+WACC!Q$19)^0.5","v":0},{"$f":"'PTRM input'!R292*(1+WACC!R$19)^0.5","v":0},{"$f":"'PTRM input'!S292*(1+WACC!S$19)^0.5","v":0},{"$f":"'PTRM input'!T292*(1+WACC!T$19)^0.5","v":0},{"$f":"'PTRM input'!U292*(1+WACC!U$19)^0.5","v":0},{"$f":"'PTRM input'!V292*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W292*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X292*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y292*(1+WACC!Y$19)^0.5","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"'PTRM input'!G293*(1+rvanilla01)^0.5","v":0},{"$f":"'PTRM input'!H293*(1+rvanilla02)^0.5","v":0},{"$f":"'PTRM input'!I293*(1+rvanilla03)^0.5","v":0},{"$f":"'PTRM input'!J293*(1+rvanilla04)^0.5","v":0},{"$f":"'PTRM input'!K293*(1+rvanilla05)^0.5","v":0},{"$f":"'PTRM input'!L293*(1+rvanilla06)^0.5","v":0},{"$f":"'PTRM input'!M293*(1+rvanilla07)^0.5","v":0},{"$f":"'PTRM input'!N293*(1+rvanilla08)^0.5","v":0},{"$f":"'PTRM input'!O293*(1+rvanilla09)^0.5","v":0},{"$f":"'PTRM input'!P293*(1+rvanilla10)^0.5","v":0},{"$f":"'PTRM input'!Q293*(1+WACC!Q$19)^0.5","v":0},{"$f":"'PTRM input'!R293*(1+WACC!R$19)^0.5","v":0},{"$f":"'PTRM input'!S293*(1+WACC!S$19)^0.5","v":0},{"$f":"'PTRM input'!T293*(1+WACC!T$19)^0.5","v":0},{"$f":"'PTRM input'!U293*(1+WACC!U$19)^0.5","v":0},{"$f":"'PTRM input'!V293*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W293*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X293*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y293*(1+WACC!Y$19)^0.5","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,{"$f":"'PTRM input'!G294*(1+rvanilla01)^0.5","v":0},{"$f":"'PTRM input'!H294*(1+rvanilla02)^0.5","v":0},{"$f":"'PTRM input'!I294*(1+rvanilla03)^0.5","v":0},{"$f":"'PTRM input'!J294*(1+rvanilla04)^0.5","v":0},{"$f":"'PTRM input'!K294*(1+rvanilla05)^0.5","v":0},{"$f":"'PTRM input'!L294*(1+rvanilla06)^0.5","v":0},{"$f":"'PTRM input'!M294*(1+rvanilla07)^0.5","v":0},{"$f":"'PTRM input'!N294*(1+rvanilla08)^0.5","v":0},{"$f":"'PTRM input'!O294*(1+rvanilla09)^0.5","v":0},{"$f":"'PTRM input'!P294*(1+rvanilla10)^0.5","v":0},{"$f":"'PTRM input'!Q294*(1+WACC!Q$19)^0.5","v":0},{"$f":"'PTRM input'!R294*(1+WACC!R$19)^0.5","v":0},{"$f":"'PTRM input'!S294*(1+WACC!S$19)^0.5","v":0},{"$f":"'PTRM input'!T294*(1+WACC!T$19)^0.5","v":0},{"$f":"'PTRM input'!U294*(1+WACC!U$19)^0.5","v":0},{"$f":"'PTRM input'!V294*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W294*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X294*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y294*(1+WACC!Y$19)^0.5","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"'PTRM input'!G295*(1+rvanilla01)^0.5","v":0},{"$f":"'PTRM input'!H295*(1+rvanilla02)^0.5","v":0},{"$f":"'PTRM input'!I295*(1+rvanilla03)^0.5","v":0},{"$f":"'PTRM input'!J295*(1+rvanilla04)^0.5","v":0},{"$f":"'PTRM input'!K295*(1+rvanilla05)^0.5","v":0},{"$f":"'PTRM input'!L295*(1+rvanilla06)^0.5","v":0},{"$f":"'PTRM input'!M295*(1+rvanilla07)^0.5","v":0},{"$f":"'PTRM input'!N295*(1+rvanilla08)^0.5","v":0},{"$f":"'PTRM input'!O295*(1+rvanilla09)^0.5","v":0},{"$f":"'PTRM input'!P295*(1+rvanilla10)^0.5","v":0},{"$f":"'PTRM input'!Q295*(1+WACC!Q$19)^0.5","v":0},{"$f":"'PTRM input'!R295*(1+WACC!R$19)^0.5","v":0},{"$f":"'PTRM input'!S295*(1+WACC!S$19)^0.5","v":0},{"$f":"'PTRM input'!T295*(1+WACC!T$19)^0.5","v":0},{"$f":"'PTRM input'!U295*(1+WACC!U$19)^0.5","v":0},{"$f":"'PTRM input'!V295*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W295*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X295*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y295*(1+WACC!Y$19)^0.5","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"'PTRM input'!G296*(1+rvanilla01)^0.5","v":0},{"$f":"'PTRM input'!H296*(1+rvanilla02)^0.5","v":0},{"$f":"'PTRM input'!I296*(1+rvanilla03)^0.5","v":0},{"$f":"'PTRM input'!J296*(1+rvanilla04)^0.5","v":0},{"$f":"'PTRM input'!K296*(1+rvanilla05)^0.5","v":0},{"$f":"'PTRM input'!L296*(1+rvanilla06)^0.5","v":0},{"$f":"'PTRM input'!M296*(1+rvanilla07)^0.5","v":0},{"$f":"'PTRM input'!N296*(1+rvanilla08)^0.5","v":0},{"$f":"'PTRM input'!O296*(1+rvanilla09)^0.5","v":0},{"$f":"'PTRM input'!P296*(1+rvanilla10)^0.5","v":0},{"$f":"'PTRM input'!Q296*(1+WACC!Q$19)^0.5","v":0},{"$f":"'PTRM input'!R296*(1+WACC!R$19)^0.5","v":0},{"$f":"'PTRM input'!S296*(1+WACC!S$19)^0.5","v":0},{"$f":"'PTRM input'!T296*(1+WACC!T$19)^0.5","v":0},{"$f":"'PTRM input'!U296*(1+WACC!U$19)^0.5","v":0},{"$f":"'PTRM input'!V296*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W296*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X296*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y296*(1+WACC!Y$19)^0.5","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"'PTRM input'!G297*(1+rvanilla01)^0.5","v":0},{"$f":"'PTRM input'!H297*(1+rvanilla02)^0.5","v":0},{"$f":"'PTRM input'!I297*(1+rvanilla03)^0.5","v":0},{"$f":"'PTRM input'!J297*(1+rvanilla04)^0.5","v":0},{"$f":"'PTRM input'!K297*(1+rvanilla05)^0.5","v":0},{"$f":"'PTRM input'!L297*(1+rvanilla06)^0.5","v":0},{"$f":"'PTRM input'!M297*(1+rvanilla07)^0.5","v":0},{"$f":"'PTRM input'!N297*(1+rvanilla08)^0.5","v":0},{"$f":"'PTRM input'!O297*(1+rvanilla09)^0.5","v":0},{"$f":"'PTRM input'!P297*(1+rvanilla10)^0.5","v":0},{"$f":"'PTRM input'!Q297*(1+WACC!Q$19)^0.5","v":0},{"$f":"'PTRM input'!R297*(1+WACC!R$19)^0.5","v":0},{"$f":"'PTRM input'!S297*(1+WACC!S$19)^0.5","v":0},{"$f":"'PTRM input'!T297*(1+WACC!T$19)^0.5","v":0},{"$f":"'PTRM input'!U297*(1+WACC!U$19)^0.5","v":0},{"$f":"'PTRM input'!V297*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W297*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X297*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y297*(1+WACC!Y$19)^0.5","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"'PTRM input'!G298*(1+rvanilla01)^0.5","v":0},{"$f":"'PTRM input'!H298*(1+rvanilla02)^0.5","v":0},{"$f":"'PTRM input'!I298*(1+rvanilla03)^0.5","v":0},{"$f":"'PTRM input'!J298*(1+rvanilla04)^0.5","v":0},{"$f":"'PTRM input'!K298*(1+rvanilla05)^0.5","v":0},{"$f":"'PTRM input'!L298*(1+rvanilla06)^0.5","v":0},{"$f":"'PTRM input'!M298*(1+rvanilla07)^0.5","v":0},{"$f":"'PTRM input'!N298*(1+rvanilla08)^0.5","v":0},{"$f":"'PTRM input'!O298*(1+rvanilla09)^0.5","v":0},{"$f":"'PTRM input'!P298*(1+rvanilla10)^0.5","v":0},{"$f":"'PTRM input'!Q298*(1+WACC!Q$19)^0.5","v":0},{"$f":"'PTRM input'!R298*(1+WACC!R$19)^0.5","v":0},{"$f":"'PTRM input'!S298*(1+WACC!S$19)^0.5","v":0},{"$f":"'PTRM input'!T298*(1+WACC!T$19)^0.5","v":0},{"$f":"'PTRM input'!U298*(1+WACC!U$19)^0.5","v":0},{"$f":"'PTRM input'!V298*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W298*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X298*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y298*(1+WACC!Y$19)^0.5","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"'PTRM input'!G299*(1+rvanilla01)^0.5","v":0},{"$f":"'PTRM input'!H299*(1+rvanilla02)^0.5","v":0},{"$f":"'PTRM input'!I299*(1+rvanilla03)^0.5","v":0},{"$f":"'PTRM input'!J299*(1+rvanilla04)^0.5","v":0},{"$f":"'PTRM input'!K299*(1+rvanilla05)^0.5","v":0},{"$f":"'PTRM input'!L299*(1+rvanilla06)^0.5","v":0},{"$f":"'PTRM input'!M299*(1+rvanilla07)^0.5","v":0},{"$f":"'PTRM input'!N299*(1+rvanilla08)^0.5","v":0},{"$f":"'PTRM input'!O299*(1+rvanilla09)^0.5","v":0},{"$f":"'PTRM input'!P299*(1+rvanilla10)^0.5","v":0},{"$f":"'PTRM input'!Q299*(1+WACC!Q$19)^0.5","v":0},{"$f":"'PTRM input'!R299*(1+WACC!R$19)^0.5","v":0},{"$f":"'PTRM input'!S299*(1+WACC!S$19)^0.5","v":0},{"$f":"'PTRM input'!T299*(1+WACC!T$19)^0.5","v":0},{"$f":"'PTRM input'!U299*(1+WACC!U$19)^0.5","v":0},{"$f":"'PTRM input'!V299*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W299*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X299*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y299*(1+WACC!Y$19)^0.5","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"'PTRM input'!G300*(1+rvanilla01)^0.5","v":0},{"$f":"'PTRM input'!H300*(1+rvanilla02)^0.5","v":0},{"$f":"'PTRM input'!I300*(1+rvanilla03)^0.5","v":0},{"$f":"'PTRM input'!J300*(1+rvanilla04)^0.5","v":0},{"$f":"'PTRM input'!K300*(1+rvanilla05)^0.5","v":0},{"$f":"'PTRM input'!L300*(1+rvanilla06)^0.5","v":0},{"$f":"'PTRM input'!M300*(1+rvanilla07)^0.5","v":0},{"$f":"'PTRM input'!N300*(1+rvanilla08)^0.5","v":0},{"$f":"'PTRM input'!O300*(1+rvanilla09)^0.5","v":0},{"$f":"'PTRM input'!P300*(1+rvanilla10)^0.5","v":0},{"$f":"'PTRM input'!Q300*(1+WACC!Q$19)^0.5","v":0},{"$f":"'PTRM input'!R300*(1+WACC!R$19)^0.5","v":0},{"$f":"'PTRM input'!S300*(1+WACC!S$19)^0.5","v":0},{"$f":"'PTRM input'!T300*(1+WACC!T$19)^0.5","v":0},{"$f":"'PTRM input'!U300*(1+WACC!U$19)^0.5","v":0},{"$f":"'PTRM input'!V300*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W300*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X300*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y300*(1+WACC!Y$19)^0.5","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"'PTRM input'!G301*(1+rvanilla01)^0.5","v":0},{"$f":"'PTRM input'!H301*(1+rvanilla02)^0.5","v":0},{"$f":"'PTRM input'!I301*(1+rvanilla03)^0.5","v":0},{"$f":"'PTRM input'!J301*(1+rvanilla04)^0.5","v":0},{"$f":"'PTRM input'!K301*(1+rvanilla05)^0.5","v":0},{"$f":"'PTRM input'!L301*(1+rvanilla06)^0.5","v":0},{"$f":"'PTRM input'!M301*(1+rvanilla07)^0.5","v":0},{"$f":"'PTRM input'!N301*(1+rvanilla08)^0.5","v":0},{"$f":"'PTRM input'!O301*(1+rvanilla09)^0.5","v":0},{"$f":"'PTRM input'!P301*(1+rvanilla10)^0.5","v":0},{"$f":"'PTRM input'!Q301*(1+WACC!Q$19)^0.5","v":0},{"$f":"'PTRM input'!R301*(1+WACC!R$19)^0.5","v":0},{"$f":"'PTRM input'!S301*(1+WACC!S$19)^0.5","v":0},{"$f":"'PTRM input'!T301*(1+WACC!T$19)^0.5","v":0},{"$f":"'PTRM input'!U301*(1+WACC!U$19)^0.5","v":0},{"$f":"'PTRM input'!V301*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W301*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X301*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y301*(1+WACC!Y$19)^0.5","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"'PTRM input'!G302*(1+rvanilla01)^0.5","v":0},{"$f":"'PTRM input'!H302*(1+rvanilla02)^0.5","v":0},{"$f":"'PTRM input'!I302*(1+rvanilla03)^0.5","v":0},{"$f":"'PTRM input'!J302*(1+rvanilla04)^0.5","v":0},{"$f":"'PTRM input'!K302*(1+rvanilla05)^0.5","v":0},{"$f":"'PTRM input'!L302*(1+rvanilla06)^0.5","v":0},{"$f":"'PTRM input'!M302*(1+rvanilla07)^0.5","v":0},{"$f":"'PTRM input'!N302*(1+rvanilla08)^0.5","v":0},{"$f":"'PTRM input'!O302*(1+rvanilla09)^0.5","v":0},{"$f":"'PTRM input'!P302*(1+rvanilla10)^0.5","v":0},{"$f":"'PTRM input'!Q302*(1+WACC!Q$19)^0.5","v":0},{"$f":"'PTRM input'!R302*(1+WACC!R$19)^0.5","v":0},{"$f":"'PTRM input'!S302*(1+WACC!S$19)^0.5","v":0},{"$f":"'PTRM input'!T302*(1+WACC!T$19)^0.5","v":0},{"$f":"'PTRM input'!U302*(1+WACC!U$19)^0.5","v":0},{"$f":"'PTRM input'!V302*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W302*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X302*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y302*(1+WACC!Y$19)^0.5","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"'PTRM input'!G303*(1+rvanilla01)^0.5","v":0},{"$f":"'PTRM input'!H303*(1+rvanilla02)^0.5","v":0},{"$f":"'PTRM input'!I303*(1+rvanilla03)^0.5","v":0},{"$f":"'PTRM input'!J303*(1+rvanilla04)^0.5","v":0},{"$f":"'PTRM input'!K303*(1+rvanilla05)^0.5","v":0},{"$f":"'PTRM input'!L303*(1+rvanilla06)^0.5","v":0},{"$f":"'PTRM input'!M303*(1+rvanilla07)^0.5","v":0},{"$f":"'PTRM input'!N303*(1+rvanilla08)^0.5","v":0},{"$f":"'PTRM input'!O303*(1+rvanilla09)^0.5","v":0},{"$f":"'PTRM input'!P303*(1+rvanilla10)^0.5","v":0},{"$f":"'PTRM input'!Q303*(1+WACC!Q$19)^0.5","v":0},{"$f":"'PTRM input'!R303*(1+WACC!R$19)^0.5","v":0},{"$f":"'PTRM input'!S303*(1+WACC!S$19)^0.5","v":0},{"$f":"'PTRM input'!T303*(1+WACC!T$19)^0.5","v":0},{"$f":"'PTRM input'!U303*(1+WACC!U$19)^0.5","v":0},{"$f":"'PTRM input'!V303*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W303*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X303*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y303*(1+WACC!Y$19)^0.5","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"'PTRM input'!G304*(1+rvanilla01)^0.5","v":0},{"$f":"'PTRM input'!H304*(1+rvanilla02)^0.5","v":0},{"$f":"'PTRM input'!I304*(1+rvanilla03)^0.5","v":0},{"$f":"'PTRM input'!J304*(1+rvanilla04)^0.5","v":0},{"$f":"'PTRM input'!K304*(1+rvanilla05)^0.5","v":0},{"$f":"'PTRM input'!L304*(1+rvanilla06)^0.5","v":0},{"$f":"'PTRM input'!M304*(1+rvanilla07)^0.5","v":0},{"$f":"'PTRM input'!N304*(1+rvanilla08)^0.5","v":0},{"$f":"'PTRM input'!O304*(1+rvanilla09)^0.5","v":0},{"$f":"'PTRM input'!P304*(1+rvanilla10)^0.5","v":0},{"$f":"'PTRM input'!Q304*(1+WACC!Q$19)^0.5","v":0},{"$f":"'PTRM input'!R304*(1+WACC!R$19)^0.5","v":0},{"$f":"'PTRM input'!S304*(1+WACC!S$19)^0.5","v":0},{"$f":"'PTRM input'!T304*(1+WACC!T$19)^0.5","v":0},{"$f":"'PTRM input'!U304*(1+WACC!U$19)^0.5","v":0},{"$f":"'PTRM input'!V304*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W304*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X304*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y304*(1+WACC!Y$19)^0.5","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"'PTRM input'!G305*(1+rvanilla01)^0.5","v":0},{"$f":"'PTRM input'!H305*(1+rvanilla02)^0.5","v":0},{"$f":"'PTRM input'!I305*(1+rvanilla03)^0.5","v":0},{"$f":"'PTRM input'!J305*(1+rvanilla04)^0.5","v":0},{"$f":"'PTRM input'!K305*(1+rvanilla05)^0.5","v":0},{"$f":"'PTRM input'!L305*(1+rvanilla06)^0.5","v":0},{"$f":"'PTRM input'!M305*(1+rvanilla07)^0.5","v":0},{"$f":"'PTRM input'!N305*(1+rvanilla08)^0.5","v":0},{"$f":"'PTRM input'!O305*(1+rvanilla09)^0.5","v":0},{"$f":"'PTRM input'!P305*(1+rvanilla10)^0.5","v":0},{"$f":"'PTRM input'!Q305*(1+WACC!Q$19)^0.5","v":0},{"$f":"'PTRM input'!R305*(1+WACC!R$19)^0.5","v":0},{"$f":"'PTRM input'!S305*(1+WACC!S$19)^0.5","v":0},{"$f":"'PTRM input'!T305*(1+WACC!T$19)^0.5","v":0},{"$f":"'PTRM input'!U305*(1+WACC!U$19)^0.5","v":0},{"$f":"'PTRM input'!V305*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W305*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X305*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y305*(1+WACC!Y$19)^0.5","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"'PTRM input'!G306*(1+rvanilla01)^0.5","v":0},{"$f":"'PTRM input'!H306*(1+rvanilla02)^0.5","v":0},{"$f":"'PTRM input'!I306*(1+rvanilla03)^0.5","v":0},{"$f":"'PTRM input'!J306*(1+rvanilla04)^0.5","v":0},{"$f":"'PTRM input'!K306*(1+rvanilla05)^0.5","v":0},{"$f":"'PTRM input'!L306*(1+rvanilla06)^0.5","v":0},{"$f":"'PTRM input'!M306*(1+rvanilla07)^0.5","v":0},{"$f":"'PTRM input'!N306*(1+rvanilla08)^0.5","v":0},{"$f":"'PTRM input'!O306*(1+rvanilla09)^0.5","v":0},{"$f":"'PTRM input'!P306*(1+rvanilla10)^0.5","v":0},{"$f":"'PTRM input'!Q306*(1+WACC!Q$19)^0.5","v":0},{"$f":"'PTRM input'!R306*(1+WACC!R$19)^0.5","v":0},{"$f":"'PTRM input'!S306*(1+WACC!S$19)^0.5","v":0},{"$f":"'PTRM input'!T306*(1+WACC!T$19)^0.5","v":0},{"$f":"'PTRM input'!U306*(1+WACC!U$19)^0.5","v":0},{"$f":"'PTRM input'!V306*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W306*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X306*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y306*(1+WACC!Y$19)^0.5","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,{"$f":"'PTRM input'!G307*(1+rvanilla01)^0.5","v":0},{"$f":"'PTRM input'!H307*(1+rvanilla02)^0.5","v":0},{"$f":"'PTRM input'!I307*(1+rvanilla03)^0.5","v":0},{"$f":"'PTRM input'!J307*(1+rvanilla04)^0.5","v":0},{"$f":"'PTRM input'!K307*(1+rvanilla05)^0.5","v":0},{"$f":"'PTRM input'!L307*(1+rvanilla06)^0.5","v":0},{"$f":"'PTRM input'!M307*(1+rvanilla07)^0.5","v":0},{"$f":"'PTRM input'!N307*(1+rvanilla08)^0.5","v":0},{"$f":"'PTRM input'!O307*(1+rvanilla09)^0.5","v":0},{"$f":"'PTRM input'!P307*(1+rvanilla10)^0.5","v":0},{"$f":"'PTRM input'!Q307*(1+WACC!Q$19)^0.5","v":0},{"$f":"'PTRM input'!R307*(1+WACC!R$19)^0.5","v":0},{"$f":"'PTRM input'!S307*(1+WACC!S$19)^0.5","v":0},{"$f":"'PTRM input'!T307*(1+WACC!T$19)^0.5","v":0},{"$f":"'PTRM input'!U307*(1+WACC!U$19)^0.5","v":0},{"$f":"'PTRM input'!V307*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W307*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X307*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y307*(1+WACC!Y$19)^0.5","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,{"$f":"'PTRM input'!G308*(1+rvanilla01)^0.5","v":0},{"$f":"'PTRM input'!H308*(1+rvanilla02)^0.5","v":0},{"$f":"'PTRM input'!I308*(1+rvanilla03)^0.5","v":0},{"$f":"'PTRM input'!J308*(1+rvanilla04)^0.5","v":0},{"$f":"'PTRM input'!K308*(1+rvanilla05)^0.5","v":0},{"$f":"'PTRM input'!L308*(1+rvanilla06)^0.5","v":0},{"$f":"'PTRM input'!M308*(1+rvanilla07)^0.5","v":0},{"$f":"'PTRM input'!N308*(1+rvanilla08)^0.5","v":0},{"$f":"'PTRM input'!O308*(1+rvanilla09)^0.5","v":0},{"$f":"'PTRM input'!P308*(1+rvanilla10)^0.5","v":0},{"$f":"'PTRM input'!Q308*(1+WACC!Q$19)^0.5","v":0},{"$f":"'PTRM input'!R308*(1+WACC!R$19)^0.5","v":0},{"$f":"'PTRM input'!S308*(1+WACC!S$19)^0.5","v":0},{"$f":"'PTRM input'!T308*(1+WACC!T$19)^0.5","v":0},{"$f":"'PTRM input'!U308*(1+WACC!U$19)^0.5","v":0},{"$f":"'PTRM input'!V308*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W308*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X308*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y308*(1+WACC!Y$19)^0.5","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,{"$f":"'PTRM input'!G309*(1+rvanilla01)^0.5","v":0},{"$f":"'PTRM input'!H309*(1+rvanilla02)^0.5","v":0},{"$f":"'PTRM input'!I309*(1+rvanilla03)^0.5","v":0},{"$f":"'PTRM input'!J309*(1+rvanilla04)^0.5","v":0},{"$f":"'PTRM input'!K309*(1+rvanilla05)^0.5","v":0},{"$f":"'PTRM input'!L309*(1+rvanilla06)^0.5","v":0},{"$f":"'PTRM input'!M309*(1+rvanilla07)^0.5","v":0},{"$f":"'PTRM input'!N309*(1+rvanilla08)^0.5","v":0},{"$f":"'PTRM input'!O309*(1+rvanilla09)^0.5","v":0},{"$f":"'PTRM input'!P309*(1+rvanilla10)^0.5","v":0},{"$f":"'PTRM input'!Q309*(1+WACC!Q$19)^0.5","v":0},{"$f":"'PTRM input'!R309*(1+WACC!R$19)^0.5","v":0},{"$f":"'PTRM input'!S309*(1+WACC!S$19)^0.5","v":0},{"$f":"'PTRM input'!T309*(1+WACC!T$19)^0.5","v":0},{"$f":"'PTRM input'!U309*(1+WACC!U$19)^0.5","v":0},{"$f":"'PTRM input'!V309*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W309*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X309*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y309*(1+WACC!Y$19)^0.5","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,{"$f":"'PTRM input'!G310*(1+rvanilla01)^0.5","v":0},{"$f":"'PTRM input'!H310*(1+rvanilla02)^0.5","v":0},{"$f":"'PTRM input'!I310*(1+rvanilla03)^0.5","v":0},{"$f":"'PTRM input'!J310*(1+rvanilla04)^0.5","v":0},{"$f":"'PTRM input'!K310*(1+rvanilla05)^0.5","v":0},{"$f":"'PTRM input'!L310*(1+rvanilla06)^0.5","v":0},{"$f":"'PTRM input'!M310*(1+rvanilla07)^0.5","v":0},{"$f":"'PTRM input'!N310*(1+rvanilla08)^0.5","v":0},{"$f":"'PTRM input'!O310*(1+rvanilla09)^0.5","v":0},{"$f":"'PTRM input'!P310*(1+rvanilla10)^0.5","v":0},{"$f":"'PTRM input'!Q310*(1+WACC!Q$19)^0.5","v":0},{"$f":"'PTRM input'!R310*(1+WACC!R$19)^0.5","v":0},{"$f":"'PTRM input'!S310*(1+WACC!S$19)^0.5","v":0},{"$f":"'PTRM input'!T310*(1+WACC!T$19)^0.5","v":0},{"$f":"'PTRM input'!U310*(1+WACC!U$19)^0.5","v":0},{"$f":"'PTRM input'!V310*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W310*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X310*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y310*(1+WACC!Y$19)^0.5","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,{"$f":"'PTRM input'!G311*(1+rvanilla01)^0.5","v":0},{"$f":"'PTRM input'!H311*(1+rvanilla02)^0.5","v":0},{"$f":"'PTRM input'!I311*(1+rvanilla03)^0.5","v":0},{"$f":"'PTRM input'!J311*(1+rvanilla04)^0.5","v":0},{"$f":"'PTRM input'!K311*(1+rvanilla05)^0.5","v":0},{"$f":"'PTRM input'!L311*(1+rvanilla06)^0.5","v":0},{"$f":"'PTRM input'!M311*(1+rvanilla07)^0.5","v":0},{"$f":"'PTRM input'!N311*(1+rvanilla08)^0.5","v":0},{"$f":"'PTRM input'!O311*(1+rvanilla09)^0.5","v":0},{"$f":"'PTRM input'!P311*(1+rvanilla10)^0.5","v":0},{"$f":"'PTRM input'!Q311*(1+WACC!Q$19)^0.5","v":0},{"$f":"'PTRM input'!R311*(1+WACC!R$19)^0.5","v":0},{"$f":"'PTRM input'!S311*(1+WACC!S$19)^0.5","v":0},{"$f":"'PTRM input'!T311*(1+WACC!T$19)^0.5","v":0},{"$f":"'PTRM input'!U311*(1+WACC!U$19)^0.5","v":0},{"$f":"'PTRM input'!V311*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W311*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X311*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y311*(1+WACC!Y$19)^0.5","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,{"$f":"'PTRM input'!G312*(1+rvanilla01)^0.5","v":0},{"$f":"'PTRM input'!H312*(1+rvanilla02)^0.5","v":0},{"$f":"'PTRM input'!I312*(1+rvanilla03)^0.5","v":0},{"$f":"'PTRM input'!J312*(1+rvanilla04)^0.5","v":0},{"$f":"'PTRM input'!K312*(1+rvanilla05)^0.5","v":0},{"$f":"'PTRM input'!L312*(1+rvanilla06)^0.5","v":0},{"$f":"'PTRM input'!M312*(1+rvanilla07)^0.5","v":0},{"$f":"'PTRM input'!N312*(1+rvanilla08)^0.5","v":0},{"$f":"'PTRM input'!O312*(1+rvanilla09)^0.5","v":0},{"$f":"'PTRM input'!P312*(1+rvanilla10)^0.5","v":0},{"$f":"'PTRM input'!Q312*(1+WACC!Q$19)^0.5","v":0},{"$f":"'PTRM input'!R312*(1+WACC!R$19)^0.5","v":0},{"$f":"'PTRM input'!S312*(1+WACC!S$19)^0.5","v":0},{"$f":"'PTRM input'!T312*(1+WACC!T$19)^0.5","v":0},{"$f":"'PTRM input'!U312*(1+WACC!U$19)^0.5","v":0},{"$f":"'PTRM input'!V312*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W312*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X312*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y312*(1+WACC!Y$19)^0.5","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,{"$f":"'PTRM input'!G313*(1+rvanilla01)^0.5","v":0},{"$f":"'PTRM input'!H313*(1+rvanilla02)^0.5","v":0},{"$f":"'PTRM input'!I313*(1+rvanilla03)^0.5","v":0},{"$f":"'PTRM input'!J313*(1+rvanilla04)^0.5","v":0},{"$f":"'PTRM input'!K313*(1+rvanilla05)^0.5","v":0},{"$f":"'PTRM input'!L313*(1+rvanilla06)^0.5","v":0},{"$f":"'PTRM input'!M313*(1+rvanilla07)^0.5","v":0},{"$f":"'PTRM input'!N313*(1+rvanilla08)^0.5","v":0},{"$f":"'PTRM input'!O313*(1+rvanilla09)^0.5","v":0},{"$f":"'PTRM input'!P313*(1+rvanilla10)^0.5","v":0},{"$f":"'PTRM input'!Q313*(1+WACC!Q$19)^0.5","v":0},{"$f":"'PTRM input'!R313*(1+WACC!R$19)^0.5","v":0},{"$f":"'PTRM input'!S313*(1+WACC!S$19)^0.5","v":0},{"$f":"'PTRM input'!T313*(1+WACC!T$19)^0.5","v":0},{"$f":"'PTRM input'!U313*(1+WACC!U$19)^0.5","v":0},{"$f":"'PTRM input'!V313*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W313*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X313*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y313*(1+WACC!Y$19)^0.5","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,{"$f":"'PTRM input'!G314*(1+rvanilla01)^0.5","v":0},{"$f":"'PTRM input'!H314*(1+rvanilla02)^0.5","v":0},{"$f":"'PTRM input'!I314*(1+rvanilla03)^0.5","v":0},{"$f":"'PTRM input'!J314*(1+rvanilla04)^0.5","v":0},{"$f":"'PTRM input'!K314*(1+rvanilla05)^0.5","v":0},{"$f":"'PTRM input'!L314*(1+rvanilla06)^0.5","v":0},{"$f":"'PTRM input'!M314*(1+rvanilla07)^0.5","v":0},{"$f":"'PTRM input'!N314*(1+rvanilla08)^0.5","v":0},{"$f":"'PTRM input'!O314*(1+rvanilla09)^0.5","v":0},{"$f":"'PTRM input'!P314*(1+rvanilla10)^0.5","v":0},{"$f":"'PTRM input'!Q314*(1+WACC!Q$19)^0.5","v":0},{"$f":"'PTRM input'!R314*(1+WACC!R$19)^0.5","v":0},{"$f":"'PTRM input'!S314*(1+WACC!S$19)^0.5","v":0},{"$f":"'PTRM input'!T314*(1+WACC!T$19)^0.5","v":0},{"$f":"'PTRM input'!U314*(1+WACC!U$19)^0.5","v":0},{"$f":"'PTRM input'!V314*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W314*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X314*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y314*(1+WACC!Y$19)^0.5","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,{"$f":"'PTRM input'!G315*(1+rvanilla01)^0.5","v":0},{"$f":"'PTRM input'!H315*(1+rvanilla02)^0.5","v":0},{"$f":"'PTRM input'!I315*(1+rvanilla03)^0.5","v":0},{"$f":"'PTRM input'!J315*(1+rvanilla04)^0.5","v":0},{"$f":"'PTRM input'!K315*(1+rvanilla05)^0.5","v":0},{"$f":"'PTRM input'!L315*(1+rvanilla06)^0.5","v":0},{"$f":"'PTRM input'!M315*(1+rvanilla07)^0.5","v":0},{"$f":"'PTRM input'!N315*(1+rvanilla08)^0.5","v":0},{"$f":"'PTRM input'!O315*(1+rvanilla09)^0.5","v":0},{"$f":"'PTRM input'!P315*(1+rvanilla10)^0.5","v":0},{"$f":"'PTRM input'!Q315*(1+WACC!Q$19)^0.5","v":0},{"$f":"'PTRM input'!R315*(1+WACC!R$19)^0.5","v":0},{"$f":"'PTRM input'!S315*(1+WACC!S$19)^0.5","v":0},{"$f":"'PTRM input'!T315*(1+WACC!T$19)^0.5","v":0},{"$f":"'PTRM input'!U315*(1+WACC!U$19)^0.5","v":0},{"$f":"'PTRM input'!V315*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W315*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X315*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y315*(1+WACC!Y$19)^0.5","v":0}]
[null,null,{"$f":"Asset40","v":0},null,null,null,{"$f":"'PTRM input'!G316*(1+rvanilla01)^0.5","v":0},{"$f":"'PTRM input'!H316*(1+rvanilla02)^0.5","v":0},{"$f":"'PTRM input'!I316*(1+rvanilla03)^0.5","v":0},{"$f":"'PTRM input'!J316*(1+rvanilla04)^0.5","v":0},{"$f":"'PTRM input'!K316*(1+rvanilla05)^0.5","v":0},{"$f":"'PTRM input'!L316*(1+rvanilla06)^0.5","v":0},{"$f":"'PTRM input'!M316*(1+rvanilla07)^0.5","v":0},{"$f":"'PTRM input'!N316*(1+rvanilla08)^0.5","v":0},{"$f":"'PTRM input'!O316*(1+rvanilla09)^0.5","v":0},{"$f":"'PTRM input'!P316*(1+rvanilla10)^0.5","v":0},{"$f":"'PTRM input'!Q316*(1+WACC!Q$19)^0.5","v":0},{"$f":"'PTRM input'!R316*(1+WACC!R$19)^0.5","v":0},{"$f":"'PTRM input'!S316*(1+WACC!S$19)^0.5","v":0},{"$f":"'PTRM input'!T316*(1+WACC!T$19)^0.5","v":0},{"$f":"'PTRM input'!U316*(1+WACC!U$19)^0.5","v":0},{"$f":"'PTRM input'!V316*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W316*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X316*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y316*(1+WACC!Y$19)^0.5","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,{"$f":"'PTRM input'!G317*(1+rvanilla01)^0.5","v":0},{"$f":"'PTRM input'!H317*(1+rvanilla02)^0.5","v":0},{"$f":"'PTRM input'!I317*(1+rvanilla03)^0.5","v":0},{"$f":"'PTRM input'!J317*(1+rvanilla04)^0.5","v":0},{"$f":"'PTRM input'!K317*(1+rvanilla05)^0.5","v":0},{"$f":"'PTRM input'!L317*(1+rvanilla06)^0.5","v":0},{"$f":"'PTRM input'!M317*(1+rvanilla07)^0.5","v":0},{"$f":"'PTRM input'!N317*(1+rvanilla08)^0.5","v":0},{"$f":"'PTRM input'!O317*(1+rvanilla09)^0.5","v":0},{"$f":"'PTRM input'!P317*(1+rvanilla10)^0.5","v":0},{"$f":"'PTRM input'!Q317*(1+WACC!Q$19)^0.5","v":0},{"$f":"'PTRM input'!R317*(1+WACC!R$19)^0.5","v":0},{"$f":"'PTRM input'!S317*(1+WACC!S$19)^0.5","v":0},{"$f":"'PTRM input'!T317*(1+WACC!T$19)^0.5","v":0},{"$f":"'PTRM input'!U317*(1+WACC!U$19)^0.5","v":0},{"$f":"'PTRM input'!V317*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W317*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X317*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y317*(1+WACC!Y$19)^0.5","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"'PTRM input'!G318*(1+rvanilla01)^0.5","v":0},{"$f":"'PTRM input'!H318*(1+rvanilla02)^0.5","v":0},{"$f":"'PTRM input'!I318*(1+rvanilla03)^0.5","v":0},{"$f":"'PTRM input'!J318*(1+rvanilla04)^0.5","v":0},{"$f":"'PTRM input'!K318*(1+rvanilla05)^0.5","v":0},{"$f":"'PTRM input'!L318*(1+rvanilla06)^0.5","v":0},{"$f":"'PTRM input'!M318*(1+rvanilla07)^0.5","v":0},{"$f":"'PTRM input'!N318*(1+rvanilla08)^0.5","v":0},{"$f":"'PTRM input'!O318*(1+rvanilla09)^0.5","v":0},{"$f":"'PTRM input'!P318*(1+rvanilla10)^0.5","v":0},{"$f":"'PTRM input'!Q318*(1+WACC!Q$19)^0.5","v":0},{"$f":"'PTRM input'!R318*(1+WACC!R$19)^0.5","v":0},{"$f":"'PTRM input'!S318*(1+WACC!S$19)^0.5","v":0},{"$f":"'PTRM input'!T318*(1+WACC!T$19)^0.5","v":0},{"$f":"'PTRM input'!U318*(1+WACC!U$19)^0.5","v":0},{"$f":"'PTRM input'!V318*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W318*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X318*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y318*(1+WACC!Y$19)^0.5","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,{"$f":"'PTRM input'!G319*(1+rvanilla01)^0.5","v":0},{"$f":"'PTRM input'!H319*(1+rvanilla02)^0.5","v":0},{"$f":"'PTRM input'!I319*(1+rvanilla03)^0.5","v":0},{"$f":"'PTRM input'!J319*(1+rvanilla04)^0.5","v":0},{"$f":"'PTRM input'!K319*(1+rvanilla05)^0.5","v":0},{"$f":"'PTRM input'!L319*(1+rvanilla06)^0.5","v":0},{"$f":"'PTRM input'!M319*(1+rvanilla07)^0.5","v":0},{"$f":"'PTRM input'!N319*(1+rvanilla08)^0.5","v":0},{"$f":"'PTRM input'!O319*(1+rvanilla09)^0.5","v":0},{"$f":"'PTRM input'!P319*(1+rvanilla10)^0.5","v":0},{"$f":"'PTRM input'!Q319*(1+WACC!Q$19)^0.5","v":0},{"$f":"'PTRM input'!R319*(1+WACC!R$19)^0.5","v":0},{"$f":"'PTRM input'!S319*(1+WACC!S$19)^0.5","v":0},{"$f":"'PTRM input'!T319*(1+WACC!T$19)^0.5","v":0},{"$f":"'PTRM input'!U319*(1+WACC!U$19)^0.5","v":0},{"$f":"'PTRM input'!V319*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W319*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X319*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y319*(1+WACC!Y$19)^0.5","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,{"$f":"'PTRM input'!G320*(1+rvanilla01)^0.5","v":0},{"$f":"'PTRM input'!H320*(1+rvanilla02)^0.5","v":0},{"$f":"'PTRM input'!I320*(1+rvanilla03)^0.5","v":0},{"$f":"'PTRM input'!J320*(1+rvanilla04)^0.5","v":0},{"$f":"'PTRM input'!K320*(1+rvanilla05)^0.5","v":0},{"$f":"'PTRM input'!L320*(1+rvanilla06)^0.5","v":0},{"$f":"'PTRM input'!M320*(1+rvanilla07)^0.5","v":0},{"$f":"'PTRM input'!N320*(1+rvanilla08)^0.5","v":0},{"$f":"'PTRM input'!O320*(1+rvanilla09)^0.5","v":0},{"$f":"'PTRM input'!P320*(1+rvanilla10)^0.5","v":0},{"$f":"'PTRM input'!Q320*(1+WACC!Q$19)^0.5","v":0},{"$f":"'PTRM input'!R320*(1+WACC!R$19)^0.5","v":0},{"$f":"'PTRM input'!S320*(1+WACC!S$19)^0.5","v":0},{"$f":"'PTRM input'!T320*(1+WACC!T$19)^0.5","v":0},{"$f":"'PTRM input'!U320*(1+WACC!U$19)^0.5","v":0},{"$f":"'PTRM input'!V320*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W320*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X320*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y320*(1+WACC!Y$19)^0.5","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,{"$f":"'PTRM input'!G321*(1+rvanilla01)^0.5","v":0},{"$f":"'PTRM input'!H321*(1+rvanilla02)^0.5","v":0},{"$f":"'PTRM input'!I321*(1+rvanilla03)^0.5","v":0},{"$f":"'PTRM input'!J321*(1+rvanilla04)^0.5","v":0},{"$f":"'PTRM input'!K321*(1+rvanilla05)^0.5","v":0},{"$f":"'PTRM input'!L321*(1+rvanilla06)^0.5","v":0},{"$f":"'PTRM input'!M321*(1+rvanilla07)^0.5","v":0},{"$f":"'PTRM input'!N321*(1+rvanilla08)^0.5","v":0},{"$f":"'PTRM input'!O321*(1+rvanilla09)^0.5","v":0},{"$f":"'PTRM input'!P321*(1+rvanilla10)^0.5","v":0},{"$f":"'PTRM input'!Q321*(1+WACC!Q$19)^0.5","v":0},{"$f":"'PTRM input'!R321*(1+WACC!R$19)^0.5","v":0},{"$f":"'PTRM input'!S321*(1+WACC!S$19)^0.5","v":0},{"$f":"'PTRM input'!T321*(1+WACC!T$19)^0.5","v":0},{"$f":"'PTRM input'!U321*(1+WACC!U$19)^0.5","v":0},{"$f":"'PTRM input'!V321*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W321*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X321*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y321*(1+WACC!Y$19)^0.5","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,{"$f":"'PTRM input'!G322*(1+rvanilla01)^0.5","v":0},{"$f":"'PTRM input'!H322*(1+rvanilla02)^0.5","v":0},{"$f":"'PTRM input'!I322*(1+rvanilla03)^0.5","v":0},{"$f":"'PTRM input'!J322*(1+rvanilla04)^0.5","v":0},{"$f":"'PTRM input'!K322*(1+rvanilla05)^0.5","v":0},{"$f":"'PTRM input'!L322*(1+rvanilla06)^0.5","v":0},{"$f":"'PTRM input'!M322*(1+rvanilla07)^0.5","v":0},{"$f":"'PTRM input'!N322*(1+rvanilla08)^0.5","v":0},{"$f":"'PTRM input'!O322*(1+rvanilla09)^0.5","v":0},{"$f":"'PTRM input'!P322*(1+rvanilla10)^0.5","v":0},{"$f":"'PTRM input'!Q322*(1+WACC!Q$19)^0.5","v":0},{"$f":"'PTRM input'!R322*(1+WACC!R$19)^0.5","v":0},{"$f":"'PTRM input'!S322*(1+WACC!S$19)^0.5","v":0},{"$f":"'PTRM input'!T322*(1+WACC!T$19)^0.5","v":0},{"$f":"'PTRM input'!U322*(1+WACC!U$19)^0.5","v":0},{"$f":"'PTRM input'!V322*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W322*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X322*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y322*(1+WACC!Y$19)^0.5","v":0}]
[null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,null,{"$f":"'PTRM input'!G323*(1+rvanilla01)^0.5","v":0},{"$f":"'PTRM input'!H323*(1+rvanilla02)^0.5","v":0},{"$f":"'PTRM input'!I323*(1+rvanilla03)^0.5","v":0},{"$f":"'PTRM input'!J323*(1+rvanilla04)^0.5","v":0},{"$f":"'PTRM input'!K323*(1+rvanilla05)^0.5","v":0},{"$f":"'PTRM input'!L323*(1+rvanilla06)^0.5","v":0},{"$f":"'PTRM input'!M323*(1+rvanilla07)^0.5","v":0},{"$f":"'PTRM input'!N323*(1+rvanilla08)^0.5","v":0},{"$f":"'PTRM input'!O323*(1+rvanilla09)^0.5","v":0},{"$f":"'PTRM input'!P323*(1+rvanilla10)^0.5","v":0},{"$f":"'PTRM input'!Q323*(1+WACC!Q$19)^0.5","v":0},{"$f":"'PTRM input'!R323*(1+WACC!R$19)^0.5","v":0},{"$f":"'PTRM input'!S323*(1+WACC!S$19)^0.5","v":0},{"$f":"'PTRM input'!T323*(1+WACC!T$19)^0.5","v":0},{"$f":"'PTRM input'!U323*(1+WACC!U$19)^0.5","v":0},{"$f":"'PTRM input'!V323*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W323*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X323*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y323*(1+WACC!Y$19)^0.5","v":0}]
[null,null,{"$f":"Asset48","v":"Buildings"},null,null,null,{"$f":"'PTRM input'!G324*(1+rvanilla01)^0.5","v":0},{"$f":"'PTRM input'!H324*(1+rvanilla02)^0.5","v":0},{"$f":"'PTRM input'!I324*(1+rvanilla03)^0.5","v":0},{"$f":"'PTRM input'!J324*(1+rvanilla04)^0.5","v":0},{"$f":"'PTRM input'!K324*(1+rvanilla05)^0.5","v":0},{"$f":"'PTRM input'!L324*(1+rvanilla06)^0.5","v":0},{"$f":"'PTRM input'!M324*(1+rvanilla07)^0.5","v":0},{"$f":"'PTRM input'!N324*(1+rvanilla08)^0.5","v":0},{"$f":"'PTRM input'!O324*(1+rvanilla09)^0.5","v":0},{"$f":"'PTRM input'!P324*(1+rvanilla10)^0.5","v":0},{"$f":"'PTRM input'!Q324*(1+WACC!Q$19)^0.5","v":0},{"$f":"'PTRM input'!R324*(1+WACC!R$19)^0.5","v":0},{"$f":"'PTRM input'!S324*(1+WACC!S$19)^0.5","v":0},{"$f":"'PTRM input'!T324*(1+WACC!T$19)^0.5","v":0},{"$f":"'PTRM input'!U324*(1+WACC!U$19)^0.5","v":0},{"$f":"'PTRM input'!V324*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W324*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X324*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y324*(1+WACC!Y$19)^0.5","v":0}]
[null,null,{"$f":"Asset49","v":"In-house software"},null,null,null,{"$f":"'PTRM input'!G325*(1+rvanilla01)^0.5","v":0},{"$f":"'PTRM input'!H325*(1+rvanilla02)^0.5","v":0},{"$f":"'PTRM input'!I325*(1+rvanilla03)^0.5","v":0},{"$f":"'PTRM input'!J325*(1+rvanilla04)^0.5","v":0},{"$f":"'PTRM input'!K325*(1+rvanilla05)^0.5","v":0},{"$f":"'PTRM input'!L325*(1+rvanilla06)^0.5","v":0},{"$f":"'PTRM input'!M325*(1+rvanilla07)^0.5","v":0},{"$f":"'PTRM input'!N325*(1+rvanilla08)^0.5","v":0},{"$f":"'PTRM input'!O325*(1+rvanilla09)^0.5","v":0},{"$f":"'PTRM input'!P325*(1+rvanilla10)^0.5","v":0},{"$f":"'PTRM input'!Q325*(1+WACC!Q$19)^0.5","v":0},{"$f":"'PTRM input'!R325*(1+WACC!R$19)^0.5","v":0},{"$f":"'PTRM input'!S325*(1+WACC!S$19)^0.5","v":0},{"$f":"'PTRM input'!T325*(1+WACC!T$19)^0.5","v":0},{"$f":"'PTRM input'!U325*(1+WACC!U$19)^0.5","v":0},{"$f":"'PTRM input'!V325*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W325*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X325*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y325*(1+WACC!Y$19)^0.5","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,{"$f":"'PTRM input'!G326*(1+rvanilla01)^0.5","v":0.28472038693115836},{"$f":"'PTRM input'!H326*(1+rvanilla02)^0.5","v":0},{"$f":"'PTRM input'!I326*(1+rvanilla03)^0.5","v":0},{"$f":"'PTRM input'!J326*(1+rvanilla04)^0.5","v":0},{"$f":"'PTRM input'!K326*(1+rvanilla05)^0.5","v":0},{"$f":"'PTRM input'!L326*(1+rvanilla06)^0.5","v":0},{"$f":"'PTRM input'!M326*(1+rvanilla07)^0.5","v":0},{"$f":"'PTRM input'!N326*(1+rvanilla08)^0.5","v":0},{"$f":"'PTRM input'!O326*(1+rvanilla09)^0.5","v":0},{"$f":"'PTRM input'!P326*(1+rvanilla10)^0.5","v":0},{"$f":"'PTRM input'!Q326*(1+WACC!Q$19)^0.5","v":0},{"$f":"'PTRM input'!R326*(1+WACC!R$19)^0.5","v":0},{"$f":"'PTRM input'!S326*(1+WACC!S$19)^0.5","v":0},{"$f":"'PTRM input'!T326*(1+WACC!T$19)^0.5","v":0},{"$f":"'PTRM input'!U326*(1+WACC!U$19)^0.5","v":0},{"$f":"'PTRM input'!V326*(1+WACC!V$19)^0.5","v":0},{"$f":"'PTRM input'!W326*(1+WACC!W$19)^0.5","v":0},{"$f":"'PTRM input'!X326*(1+WACC!X$19)^0.5","v":0},{"$f":"'PTRM input'!Y326*(1+WACC!Y$19)^0.5","v":0}]
[null,"Nominal Net Capex",null,null,null,null,{"$f":"SUM(G62:G111)","v":8.6947509308592554},7.5898938433515735,7.7430728951475691,8.7273423936904901,10.197689052180207,7.1248189409189067,6.8298640952400262,6.9023196588778468,7.0810237676430807,6.2639358604096529,{"$f":"SUM(Q62:Q111)","v":6.4255330828472523},6.5941764705014583,6.7678030340223039,6.9465735052281623,7.1306538965408679,0,0,0,0]
[null,null,{"$f":"Asset1","v":"HP Mains"},null,null,null,{"$f":"G11*G$7","v":0.263191667026691},0.26022188071922986,0.27432341088463469,0.28456902462286165,0.2920071514150484,0,0,0,0,0,{"$f":"Q11*Q$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset2","v":"HP Services"},null,null,null,{"$f":"G12*G$7","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q12*Q$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset3","v":"MP Mains"},null,null,null,{"$f":"G13*G$7","v":0},0,0,0,0,0.32700945052587937,0.33067305805430347,0.29182853241060774,0.29938410218628825,0,{"$f":"Q13*Q$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset4","v":"MP Services"},null,null,null,{"$f":"G14*G$7","v":0.81279928796473633},0.81055335797624317,0.85307193844953921,0.88613799913132874,0.91251475645861735,0.72699393186005723,0.73513871311209034,0.65981790169665056,0.6769008789995612,0,{"$f":"Q14*Q$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset5","v":"TRS & DRS - valves & Regulators"},null,null,null,{"$f":"G15*G$7","v":1.4942746958302533},0.13239205398475604,6.5843663744497849E-2,6.8279405686430178E-2,7.0895253801812316E-2,0.12372415536712325,0.12511028272925892,0.13054575423358028,0.13392564154920036,0.13741810388176257,{"$f":"Q15*Q$7","v":0.14096322062541997},0.14466291600546216,0.14847193220138796,0.1523937953447235,0.15643214741277142,0,0,0,0]
[null,null,{"$f":"Asset6","v":"Contract meters"},null,null,null,{"$f":"G16*G$7","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q16*Q$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset7","v":"Tariff meters"},null,null,null,{"$f":"G17*G$7","v":5.8322199588735106},6.3867265506713444,6.5498338820688975,7.3486356557680308,8.9222718905047298,5.7429669715466902,5.6251530831956389,5.8201274705370079,5.9708131449080311,6.1265177565278899,{"$f":"Q17*Q$7","v":6.284569862221832},6.4495135544959963,6.619331101820916,6.7941797098834389,6.9742217491280964,0,0,0,0]
[null,null,{"$f":"Asset8","v":"Regulatory costs"},null,null,null,{"$f":"G18*G$7","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q18*Q$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset9","v":"IT System"},null,null,null,{"$f":"G19*G$7","v":0},0,0,0.13972030848184028,0,0,0,0,0,0,{"$f":"Q19*Q$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset10","v":"Land and easement"},null,null,null,{"$f":"G20*G$7","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q20*Q$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset11","v":"Non-system assets"},null,null,null,{"$f":"G21*G$7","v":0},0,0,0,0,0.20412443161915664,1.3788958148734499E-2,0,0,0,{"$f":"Q21*Q$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset12","v":0},null,null,null,{"$f":"G22*G$7","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q22*Q$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset13","v":0},null,null,null,{"$f":"G23*G$7","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q23*Q$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset14","v":0},null,null,null,{"$f":"G24*G$7","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q24*Q$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset15","v":0},null,null,null,{"$f":"G25*G$7","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q25*Q$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset16","v":0},null,null,null,{"$f":"G26*G$7","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q26*Q$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"G27*G$7","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q27*Q$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset18","v":0},null,null,null,{"$f":"G28*G$7","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q28*Q$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"G29*G$7","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q29*Q$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"G30*G$7","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q30*Q$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"G31*G$7","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q31*Q$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"G32*G$7","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q32*Q$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"G33*G$7","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q33*Q$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"G34*G$7","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q34*Q$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"G35*G$7","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q35*Q$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"G36*G$7","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q36*Q$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"G37*G$7","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q37*Q$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"G38*G$7","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q38*Q$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"G39*G$7","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q39*Q$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"G40*G$7","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q40*Q$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset31","v":0},null,null,null,{"$f":"G41*G$7","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q41*Q$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset32","v":0},null,null,null,{"$f":"G42*G$7","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q42*Q$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset33","v":0},null,null,null,{"$f":"G43*G$7","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q43*Q$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset34","v":0},null,null,null,{"$f":"G44*G$7","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q44*Q$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset35","v":0},null,null,null,{"$f":"G45*G$7","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q45*Q$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset36","v":0},null,null,null,{"$f":"G46*G$7","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q46*Q$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset37","v":0},null,null,null,{"$f":"G47*G$7","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q47*Q$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset38","v":0},null,null,null,{"$f":"G48*G$7","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q48*Q$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset39","v":0},null,null,null,{"$f":"G49*G$7","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q49*Q$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset40","v":0},null,null,null,{"$f":"G50*G$7","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q50*Q$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset41","v":0},null,null,null,{"$f":"G51*G$7","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q51*Q$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"G52*G$7","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q52*Q$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset43","v":0},null,null,null,{"$f":"G53*G$7","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q53*Q$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset44","v":0},null,null,null,{"$f":"G54*G$7","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q54*Q$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset45","v":0},null,null,null,{"$f":"G55*G$7","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q55*Q$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset46","v":0},null,null,null,{"$f":"G56*G$7","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q56*Q$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,null,{"$f":"G57*G$7","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q57*Q$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset48","v":"Buildings"},null,null,null,{"$f":"G58*G$7","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q58*Q$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset49","v":"In-house software"},null,null,null,{"$f":"G59*G$7","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q59*Q$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,{"$f":"G60*G$7","v":0.29226532116406417},0,0,0,0,0,0,0,0,0,{"$f":"Q60*Q$7","v":0},0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Asset Values ($m Real \"&F4&\")\"","v":"Asset Values ($m Real 2025-26)"}]
[]
[null,"Real Straight-line Depreciation",null,null,null,null,{"$f":"IF('Key inputs & assumptions'!$D$31='Key inputs & assumptions'!$W$30,G137+G159+G181+G203+G225+G247+G269+G291+G313+G335+G357+G370+G383+G396+G409+G422+G435+G448+G461+G474+G487+G500+G513+G526+G539+G552+G565+G578+G591+G604+G617+G630+G643+G656+G669+G682+G695+G708+G721+G734+G747+G760+G773+G786+G799+G812+G825+G838+G851+G864,'AD workings'!H252)","v":47.07954358039742},{"$f":"IF('Key inputs & assumptions'!$D$31='Key inputs & assumptions'!$W$30,H137+H159+H181+H203+H225+H247+H269+H291+H313+H335+H357+H370+H383+H396+H409+H422+H435+H448+H461+H474+H487+H500+H513+H526+H539+H552+H565+H578+H591+H604+H617+H630+H643+H656+H669+H682+H695+H708+H721+H734+H747+H760+H773+H786+H799+H812+H825+H838+H851+H864,'AD workings'!I252)","v":44.87700406181203},{"$f":"IF('Key inputs & assumptions'!$D$31='Key inputs & assumptions'!$W$30,I137+I159+I181+I203+I225+I247+I269+I291+I313+I335+I357+I370+I383+I396+I409+I422+I435+I448+I461+I474+I487+I500+I513+I526+I539+I552+I565+I578+I591+I604+I617+I630+I643+I656+I669+I682+I695+I708+I721+I734+I747+I760+I773+I786+I799+I812+I825+I838+I851+I864,'AD workings'!J252)","v":42.45856488059529},{"$f":"IF('Key inputs & assumptions'!$D$31='Key inputs & assumptions'!$W$30,J137+J159+J181+J203+J225+J247+J269+J291+J313+J335+J357+J370+J383+J396+J409+J422+J435+J448+J461+J474+J487+J500+J513+J526+J539+J552+J565+J578+J591+J604+J617+J630+J643+J656+J669+J682+J695+J708+J721+J734+J747+J760+J773+J786+J799+J812+J825+J838+J851+J864,'AD workings'!K252)","v":39.992767211568776},{"$f":"IF('Key inputs & assumptions'!$D$31='Key inputs & assumptions'!$W$30,K137+K159+K181+K203+K225+K247+K269+K291+K313+K335+K357+K370+K383+K396+K409+K422+K435+K448+K461+K474+K487+K500+K513+K526+K539+K552+K565+K578+K591+K604+K617+K630+K643+K656+K669+K682+K695+K708+K721+K734+K747+K760+K773+K786+K799+K812+K825+K838+K851+K864,'AD workings'!L252)","v":37.683945078442171},{"$f":"IF('Key inputs & assumptions'!$D$31='Key inputs & assumptions'!$W$30,L137+L159+L181+L203+L225+L247+L269+L291+L313+L335+L357+L370+L383+L396+L409+L422+L435+L448+L461+L474+L487+L500+L513+L526+L539+L552+L565+L578+L591+L604+L617+L630+L643+L656+L669+L682+L695+L708+L721+L734+L747+L760+L773+L786+L799+L812+L825+L838+L851+L864,'AD workings'!M252)","v":35.486523549643401},{"$f":"IF('Key inputs & assumptions'!$D$31='Key inputs & assumptions'!$W$30,M137+M159+M181+M203+M225+M247+M269+M291+M313+M335+M357+M370+M383+M396+M409+M422+M435+M448+M461+M474+M487+M500+M513+M526+M539+M552+M565+M578+M591+M604+M617+M630+M643+M656+M669+M682+M695+M708+M721+M734+M747+M760+M773+M786+M799+M812+M825+M838+M851+M864,'AD workings'!N252)","v":32.880874587239703},{"$f":"IF('Key inputs & assumptions'!$D$31='Key inputs & assumptions'!$W$30,N137+N159+N181+N203+N225+N247+N269+N291+N313+N335+N357+N370+N383+N396+N409+N422+N435+N448+N461+N474+N487+N500+N513+N526+N539+N552+N565+N578+N591+N604+N617+N630+N643+N656+N669+N682+N695+N708+N721+N734+N747+N760+N773+N786+N799+N812+N825+N838+N851+N864,'AD workings'!O252)","v":30.213252366850213},{"$f":"IF('Key inputs & assumptions'!$D$31='Key inputs & assumptions'!$W$30,O137+O159+O181+O203+O225+O247+O269+O291+O313+O335+O357+O370+O383+O396+O409+O422+O435+O448+O461+O474+O487+O500+O513+O526+O539+O552+O565+O578+O591+O604+O617+O630+O643+O656+O669+O682+O695+O708+O721+O734+O747+O760+O773+O786+O799+O812+O825+O838+O851+O864,'AD workings'!P252)","v":27.439601225197457},{"$f":"IF('Key inputs & assumptions'!$D$31='Key inputs & assumptions'!$W$30,P137+P159+P181+P203+P225+P247+P269+P291+P313+P335+P357+P370+P383+P396+P409+P422+P435+P448+P461+P474+P487+P500+P513+P526+P539+P552+P565+P578+P591+P604+P617+P630+P643+P656+P669+P682+P695+P708+P721+P734+P747+P760+P773+P786+P799+P812+P825+P838+P851+P864,'AD workings'!Q252)","v":25.087649472620814},{"$f":"IF('Key inputs & assumptions'!$D$31='Key inputs & assumptions'!$W$30,Q137+Q159+Q181+Q203+Q225+Q247+Q269+Q291+Q313+Q335+Q357+Q370+Q383+Q396+Q409+Q422+Q435+Q448+Q461+Q474+Q487+Q500+Q513+Q526+Q539+Q552+Q565+Q578+Q591+Q604+Q617+Q630+Q643+Q656+Q669+Q682+Q695+Q708+Q721+Q734+Q747+Q760+Q773+Q786+Q799+Q812+Q825+Q838+Q851+Q864,'AD workings'!R252)","v":23.505444177377797},{"$f":"IF('Key inputs & assumptions'!$D$31='Key inputs & assumptions'!$W$30,R137+R159+R181+R203+R225+R247+R269+R291+R313+R335+R357+R370+R383+R396+R409+R422+R435+R448+R461+R474+R487+R500+R513+R526+R539+R552+R565+R578+R591+R604+R617+R630+R643+R656+R669+R682+R695+R708+R721+R734+R747+R760+R773+R786+R799+R812+R825+R838+R851+R864,'AD workings'!S252)","v":21.927686036610091},{"$f":"IF('Key inputs & assumptions'!$D$31='Key inputs & assumptions'!$W$30,S137+S159+S181+S203+S225+S247+S269+S291+S313+S335+S357+S370+S383+S396+S409+S422+S435+S448+S461+S474+S487+S500+S513+S526+S539+S552+S565+S578+S591+S604+S617+S630+S643+S656+S669+S682+S695+S708+S721+S734+S747+S760+S773+S786+S799+S812+S825+S838+S851+S864,'AD workings'!T252)","v":20.349630217112189},{"$f":"IF('Key inputs & assumptions'!$D$31='Key inputs & assumptions'!$W$30,T137+T159+T181+T203+T225+T247+T269+T291+T313+T335+T357+T370+T383+T396+T409+T422+T435+T448+T461+T474+T487+T500+T513+T526+T539+T552+T565+T578+T591+T604+T617+T630+T643+T656+T669+T682+T695+T708+T721+T734+T747+T760+T773+T786+T799+T812+T825+T838+T851+T864,'AD workings'!U252)","v":18.77134754805353},{"$f":"IF('Key inputs & assumptions'!$D$31='Key inputs & assumptions'!$W$30,U137+U159+U181+U203+U225+U247+U269+U291+U313+U335+U357+U370+U383+U396+U409+U422+U435+U448+U461+U474+U487+U500+U513+U526+U539+U552+U565+U578+U591+U604+U617+U630+U643+U656+U669+U682+U695+U708+U721+U734+U747+U760+U773+U786+U799+U812+U825+U838+U851+U864,'AD workings'!V252)","v":17.1929325337248},{"$f":"IF('Key inputs & assumptions'!$D$31='Key inputs & assumptions'!$W$30,V137+V159+V181+V203+V225+V247+V269+V291+V313+V335+V357+V370+V383+V396+V409+V422+V435+V448+V461+V474+V487+V500+V513+V526+V539+V552+V565+V578+V591+V604+V617+V630+V643+V656+V669+V682+V695+V708+V721+V734+V747+V760+V773+V786+V799+V812+V825+V838+V851+V864,'AD workings'!W252)","v":15.614517519396077},{"$f":"IF('Key inputs & assumptions'!$D$31='Key inputs & assumptions'!$W$30,W137+W159+W181+W203+W225+W247+W269+W291+W313+W335+W357+W370+W383+W396+W409+W422+W435+W448+W461+W474+W487+W500+W513+W526+W539+W552+W565+W578+W591+W604+W617+W630+W643+W656+W669+W682+W695+W708+W721+W734+W747+W760+W773+W786+W799+W812+W825+W838+W851+W864,'AD workings'!X252)","v":11.627758429916508},{"$f":"IF('Key inputs & assumptions'!$D$31='Key inputs & assumptions'!$W$30,X137+X159+X181+X203+X225+X247+X269+X291+X313+X335+X357+X370+X383+X396+X409+X422+X435+X448+X461+X474+X487+X500+X513+X526+X539+X552+X565+X578+X591+X604+X617+X630+X643+X656+X669+X682+X695+X708+X721+X734+X747+X760+X773+X786+X799+X812+X825+X838+X851+X864,'AD workings'!Y252)","v":7.7004773284692973},{"$f":"IF('Key inputs & assumptions'!$D$31='Key inputs & assumptions'!$W$30,Y137+Y159+Y181+Y203+Y225+Y247+Y269+Y291+Y313+Y335+Y357+Y370+Y383+Y396+Y409+Y422+Y435+Y448+Y461+Y474+Y487+Y500+Y513+Y526+Y539+Y552+Y565+Y578+Y591+Y604+Y617+Y630+Y643+Y656+Y669+Y682+Y695+Y708+Y721+Y734+Y747+Y760+Y773+Y786+Y799+Y812+Y825+Y838+Y851+Y864,'AD workings'!Z252)","v":3.8247535302110283},{"$f":"IF('Key inputs & assumptions'!$D$31='Key inputs & assumptions'!$W$30,Z137+Z159+Z181+Z203+Z225+Z247+Z269+Z291+Z313+Z335+Z357+Z370+Z383+Z396+Z409+Z422+Z435+Z448+Z461+Z474+Z487+Z500+Z513+Z526+Z539+Z552+Z565+Z578+Z591+Z604+Z617+Z630+Z643+Z656+Z669+Z682+Z695+Z708+Z721+Z734+Z747+Z760+Z773+Z786+Z799+Z812+Z825+Z838+Z851+Z864,'AD workings'!AA252)","v":0},{"$f":"AA137+AA159+AA181+AA203+AA225+AA247+AA269+AA291+AA313+AA335+AA357+AA370+AA383+AA396+AA409+AA422+AA435+AA448+AA461+AA474+AA487+AA500+AA513+AA526+AA539+AA552+AA565+AA578+AA591+AA604+AA617+AA630+AA643+AA656+AA669+AA682+AA695+AA708+AA721+AA734+AA747+AA760+AA773+AA786+AA799+AA812+AA825+AA838+AA851+AA864","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C137","v":"HP Mains"},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(G$3>A1remlife,A1value-SUM($F116:F116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!G$413)","v":5.5143312828518329},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(H$3>A1remlife,A1value-SUM($F116:G116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!H$413)","v":5.5143312828518329},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(I$3>A1remlife,A1value-SUM($F116:H116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!I$413)","v":5.5143312828518329},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(J$3>A1remlife,A1value-SUM($F116:I116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!J$413)","v":5.5143312828518329},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(K$3>A1remlife,A1value-SUM($F116:J116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!K$413)","v":5.5143312828518329},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(L$3>A1remlife,A1value-SUM($F116:K116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!L$413)","v":5.5143312828518329},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(M$3>A1remlife,A1value-SUM($F116:L116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!M$413)","v":5.5143312828518329},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(N$3>A1remlife,A1value-SUM($F116:M116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!N$413)","v":5.5143312828518329},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(O$3>A1remlife,A1value-SUM($F116:N116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!O$413)","v":5.5143312828518329},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(P$3>A1remlife,A1value-SUM($F116:O116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!P$413)","v":5.5143312828518329},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Q$3>A1remlife,A1value-SUM($F116:P116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!Q$413)","v":5.5143312828518329},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(R$3>A1remlife,A1value-SUM($F116:Q116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!R$413)","v":5.5143312828518329},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(S$3>A1remlife,A1value-SUM($F116:R116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!S$413)","v":5.5143312828518329},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(T$3>A1remlife,A1value-SUM($F116:S116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!T$413)","v":5.5143312828518329},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(U$3>A1remlife,A1value-SUM($F116:T116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!U$413)","v":5.5143312828518329},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(V$3>A1remlife,A1value-SUM($F116:U116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!V$413)","v":5.5143312828518329},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(W$3>A1remlife,A1value-SUM($F116:V116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!W$413)","v":5.5143312828518329},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(X$3>A1remlife,A1value-SUM($F116:W116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!X$413)","v":5.5143312828518329},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Y$3>A1remlife,A1value-SUM($F116:X116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!Y$413)","v":5.5143312828518329},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Z$3>A1remlife,A1value-SUM($F116:Y116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!Z$413)","v":2.8421709430404007E-14},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AA$3>A1remlife,A1value-SUM($F116:Z116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!AA$413)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AB$3>A1remlife,A1value-SUM($F116:AA116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!AB$413)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AC$3>A1remlife,A1value-SUM($F116:AB116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!AC$413)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AD$3>A1remlife,A1value-SUM($F116:AC116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!AD$413)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AE$3>A1remlife,A1value-SUM($F116:AD116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!AE$413)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AF$3>A1remlife,A1value-SUM($F116:AE116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!AF$413)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AG$3>A1remlife,A1value-SUM($F116:AF116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!AG$413)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AH$3>A1remlife,A1value-SUM($F116:AG116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!AH$413)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AI$3>A1remlife,A1value-SUM($F116:AH116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!AI$413)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AJ$3>A1remlife,A1value-SUM($F116:AI116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!AJ$413)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AK$3>A1remlife,A1value-SUM($F116:AJ116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!AK$413)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AL$3>A1remlife,A1value-SUM($F116:AK116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!AL$413)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AM$3>A1remlife,A1value-SUM($F116:AL116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!AM$413)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AN$3>A1remlife,A1value-SUM($F116:AM116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!AN$413)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AO$3>A1remlife,A1value-SUM($F116:AN116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!AO$413)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AP$3>A1remlife,A1value-SUM($F116:AO116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!AP$413)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AQ$3>A1remlife,A1value-SUM($F116:AP116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!AQ$413)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AR$3>A1remlife,A1value-SUM($F116:AQ116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!AR$413)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AS$3>A1remlife,A1value-SUM($F116:AR116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!AS$413)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AT$3>A1remlife,A1value-SUM($F116:AS116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!AT$413)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AU$3>A1remlife,A1value-SUM($F116:AT116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!AU$413)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AV$3>A1remlife,A1value-SUM($F116:AU116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!AV$413)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AW$3>A1remlife,A1value-SUM($F116:AV116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!AW$413)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AX$3>A1remlife,A1value-SUM($F116:AW116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!AX$413)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AY$3>A1remlife,A1value-SUM($F116:AX116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!AY$413)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AZ$3>A1remlife,A1value-SUM($F116:AY116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!AZ$413)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BA$3>A1remlife,A1value-SUM($F116:AZ116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!BA$413)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BB$3>A1remlife,A1value-SUM($F116:BA116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!BB$413)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BC$3>A1remlife,A1value-SUM($F116:BB116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!BC$413)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BD$3>A1remlife,A1value-SUM($F116:BC116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!BD$413)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BE$3>A1remlife,A1value-SUM($F116:BD116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!BE$413)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BF$3>A1remlife,A1value-SUM($F116:BE116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!BF$413)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BG$3>A1remlife,A1value-SUM($F116:BF116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!BG$413)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BH$3>A1remlife,A1value-SUM($F116:BG116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!BH$413)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BI$3>A1remlife,A1value-SUM($F116:BH116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))),'PTRM input'!BI$413)","v":0}]
[null,"Adjustment to standard life",null,"Capex in year",0]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A1stdlife,MIN(A1stdlife,'Key inputs & assumptions'!$D$9-E118))","v":18},null,null,1,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(H$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:G118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":1.4244293312063385E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(I$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:H118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":1.4244293312063385E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(J$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:I118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":1.4244293312063385E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:J118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":1.4244293312063385E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:K118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":1.4244293312063385E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:L118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":1.4244293312063385E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:M118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":1.4244293312063385E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:N118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":1.4244293312063385E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:O118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":1.4244293312063385E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:P118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":1.4244293312063385E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(R$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:Q118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":1.4244293312063385E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(S$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:R118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":1.4244293312063385E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(T$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:S118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":1.4244293312063385E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(U$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:T118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":1.4244293312063385E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(V$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:U118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":1.4244293312063385E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(W$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:V118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":1.4244293312063385E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(X$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:W118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":1.4244293312063385E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Y$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:X118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":1.4244293312063385E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Z$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:Y118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":-5.5511151231257827E-17},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AA$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:Z118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AB$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:AA118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AC$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:AB118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AD$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:AC118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AE$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:AD118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AF$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:AE118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AG$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:AF118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AH$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:AG118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AI$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:AH118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:AI118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AK$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:AJ118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AL$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:AK118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AM$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:AL118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AN$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:AM118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AO$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:AN118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AP$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:AO118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:AP118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AR$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:AQ118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AS$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:AR118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AT$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:AS118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AU$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:AT118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AV$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:AU118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AW$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:AV118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AX$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:AW118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AY$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:AX118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:AY118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BA$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:AZ118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BB$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:BA118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BC$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:BB118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BD$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:BC118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BE$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:BD118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BF$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:BE118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BG$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:BF118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BH$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:BG118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BI$3>($B118+$E118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)-SUM($G118:BH118),('PTRM input'!$G$277*(1+rvanilla01)^0.5)/$B118))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A1stdlife,MIN(A1stdlife,'Key inputs & assumptions'!$D$9-E119))","v":17},null,null,2,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(I$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:H119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":1.452705049933249E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(J$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:I119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":1.452705049933249E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:J119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":1.452705049933249E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:K119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":1.452705049933249E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:L119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":1.452705049933249E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:M119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":1.452705049933249E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:N119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":1.452705049933249E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:O119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":1.452705049933249E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:P119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":1.452705049933249E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(R$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:Q119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":1.452705049933249E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(S$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:R119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":1.452705049933249E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(T$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:S119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":1.452705049933249E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(U$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:T119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":1.452705049933249E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(V$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:U119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":1.452705049933249E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(W$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:V119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":1.452705049933249E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(X$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:W119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":1.452705049933249E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Y$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:X119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":1.452705049933249E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Z$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:Y119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":8.3266726846886741E-17},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AA$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:Z119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AB$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:AA119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AC$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:AB119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AD$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:AC119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AE$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:AD119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AF$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:AE119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AG$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:AF119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AH$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:AG119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AI$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:AH119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:AI119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AK$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:AJ119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AL$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:AK119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AM$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:AL119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AN$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:AM119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AO$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:AN119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AP$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:AO119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:AP119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AR$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:AQ119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AS$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:AR119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AT$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:AS119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AU$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:AT119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AV$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:AU119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AW$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:AV119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AX$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:AW119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AY$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:AX119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:AY119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BA$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:AZ119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BB$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:BA119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BC$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:BB119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BD$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:BC119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BE$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:BD119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BF$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:BE119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BG$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:BF119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BH$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:BG119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BI$3>($B119+$E119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)-SUM($H119:BH119),('PTRM input'!$H$277*(1+rvanilla02)^0.5)/$B119))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A1stdlife,MIN(A1stdlife,'Key inputs & assumptions'!$D$9-E120))","v":16},null,null,3,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(J$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:I120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":1.5851367098375143E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:J120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":1.5851367098375143E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:K120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":1.5851367098375143E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:L120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":1.5851367098375143E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:M120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":1.5851367098375143E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:N120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":1.5851367098375143E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:O120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":1.5851367098375143E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:P120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":1.5851367098375143E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(R$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:Q120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":1.5851367098375143E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(S$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:R120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":1.5851367098375143E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(T$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:S120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":1.5851367098375143E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(U$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:T120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":1.5851367098375143E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(V$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:U120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":1.5851367098375143E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(W$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:V120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":1.5851367098375143E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(X$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:W120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":1.5851367098375143E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Y$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:X120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":1.5851367098375143E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Z$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:Y120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AA$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:Z120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AB$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:AA120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AC$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:AB120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AD$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:AC120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AE$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:AD120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AF$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:AE120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AG$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:AF120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AH$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:AG120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AI$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:AH120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:AI120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AK$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:AJ120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AL$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:AK120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AM$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:AL120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AN$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:AM120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AO$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:AN120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AP$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:AO120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:AP120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AR$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:AQ120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AS$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:AR120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AT$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:AS120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AU$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:AT120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AV$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:AU120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AW$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:AV120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AX$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:AW120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AY$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:AX120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:AY120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BA$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:AZ120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BB$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:BA120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BC$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:BB120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BD$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:BC120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BE$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:BD120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BF$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:BE120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BG$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:BF120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BH$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:BG120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BI$3>($B120+$E120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)-SUM($I120:BH120),('PTRM input'!$I$277*(1+rvanilla03)^0.5)/$B120))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A1stdlife,MIN(A1stdlife,'Key inputs & assumptions'!$D$9-E121))","v":15},null,null,4,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:J121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":1.708682922136991E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:K121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":1.708682922136991E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:L121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":1.708682922136991E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:M121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":1.708682922136991E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:N121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":1.708682922136991E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:O121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":1.708682922136991E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:P121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":1.708682922136991E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(R$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:Q121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":1.708682922136991E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(S$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:R121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":1.708682922136991E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(T$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:S121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":1.708682922136991E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(U$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:T121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":1.708682922136991E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(V$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:U121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":1.708682922136991E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(W$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:V121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":1.708682922136991E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(X$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:W121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":1.708682922136991E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Y$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:X121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":1.708682922136991E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Z$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:Y121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":-5.5511151231257827E-17},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AA$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:Z121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AB$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:AA121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AC$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:AB121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AD$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:AC121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AE$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:AD121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AF$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:AE121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AG$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:AF121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AH$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:AG121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AI$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:AH121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:AI121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AK$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:AJ121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AL$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:AK121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AM$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:AL121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AN$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:AM121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AO$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:AN121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AP$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:AO121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:AP121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AR$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:AQ121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AS$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:AR121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AT$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:AS121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AU$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:AT121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AV$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:AU121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AW$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:AV121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AX$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:AW121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AY$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:AX121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:AY121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BA$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:AZ121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BB$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:BA121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BC$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:BB121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BD$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:BC121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BE$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:BD121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BF$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:BE121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BG$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:BF121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BH$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:BG121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BI$3>($B121+$E121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)-SUM($J121:BH121),('PTRM input'!$J$277*(1+rvanilla04)^0.5)/$B121))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A1stdlife,MIN(A1stdlife,'Key inputs & assumptions'!$D$9-E122))","v":14},null,null,5,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:K122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":1.8300874494289136E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:L122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":1.8300874494289136E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:M122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":1.8300874494289136E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:N122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":1.8300874494289136E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:O122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":1.8300874494289136E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:P122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":1.8300874494289136E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(R$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:Q122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":1.8300874494289136E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(S$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:R122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":1.8300874494289136E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(T$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:S122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":1.8300874494289136E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(U$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:T122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":1.8300874494289136E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(V$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:U122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":1.8300874494289136E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(W$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:V122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":1.8300874494289136E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(X$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:W122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":1.8300874494289136E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Y$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:X122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":1.8300874494289136E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Z$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:Y122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AA$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:Z122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AB$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:AA122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AC$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:AB122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AD$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:AC122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AE$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:AD122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AF$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:AE122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AG$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:AF122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AH$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:AG122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AI$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:AH122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:AI122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AK$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:AJ122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AL$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:AK122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AM$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:AL122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AN$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:AM122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AO$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:AN122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AP$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:AO122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:AP122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AR$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:AQ122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AS$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:AR122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AT$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:AS122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AU$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:AT122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AV$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:AU122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AW$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:AV122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AX$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:AW122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AY$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:AX122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:AY122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BA$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:AZ122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BB$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:BA122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BC$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:BB122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BD$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:BC122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BE$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:BD122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BF$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:BE122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BG$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:BF122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BH$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:BG122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BI$3>($B122+$E122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)-SUM($K122:BH122),('PTRM input'!$K$277*(1+rvanilla05)^0.5)/$B122))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A1stdlife,MIN(A1stdlife,'Key inputs & assumptions'!$D$9-E123))","v":13},null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>($B123+$E123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)-SUM($L123:L123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)/$B123))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>($B123+$E123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)-SUM($L123:M123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)/$B123))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>($B123+$E123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)-SUM($L123:N123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)/$B123))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>($B123+$E123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)-SUM($L123:O123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)/$B123))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>($B123+$E123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)-SUM($L123:P123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)/$B123))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(R$3>($B123+$E123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)-SUM($L123:Q123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)/$B123))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(S$3>($B123+$E123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)-SUM($L123:R123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)/$B123))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(T$3>($B123+$E123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)-SUM($L123:S123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)/$B123))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(U$3>($B123+$E123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)-SUM($L123:T123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)/$B123))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(V$3>($B123+$E123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)-SUM($L123:U123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)/$B123))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(W$3>($B123+$E123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)-SUM($L123:V123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)/$B123))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(X$3>($B123+$E123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)-SUM($L123:W123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)/$B123))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Y$3>($B123+$E123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)-SUM($L123:X123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)/$B123))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Z$3>($B123+$E123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)-SUM($L123:Y123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)/$B123))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AA$3>($B123+$E123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)-SUM($L123:Z123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)/$B123))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AB$3>($B123+$E123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)-SUM($L123:AA123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)/$B123))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AC$3>($B123+$E123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)-SUM($L123:AB123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)/$B123))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AD$3>($B123+$E123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)-SUM($L123:AC123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)/$B123))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AE$3>($B123+$E123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)-SUM($L123:AD123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)/$B123))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AF$3>($B123+$E123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)-SUM($L123:AE123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)/$B123))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AG$3>($B123+$E123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)-SUM($L123:AF123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)/$B123))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AH$3>($B123+$E123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)-SUM($L123:AG123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)/$B123))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AI$3>($B123+$E123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)-SUM($L123:AH123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)/$B123))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B123+$E123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)-SUM($L123:AI123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)/$B123))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AK$3>($B123+$E123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)-SUM($L123:AJ123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)/$B123))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AL$3>($B123+$E123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)-SUM($L123:AK123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)/$B123))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AM$3>($B123+$E123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)-SUM($L123:AL123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)/$B123))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AN$3>($B123+$E123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)-SUM($L123:AM123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)/$B123))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AO$3>($B123+$E123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)-SUM($L123:AN123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)/$B123))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AP$3>($B123+$E123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)-SUM($L123:AO123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)/$B123))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B123+$E123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)-SUM($L123:AP123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)/$B123))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AR$3>($B123+$E123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)-SUM($L123:AQ123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)/$B123))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AS$3>($B123+$E123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)-SUM($L123:AR123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)/$B123))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AT$3>($B123+$E123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)-SUM($L123:AS123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)/$B123))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AU$3>($B123+$E123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)-SUM($L123:AT123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)/$B123))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AV$3>($B123+$E123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)-SUM($L123:AU123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)/$B123))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AW$3>($B123+$E123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)-SUM($L123:AV123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)/$B123))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AX$3>($B123+$E123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)-SUM($L123:AW123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)/$B123))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AY$3>($B123+$E123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)-SUM($L123:AX123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)/$B123))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B123+$E123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)-SUM($L123:AY123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)/$B123))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BA$3>($B123+$E123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)-SUM($L123:AZ123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)/$B123))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BB$3>($B123+$E123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)-SUM($L123:BA123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)/$B123))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BC$3>($B123+$E123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)-SUM($L123:BB123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)/$B123))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BD$3>($B123+$E123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)-SUM($L123:BC123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)/$B123))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BE$3>($B123+$E123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)-SUM($L123:BD123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)/$B123))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BF$3>($B123+$E123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)-SUM($L123:BE123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)/$B123))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BG$3>($B123+$E123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)-SUM($L123:BF123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)/$B123))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BH$3>($B123+$E123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)-SUM($L123:BG123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)/$B123))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BI$3>($B123+$E123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)-SUM($L123:BH123),('PTRM input'!$L$277*(1+rvanilla06)^0.5)/$B123))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A1stdlife,MIN(A1stdlife,'Key inputs & assumptions'!$D$9-E124))","v":12},null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>($B124+$E124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)-SUM($M124:M124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)/$B124))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>($B124+$E124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)-SUM($M124:N124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)/$B124))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>($B124+$E124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)-SUM($M124:O124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)/$B124))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>($B124+$E124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)-SUM($M124:P124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)/$B124))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(R$3>($B124+$E124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)-SUM($M124:Q124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)/$B124))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(S$3>($B124+$E124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)-SUM($M124:R124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)/$B124))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(T$3>($B124+$E124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)-SUM($M124:S124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)/$B124))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(U$3>($B124+$E124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)-SUM($M124:T124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)/$B124))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(V$3>($B124+$E124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)-SUM($M124:U124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)/$B124))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(W$3>($B124+$E124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)-SUM($M124:V124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)/$B124))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(X$3>($B124+$E124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)-SUM($M124:W124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)/$B124))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Y$3>($B124+$E124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)-SUM($M124:X124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)/$B124))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Z$3>($B124+$E124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)-SUM($M124:Y124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)/$B124))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AA$3>($B124+$E124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)-SUM($M124:Z124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)/$B124))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AB$3>($B124+$E124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)-SUM($M124:AA124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)/$B124))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AC$3>($B124+$E124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)-SUM($M124:AB124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)/$B124))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AD$3>($B124+$E124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)-SUM($M124:AC124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)/$B124))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AE$3>($B124+$E124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)-SUM($M124:AD124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)/$B124))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AF$3>($B124+$E124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)-SUM($M124:AE124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)/$B124))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AG$3>($B124+$E124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)-SUM($M124:AF124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)/$B124))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AH$3>($B124+$E124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)-SUM($M124:AG124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)/$B124))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AI$3>($B124+$E124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)-SUM($M124:AH124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)/$B124))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B124+$E124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)-SUM($M124:AI124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)/$B124))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AK$3>($B124+$E124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)-SUM($M124:AJ124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)/$B124))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AL$3>($B124+$E124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)-SUM($M124:AK124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)/$B124))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AM$3>($B124+$E124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)-SUM($M124:AL124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)/$B124))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AN$3>($B124+$E124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)-SUM($M124:AM124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)/$B124))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AO$3>($B124+$E124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)-SUM($M124:AN124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)/$B124))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AP$3>($B124+$E124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)-SUM($M124:AO124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)/$B124))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B124+$E124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)-SUM($M124:AP124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)/$B124))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AR$3>($B124+$E124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)-SUM($M124:AQ124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)/$B124))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AS$3>($B124+$E124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)-SUM($M124:AR124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)/$B124))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AT$3>($B124+$E124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)-SUM($M124:AS124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)/$B124))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AU$3>($B124+$E124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)-SUM($M124:AT124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)/$B124))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AV$3>($B124+$E124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)-SUM($M124:AU124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)/$B124))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AW$3>($B124+$E124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)-SUM($M124:AV124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)/$B124))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AX$3>($B124+$E124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)-SUM($M124:AW124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)/$B124))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AY$3>($B124+$E124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)-SUM($M124:AX124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)/$B124))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B124+$E124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)-SUM($M124:AY124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)/$B124))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BA$3>($B124+$E124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)-SUM($M124:AZ124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)/$B124))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BB$3>($B124+$E124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)-SUM($M124:BA124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)/$B124))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BC$3>($B124+$E124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)-SUM($M124:BB124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)/$B124))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BD$3>($B124+$E124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)-SUM($M124:BC124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)/$B124))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BE$3>($B124+$E124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)-SUM($M124:BD124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)/$B124))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BF$3>($B124+$E124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)-SUM($M124:BE124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)/$B124))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BG$3>($B124+$E124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)-SUM($M124:BF124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)/$B124))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BH$3>($B124+$E124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)-SUM($M124:BG124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)/$B124))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BI$3>($B124+$E124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)-SUM($M124:BH124),('PTRM input'!$M$277*(1+rvanilla07)^0.5)/$B124))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A1stdlife,MIN(A1stdlife,'Key inputs & assumptions'!$D$9-E125))","v":11},null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>($B125+$E125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)-SUM($N125:N125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)/$B125))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>($B125+$E125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)-SUM($N125:O125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)/$B125))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>($B125+$E125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)-SUM($N125:P125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)/$B125))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(R$3>($B125+$E125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)-SUM($N125:Q125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)/$B125))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(S$3>($B125+$E125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)-SUM($N125:R125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)/$B125))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(T$3>($B125+$E125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)-SUM($N125:S125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)/$B125))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(U$3>($B125+$E125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)-SUM($N125:T125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)/$B125))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(V$3>($B125+$E125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)-SUM($N125:U125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)/$B125))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(W$3>($B125+$E125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)-SUM($N125:V125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)/$B125))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(X$3>($B125+$E125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)-SUM($N125:W125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)/$B125))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Y$3>($B125+$E125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)-SUM($N125:X125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)/$B125))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Z$3>($B125+$E125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)-SUM($N125:Y125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)/$B125))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AA$3>($B125+$E125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)-SUM($N125:Z125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)/$B125))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AB$3>($B125+$E125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)-SUM($N125:AA125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)/$B125))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AC$3>($B125+$E125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)-SUM($N125:AB125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)/$B125))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AD$3>($B125+$E125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)-SUM($N125:AC125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)/$B125))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AE$3>($B125+$E125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)-SUM($N125:AD125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)/$B125))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AF$3>($B125+$E125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)-SUM($N125:AE125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)/$B125))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AG$3>($B125+$E125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)-SUM($N125:AF125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)/$B125))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AH$3>($B125+$E125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)-SUM($N125:AG125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)/$B125))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AI$3>($B125+$E125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)-SUM($N125:AH125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)/$B125))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B125+$E125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)-SUM($N125:AI125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)/$B125))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AK$3>($B125+$E125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)-SUM($N125:AJ125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)/$B125))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AL$3>($B125+$E125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)-SUM($N125:AK125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)/$B125))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AM$3>($B125+$E125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)-SUM($N125:AL125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)/$B125))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AN$3>($B125+$E125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)-SUM($N125:AM125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)/$B125))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AO$3>($B125+$E125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)-SUM($N125:AN125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)/$B125))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AP$3>($B125+$E125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)-SUM($N125:AO125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)/$B125))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B125+$E125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)-SUM($N125:AP125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)/$B125))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AR$3>($B125+$E125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)-SUM($N125:AQ125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)/$B125))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AS$3>($B125+$E125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)-SUM($N125:AR125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)/$B125))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AT$3>($B125+$E125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)-SUM($N125:AS125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)/$B125))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AU$3>($B125+$E125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)-SUM($N125:AT125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)/$B125))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AV$3>($B125+$E125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)-SUM($N125:AU125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)/$B125))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AW$3>($B125+$E125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)-SUM($N125:AV125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)/$B125))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AX$3>($B125+$E125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)-SUM($N125:AW125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)/$B125))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AY$3>($B125+$E125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)-SUM($N125:AX125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)/$B125))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B125+$E125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)-SUM($N125:AY125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)/$B125))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BA$3>($B125+$E125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)-SUM($N125:AZ125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)/$B125))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BB$3>($B125+$E125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)-SUM($N125:BA125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)/$B125))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BC$3>($B125+$E125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)-SUM($N125:BB125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)/$B125))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BD$3>($B125+$E125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)-SUM($N125:BC125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)/$B125))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BE$3>($B125+$E125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)-SUM($N125:BD125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)/$B125))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BF$3>($B125+$E125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)-SUM($N125:BE125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)/$B125))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BG$3>($B125+$E125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)-SUM($N125:BF125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)/$B125))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BH$3>($B125+$E125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)-SUM($N125:BG125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)/$B125))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BI$3>($B125+$E125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)-SUM($N125:BH125),('PTRM input'!$N$277*(1+rvanilla08)^0.5)/$B125))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A1stdlife,MIN(A1stdlife,'Key inputs & assumptions'!$D$9-E126))","v":10},null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>($B126+$E126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)-SUM($O126:O126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)/$B126))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>($B126+$E126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)-SUM($O126:P126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)/$B126))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(R$3>($B126+$E126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)-SUM($O126:Q126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)/$B126))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(S$3>($B126+$E126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)-SUM($O126:R126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)/$B126))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(T$3>($B126+$E126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)-SUM($O126:S126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)/$B126))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(U$3>($B126+$E126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)-SUM($O126:T126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)/$B126))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(V$3>($B126+$E126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)-SUM($O126:U126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)/$B126))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(W$3>($B126+$E126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)-SUM($O126:V126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)/$B126))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(X$3>($B126+$E126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)-SUM($O126:W126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)/$B126))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Y$3>($B126+$E126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)-SUM($O126:X126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)/$B126))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Z$3>($B126+$E126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)-SUM($O126:Y126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)/$B126))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AA$3>($B126+$E126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)-SUM($O126:Z126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)/$B126))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AB$3>($B126+$E126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)-SUM($O126:AA126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)/$B126))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AC$3>($B126+$E126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)-SUM($O126:AB126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)/$B126))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AD$3>($B126+$E126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)-SUM($O126:AC126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)/$B126))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AE$3>($B126+$E126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)-SUM($O126:AD126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)/$B126))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AF$3>($B126+$E126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)-SUM($O126:AE126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)/$B126))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AG$3>($B126+$E126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)-SUM($O126:AF126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)/$B126))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AH$3>($B126+$E126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)-SUM($O126:AG126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)/$B126))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AI$3>($B126+$E126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)-SUM($O126:AH126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)/$B126))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B126+$E126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)-SUM($O126:AI126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)/$B126))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AK$3>($B126+$E126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)-SUM($O126:AJ126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)/$B126))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AL$3>($B126+$E126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)-SUM($O126:AK126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)/$B126))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AM$3>($B126+$E126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)-SUM($O126:AL126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)/$B126))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AN$3>($B126+$E126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)-SUM($O126:AM126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)/$B126))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AO$3>($B126+$E126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)-SUM($O126:AN126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)/$B126))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AP$3>($B126+$E126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)-SUM($O126:AO126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)/$B126))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B126+$E126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)-SUM($O126:AP126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)/$B126))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AR$3>($B126+$E126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)-SUM($O126:AQ126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)/$B126))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AS$3>($B126+$E126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)-SUM($O126:AR126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)/$B126))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AT$3>($B126+$E126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)-SUM($O126:AS126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)/$B126))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AU$3>($B126+$E126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)-SUM($O126:AT126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)/$B126))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AV$3>($B126+$E126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)-SUM($O126:AU126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)/$B126))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AW$3>($B126+$E126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)-SUM($O126:AV126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)/$B126))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AX$3>($B126+$E126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)-SUM($O126:AW126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)/$B126))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AY$3>($B126+$E126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)-SUM($O126:AX126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)/$B126))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B126+$E126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)-SUM($O126:AY126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)/$B126))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BA$3>($B126+$E126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)-SUM($O126:AZ126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)/$B126))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BB$3>($B126+$E126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)-SUM($O126:BA126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)/$B126))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BC$3>($B126+$E126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)-SUM($O126:BB126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)/$B126))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BD$3>($B126+$E126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)-SUM($O126:BC126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)/$B126))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BE$3>($B126+$E126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)-SUM($O126:BD126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)/$B126))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BF$3>($B126+$E126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)-SUM($O126:BE126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)/$B126))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BG$3>($B126+$E126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)-SUM($O126:BF126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)/$B126))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BH$3>($B126+$E126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)-SUM($O126:BG126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)/$B126))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BI$3>($B126+$E126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)-SUM($O126:BH126),('PTRM input'!$O$277*(1+rvanilla09)^0.5)/$B126))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A1stdlife,MIN(A1stdlife,'Key inputs & assumptions'!$D$9-E127))","v":9},null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>($B127+$E127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)-SUM($P127:P127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)/$B127))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(R$3>($B127+$E127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)-SUM($P127:Q127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)/$B127))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(S$3>($B127+$E127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)-SUM($P127:R127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)/$B127))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(T$3>($B127+$E127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)-SUM($P127:S127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)/$B127))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(U$3>($B127+$E127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)-SUM($P127:T127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)/$B127))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(V$3>($B127+$E127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)-SUM($P127:U127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)/$B127))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(W$3>($B127+$E127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)-SUM($P127:V127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)/$B127))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(X$3>($B127+$E127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)-SUM($P127:W127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)/$B127))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Y$3>($B127+$E127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)-SUM($P127:X127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)/$B127))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Z$3>($B127+$E127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)-SUM($P127:Y127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)/$B127))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AA$3>($B127+$E127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)-SUM($P127:Z127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)/$B127))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AB$3>($B127+$E127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)-SUM($P127:AA127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)/$B127))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AC$3>($B127+$E127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)-SUM($P127:AB127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)/$B127))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AD$3>($B127+$E127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)-SUM($P127:AC127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)/$B127))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AE$3>($B127+$E127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)-SUM($P127:AD127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)/$B127))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AF$3>($B127+$E127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)-SUM($P127:AE127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)/$B127))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AG$3>($B127+$E127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)-SUM($P127:AF127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)/$B127))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AH$3>($B127+$E127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)-SUM($P127:AG127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)/$B127))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AI$3>($B127+$E127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)-SUM($P127:AH127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)/$B127))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B127+$E127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)-SUM($P127:AI127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)/$B127))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AK$3>($B127+$E127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)-SUM($P127:AJ127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)/$B127))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AL$3>($B127+$E127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)-SUM($P127:AK127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)/$B127))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AM$3>($B127+$E127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)-SUM($P127:AL127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)/$B127))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AN$3>($B127+$E127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)-SUM($P127:AM127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)/$B127))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AO$3>($B127+$E127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)-SUM($P127:AN127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)/$B127))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AP$3>($B127+$E127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)-SUM($P127:AO127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)/$B127))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B127+$E127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)-SUM($P127:AP127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)/$B127))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AR$3>($B127+$E127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)-SUM($P127:AQ127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)/$B127))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AS$3>($B127+$E127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)-SUM($P127:AR127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)/$B127))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AT$3>($B127+$E127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)-SUM($P127:AS127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)/$B127))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AU$3>($B127+$E127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)-SUM($P127:AT127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)/$B127))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AV$3>($B127+$E127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)-SUM($P127:AU127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)/$B127))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AW$3>($B127+$E127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)-SUM($P127:AV127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)/$B127))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AX$3>($B127+$E127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)-SUM($P127:AW127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)/$B127))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AY$3>($B127+$E127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)-SUM($P127:AX127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)/$B127))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B127+$E127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)-SUM($P127:AY127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)/$B127))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BA$3>($B127+$E127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)-SUM($P127:AZ127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)/$B127))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BB$3>($B127+$E127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)-SUM($P127:BA127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)/$B127))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BC$3>($B127+$E127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)-SUM($P127:BB127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)/$B127))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BD$3>($B127+$E127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)-SUM($P127:BC127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)/$B127))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BE$3>($B127+$E127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)-SUM($P127:BD127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)/$B127))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BF$3>($B127+$E127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)-SUM($P127:BE127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)/$B127))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BG$3>($B127+$E127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)-SUM($P127:BF127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)/$B127))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BH$3>($B127+$E127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)-SUM($P127:BG127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)/$B127))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BI$3>($B127+$E127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)-SUM($P127:BH127),('PTRM input'!$P$277*(1+rvanilla10)^0.5)/$B127))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A1stdlife,MIN(A1stdlife,'Key inputs & assumptions'!$D$9-E128))","v":8},null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(R$3>($B128+$E128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)-SUM($P128:Q128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)/$B128))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(S$3>($B128+$E128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)-SUM($P128:R128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)/$B128))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(T$3>($B128+$E128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)-SUM($P128:S128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)/$B128))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(U$3>($B128+$E128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)-SUM($P128:T128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)/$B128))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(V$3>($B128+$E128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)-SUM($P128:U128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)/$B128))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(W$3>($B128+$E128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)-SUM($P128:V128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)/$B128))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(X$3>($B128+$E128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)-SUM($P128:W128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)/$B128))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Y$3>($B128+$E128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)-SUM($P128:X128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)/$B128))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Z$3>($B128+$E128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)-SUM($P128:Y128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)/$B128))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AA$3>($B128+$E128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)-SUM($P128:Z128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)/$B128))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AB$3>($B128+$E128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)-SUM($P128:AA128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)/$B128))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AC$3>($B128+$E128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)-SUM($P128:AB128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)/$B128))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AD$3>($B128+$E128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)-SUM($P128:AC128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)/$B128))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AE$3>($B128+$E128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)-SUM($P128:AD128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)/$B128))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AF$3>($B128+$E128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)-SUM($P128:AE128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)/$B128))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AG$3>($B128+$E128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)-SUM($P128:AF128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)/$B128))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AH$3>($B128+$E128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)-SUM($P128:AG128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)/$B128))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AI$3>($B128+$E128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)-SUM($P128:AH128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)/$B128))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B128+$E128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)-SUM($P128:AI128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)/$B128))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AK$3>($B128+$E128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)-SUM($P128:AJ128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)/$B128))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AL$3>($B128+$E128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)-SUM($P128:AK128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)/$B128))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AM$3>($B128+$E128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)-SUM($P128:AL128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)/$B128))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AN$3>($B128+$E128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)-SUM($P128:AM128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)/$B128))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AO$3>($B128+$E128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)-SUM($P128:AN128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)/$B128))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AP$3>($B128+$E128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)-SUM($P128:AO128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)/$B128))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B128+$E128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)-SUM($P128:AP128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)/$B128))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AR$3>($B128+$E128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)-SUM($P128:AQ128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)/$B128))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AS$3>($B128+$E128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)-SUM($P128:AR128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)/$B128))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AT$3>($B128+$E128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)-SUM($P128:AS128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)/$B128))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AU$3>($B128+$E128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)-SUM($P128:AT128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)/$B128))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AV$3>($B128+$E128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)-SUM($P128:AU128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)/$B128))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AW$3>($B128+$E128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)-SUM($P128:AV128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)/$B128))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AX$3>($B128+$E128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)-SUM($P128:AW128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)/$B128))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AY$3>($B128+$E128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)-SUM($P128:AX128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)/$B128))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B128+$E128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)-SUM($P128:AY128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)/$B128))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BA$3>($B128+$E128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)-SUM($P128:AZ128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)/$B128))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BB$3>($B128+$E128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)-SUM($P128:BA128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)/$B128))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BC$3>($B128+$E128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)-SUM($P128:BB128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)/$B128))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BD$3>($B128+$E128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)-SUM($P128:BC128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)/$B128))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BE$3>($B128+$E128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)-SUM($P128:BD128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)/$B128))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BF$3>($B128+$E128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)-SUM($P128:BE128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)/$B128))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BG$3>($B128+$E128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)-SUM($P128:BF128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)/$B128))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BH$3>($B128+$E128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)-SUM($P128:BG128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)/$B128))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BI$3>($B128+$E128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)-SUM($P128:BH128),('PTRM input'!$Q$277*(1+WACC!$Q$18)^0.5)/$B128))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A1stdlife,MIN(A1stdlife,'Key inputs & assumptions'!$D$9-E129))","v":7},null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(S$3>($B129+$E129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)-SUM($P129:R129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)/$B129))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(T$3>($B129+$E129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)-SUM($P129:S129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)/$B129))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(U$3>($B129+$E129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)-SUM($P129:T129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)/$B129))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(V$3>($B129+$E129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)-SUM($P129:U129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)/$B129))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(W$3>($B129+$E129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)-SUM($P129:V129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)/$B129))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(X$3>($B129+$E129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)-SUM($P129:W129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)/$B129))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Y$3>($B129+$E129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)-SUM($P129:X129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)/$B129))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Z$3>($B129+$E129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)-SUM($P129:Y129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)/$B129))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AA$3>($B129+$E129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)-SUM($P129:Z129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)/$B129))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AB$3>($B129+$E129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)-SUM($P129:AA129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)/$B129))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AC$3>($B129+$E129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)-SUM($P129:AB129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)/$B129))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AD$3>($B129+$E129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)-SUM($P129:AC129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)/$B129))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AE$3>($B129+$E129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)-SUM($P129:AD129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)/$B129))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AF$3>($B129+$E129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)-SUM($P129:AE129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)/$B129))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AG$3>($B129+$E129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)-SUM($P129:AF129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)/$B129))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AH$3>($B129+$E129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)-SUM($P129:AG129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)/$B129))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AI$3>($B129+$E129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)-SUM($P129:AH129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)/$B129))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B129+$E129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)-SUM($P129:AI129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)/$B129))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AK$3>($B129+$E129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)-SUM($P129:AJ129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)/$B129))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AL$3>($B129+$E129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)-SUM($P129:AK129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)/$B129))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AM$3>($B129+$E129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)-SUM($P129:AL129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)/$B129))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AN$3>($B129+$E129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)-SUM($P129:AM129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)/$B129))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AO$3>($B129+$E129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)-SUM($P129:AN129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)/$B129))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AP$3>($B129+$E129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)-SUM($P129:AO129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)/$B129))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B129+$E129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)-SUM($P129:AP129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)/$B129))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AR$3>($B129+$E129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)-SUM($P129:AQ129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)/$B129))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AS$3>($B129+$E129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)-SUM($P129:AR129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)/$B129))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AT$3>($B129+$E129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)-SUM($P129:AS129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)/$B129))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AU$3>($B129+$E129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)-SUM($P129:AT129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)/$B129))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AV$3>($B129+$E129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)-SUM($P129:AU129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)/$B129))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AW$3>($B129+$E129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)-SUM($P129:AV129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)/$B129))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AX$3>($B129+$E129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)-SUM($P129:AW129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)/$B129))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AY$3>($B129+$E129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)-SUM($P129:AX129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)/$B129))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B129+$E129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)-SUM($P129:AY129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)/$B129))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BA$3>($B129+$E129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)-SUM($P129:AZ129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)/$B129))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BB$3>($B129+$E129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)-SUM($P129:BA129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)/$B129))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BC$3>($B129+$E129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)-SUM($P129:BB129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)/$B129))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BD$3>($B129+$E129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)-SUM($P129:BC129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)/$B129))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BE$3>($B129+$E129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)-SUM($P129:BD129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)/$B129))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BF$3>($B129+$E129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)-SUM($P129:BE129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)/$B129))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BG$3>($B129+$E129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)-SUM($P129:BF129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)/$B129))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BH$3>($B129+$E129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)-SUM($P129:BG129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)/$B129))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BI$3>($B129+$E129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)-SUM($P129:BH129),('PTRM input'!$R$277*(1+WACC!$R$18)^0.5)/$B129))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A1stdlife,MIN(A1stdlife,'Key inputs & assumptions'!$D$9-E130))","v":6},null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(T$3>($B130+$E130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)-SUM($P130:S130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)/$B130))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(U$3>($B130+$E130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)-SUM($P130:T130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)/$B130))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(V$3>($B130+$E130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)-SUM($P130:U130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)/$B130))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(W$3>($B130+$E130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)-SUM($P130:V130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)/$B130))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(X$3>($B130+$E130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)-SUM($P130:W130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)/$B130))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Y$3>($B130+$E130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)-SUM($P130:X130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)/$B130))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Z$3>($B130+$E130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)-SUM($P130:Y130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)/$B130))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AA$3>($B130+$E130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)-SUM($P130:Z130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)/$B130))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AB$3>($B130+$E130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)-SUM($P130:AA130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)/$B130))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AC$3>($B130+$E130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)-SUM($P130:AB130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)/$B130))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AD$3>($B130+$E130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)-SUM($P130:AC130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)/$B130))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AE$3>($B130+$E130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)-SUM($P130:AD130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)/$B130))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AF$3>($B130+$E130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)-SUM($P130:AE130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)/$B130))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AG$3>($B130+$E130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)-SUM($P130:AF130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)/$B130))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AH$3>($B130+$E130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)-SUM($P130:AG130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)/$B130))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AI$3>($B130+$E130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)-SUM($P130:AH130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)/$B130))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B130+$E130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)-SUM($P130:AI130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)/$B130))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AK$3>($B130+$E130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)-SUM($P130:AJ130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)/$B130))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AL$3>($B130+$E130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)-SUM($P130:AK130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)/$B130))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AM$3>($B130+$E130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)-SUM($P130:AL130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)/$B130))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AN$3>($B130+$E130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)-SUM($P130:AM130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)/$B130))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AO$3>($B130+$E130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)-SUM($P130:AN130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)/$B130))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AP$3>($B130+$E130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)-SUM($P130:AO130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)/$B130))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B130+$E130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)-SUM($P130:AP130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)/$B130))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AR$3>($B130+$E130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)-SUM($P130:AQ130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)/$B130))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AS$3>($B130+$E130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)-SUM($P130:AR130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)/$B130))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AT$3>($B130+$E130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)-SUM($P130:AS130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)/$B130))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AU$3>($B130+$E130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)-SUM($P130:AT130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)/$B130))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AV$3>($B130+$E130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)-SUM($P130:AU130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)/$B130))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AW$3>($B130+$E130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)-SUM($P130:AV130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)/$B130))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AX$3>($B130+$E130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)-SUM($P130:AW130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)/$B130))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AY$3>($B130+$E130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)-SUM($P130:AX130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)/$B130))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B130+$E130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)-SUM($P130:AY130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)/$B130))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BA$3>($B130+$E130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)-SUM($P130:AZ130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)/$B130))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BB$3>($B130+$E130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)-SUM($P130:BA130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)/$B130))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BC$3>($B130+$E130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)-SUM($P130:BB130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)/$B130))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BD$3>($B130+$E130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)-SUM($P130:BC130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)/$B130))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BE$3>($B130+$E130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)-SUM($P130:BD130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)/$B130))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BF$3>($B130+$E130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)-SUM($P130:BE130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)/$B130))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BG$3>($B130+$E130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)-SUM($P130:BF130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)/$B130))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BH$3>($B130+$E130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)-SUM($P130:BG130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)/$B130))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BI$3>($B130+$E130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)-SUM($P130:BH130),('PTRM input'!$S$277*(1+WACC!$S$18)^0.5)/$B130))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A1stdlife,MIN(A1stdlife,'Key inputs & assumptions'!$D$9-E131))","v":5},null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(U$3>($B131+$E131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)-SUM($P131:T131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)/$B131))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(V$3>($B131+$E131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)-SUM($P131:U131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)/$B131))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(W$3>($B131+$E131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)-SUM($P131:V131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)/$B131))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(X$3>($B131+$E131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)-SUM($P131:W131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)/$B131))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Y$3>($B131+$E131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)-SUM($P131:X131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)/$B131))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Z$3>($B131+$E131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)-SUM($P131:Y131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)/$B131))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AA$3>($B131+$E131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)-SUM($P131:Z131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)/$B131))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AB$3>($B131+$E131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)-SUM($P131:AA131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)/$B131))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AC$3>($B131+$E131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)-SUM($P131:AB131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)/$B131))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AD$3>($B131+$E131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)-SUM($P131:AC131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)/$B131))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AE$3>($B131+$E131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)-SUM($P131:AD131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)/$B131))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AF$3>($B131+$E131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)-SUM($P131:AE131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)/$B131))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AG$3>($B131+$E131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)-SUM($P131:AF131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)/$B131))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AH$3>($B131+$E131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)-SUM($P131:AG131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)/$B131))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AI$3>($B131+$E131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)-SUM($P131:AH131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)/$B131))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B131+$E131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)-SUM($P131:AI131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)/$B131))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AK$3>($B131+$E131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)-SUM($P131:AJ131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)/$B131))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AL$3>($B131+$E131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)-SUM($P131:AK131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)/$B131))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AM$3>($B131+$E131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)-SUM($P131:AL131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)/$B131))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AN$3>($B131+$E131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)-SUM($P131:AM131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)/$B131))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AO$3>($B131+$E131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)-SUM($P131:AN131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)/$B131))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AP$3>($B131+$E131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)-SUM($P131:AO131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)/$B131))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B131+$E131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)-SUM($P131:AP131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)/$B131))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AR$3>($B131+$E131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)-SUM($P131:AQ131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)/$B131))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AS$3>($B131+$E131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)-SUM($P131:AR131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)/$B131))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AT$3>($B131+$E131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)-SUM($P131:AS131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)/$B131))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AU$3>($B131+$E131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)-SUM($P131:AT131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)/$B131))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AV$3>($B131+$E131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)-SUM($P131:AU131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)/$B131))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AW$3>($B131+$E131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)-SUM($P131:AV131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)/$B131))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AX$3>($B131+$E131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)-SUM($P131:AW131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)/$B131))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AY$3>($B131+$E131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)-SUM($P131:AX131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)/$B131))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B131+$E131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)-SUM($P131:AY131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)/$B131))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BA$3>($B131+$E131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)-SUM($P131:AZ131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)/$B131))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BB$3>($B131+$E131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)-SUM($P131:BA131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)/$B131))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BC$3>($B131+$E131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)-SUM($P131:BB131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)/$B131))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BD$3>($B131+$E131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)-SUM($P131:BC131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)/$B131))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BE$3>($B131+$E131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)-SUM($P131:BD131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)/$B131))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BF$3>($B131+$E131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)-SUM($P131:BE131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)/$B131))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BG$3>($B131+$E131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)-SUM($P131:BF131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)/$B131))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BH$3>($B131+$E131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)-SUM($P131:BG131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)/$B131))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BI$3>($B131+$E131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)-SUM($P131:BH131),('PTRM input'!$T$277*(1+WACC!$T$18)^0.5)/$B131))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A1stdlife,MIN(A1stdlife,'Key inputs & assumptions'!$D$9-E132))","v":4},null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(V$3>($B132+$E132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)-SUM($P132:U132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)/$B132))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(W$3>($B132+$E132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)-SUM($P132:V132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)/$B132))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(X$3>($B132+$E132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)-SUM($P132:W132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)/$B132))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Y$3>($B132+$E132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)-SUM($P132:X132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)/$B132))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Z$3>($B132+$E132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)-SUM($P132:Y132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)/$B132))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AA$3>($B132+$E132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)-SUM($P132:Z132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)/$B132))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AB$3>($B132+$E132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)-SUM($P132:AA132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)/$B132))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AC$3>($B132+$E132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)-SUM($P132:AB132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)/$B132))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AD$3>($B132+$E132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)-SUM($P132:AC132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)/$B132))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AE$3>($B132+$E132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)-SUM($P132:AD132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)/$B132))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AF$3>($B132+$E132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)-SUM($P132:AE132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)/$B132))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AG$3>($B132+$E132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)-SUM($P132:AF132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)/$B132))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AH$3>($B132+$E132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)-SUM($P132:AG132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)/$B132))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AI$3>($B132+$E132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)-SUM($P132:AH132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)/$B132))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B132+$E132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)-SUM($P132:AI132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)/$B132))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AK$3>($B132+$E132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)-SUM($P132:AJ132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)/$B132))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AL$3>($B132+$E132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)-SUM($P132:AK132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)/$B132))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AM$3>($B132+$E132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)-SUM($P132:AL132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)/$B132))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AN$3>($B132+$E132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)-SUM($P132:AM132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)/$B132))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AO$3>($B132+$E132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)-SUM($P132:AN132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)/$B132))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AP$3>($B132+$E132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)-SUM($P132:AO132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)/$B132))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B132+$E132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)-SUM($P132:AP132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)/$B132))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AR$3>($B132+$E132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)-SUM($P132:AQ132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)/$B132))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AS$3>($B132+$E132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)-SUM($P132:AR132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)/$B132))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AT$3>($B132+$E132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)-SUM($P132:AS132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)/$B132))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AU$3>($B132+$E132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)-SUM($P132:AT132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)/$B132))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AV$3>($B132+$E132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)-SUM($P132:AU132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)/$B132))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AW$3>($B132+$E132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)-SUM($P132:AV132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)/$B132))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AX$3>($B132+$E132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)-SUM($P132:AW132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)/$B132))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AY$3>($B132+$E132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)-SUM($P132:AX132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)/$B132))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B132+$E132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)-SUM($P132:AY132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)/$B132))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BA$3>($B132+$E132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)-SUM($P132:AZ132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)/$B132))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BB$3>($B132+$E132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)-SUM($P132:BA132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)/$B132))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BC$3>($B132+$E132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)-SUM($P132:BB132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)/$B132))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BD$3>($B132+$E132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)-SUM($P132:BC132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)/$B132))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BE$3>($B132+$E132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)-SUM($P132:BD132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)/$B132))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BF$3>($B132+$E132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)-SUM($P132:BE132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)/$B132))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BG$3>($B132+$E132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)-SUM($P132:BF132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)/$B132))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BH$3>($B132+$E132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)-SUM($P132:BG132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)/$B132))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BI$3>($B132+$E132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)-SUM($P132:BH132),('PTRM input'!$U$277*(1+WACC!$U$18)^0.5)/$B132))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A1stdlife,MIN(A1stdlife,'Key inputs & assumptions'!$D$9-E133))","v":3},null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(W$3>($B133+$E133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)-SUM($P133:V133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)/$B133))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(X$3>($B133+$E133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)-SUM($P133:W133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)/$B133))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Y$3>($B133+$E133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)-SUM($P133:X133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)/$B133))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Z$3>($B133+$E133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)-SUM($P133:Y133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)/$B133))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AA$3>($B133+$E133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)-SUM($P133:Z133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)/$B133))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AB$3>($B133+$E133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)-SUM($P133:AA133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)/$B133))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AC$3>($B133+$E133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)-SUM($P133:AB133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)/$B133))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AD$3>($B133+$E133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)-SUM($P133:AC133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)/$B133))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AE$3>($B133+$E133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)-SUM($P133:AD133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)/$B133))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AF$3>($B133+$E133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)-SUM($P133:AE133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)/$B133))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AG$3>($B133+$E133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)-SUM($P133:AF133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)/$B133))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AH$3>($B133+$E133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)-SUM($P133:AG133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)/$B133))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AI$3>($B133+$E133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)-SUM($P133:AH133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)/$B133))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B133+$E133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)-SUM($P133:AI133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)/$B133))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AK$3>($B133+$E133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)-SUM($P133:AJ133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)/$B133))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AL$3>($B133+$E133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)-SUM($P133:AK133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)/$B133))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AM$3>($B133+$E133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)-SUM($P133:AL133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)/$B133))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AN$3>($B133+$E133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)-SUM($P133:AM133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)/$B133))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AO$3>($B133+$E133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)-SUM($P133:AN133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)/$B133))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AP$3>($B133+$E133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)-SUM($P133:AO133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)/$B133))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B133+$E133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)-SUM($P133:AP133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)/$B133))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AR$3>($B133+$E133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)-SUM($P133:AQ133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)/$B133))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AS$3>($B133+$E133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)-SUM($P133:AR133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)/$B133))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AT$3>($B133+$E133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)-SUM($P133:AS133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)/$B133))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AU$3>($B133+$E133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)-SUM($P133:AT133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)/$B133))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AV$3>($B133+$E133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)-SUM($P133:AU133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)/$B133))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AW$3>($B133+$E133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)-SUM($P133:AV133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)/$B133))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AX$3>($B133+$E133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)-SUM($P133:AW133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)/$B133))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AY$3>($B133+$E133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)-SUM($P133:AX133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)/$B133))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B133+$E133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)-SUM($P133:AY133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)/$B133))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BA$3>($B133+$E133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)-SUM($P133:AZ133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)/$B133))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BB$3>($B133+$E133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)-SUM($P133:BA133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)/$B133))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BC$3>($B133+$E133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)-SUM($P133:BB133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)/$B133))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BD$3>($B133+$E133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)-SUM($P133:BC133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)/$B133))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BE$3>($B133+$E133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)-SUM($P133:BD133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)/$B133))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BF$3>($B133+$E133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)-SUM($P133:BE133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)/$B133))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BG$3>($B133+$E133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)-SUM($P133:BF133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)/$B133))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BH$3>($B133+$E133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)-SUM($P133:BG133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)/$B133))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BI$3>($B133+$E133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)-SUM($P133:BH133),('PTRM input'!$V$277*(1+WACC!$V$18)^0.5)/$B133))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A1stdlife,MIN(A1stdlife,'Key inputs & assumptions'!$D$9-E134))","v":2},null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(X$3>($B134+$E134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)-SUM($P134:W134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)/$B134))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Y$3>($B134+$E134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)-SUM($P134:X134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)/$B134))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Z$3>($B134+$E134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)-SUM($P134:Y134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)/$B134))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AA$3>($B134+$E134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)-SUM($P134:Z134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)/$B134))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AB$3>($B134+$E134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)-SUM($P134:AA134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)/$B134))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AC$3>($B134+$E134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)-SUM($P134:AB134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)/$B134))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AD$3>($B134+$E134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)-SUM($P134:AC134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)/$B134))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AE$3>($B134+$E134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)-SUM($P134:AD134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)/$B134))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AF$3>($B134+$E134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)-SUM($P134:AE134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)/$B134))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AG$3>($B134+$E134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)-SUM($P134:AF134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)/$B134))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AH$3>($B134+$E134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)-SUM($P134:AG134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)/$B134))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AI$3>($B134+$E134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)-SUM($P134:AH134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)/$B134))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B134+$E134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)-SUM($P134:AI134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)/$B134))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AK$3>($B134+$E134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)-SUM($P134:AJ134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)/$B134))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AL$3>($B134+$E134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)-SUM($P134:AK134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)/$B134))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AM$3>($B134+$E134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)-SUM($P134:AL134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)/$B134))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AN$3>($B134+$E134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)-SUM($P134:AM134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)/$B134))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AO$3>($B134+$E134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)-SUM($P134:AN134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)/$B134))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AP$3>($B134+$E134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)-SUM($P134:AO134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)/$B134))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B134+$E134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)-SUM($P134:AP134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)/$B134))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AR$3>($B134+$E134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)-SUM($P134:AQ134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)/$B134))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AS$3>($B134+$E134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)-SUM($P134:AR134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)/$B134))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AT$3>($B134+$E134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)-SUM($P134:AS134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)/$B134))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AU$3>($B134+$E134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)-SUM($P134:AT134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)/$B134))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AV$3>($B134+$E134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)-SUM($P134:AU134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)/$B134))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AW$3>($B134+$E134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)-SUM($P134:AV134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)/$B134))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AX$3>($B134+$E134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)-SUM($P134:AW134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)/$B134))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AY$3>($B134+$E134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)-SUM($P134:AX134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)/$B134))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B134+$E134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)-SUM($P134:AY134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)/$B134))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BA$3>($B134+$E134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)-SUM($P134:AZ134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)/$B134))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BB$3>($B134+$E134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)-SUM($P134:BA134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)/$B134))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BC$3>($B134+$E134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)-SUM($P134:BB134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)/$B134))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BD$3>($B134+$E134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)-SUM($P134:BC134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)/$B134))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BE$3>($B134+$E134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)-SUM($P134:BD134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)/$B134))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BF$3>($B134+$E134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)-SUM($P134:BE134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)/$B134))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BG$3>($B134+$E134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)-SUM($P134:BF134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)/$B134))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BH$3>($B134+$E134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)-SUM($P134:BG134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)/$B134))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BI$3>($B134+$E134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)-SUM($P134:BH134),('PTRM input'!$W$277*(1+WACC!$W$18)^0.5)/$B134))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A1stdlife,MIN(A1stdlife,'Key inputs & assumptions'!$D$9-E135))","v":1},null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Y$3>($B135+$E135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)-SUM($P135:X135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)/$B135))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Z$3>($B135+$E135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)-SUM($P135:Y135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)/$B135))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AA$3>($B135+$E135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)-SUM($P135:Z135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)/$B135))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AB$3>($B135+$E135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)-SUM($P135:AA135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)/$B135))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AC$3>($B135+$E135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)-SUM($P135:AB135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)/$B135))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AD$3>($B135+$E135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)-SUM($P135:AC135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)/$B135))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AE$3>($B135+$E135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)-SUM($P135:AD135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)/$B135))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AF$3>($B135+$E135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)-SUM($P135:AE135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)/$B135))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AG$3>($B135+$E135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)-SUM($P135:AF135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)/$B135))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AH$3>($B135+$E135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)-SUM($P135:AG135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)/$B135))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AI$3>($B135+$E135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)-SUM($P135:AH135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)/$B135))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B135+$E135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)-SUM($P135:AI135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)/$B135))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AK$3>($B135+$E135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)-SUM($P135:AJ135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)/$B135))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AL$3>($B135+$E135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)-SUM($P135:AK135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)/$B135))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AM$3>($B135+$E135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)-SUM($P135:AL135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)/$B135))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AN$3>($B135+$E135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)-SUM($P135:AM135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)/$B135))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AO$3>($B135+$E135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)-SUM($P135:AN135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)/$B135))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AP$3>($B135+$E135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)-SUM($P135:AO135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)/$B135))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B135+$E135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)-SUM($P135:AP135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)/$B135))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AR$3>($B135+$E135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)-SUM($P135:AQ135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)/$B135))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AS$3>($B135+$E135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)-SUM($P135:AR135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)/$B135))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AT$3>($B135+$E135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)-SUM($P135:AS135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)/$B135))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AU$3>($B135+$E135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)-SUM($P135:AT135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)/$B135))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AV$3>($B135+$E135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)-SUM($P135:AU135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)/$B135))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AW$3>($B135+$E135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)-SUM($P135:AV135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)/$B135))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AX$3>($B135+$E135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)-SUM($P135:AW135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)/$B135))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AY$3>($B135+$E135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)-SUM($P135:AX135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)/$B135))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B135+$E135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)-SUM($P135:AY135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)/$B135))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BA$3>($B135+$E135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)-SUM($P135:AZ135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)/$B135))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BB$3>($B135+$E135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)-SUM($P135:BA135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)/$B135))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BC$3>($B135+$E135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)-SUM($P135:BB135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)/$B135))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BD$3>($B135+$E135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)-SUM($P135:BC135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)/$B135))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BE$3>($B135+$E135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)-SUM($P135:BD135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)/$B135))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BF$3>($B135+$E135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)-SUM($P135:BE135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)/$B135))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BG$3>($B135+$E135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)-SUM($P135:BF135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)/$B135))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BH$3>($B135+$E135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)-SUM($P135:BG135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)/$B135))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BI$3>($B135+$E135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)-SUM($P135:BH135),('PTRM input'!$X$277*(1+WACC!$X$18)^0.5)/$B135))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A1stdlife,MIN(A1stdlife,'Key inputs & assumptions'!$D$9-E136))","v":0},null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Z$3>($B136+$E136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)-SUM($P136:Y136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)/$B136))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AA$3>($B136+$E136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)-SUM($P136:Z136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)/$B136))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AB$3>($B136+$E136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)-SUM($P136:AA136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)/$B136))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AC$3>($B136+$E136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)-SUM($P136:AB136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)/$B136))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AD$3>($B136+$E136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)-SUM($P136:AC136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)/$B136))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AE$3>($B136+$E136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)-SUM($P136:AD136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)/$B136))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AF$3>($B136+$E136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)-SUM($P136:AE136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)/$B136))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AG$3>($B136+$E136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)-SUM($P136:AF136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)/$B136))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AH$3>($B136+$E136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)-SUM($P136:AG136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)/$B136))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AI$3>($B136+$E136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)-SUM($P136:AH136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)/$B136))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B136+$E136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)-SUM($P136:AI136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)/$B136))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AK$3>($B136+$E136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)-SUM($P136:AJ136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)/$B136))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AL$3>($B136+$E136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)-SUM($P136:AK136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)/$B136))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AM$3>($B136+$E136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)-SUM($P136:AL136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)/$B136))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AN$3>($B136+$E136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)-SUM($P136:AM136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)/$B136))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AO$3>($B136+$E136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)-SUM($P136:AN136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)/$B136))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AP$3>($B136+$E136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)-SUM($P136:AO136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)/$B136))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B136+$E136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)-SUM($P136:AP136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)/$B136))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AR$3>($B136+$E136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)-SUM($P136:AQ136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)/$B136))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AS$3>($B136+$E136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)-SUM($P136:AR136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)/$B136))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AT$3>($B136+$E136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)-SUM($P136:AS136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)/$B136))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AU$3>($B136+$E136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)-SUM($P136:AT136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)/$B136))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AV$3>($B136+$E136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)-SUM($P136:AU136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)/$B136))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AW$3>($B136+$E136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)-SUM($P136:AV136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)/$B136))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AX$3>($B136+$E136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)-SUM($P136:AW136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)/$B136))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AY$3>($B136+$E136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)-SUM($P136:AX136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)/$B136))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B136+$E136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)-SUM($P136:AY136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)/$B136))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BA$3>($B136+$E136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)-SUM($P136:AZ136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)/$B136))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BB$3>($B136+$E136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)-SUM($P136:BA136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)/$B136))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BC$3>($B136+$E136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)-SUM($P136:BB136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)/$B136))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BD$3>($B136+$E136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)-SUM($P136:BC136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)/$B136))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BE$3>($B136+$E136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)-SUM($P136:BD136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)/$B136))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BF$3>($B136+$E136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)-SUM($P136:BE136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)/$B136))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BG$3>($B136+$E136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)-SUM($P136:BF136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)/$B136))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BH$3>($B136+$E136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)-SUM($P136:BG136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)/$B136))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(BI$3>($B136+$E136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)-SUM($P136:BH136),('PTRM input'!$Y$277*(1+WACC!$Y$18)^0.5)/$B136))","v":0}]
[null,null,{"$f":"Asset1","v":"HP Mains"},null,null,null,{"$f":"SUM(G116:G136)","v":5.5143312828518329},5.5285755761638962,5.5431026266632291,5.5589539937616044,5.5760408229829741,5.5943416974772635,5.5943416974772635,5.5943416974772635,5.5943416974772635,5.5943416974772635,5.5943416974772635,5.5943416974772635,5.5943416974772635,5.5943416974772635,5.5943416974772635,5.5943416974772635,5.5943416974772635,5.5943416974772635,5.5943416974772635,2.8393953854788379E-14,0,{"$f":"SUM(AB116:AB136)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C159","v":"HP Services"},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(G$3>A2remlife,A2value-SUM($F138:F138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!G$414)","v":4.596217743284127E-2},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(H$3>A2remlife,A2value-SUM($F138:G138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!H$414)","v":4.596217743284127E-2},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(I$3>A2remlife,A2value-SUM($F138:H138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!I$414)","v":4.596217743284127E-2},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(J$3>A2remlife,A2value-SUM($F138:I138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!J$414)","v":4.596217743284127E-2},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(K$3>A2remlife,A2value-SUM($F138:J138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!K$414)","v":4.596217743284127E-2},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(L$3>A2remlife,A2value-SUM($F138:K138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!L$414)","v":4.596217743284127E-2},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(M$3>A2remlife,A2value-SUM($F138:L138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!M$414)","v":4.596217743284127E-2},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(N$3>A2remlife,A2value-SUM($F138:M138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!N$414)","v":4.596217743284127E-2},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(O$3>A2remlife,A2value-SUM($F138:N138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!O$414)","v":4.596217743284127E-2},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(P$3>A2remlife,A2value-SUM($F138:O138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!P$414)","v":4.596217743284127E-2},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Q$3>A2remlife,A2value-SUM($F138:P138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!Q$414)","v":4.596217743284127E-2},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(R$3>A2remlife,A2value-SUM($F138:Q138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!R$414)","v":4.596217743284127E-2},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(S$3>A2remlife,A2value-SUM($F138:R138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!S$414)","v":4.596217743284127E-2},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(T$3>A2remlife,A2value-SUM($F138:S138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!T$414)","v":4.596217743284127E-2},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(U$3>A2remlife,A2value-SUM($F138:T138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!U$414)","v":4.596217743284127E-2},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(V$3>A2remlife,A2value-SUM($F138:U138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!V$414)","v":4.596217743284127E-2},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(W$3>A2remlife,A2value-SUM($F138:V138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!W$414)","v":4.596217743284127E-2},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(X$3>A2remlife,A2value-SUM($F138:W138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!X$414)","v":4.596217743284127E-2},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Y$3>A2remlife,A2value-SUM($F138:X138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!Y$414)","v":4.596217743284127E-2},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Z$3>A2remlife,A2value-SUM($F138:Y138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!Z$414)","v":1.1102230246251565E-16},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AA$3>A2remlife,A2value-SUM($F138:Z138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!AA$414)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AB$3>A2remlife,A2value-SUM($F138:AA138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!AB$414)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AC$3>A2remlife,A2value-SUM($F138:AB138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!AC$414)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AD$3>A2remlife,A2value-SUM($F138:AC138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!AD$414)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AE$3>A2remlife,A2value-SUM($F138:AD138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!AE$414)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AF$3>A2remlife,A2value-SUM($F138:AE138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!AF$414)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AG$3>A2remlife,A2value-SUM($F138:AF138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!AG$414)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AH$3>A2remlife,A2value-SUM($F138:AG138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!AH$414)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AI$3>A2remlife,A2value-SUM($F138:AH138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!AI$414)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AJ$3>A2remlife,A2value-SUM($F138:AI138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!AJ$414)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AK$3>A2remlife,A2value-SUM($F138:AJ138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!AK$414)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AL$3>A2remlife,A2value-SUM($F138:AK138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!AL$414)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AM$3>A2remlife,A2value-SUM($F138:AL138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!AM$414)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AN$3>A2remlife,A2value-SUM($F138:AM138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!AN$414)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AO$3>A2remlife,A2value-SUM($F138:AN138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!AO$414)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AP$3>A2remlife,A2value-SUM($F138:AO138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!AP$414)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AQ$3>A2remlife,A2value-SUM($F138:AP138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!AQ$414)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AR$3>A2remlife,A2value-SUM($F138:AQ138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!AR$414)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AS$3>A2remlife,A2value-SUM($F138:AR138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!AS$414)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AT$3>A2remlife,A2value-SUM($F138:AS138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!AT$414)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AU$3>A2remlife,A2value-SUM($F138:AT138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!AU$414)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AV$3>A2remlife,A2value-SUM($F138:AU138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!AV$414)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AW$3>A2remlife,A2value-SUM($F138:AV138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!AW$414)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AX$3>A2remlife,A2value-SUM($F138:AW138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!AX$414)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AY$3>A2remlife,A2value-SUM($F138:AX138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!AY$414)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AZ$3>A2remlife,A2value-SUM($F138:AY138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!AZ$414)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BA$3>A2remlife,A2value-SUM($F138:AZ138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!BA$414)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BB$3>A2remlife,A2value-SUM($F138:BA138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!BB$414)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BC$3>A2remlife,A2value-SUM($F138:BB138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!BC$414)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BD$3>A2remlife,A2value-SUM($F138:BC138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!BD$414)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BE$3>A2remlife,A2value-SUM($F138:BD138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!BE$414)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BF$3>A2remlife,A2value-SUM($F138:BE138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!BF$414)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BG$3>A2remlife,A2value-SUM($F138:BF138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!BG$414)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BH$3>A2remlife,A2value-SUM($F138:BG138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!BH$414)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BI$3>A2remlife,A2value-SUM($F138:BH138),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))),'PTRM input'!BI$414)","v":0}]
[null,"Adjustment to standard life",null,"Capex in year",0]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A2stdlife,MIN(A2stdlife,'Key inputs & assumptions'!$D$9-E140))","v":18},null,null,1,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(H$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:G140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(I$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:H140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(J$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:I140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:J140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:K140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:L140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:M140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:N140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:O140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:P140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(R$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:Q140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(S$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:R140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(T$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:S140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(U$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:T140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(V$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:U140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(W$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:V140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(X$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:W140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Y$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:X140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Z$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:Y140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AA$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:Z140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AB$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:AA140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AC$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:AB140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AD$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:AC140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AE$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:AD140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AF$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:AE140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AG$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:AF140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AH$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:AG140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AI$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:AH140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:AI140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AK$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:AJ140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AL$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:AK140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AM$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:AL140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AN$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:AM140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AO$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:AN140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AP$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:AO140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:AP140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AR$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:AQ140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AS$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:AR140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AT$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:AS140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AU$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:AT140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AV$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:AU140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AW$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:AV140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AX$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:AW140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AY$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:AX140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:AY140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BA$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:AZ140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BB$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:BA140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BC$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:BB140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BD$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:BC140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BE$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:BD140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BF$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:BE140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BG$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:BF140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BH$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:BG140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BI$3>($B140+$E140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)-SUM($G140:BH140),('PTRM input'!$G$278*(1+rvanilla01)^0.5)/$B140))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A2stdlife,MIN(A2stdlife,'Key inputs & assumptions'!$D$9-E141))","v":17},null,null,2,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(I$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:H141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(J$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:I141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:J141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:K141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:L141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:M141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:N141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:O141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:P141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(R$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:Q141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(S$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:R141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(T$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:S141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(U$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:T141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(V$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:U141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(W$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:V141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(X$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:W141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Y$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:X141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Z$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:Y141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AA$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:Z141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AB$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:AA141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AC$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:AB141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AD$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:AC141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AE$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:AD141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AF$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:AE141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AG$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:AF141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AH$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:AG141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AI$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:AH141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:AI141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AK$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:AJ141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AL$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:AK141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AM$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:AL141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AN$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:AM141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AO$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:AN141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AP$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:AO141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:AP141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AR$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:AQ141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AS$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:AR141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AT$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:AS141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AU$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:AT141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AV$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:AU141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AW$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:AV141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AX$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:AW141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AY$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:AX141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:AY141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BA$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:AZ141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BB$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:BA141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BC$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:BB141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BD$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:BC141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BE$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:BD141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BF$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:BE141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BG$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:BF141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BH$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:BG141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BI$3>($B141+$E141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)-SUM($H141:BH141),('PTRM input'!$H$278*(1+rvanilla02)^0.5)/$B141))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A2stdlife,MIN(A2stdlife,'Key inputs & assumptions'!$D$9-E142))","v":16},null,null,3,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(J$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:I142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:J142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:K142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:L142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:M142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:N142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:O142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:P142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(R$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:Q142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(S$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:R142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(T$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:S142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(U$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:T142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(V$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:U142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(W$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:V142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(X$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:W142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Y$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:X142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Z$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:Y142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AA$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:Z142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AB$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:AA142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AC$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:AB142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AD$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:AC142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AE$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:AD142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AF$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:AE142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AG$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:AF142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AH$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:AG142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AI$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:AH142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:AI142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AK$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:AJ142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AL$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:AK142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AM$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:AL142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AN$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:AM142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AO$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:AN142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AP$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:AO142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:AP142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AR$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:AQ142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AS$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:AR142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AT$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:AS142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AU$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:AT142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AV$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:AU142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AW$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:AV142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AX$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:AW142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AY$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:AX142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:AY142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BA$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:AZ142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BB$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:BA142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BC$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:BB142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BD$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:BC142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BE$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:BD142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BF$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:BE142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BG$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:BF142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BH$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:BG142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BI$3>($B142+$E142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)-SUM($I142:BH142),('PTRM input'!$I$278*(1+rvanilla03)^0.5)/$B142))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A2stdlife,MIN(A2stdlife,'Key inputs & assumptions'!$D$9-E143))","v":15},null,null,4,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:J143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:K143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:L143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:M143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:N143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:O143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:P143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(R$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:Q143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(S$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:R143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(T$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:S143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(U$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:T143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(V$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:U143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(W$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:V143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(X$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:W143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Y$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:X143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Z$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:Y143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AA$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:Z143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AB$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:AA143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AC$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:AB143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AD$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:AC143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AE$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:AD143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AF$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:AE143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AG$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:AF143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AH$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:AG143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AI$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:AH143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:AI143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AK$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:AJ143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AL$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:AK143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AM$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:AL143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AN$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:AM143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AO$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:AN143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AP$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:AO143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:AP143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AR$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:AQ143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AS$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:AR143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AT$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:AS143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AU$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:AT143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AV$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:AU143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AW$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:AV143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AX$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:AW143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AY$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:AX143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:AY143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BA$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:AZ143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BB$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:BA143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BC$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:BB143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BD$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:BC143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BE$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:BD143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BF$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:BE143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BG$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:BF143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BH$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:BG143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BI$3>($B143+$E143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)-SUM($J143:BH143),('PTRM input'!$J$278*(1+rvanilla04)^0.5)/$B143))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A2stdlife,MIN(A2stdlife,'Key inputs & assumptions'!$D$9-E144))","v":14},null,null,5,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:K144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:L144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:M144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:N144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:O144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:P144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(R$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:Q144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(S$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:R144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(T$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:S144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(U$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:T144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(V$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:U144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(W$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:V144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(X$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:W144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Y$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:X144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Z$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:Y144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AA$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:Z144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AB$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:AA144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AC$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:AB144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AD$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:AC144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AE$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:AD144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AF$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:AE144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AG$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:AF144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AH$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:AG144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AI$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:AH144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:AI144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AK$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:AJ144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AL$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:AK144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AM$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:AL144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AN$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:AM144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AO$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:AN144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AP$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:AO144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:AP144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AR$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:AQ144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AS$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:AR144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AT$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:AS144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AU$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:AT144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AV$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:AU144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AW$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:AV144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AX$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:AW144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AY$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:AX144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:AY144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BA$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:AZ144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BB$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:BA144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BC$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:BB144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BD$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:BC144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BE$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:BD144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BF$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:BE144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BG$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:BF144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BH$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:BG144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BI$3>($B144+$E144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)-SUM($K144:BH144),('PTRM input'!$K$278*(1+rvanilla05)^0.5)/$B144))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A2stdlife,MIN(A2stdlife,'Key inputs & assumptions'!$D$9-E145))","v":13},null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>($B145+$E145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)-SUM($L145:L145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)/$B145))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>($B145+$E145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)-SUM($L145:M145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)/$B145))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>($B145+$E145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)-SUM($L145:N145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)/$B145))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>($B145+$E145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)-SUM($L145:O145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)/$B145))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>($B145+$E145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)-SUM($L145:P145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)/$B145))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(R$3>($B145+$E145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)-SUM($L145:Q145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)/$B145))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(S$3>($B145+$E145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)-SUM($L145:R145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)/$B145))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(T$3>($B145+$E145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)-SUM($L145:S145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)/$B145))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(U$3>($B145+$E145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)-SUM($L145:T145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)/$B145))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(V$3>($B145+$E145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)-SUM($L145:U145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)/$B145))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(W$3>($B145+$E145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)-SUM($L145:V145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)/$B145))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(X$3>($B145+$E145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)-SUM($L145:W145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)/$B145))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Y$3>($B145+$E145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)-SUM($L145:X145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)/$B145))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Z$3>($B145+$E145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)-SUM($L145:Y145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)/$B145))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AA$3>($B145+$E145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)-SUM($L145:Z145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)/$B145))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AB$3>($B145+$E145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)-SUM($L145:AA145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)/$B145))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AC$3>($B145+$E145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)-SUM($L145:AB145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)/$B145))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AD$3>($B145+$E145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)-SUM($L145:AC145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)/$B145))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AE$3>($B145+$E145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)-SUM($L145:AD145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)/$B145))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AF$3>($B145+$E145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)-SUM($L145:AE145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)/$B145))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AG$3>($B145+$E145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)-SUM($L145:AF145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)/$B145))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AH$3>($B145+$E145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)-SUM($L145:AG145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)/$B145))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AI$3>($B145+$E145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)-SUM($L145:AH145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)/$B145))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B145+$E145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)-SUM($L145:AI145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)/$B145))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AK$3>($B145+$E145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)-SUM($L145:AJ145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)/$B145))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AL$3>($B145+$E145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)-SUM($L145:AK145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)/$B145))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AM$3>($B145+$E145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)-SUM($L145:AL145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)/$B145))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AN$3>($B145+$E145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)-SUM($L145:AM145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)/$B145))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AO$3>($B145+$E145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)-SUM($L145:AN145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)/$B145))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AP$3>($B145+$E145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)-SUM($L145:AO145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)/$B145))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B145+$E145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)-SUM($L145:AP145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)/$B145))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AR$3>($B145+$E145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)-SUM($L145:AQ145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)/$B145))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AS$3>($B145+$E145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)-SUM($L145:AR145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)/$B145))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AT$3>($B145+$E145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)-SUM($L145:AS145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)/$B145))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AU$3>($B145+$E145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)-SUM($L145:AT145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)/$B145))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AV$3>($B145+$E145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)-SUM($L145:AU145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)/$B145))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AW$3>($B145+$E145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)-SUM($L145:AV145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)/$B145))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AX$3>($B145+$E145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)-SUM($L145:AW145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)/$B145))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AY$3>($B145+$E145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)-SUM($L145:AX145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)/$B145))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B145+$E145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)-SUM($L145:AY145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)/$B145))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BA$3>($B145+$E145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)-SUM($L145:AZ145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)/$B145))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BB$3>($B145+$E145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)-SUM($L145:BA145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)/$B145))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BC$3>($B145+$E145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)-SUM($L145:BB145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)/$B145))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BD$3>($B145+$E145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)-SUM($L145:BC145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)/$B145))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BE$3>($B145+$E145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)-SUM($L145:BD145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)/$B145))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BF$3>($B145+$E145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)-SUM($L145:BE145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)/$B145))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BG$3>($B145+$E145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)-SUM($L145:BF145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)/$B145))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BH$3>($B145+$E145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)-SUM($L145:BG145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)/$B145))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BI$3>($B145+$E145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)-SUM($L145:BH145),('PTRM input'!$L$278*(1+rvanilla06)^0.5)/$B145))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A2stdlife,MIN(A2stdlife,'Key inputs & assumptions'!$D$9-E146))","v":12},null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>($B146+$E146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)-SUM($M146:M146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)/$B146))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>($B146+$E146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)-SUM($M146:N146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)/$B146))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>($B146+$E146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)-SUM($M146:O146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)/$B146))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>($B146+$E146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)-SUM($M146:P146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)/$B146))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(R$3>($B146+$E146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)-SUM($M146:Q146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)/$B146))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(S$3>($B146+$E146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)-SUM($M146:R146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)/$B146))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(T$3>($B146+$E146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)-SUM($M146:S146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)/$B146))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(U$3>($B146+$E146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)-SUM($M146:T146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)/$B146))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(V$3>($B146+$E146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)-SUM($M146:U146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)/$B146))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(W$3>($B146+$E146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)-SUM($M146:V146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)/$B146))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(X$3>($B146+$E146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)-SUM($M146:W146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)/$B146))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Y$3>($B146+$E146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)-SUM($M146:X146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)/$B146))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Z$3>($B146+$E146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)-SUM($M146:Y146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)/$B146))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AA$3>($B146+$E146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)-SUM($M146:Z146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)/$B146))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AB$3>($B146+$E146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)-SUM($M146:AA146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)/$B146))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AC$3>($B146+$E146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)-SUM($M146:AB146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)/$B146))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AD$3>($B146+$E146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)-SUM($M146:AC146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)/$B146))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AE$3>($B146+$E146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)-SUM($M146:AD146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)/$B146))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AF$3>($B146+$E146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)-SUM($M146:AE146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)/$B146))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AG$3>($B146+$E146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)-SUM($M146:AF146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)/$B146))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AH$3>($B146+$E146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)-SUM($M146:AG146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)/$B146))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AI$3>($B146+$E146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)-SUM($M146:AH146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)/$B146))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B146+$E146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)-SUM($M146:AI146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)/$B146))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AK$3>($B146+$E146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)-SUM($M146:AJ146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)/$B146))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AL$3>($B146+$E146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)-SUM($M146:AK146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)/$B146))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AM$3>($B146+$E146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)-SUM($M146:AL146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)/$B146))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AN$3>($B146+$E146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)-SUM($M146:AM146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)/$B146))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AO$3>($B146+$E146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)-SUM($M146:AN146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)/$B146))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AP$3>($B146+$E146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)-SUM($M146:AO146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)/$B146))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B146+$E146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)-SUM($M146:AP146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)/$B146))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AR$3>($B146+$E146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)-SUM($M146:AQ146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)/$B146))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AS$3>($B146+$E146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)-SUM($M146:AR146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)/$B146))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AT$3>($B146+$E146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)-SUM($M146:AS146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)/$B146))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AU$3>($B146+$E146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)-SUM($M146:AT146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)/$B146))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AV$3>($B146+$E146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)-SUM($M146:AU146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)/$B146))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AW$3>($B146+$E146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)-SUM($M146:AV146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)/$B146))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AX$3>($B146+$E146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)-SUM($M146:AW146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)/$B146))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AY$3>($B146+$E146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)-SUM($M146:AX146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)/$B146))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B146+$E146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)-SUM($M146:AY146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)/$B146))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BA$3>($B146+$E146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)-SUM($M146:AZ146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)/$B146))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BB$3>($B146+$E146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)-SUM($M146:BA146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)/$B146))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BC$3>($B146+$E146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)-SUM($M146:BB146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)/$B146))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BD$3>($B146+$E146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)-SUM($M146:BC146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)/$B146))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BE$3>($B146+$E146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)-SUM($M146:BD146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)/$B146))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BF$3>($B146+$E146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)-SUM($M146:BE146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)/$B146))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BG$3>($B146+$E146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)-SUM($M146:BF146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)/$B146))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BH$3>($B146+$E146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)-SUM($M146:BG146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)/$B146))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BI$3>($B146+$E146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)-SUM($M146:BH146),('PTRM input'!$M$278*(1+rvanilla07)^0.5)/$B146))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A2stdlife,MIN(A2stdlife,'Key inputs & assumptions'!$D$9-E147))","v":11},null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>($B147+$E147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)-SUM($N147:N147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)/$B147))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>($B147+$E147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)-SUM($N147:O147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)/$B147))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>($B147+$E147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)-SUM($N147:P147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)/$B147))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(R$3>($B147+$E147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)-SUM($N147:Q147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)/$B147))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(S$3>($B147+$E147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)-SUM($N147:R147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)/$B147))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(T$3>($B147+$E147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)-SUM($N147:S147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)/$B147))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(U$3>($B147+$E147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)-SUM($N147:T147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)/$B147))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(V$3>($B147+$E147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)-SUM($N147:U147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)/$B147))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(W$3>($B147+$E147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)-SUM($N147:V147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)/$B147))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(X$3>($B147+$E147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)-SUM($N147:W147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)/$B147))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Y$3>($B147+$E147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)-SUM($N147:X147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)/$B147))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Z$3>($B147+$E147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)-SUM($N147:Y147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)/$B147))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AA$3>($B147+$E147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)-SUM($N147:Z147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)/$B147))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AB$3>($B147+$E147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)-SUM($N147:AA147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)/$B147))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AC$3>($B147+$E147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)-SUM($N147:AB147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)/$B147))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AD$3>($B147+$E147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)-SUM($N147:AC147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)/$B147))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AE$3>($B147+$E147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)-SUM($N147:AD147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)/$B147))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AF$3>($B147+$E147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)-SUM($N147:AE147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)/$B147))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AG$3>($B147+$E147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)-SUM($N147:AF147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)/$B147))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AH$3>($B147+$E147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)-SUM($N147:AG147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)/$B147))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AI$3>($B147+$E147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)-SUM($N147:AH147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)/$B147))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B147+$E147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)-SUM($N147:AI147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)/$B147))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AK$3>($B147+$E147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)-SUM($N147:AJ147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)/$B147))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AL$3>($B147+$E147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)-SUM($N147:AK147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)/$B147))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AM$3>($B147+$E147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)-SUM($N147:AL147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)/$B147))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AN$3>($B147+$E147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)-SUM($N147:AM147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)/$B147))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AO$3>($B147+$E147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)-SUM($N147:AN147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)/$B147))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AP$3>($B147+$E147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)-SUM($N147:AO147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)/$B147))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B147+$E147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)-SUM($N147:AP147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)/$B147))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AR$3>($B147+$E147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)-SUM($N147:AQ147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)/$B147))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AS$3>($B147+$E147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)-SUM($N147:AR147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)/$B147))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AT$3>($B147+$E147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)-SUM($N147:AS147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)/$B147))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AU$3>($B147+$E147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)-SUM($N147:AT147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)/$B147))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AV$3>($B147+$E147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)-SUM($N147:AU147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)/$B147))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AW$3>($B147+$E147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)-SUM($N147:AV147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)/$B147))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AX$3>($B147+$E147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)-SUM($N147:AW147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)/$B147))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AY$3>($B147+$E147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)-SUM($N147:AX147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)/$B147))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B147+$E147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)-SUM($N147:AY147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)/$B147))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BA$3>($B147+$E147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)-SUM($N147:AZ147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)/$B147))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BB$3>($B147+$E147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)-SUM($N147:BA147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)/$B147))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BC$3>($B147+$E147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)-SUM($N147:BB147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)/$B147))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BD$3>($B147+$E147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)-SUM($N147:BC147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)/$B147))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BE$3>($B147+$E147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)-SUM($N147:BD147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)/$B147))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BF$3>($B147+$E147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)-SUM($N147:BE147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)/$B147))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BG$3>($B147+$E147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)-SUM($N147:BF147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)/$B147))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BH$3>($B147+$E147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)-SUM($N147:BG147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)/$B147))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BI$3>($B147+$E147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)-SUM($N147:BH147),('PTRM input'!$N$278*(1+rvanilla08)^0.5)/$B147))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A2stdlife,MIN(A2stdlife,'Key inputs & assumptions'!$D$9-E148))","v":10},null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>($B148+$E148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)-SUM($O148:O148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)/$B148))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>($B148+$E148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)-SUM($O148:P148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)/$B148))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(R$3>($B148+$E148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)-SUM($O148:Q148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)/$B148))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(S$3>($B148+$E148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)-SUM($O148:R148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)/$B148))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(T$3>($B148+$E148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)-SUM($O148:S148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)/$B148))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(U$3>($B148+$E148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)-SUM($O148:T148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)/$B148))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(V$3>($B148+$E148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)-SUM($O148:U148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)/$B148))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(W$3>($B148+$E148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)-SUM($O148:V148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)/$B148))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(X$3>($B148+$E148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)-SUM($O148:W148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)/$B148))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Y$3>($B148+$E148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)-SUM($O148:X148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)/$B148))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Z$3>($B148+$E148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)-SUM($O148:Y148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)/$B148))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AA$3>($B148+$E148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)-SUM($O148:Z148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)/$B148))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AB$3>($B148+$E148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)-SUM($O148:AA148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)/$B148))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AC$3>($B148+$E148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)-SUM($O148:AB148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)/$B148))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AD$3>($B148+$E148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)-SUM($O148:AC148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)/$B148))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AE$3>($B148+$E148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)-SUM($O148:AD148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)/$B148))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AF$3>($B148+$E148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)-SUM($O148:AE148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)/$B148))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AG$3>($B148+$E148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)-SUM($O148:AF148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)/$B148))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AH$3>($B148+$E148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)-SUM($O148:AG148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)/$B148))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AI$3>($B148+$E148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)-SUM($O148:AH148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)/$B148))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B148+$E148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)-SUM($O148:AI148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)/$B148))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AK$3>($B148+$E148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)-SUM($O148:AJ148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)/$B148))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AL$3>($B148+$E148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)-SUM($O148:AK148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)/$B148))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AM$3>($B148+$E148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)-SUM($O148:AL148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)/$B148))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AN$3>($B148+$E148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)-SUM($O148:AM148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)/$B148))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AO$3>($B148+$E148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)-SUM($O148:AN148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)/$B148))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AP$3>($B148+$E148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)-SUM($O148:AO148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)/$B148))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B148+$E148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)-SUM($O148:AP148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)/$B148))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AR$3>($B148+$E148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)-SUM($O148:AQ148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)/$B148))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AS$3>($B148+$E148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)-SUM($O148:AR148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)/$B148))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AT$3>($B148+$E148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)-SUM($O148:AS148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)/$B148))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AU$3>($B148+$E148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)-SUM($O148:AT148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)/$B148))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AV$3>($B148+$E148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)-SUM($O148:AU148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)/$B148))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AW$3>($B148+$E148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)-SUM($O148:AV148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)/$B148))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AX$3>($B148+$E148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)-SUM($O148:AW148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)/$B148))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AY$3>($B148+$E148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)-SUM($O148:AX148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)/$B148))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B148+$E148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)-SUM($O148:AY148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)/$B148))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BA$3>($B148+$E148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)-SUM($O148:AZ148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)/$B148))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BB$3>($B148+$E148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)-SUM($O148:BA148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)/$B148))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BC$3>($B148+$E148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)-SUM($O148:BB148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)/$B148))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BD$3>($B148+$E148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)-SUM($O148:BC148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)/$B148))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BE$3>($B148+$E148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)-SUM($O148:BD148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)/$B148))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BF$3>($B148+$E148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)-SUM($O148:BE148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)/$B148))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BG$3>($B148+$E148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)-SUM($O148:BF148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)/$B148))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BH$3>($B148+$E148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)-SUM($O148:BG148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)/$B148))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BI$3>($B148+$E148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)-SUM($O148:BH148),('PTRM input'!$O$278*(1+rvanilla09)^0.5)/$B148))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A2stdlife,MIN(A2stdlife,'Key inputs & assumptions'!$D$9-E149))","v":9},null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>($B149+$E149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)-SUM($P149:P149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)/$B149))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(R$3>($B149+$E149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)-SUM($P149:Q149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)/$B149))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(S$3>($B149+$E149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)-SUM($P149:R149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)/$B149))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(T$3>($B149+$E149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)-SUM($P149:S149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)/$B149))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(U$3>($B149+$E149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)-SUM($P149:T149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)/$B149))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(V$3>($B149+$E149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)-SUM($P149:U149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)/$B149))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(W$3>($B149+$E149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)-SUM($P149:V149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)/$B149))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(X$3>($B149+$E149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)-SUM($P149:W149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)/$B149))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Y$3>($B149+$E149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)-SUM($P149:X149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)/$B149))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Z$3>($B149+$E149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)-SUM($P149:Y149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)/$B149))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AA$3>($B149+$E149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)-SUM($P149:Z149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)/$B149))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AB$3>($B149+$E149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)-SUM($P149:AA149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)/$B149))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AC$3>($B149+$E149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)-SUM($P149:AB149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)/$B149))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AD$3>($B149+$E149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)-SUM($P149:AC149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)/$B149))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AE$3>($B149+$E149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)-SUM($P149:AD149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)/$B149))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AF$3>($B149+$E149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)-SUM($P149:AE149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)/$B149))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AG$3>($B149+$E149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)-SUM($P149:AF149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)/$B149))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AH$3>($B149+$E149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)-SUM($P149:AG149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)/$B149))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AI$3>($B149+$E149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)-SUM($P149:AH149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)/$B149))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B149+$E149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)-SUM($P149:AI149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)/$B149))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AK$3>($B149+$E149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)-SUM($P149:AJ149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)/$B149))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AL$3>($B149+$E149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)-SUM($P149:AK149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)/$B149))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AM$3>($B149+$E149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)-SUM($P149:AL149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)/$B149))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AN$3>($B149+$E149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)-SUM($P149:AM149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)/$B149))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AO$3>($B149+$E149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)-SUM($P149:AN149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)/$B149))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AP$3>($B149+$E149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)-SUM($P149:AO149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)/$B149))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B149+$E149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)-SUM($P149:AP149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)/$B149))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AR$3>($B149+$E149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)-SUM($P149:AQ149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)/$B149))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AS$3>($B149+$E149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)-SUM($P149:AR149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)/$B149))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AT$3>($B149+$E149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)-SUM($P149:AS149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)/$B149))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AU$3>($B149+$E149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)-SUM($P149:AT149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)/$B149))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AV$3>($B149+$E149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)-SUM($P149:AU149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)/$B149))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AW$3>($B149+$E149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)-SUM($P149:AV149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)/$B149))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AX$3>($B149+$E149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)-SUM($P149:AW149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)/$B149))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AY$3>($B149+$E149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)-SUM($P149:AX149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)/$B149))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B149+$E149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)-SUM($P149:AY149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)/$B149))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BA$3>($B149+$E149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)-SUM($P149:AZ149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)/$B149))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BB$3>($B149+$E149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)-SUM($P149:BA149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)/$B149))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BC$3>($B149+$E149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)-SUM($P149:BB149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)/$B149))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BD$3>($B149+$E149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)-SUM($P149:BC149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)/$B149))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BE$3>($B149+$E149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)-SUM($P149:BD149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)/$B149))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BF$3>($B149+$E149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)-SUM($P149:BE149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)/$B149))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BG$3>($B149+$E149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)-SUM($P149:BF149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)/$B149))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BH$3>($B149+$E149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)-SUM($P149:BG149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)/$B149))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BI$3>($B149+$E149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)-SUM($P149:BH149),('PTRM input'!$P$278*(1+rvanilla10)^0.5)/$B149))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A2stdlife,MIN(A2stdlife,'Key inputs & assumptions'!$D$9-E150))","v":8},null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(R$3>($B150+$E150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)-SUM($P150:Q150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)/$B150))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(S$3>($B150+$E150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)-SUM($P150:R150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)/$B150))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(T$3>($B150+$E150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)-SUM($P150:S150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)/$B150))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(U$3>($B150+$E150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)-SUM($P150:T150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)/$B150))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(V$3>($B150+$E150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)-SUM($P150:U150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)/$B150))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(W$3>($B150+$E150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)-SUM($P150:V150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)/$B150))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(X$3>($B150+$E150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)-SUM($P150:W150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)/$B150))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Y$3>($B150+$E150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)-SUM($P150:X150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)/$B150))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Z$3>($B150+$E150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)-SUM($P150:Y150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)/$B150))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AA$3>($B150+$E150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)-SUM($P150:Z150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)/$B150))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AB$3>($B150+$E150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)-SUM($P150:AA150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)/$B150))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AC$3>($B150+$E150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)-SUM($P150:AB150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)/$B150))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AD$3>($B150+$E150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)-SUM($P150:AC150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)/$B150))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AE$3>($B150+$E150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)-SUM($P150:AD150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)/$B150))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AF$3>($B150+$E150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)-SUM($P150:AE150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)/$B150))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AG$3>($B150+$E150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)-SUM($P150:AF150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)/$B150))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AH$3>($B150+$E150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)-SUM($P150:AG150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)/$B150))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AI$3>($B150+$E150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)-SUM($P150:AH150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)/$B150))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B150+$E150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)-SUM($P150:AI150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)/$B150))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AK$3>($B150+$E150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)-SUM($P150:AJ150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)/$B150))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AL$3>($B150+$E150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)-SUM($P150:AK150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)/$B150))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AM$3>($B150+$E150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)-SUM($P150:AL150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)/$B150))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AN$3>($B150+$E150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)-SUM($P150:AM150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)/$B150))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AO$3>($B150+$E150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)-SUM($P150:AN150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)/$B150))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AP$3>($B150+$E150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)-SUM($P150:AO150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)/$B150))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B150+$E150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)-SUM($P150:AP150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)/$B150))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AR$3>($B150+$E150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)-SUM($P150:AQ150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)/$B150))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AS$3>($B150+$E150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)-SUM($P150:AR150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)/$B150))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AT$3>($B150+$E150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)-SUM($P150:AS150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)/$B150))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AU$3>($B150+$E150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)-SUM($P150:AT150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)/$B150))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AV$3>($B150+$E150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)-SUM($P150:AU150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)/$B150))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AW$3>($B150+$E150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)-SUM($P150:AV150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)/$B150))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AX$3>($B150+$E150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)-SUM($P150:AW150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)/$B150))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AY$3>($B150+$E150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)-SUM($P150:AX150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)/$B150))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B150+$E150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)-SUM($P150:AY150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)/$B150))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BA$3>($B150+$E150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)-SUM($P150:AZ150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)/$B150))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BB$3>($B150+$E150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)-SUM($P150:BA150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)/$B150))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BC$3>($B150+$E150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)-SUM($P150:BB150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)/$B150))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BD$3>($B150+$E150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)-SUM($P150:BC150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)/$B150))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BE$3>($B150+$E150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)-SUM($P150:BD150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)/$B150))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BF$3>($B150+$E150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)-SUM($P150:BE150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)/$B150))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BG$3>($B150+$E150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)-SUM($P150:BF150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)/$B150))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BH$3>($B150+$E150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)-SUM($P150:BG150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)/$B150))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BI$3>($B150+$E150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)-SUM($P150:BH150),('PTRM input'!$Q$278*(1+WACC!$Q$18)^0.5)/$B150))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A2stdlife,MIN(A2stdlife,'Key inputs & assumptions'!$D$9-E151))","v":7},null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(S$3>($B151+$E151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)-SUM($P151:R151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)/$B151))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(T$3>($B151+$E151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)-SUM($P151:S151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)/$B151))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(U$3>($B151+$E151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)-SUM($P151:T151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)/$B151))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(V$3>($B151+$E151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)-SUM($P151:U151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)/$B151))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(W$3>($B151+$E151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)-SUM($P151:V151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)/$B151))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(X$3>($B151+$E151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)-SUM($P151:W151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)/$B151))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Y$3>($B151+$E151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)-SUM($P151:X151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)/$B151))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Z$3>($B151+$E151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)-SUM($P151:Y151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)/$B151))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AA$3>($B151+$E151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)-SUM($P151:Z151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)/$B151))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AB$3>($B151+$E151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)-SUM($P151:AA151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)/$B151))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AC$3>($B151+$E151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)-SUM($P151:AB151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)/$B151))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AD$3>($B151+$E151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)-SUM($P151:AC151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)/$B151))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AE$3>($B151+$E151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)-SUM($P151:AD151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)/$B151))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AF$3>($B151+$E151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)-SUM($P151:AE151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)/$B151))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AG$3>($B151+$E151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)-SUM($P151:AF151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)/$B151))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AH$3>($B151+$E151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)-SUM($P151:AG151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)/$B151))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AI$3>($B151+$E151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)-SUM($P151:AH151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)/$B151))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B151+$E151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)-SUM($P151:AI151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)/$B151))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AK$3>($B151+$E151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)-SUM($P151:AJ151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)/$B151))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AL$3>($B151+$E151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)-SUM($P151:AK151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)/$B151))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AM$3>($B151+$E151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)-SUM($P151:AL151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)/$B151))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AN$3>($B151+$E151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)-SUM($P151:AM151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)/$B151))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AO$3>($B151+$E151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)-SUM($P151:AN151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)/$B151))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AP$3>($B151+$E151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)-SUM($P151:AO151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)/$B151))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B151+$E151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)-SUM($P151:AP151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)/$B151))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AR$3>($B151+$E151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)-SUM($P151:AQ151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)/$B151))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AS$3>($B151+$E151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)-SUM($P151:AR151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)/$B151))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AT$3>($B151+$E151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)-SUM($P151:AS151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)/$B151))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AU$3>($B151+$E151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)-SUM($P151:AT151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)/$B151))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AV$3>($B151+$E151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)-SUM($P151:AU151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)/$B151))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AW$3>($B151+$E151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)-SUM($P151:AV151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)/$B151))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AX$3>($B151+$E151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)-SUM($P151:AW151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)/$B151))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AY$3>($B151+$E151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)-SUM($P151:AX151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)/$B151))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B151+$E151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)-SUM($P151:AY151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)/$B151))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BA$3>($B151+$E151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)-SUM($P151:AZ151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)/$B151))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BB$3>($B151+$E151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)-SUM($P151:BA151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)/$B151))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BC$3>($B151+$E151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)-SUM($P151:BB151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)/$B151))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BD$3>($B151+$E151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)-SUM($P151:BC151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)/$B151))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BE$3>($B151+$E151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)-SUM($P151:BD151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)/$B151))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BF$3>($B151+$E151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)-SUM($P151:BE151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)/$B151))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BG$3>($B151+$E151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)-SUM($P151:BF151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)/$B151))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BH$3>($B151+$E151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)-SUM($P151:BG151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)/$B151))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BI$3>($B151+$E151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)-SUM($P151:BH151),('PTRM input'!$R$278*(1+WACC!$R$18)^0.5)/$B151))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A2stdlife,MIN(A2stdlife,'Key inputs & assumptions'!$D$9-E152))","v":6},null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(T$3>($B152+$E152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)-SUM($P152:S152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)/$B152))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(U$3>($B152+$E152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)-SUM($P152:T152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)/$B152))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(V$3>($B152+$E152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)-SUM($P152:U152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)/$B152))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(W$3>($B152+$E152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)-SUM($P152:V152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)/$B152))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(X$3>($B152+$E152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)-SUM($P152:W152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)/$B152))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Y$3>($B152+$E152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)-SUM($P152:X152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)/$B152))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Z$3>($B152+$E152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)-SUM($P152:Y152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)/$B152))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AA$3>($B152+$E152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)-SUM($P152:Z152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)/$B152))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AB$3>($B152+$E152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)-SUM($P152:AA152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)/$B152))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AC$3>($B152+$E152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)-SUM($P152:AB152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)/$B152))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AD$3>($B152+$E152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)-SUM($P152:AC152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)/$B152))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AE$3>($B152+$E152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)-SUM($P152:AD152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)/$B152))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AF$3>($B152+$E152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)-SUM($P152:AE152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)/$B152))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AG$3>($B152+$E152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)-SUM($P152:AF152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)/$B152))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AH$3>($B152+$E152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)-SUM($P152:AG152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)/$B152))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AI$3>($B152+$E152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)-SUM($P152:AH152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)/$B152))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B152+$E152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)-SUM($P152:AI152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)/$B152))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AK$3>($B152+$E152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)-SUM($P152:AJ152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)/$B152))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AL$3>($B152+$E152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)-SUM($P152:AK152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)/$B152))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AM$3>($B152+$E152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)-SUM($P152:AL152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)/$B152))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AN$3>($B152+$E152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)-SUM($P152:AM152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)/$B152))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AO$3>($B152+$E152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)-SUM($P152:AN152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)/$B152))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AP$3>($B152+$E152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)-SUM($P152:AO152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)/$B152))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B152+$E152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)-SUM($P152:AP152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)/$B152))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AR$3>($B152+$E152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)-SUM($P152:AQ152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)/$B152))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AS$3>($B152+$E152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)-SUM($P152:AR152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)/$B152))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AT$3>($B152+$E152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)-SUM($P152:AS152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)/$B152))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AU$3>($B152+$E152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)-SUM($P152:AT152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)/$B152))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AV$3>($B152+$E152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)-SUM($P152:AU152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)/$B152))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AW$3>($B152+$E152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)-SUM($P152:AV152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)/$B152))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AX$3>($B152+$E152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)-SUM($P152:AW152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)/$B152))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AY$3>($B152+$E152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)-SUM($P152:AX152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)/$B152))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B152+$E152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)-SUM($P152:AY152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)/$B152))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BA$3>($B152+$E152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)-SUM($P152:AZ152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)/$B152))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BB$3>($B152+$E152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)-SUM($P152:BA152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)/$B152))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BC$3>($B152+$E152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)-SUM($P152:BB152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)/$B152))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BD$3>($B152+$E152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)-SUM($P152:BC152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)/$B152))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BE$3>($B152+$E152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)-SUM($P152:BD152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)/$B152))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BF$3>($B152+$E152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)-SUM($P152:BE152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)/$B152))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BG$3>($B152+$E152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)-SUM($P152:BF152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)/$B152))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BH$3>($B152+$E152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)-SUM($P152:BG152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)/$B152))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BI$3>($B152+$E152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)-SUM($P152:BH152),('PTRM input'!$S$278*(1+WACC!$S$18)^0.5)/$B152))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A2stdlife,MIN(A2stdlife,'Key inputs & assumptions'!$D$9-E153))","v":5},null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(U$3>($B153+$E153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)-SUM($P153:T153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)/$B153))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(V$3>($B153+$E153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)-SUM($P153:U153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)/$B153))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(W$3>($B153+$E153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)-SUM($P153:V153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)/$B153))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(X$3>($B153+$E153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)-SUM($P153:W153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)/$B153))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Y$3>($B153+$E153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)-SUM($P153:X153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)/$B153))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Z$3>($B153+$E153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)-SUM($P153:Y153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)/$B153))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AA$3>($B153+$E153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)-SUM($P153:Z153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)/$B153))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AB$3>($B153+$E153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)-SUM($P153:AA153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)/$B153))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AC$3>($B153+$E153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)-SUM($P153:AB153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)/$B153))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AD$3>($B153+$E153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)-SUM($P153:AC153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)/$B153))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AE$3>($B153+$E153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)-SUM($P153:AD153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)/$B153))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AF$3>($B153+$E153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)-SUM($P153:AE153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)/$B153))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AG$3>($B153+$E153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)-SUM($P153:AF153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)/$B153))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AH$3>($B153+$E153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)-SUM($P153:AG153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)/$B153))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AI$3>($B153+$E153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)-SUM($P153:AH153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)/$B153))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B153+$E153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)-SUM($P153:AI153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)/$B153))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AK$3>($B153+$E153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)-SUM($P153:AJ153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)/$B153))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AL$3>($B153+$E153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)-SUM($P153:AK153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)/$B153))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AM$3>($B153+$E153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)-SUM($P153:AL153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)/$B153))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AN$3>($B153+$E153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)-SUM($P153:AM153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)/$B153))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AO$3>($B153+$E153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)-SUM($P153:AN153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)/$B153))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AP$3>($B153+$E153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)-SUM($P153:AO153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)/$B153))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B153+$E153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)-SUM($P153:AP153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)/$B153))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AR$3>($B153+$E153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)-SUM($P153:AQ153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)/$B153))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AS$3>($B153+$E153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)-SUM($P153:AR153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)/$B153))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AT$3>($B153+$E153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)-SUM($P153:AS153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)/$B153))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AU$3>($B153+$E153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)-SUM($P153:AT153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)/$B153))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AV$3>($B153+$E153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)-SUM($P153:AU153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)/$B153))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AW$3>($B153+$E153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)-SUM($P153:AV153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)/$B153))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AX$3>($B153+$E153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)-SUM($P153:AW153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)/$B153))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AY$3>($B153+$E153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)-SUM($P153:AX153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)/$B153))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B153+$E153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)-SUM($P153:AY153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)/$B153))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BA$3>($B153+$E153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)-SUM($P153:AZ153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)/$B153))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BB$3>($B153+$E153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)-SUM($P153:BA153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)/$B153))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BC$3>($B153+$E153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)-SUM($P153:BB153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)/$B153))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BD$3>($B153+$E153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)-SUM($P153:BC153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)/$B153))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BE$3>($B153+$E153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)-SUM($P153:BD153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)/$B153))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BF$3>($B153+$E153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)-SUM($P153:BE153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)/$B153))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BG$3>($B153+$E153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)-SUM($P153:BF153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)/$B153))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BH$3>($B153+$E153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)-SUM($P153:BG153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)/$B153))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BI$3>($B153+$E153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)-SUM($P153:BH153),('PTRM input'!$T$278*(1+WACC!$T$18)^0.5)/$B153))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A2stdlife,MIN(A2stdlife,'Key inputs & assumptions'!$D$9-E154))","v":4},null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(V$3>($B154+$E154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)-SUM($P154:U154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)/$B154))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(W$3>($B154+$E154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)-SUM($P154:V154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)/$B154))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(X$3>($B154+$E154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)-SUM($P154:W154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)/$B154))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Y$3>($B154+$E154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)-SUM($P154:X154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)/$B154))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Z$3>($B154+$E154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)-SUM($P154:Y154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)/$B154))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AA$3>($B154+$E154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)-SUM($P154:Z154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)/$B154))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AB$3>($B154+$E154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)-SUM($P154:AA154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)/$B154))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AC$3>($B154+$E154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)-SUM($P154:AB154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)/$B154))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AD$3>($B154+$E154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)-SUM($P154:AC154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)/$B154))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AE$3>($B154+$E154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)-SUM($P154:AD154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)/$B154))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AF$3>($B154+$E154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)-SUM($P154:AE154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)/$B154))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AG$3>($B154+$E154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)-SUM($P154:AF154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)/$B154))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AH$3>($B154+$E154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)-SUM($P154:AG154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)/$B154))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AI$3>($B154+$E154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)-SUM($P154:AH154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)/$B154))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B154+$E154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)-SUM($P154:AI154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)/$B154))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AK$3>($B154+$E154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)-SUM($P154:AJ154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)/$B154))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AL$3>($B154+$E154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)-SUM($P154:AK154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)/$B154))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AM$3>($B154+$E154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)-SUM($P154:AL154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)/$B154))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AN$3>($B154+$E154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)-SUM($P154:AM154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)/$B154))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AO$3>($B154+$E154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)-SUM($P154:AN154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)/$B154))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AP$3>($B154+$E154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)-SUM($P154:AO154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)/$B154))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B154+$E154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)-SUM($P154:AP154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)/$B154))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AR$3>($B154+$E154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)-SUM($P154:AQ154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)/$B154))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AS$3>($B154+$E154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)-SUM($P154:AR154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)/$B154))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AT$3>($B154+$E154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)-SUM($P154:AS154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)/$B154))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AU$3>($B154+$E154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)-SUM($P154:AT154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)/$B154))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AV$3>($B154+$E154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)-SUM($P154:AU154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)/$B154))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AW$3>($B154+$E154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)-SUM($P154:AV154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)/$B154))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AX$3>($B154+$E154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)-SUM($P154:AW154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)/$B154))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AY$3>($B154+$E154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)-SUM($P154:AX154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)/$B154))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B154+$E154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)-SUM($P154:AY154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)/$B154))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BA$3>($B154+$E154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)-SUM($P154:AZ154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)/$B154))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BB$3>($B154+$E154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)-SUM($P154:BA154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)/$B154))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BC$3>($B154+$E154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)-SUM($P154:BB154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)/$B154))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BD$3>($B154+$E154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)-SUM($P154:BC154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)/$B154))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BE$3>($B154+$E154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)-SUM($P154:BD154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)/$B154))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BF$3>($B154+$E154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)-SUM($P154:BE154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)/$B154))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BG$3>($B154+$E154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)-SUM($P154:BF154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)/$B154))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BH$3>($B154+$E154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)-SUM($P154:BG154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)/$B154))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BI$3>($B154+$E154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)-SUM($P154:BH154),('PTRM input'!$U$278*(1+WACC!$U$18)^0.5)/$B154))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A2stdlife,MIN(A2stdlife,'Key inputs & assumptions'!$D$9-E155))","v":3},null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(W$3>($B155+$E155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)-SUM($P155:V155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)/$B155))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(X$3>($B155+$E155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)-SUM($P155:W155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)/$B155))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Y$3>($B155+$E155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)-SUM($P155:X155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)/$B155))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Z$3>($B155+$E155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)-SUM($P155:Y155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)/$B155))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AA$3>($B155+$E155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)-SUM($P155:Z155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)/$B155))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AB$3>($B155+$E155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)-SUM($P155:AA155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)/$B155))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AC$3>($B155+$E155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)-SUM($P155:AB155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)/$B155))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AD$3>($B155+$E155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)-SUM($P155:AC155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)/$B155))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AE$3>($B155+$E155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)-SUM($P155:AD155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)/$B155))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AF$3>($B155+$E155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)-SUM($P155:AE155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)/$B155))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AG$3>($B155+$E155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)-SUM($P155:AF155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)/$B155))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AH$3>($B155+$E155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)-SUM($P155:AG155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)/$B155))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AI$3>($B155+$E155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)-SUM($P155:AH155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)/$B155))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B155+$E155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)-SUM($P155:AI155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)/$B155))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AK$3>($B155+$E155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)-SUM($P155:AJ155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)/$B155))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AL$3>($B155+$E155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)-SUM($P155:AK155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)/$B155))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AM$3>($B155+$E155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)-SUM($P155:AL155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)/$B155))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AN$3>($B155+$E155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)-SUM($P155:AM155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)/$B155))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AO$3>($B155+$E155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)-SUM($P155:AN155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)/$B155))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AP$3>($B155+$E155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)-SUM($P155:AO155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)/$B155))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B155+$E155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)-SUM($P155:AP155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)/$B155))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AR$3>($B155+$E155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)-SUM($P155:AQ155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)/$B155))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AS$3>($B155+$E155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)-SUM($P155:AR155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)/$B155))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AT$3>($B155+$E155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)-SUM($P155:AS155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)/$B155))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AU$3>($B155+$E155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)-SUM($P155:AT155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)/$B155))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AV$3>($B155+$E155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)-SUM($P155:AU155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)/$B155))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AW$3>($B155+$E155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)-SUM($P155:AV155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)/$B155))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AX$3>($B155+$E155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)-SUM($P155:AW155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)/$B155))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AY$3>($B155+$E155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)-SUM($P155:AX155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)/$B155))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B155+$E155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)-SUM($P155:AY155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)/$B155))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BA$3>($B155+$E155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)-SUM($P155:AZ155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)/$B155))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BB$3>($B155+$E155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)-SUM($P155:BA155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)/$B155))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BC$3>($B155+$E155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)-SUM($P155:BB155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)/$B155))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BD$3>($B155+$E155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)-SUM($P155:BC155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)/$B155))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BE$3>($B155+$E155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)-SUM($P155:BD155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)/$B155))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BF$3>($B155+$E155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)-SUM($P155:BE155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)/$B155))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BG$3>($B155+$E155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)-SUM($P155:BF155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)/$B155))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BH$3>($B155+$E155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)-SUM($P155:BG155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)/$B155))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BI$3>($B155+$E155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)-SUM($P155:BH155),('PTRM input'!$V$278*(1+WACC!$V$18)^0.5)/$B155))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A2stdlife,MIN(A2stdlife,'Key inputs & assumptions'!$D$9-E156))","v":2},null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(X$3>($B156+$E156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)-SUM($P156:W156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)/$B156))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Y$3>($B156+$E156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)-SUM($P156:X156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)/$B156))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Z$3>($B156+$E156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)-SUM($P156:Y156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)/$B156))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AA$3>($B156+$E156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)-SUM($P156:Z156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)/$B156))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AB$3>($B156+$E156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)-SUM($P156:AA156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)/$B156))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AC$3>($B156+$E156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)-SUM($P156:AB156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)/$B156))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AD$3>($B156+$E156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)-SUM($P156:AC156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)/$B156))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AE$3>($B156+$E156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)-SUM($P156:AD156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)/$B156))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AF$3>($B156+$E156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)-SUM($P156:AE156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)/$B156))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AG$3>($B156+$E156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)-SUM($P156:AF156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)/$B156))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AH$3>($B156+$E156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)-SUM($P156:AG156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)/$B156))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AI$3>($B156+$E156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)-SUM($P156:AH156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)/$B156))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B156+$E156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)-SUM($P156:AI156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)/$B156))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AK$3>($B156+$E156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)-SUM($P156:AJ156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)/$B156))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AL$3>($B156+$E156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)-SUM($P156:AK156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)/$B156))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AM$3>($B156+$E156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)-SUM($P156:AL156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)/$B156))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AN$3>($B156+$E156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)-SUM($P156:AM156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)/$B156))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AO$3>($B156+$E156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)-SUM($P156:AN156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)/$B156))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AP$3>($B156+$E156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)-SUM($P156:AO156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)/$B156))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B156+$E156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)-SUM($P156:AP156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)/$B156))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AR$3>($B156+$E156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)-SUM($P156:AQ156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)/$B156))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AS$3>($B156+$E156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)-SUM($P156:AR156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)/$B156))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AT$3>($B156+$E156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)-SUM($P156:AS156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)/$B156))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AU$3>($B156+$E156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)-SUM($P156:AT156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)/$B156))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AV$3>($B156+$E156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)-SUM($P156:AU156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)/$B156))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AW$3>($B156+$E156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)-SUM($P156:AV156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)/$B156))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AX$3>($B156+$E156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)-SUM($P156:AW156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)/$B156))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AY$3>($B156+$E156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)-SUM($P156:AX156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)/$B156))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B156+$E156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)-SUM($P156:AY156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)/$B156))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BA$3>($B156+$E156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)-SUM($P156:AZ156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)/$B156))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BB$3>($B156+$E156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)-SUM($P156:BA156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)/$B156))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BC$3>($B156+$E156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)-SUM($P156:BB156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)/$B156))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BD$3>($B156+$E156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)-SUM($P156:BC156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)/$B156))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BE$3>($B156+$E156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)-SUM($P156:BD156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)/$B156))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BF$3>($B156+$E156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)-SUM($P156:BE156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)/$B156))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BG$3>($B156+$E156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)-SUM($P156:BF156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)/$B156))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BH$3>($B156+$E156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)-SUM($P156:BG156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)/$B156))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BI$3>($B156+$E156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)-SUM($P156:BH156),('PTRM input'!$W$278*(1+WACC!$W$18)^0.5)/$B156))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A2stdlife,MIN(A2stdlife,'Key inputs & assumptions'!$D$9-E157))","v":1},null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Y$3>($B157+$E157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)-SUM($P157:X157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)/$B157))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Z$3>($B157+$E157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)-SUM($P157:Y157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)/$B157))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AA$3>($B157+$E157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)-SUM($P157:Z157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)/$B157))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AB$3>($B157+$E157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)-SUM($P157:AA157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)/$B157))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AC$3>($B157+$E157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)-SUM($P157:AB157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)/$B157))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AD$3>($B157+$E157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)-SUM($P157:AC157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)/$B157))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AE$3>($B157+$E157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)-SUM($P157:AD157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)/$B157))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AF$3>($B157+$E157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)-SUM($P157:AE157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)/$B157))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AG$3>($B157+$E157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)-SUM($P157:AF157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)/$B157))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AH$3>($B157+$E157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)-SUM($P157:AG157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)/$B157))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AI$3>($B157+$E157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)-SUM($P157:AH157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)/$B157))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B157+$E157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)-SUM($P157:AI157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)/$B157))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AK$3>($B157+$E157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)-SUM($P157:AJ157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)/$B157))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AL$3>($B157+$E157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)-SUM($P157:AK157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)/$B157))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AM$3>($B157+$E157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)-SUM($P157:AL157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)/$B157))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AN$3>($B157+$E157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)-SUM($P157:AM157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)/$B157))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AO$3>($B157+$E157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)-SUM($P157:AN157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)/$B157))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AP$3>($B157+$E157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)-SUM($P157:AO157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)/$B157))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B157+$E157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)-SUM($P157:AP157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)/$B157))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AR$3>($B157+$E157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)-SUM($P157:AQ157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)/$B157))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AS$3>($B157+$E157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)-SUM($P157:AR157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)/$B157))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AT$3>($B157+$E157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)-SUM($P157:AS157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)/$B157))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AU$3>($B157+$E157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)-SUM($P157:AT157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)/$B157))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AV$3>($B157+$E157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)-SUM($P157:AU157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)/$B157))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AW$3>($B157+$E157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)-SUM($P157:AV157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)/$B157))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AX$3>($B157+$E157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)-SUM($P157:AW157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)/$B157))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AY$3>($B157+$E157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)-SUM($P157:AX157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)/$B157))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B157+$E157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)-SUM($P157:AY157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)/$B157))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BA$3>($B157+$E157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)-SUM($P157:AZ157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)/$B157))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BB$3>($B157+$E157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)-SUM($P157:BA157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)/$B157))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BC$3>($B157+$E157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)-SUM($P157:BB157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)/$B157))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BD$3>($B157+$E157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)-SUM($P157:BC157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)/$B157))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BE$3>($B157+$E157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)-SUM($P157:BD157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)/$B157))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BF$3>($B157+$E157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)-SUM($P157:BE157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)/$B157))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BG$3>($B157+$E157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)-SUM($P157:BF157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)/$B157))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BH$3>($B157+$E157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)-SUM($P157:BG157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)/$B157))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BI$3>($B157+$E157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)-SUM($P157:BH157),('PTRM input'!$X$278*(1+WACC!$X$18)^0.5)/$B157))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A2stdlife,MIN(A2stdlife,'Key inputs & assumptions'!$D$9-E158))","v":0},null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Z$3>($B158+$E158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)-SUM($P158:Y158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)/$B158))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AA$3>($B158+$E158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)-SUM($P158:Z158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)/$B158))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AB$3>($B158+$E158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)-SUM($P158:AA158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)/$B158))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AC$3>($B158+$E158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)-SUM($P158:AB158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)/$B158))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AD$3>($B158+$E158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)-SUM($P158:AC158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)/$B158))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AE$3>($B158+$E158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)-SUM($P158:AD158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)/$B158))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AF$3>($B158+$E158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)-SUM($P158:AE158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)/$B158))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AG$3>($B158+$E158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)-SUM($P158:AF158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)/$B158))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AH$3>($B158+$E158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)-SUM($P158:AG158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)/$B158))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AI$3>($B158+$E158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)-SUM($P158:AH158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)/$B158))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B158+$E158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)-SUM($P158:AI158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)/$B158))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AK$3>($B158+$E158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)-SUM($P158:AJ158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)/$B158))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AL$3>($B158+$E158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)-SUM($P158:AK158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)/$B158))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AM$3>($B158+$E158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)-SUM($P158:AL158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)/$B158))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AN$3>($B158+$E158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)-SUM($P158:AM158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)/$B158))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AO$3>($B158+$E158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)-SUM($P158:AN158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)/$B158))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AP$3>($B158+$E158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)-SUM($P158:AO158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)/$B158))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B158+$E158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)-SUM($P158:AP158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)/$B158))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AR$3>($B158+$E158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)-SUM($P158:AQ158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)/$B158))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AS$3>($B158+$E158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)-SUM($P158:AR158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)/$B158))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AT$3>($B158+$E158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)-SUM($P158:AS158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)/$B158))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AU$3>($B158+$E158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)-SUM($P158:AT158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)/$B158))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AV$3>($B158+$E158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)-SUM($P158:AU158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)/$B158))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AW$3>($B158+$E158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)-SUM($P158:AV158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)/$B158))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AX$3>($B158+$E158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)-SUM($P158:AW158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)/$B158))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AY$3>($B158+$E158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)-SUM($P158:AX158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)/$B158))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B158+$E158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)-SUM($P158:AY158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)/$B158))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BA$3>($B158+$E158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)-SUM($P158:AZ158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)/$B158))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BB$3>($B158+$E158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)-SUM($P158:BA158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)/$B158))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BC$3>($B158+$E158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)-SUM($P158:BB158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)/$B158))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BD$3>($B158+$E158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)-SUM($P158:BC158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)/$B158))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BE$3>($B158+$E158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)-SUM($P158:BD158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)/$B158))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BF$3>($B158+$E158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)-SUM($P158:BE158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)/$B158))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BG$3>($B158+$E158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)-SUM($P158:BF158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)/$B158))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BH$3>($B158+$E158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)-SUM($P158:BG158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)/$B158))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(BI$3>($B158+$E158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)-SUM($P158:BH158),('PTRM input'!$Y$278*(1+WACC!$Y$18)^0.5)/$B158))","v":0}]
[null,null,{"$f":"Asset2","v":"HP Services"},null,null,null,{"$f":"SUM(G138:G158)","v":4.596217743284127E-2},{"$f":"SUM(H138:H158)","v":4.596217743284127E-2},4.596217743284127E-2,4.596217743284127E-2,4.596217743284127E-2,4.596217743284127E-2,4.596217743284127E-2,4.596217743284127E-2,4.596217743284127E-2,4.596217743284127E-2,4.596217743284127E-2,4.596217743284127E-2,4.596217743284127E-2,4.596217743284127E-2,4.596217743284127E-2,4.596217743284127E-2,4.596217743284127E-2,4.596217743284127E-2,4.596217743284127E-2,{"$f":"SUM(Z138:Z158)","v":1.1102230246251565E-16},{"$f":"SUM(AA138:AA158)","v":0},{"$f":"SUM(AB138:AB158)","v":0},{"$f":"SUM(AC138:AC158)","v":0},{"$f":"SUM(AD138:AD158)","v":0},{"$f":"SUM(AE138:AE158)","v":0},{"$f":"SUM(AF138:AF158)","v":0},{"$f":"SUM(AG138:AG158)","v":0},{"$f":"SUM(AH138:AH158)","v":0},{"$f":"SUM(AI138:AI158)","v":0},{"$f":"SUM(AJ138:AJ158)","v":0},{"$f":"SUM(AK138:AK158)","v":0},{"$f":"SUM(AL138:AL158)","v":0},{"$f":"SUM(AM138:AM158)","v":0},{"$f":"SUM(AN138:AN158)","v":0},{"$f":"SUM(AO138:AO158)","v":0},{"$f":"SUM(AP138:AP158)","v":0},{"$f":"SUM(AQ138:AQ158)","v":0},{"$f":"SUM(AR138:AR158)","v":0},{"$f":"SUM(AS138:AS158)","v":0},{"$f":"SUM(AT138:AT158)","v":0},{"$f":"SUM(AU138:AU158)","v":0},{"$f":"SUM(AV138:AV158)","v":0},{"$f":"SUM(AW138:AW158)","v":0},{"$f":"SUM(AX138:AX158)","v":0},{"$f":"SUM(AY138:AY158)","v":0},{"$f":"SUM(AZ138:AZ158)","v":0},{"$f":"SUM(BA138:BA158)","v":0},{"$f":"SUM(BB138:BB158)","v":0},{"$f":"SUM(BC138:BC158)","v":0},{"$f":"SUM(BD138:BD158)","v":0},{"$f":"SUM(BE138:BE158)","v":0},{"$f":"SUM(BF138:BF158)","v":0},{"$f":"SUM(BG138:BG158)","v":0},{"$f":"SUM(BH138:BH158)","v":0},{"$f":"SUM(BI138:BI158)","v":0}]
[null,{"$f":"C181","v":"MP Mains"},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(G$3>A3remlife,A3value-SUM($F160:F160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!G$415)","v":7.6359536953715903},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(H$3>A3remlife,A3value-SUM($F160:G160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!H$415)","v":7.6359536953715903},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(I$3>A3remlife,A3value-SUM($F160:H160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!I$415)","v":7.6359536953715903},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(J$3>A3remlife,A3value-SUM($F160:I160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!J$415)","v":7.6359536953715903},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(K$3>A3remlife,A3value-SUM($F160:J160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!K$415)","v":7.6359536953715903},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(L$3>A3remlife,A3value-SUM($F160:K160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!L$415)","v":7.6359536953715903},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(M$3>A3remlife,A3value-SUM($F160:L160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!M$415)","v":7.6359536953715903},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(N$3>A3remlife,A3value-SUM($F160:M160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!N$415)","v":7.6359536953715903},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(O$3>A3remlife,A3value-SUM($F160:N160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!O$415)","v":7.6359536953715903},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(P$3>A3remlife,A3value-SUM($F160:O160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!P$415)","v":7.6359536953715903},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Q$3>A3remlife,A3value-SUM($F160:P160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!Q$415)","v":7.6359536953715903},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(R$3>A3remlife,A3value-SUM($F160:Q160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!R$415)","v":7.6359536953715903},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(S$3>A3remlife,A3value-SUM($F160:R160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!S$415)","v":7.6359536953715903},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(T$3>A3remlife,A3value-SUM($F160:S160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!T$415)","v":7.6359536953715903},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(U$3>A3remlife,A3value-SUM($F160:T160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!U$415)","v":7.6359536953715903},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(V$3>A3remlife,A3value-SUM($F160:U160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!V$415)","v":7.6359536953715903},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(W$3>A3remlife,A3value-SUM($F160:V160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!W$415)","v":7.6359536953715903},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(X$3>A3remlife,A3value-SUM($F160:W160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!X$415)","v":7.6359536953715903},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Y$3>A3remlife,A3value-SUM($F160:X160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!Y$415)","v":7.6359536953715903},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Z$3>A3remlife,A3value-SUM($F160:Y160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!Z$415)","v":-8.5265128291212022E-14},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AA$3>A3remlife,A3value-SUM($F160:Z160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!AA$415)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AB$3>A3remlife,A3value-SUM($F160:AA160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!AB$415)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AC$3>A3remlife,A3value-SUM($F160:AB160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!AC$415)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AD$3>A3remlife,A3value-SUM($F160:AC160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!AD$415)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AE$3>A3remlife,A3value-SUM($F160:AD160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!AE$415)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AF$3>A3remlife,A3value-SUM($F160:AE160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!AF$415)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AG$3>A3remlife,A3value-SUM($F160:AF160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!AG$415)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AH$3>A3remlife,A3value-SUM($F160:AG160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!AH$415)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AI$3>A3remlife,A3value-SUM($F160:AH160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!AI$415)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AJ$3>A3remlife,A3value-SUM($F160:AI160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!AJ$415)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AK$3>A3remlife,A3value-SUM($F160:AJ160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!AK$415)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AL$3>A3remlife,A3value-SUM($F160:AK160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!AL$415)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AM$3>A3remlife,A3value-SUM($F160:AL160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!AM$415)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AN$3>A3remlife,A3value-SUM($F160:AM160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!AN$415)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AO$3>A3remlife,A3value-SUM($F160:AN160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!AO$415)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AP$3>A3remlife,A3value-SUM($F160:AO160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!AP$415)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AQ$3>A3remlife,A3value-SUM($F160:AP160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!AQ$415)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AR$3>A3remlife,A3value-SUM($F160:AQ160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!AR$415)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AS$3>A3remlife,A3value-SUM($F160:AR160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!AS$415)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AT$3>A3remlife,A3value-SUM($F160:AS160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!AT$415)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AU$3>A3remlife,A3value-SUM($F160:AT160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!AU$415)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AV$3>A3remlife,A3value-SUM($F160:AU160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!AV$415)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AW$3>A3remlife,A3value-SUM($F160:AV160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!AW$415)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AX$3>A3remlife,A3value-SUM($F160:AW160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!AX$415)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AY$3>A3remlife,A3value-SUM($F160:AX160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!AY$415)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AZ$3>A3remlife,A3value-SUM($F160:AY160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!AZ$415)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BA$3>A3remlife,A3value-SUM($F160:AZ160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!BA$415)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BB$3>A3remlife,A3value-SUM($F160:BA160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!BB$415)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BC$3>A3remlife,A3value-SUM($F160:BB160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!BC$415)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BD$3>A3remlife,A3value-SUM($F160:BC160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!BD$415)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BE$3>A3remlife,A3value-SUM($F160:BD160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!BE$415)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BF$3>A3remlife,A3value-SUM($F160:BE160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!BF$415)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BG$3>A3remlife,A3value-SUM($F160:BF160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!BG$415)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BH$3>A3remlife,A3value-SUM($F160:BG160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!BH$415)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BI$3>A3remlife,A3value-SUM($F160:BH160),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))),'PTRM input'!BI$415)","v":0}]
[null,null,null,"Capex in year",0]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A3stdlife,MIN(A3stdlife,'Key inputs & assumptions'!$D$9-E162))","v":18},null,null,1,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(H$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:G162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(I$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:H162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(J$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:I162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:J162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:K162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:L162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:M162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:N162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:O162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:P162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(R$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:Q162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(S$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:R162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(T$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:S162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(U$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:T162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(V$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:U162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(W$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:V162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(X$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:W162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Y$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:X162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Z$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:Y162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AA$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:Z162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AB$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:AA162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AC$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:AB162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AD$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:AC162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AE$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:AD162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AF$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:AE162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AG$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:AF162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AH$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:AG162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AI$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:AH162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:AI162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AK$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:AJ162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AL$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:AK162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AM$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:AL162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AN$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:AM162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AO$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:AN162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AP$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:AO162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:AP162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AR$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:AQ162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AS$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:AR162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AT$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:AS162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AU$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:AT162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AV$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:AU162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AW$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:AV162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AX$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:AW162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AY$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:AX162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:AY162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BA$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:AZ162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BB$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:BA162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BC$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:BB162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BD$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:BC162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BE$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:BD162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BF$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:BE162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BG$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:BF162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BH$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:BG162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BI$3>($B162+$E162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)-SUM($G162:BH162),('PTRM input'!$G$279*(1+rvanilla01)^0.5)/$B162))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A3stdlife,MIN(A3stdlife,'Key inputs & assumptions'!$D$9-E163))","v":17},null,null,2,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(I$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:H163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(J$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:I163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:J163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:K163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:L163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:M163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:N163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:O163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:P163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(R$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:Q163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(S$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:R163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(T$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:S163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(U$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:T163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(V$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:U163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(W$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:V163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(X$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:W163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Y$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:X163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Z$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:Y163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AA$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:Z163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AB$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:AA163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AC$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:AB163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AD$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:AC163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AE$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:AD163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AF$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:AE163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AG$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:AF163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AH$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:AG163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AI$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:AH163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:AI163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AK$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:AJ163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AL$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:AK163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AM$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:AL163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AN$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:AM163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AO$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:AN163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AP$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:AO163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:AP163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AR$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:AQ163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AS$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:AR163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AT$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:AS163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AU$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:AT163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AV$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:AU163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AW$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:AV163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AX$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:AW163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AY$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:AX163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:AY163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BA$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:AZ163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BB$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:BA163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BC$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:BB163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BD$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:BC163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BE$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:BD163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BF$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:BE163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BG$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:BF163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BH$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:BG163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BI$3>($B163+$E163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)-SUM($H163:BH163),('PTRM input'!$H$279*(1+rvanilla02)^0.5)/$B163))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A3stdlife,MIN(A3stdlife,'Key inputs & assumptions'!$D$9-E164))","v":16},null,null,3,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(J$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:I164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:J164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:K164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:L164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:M164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:N164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:O164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:P164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(R$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:Q164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(S$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:R164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(T$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:S164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(U$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:T164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(V$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:U164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(W$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:V164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(X$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:W164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Y$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:X164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Z$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:Y164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AA$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:Z164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AB$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:AA164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AC$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:AB164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AD$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:AC164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AE$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:AD164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AF$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:AE164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AG$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:AF164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AH$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:AG164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AI$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:AH164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:AI164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AK$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:AJ164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AL$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:AK164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AM$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:AL164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AN$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:AM164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AO$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:AN164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AP$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:AO164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:AP164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AR$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:AQ164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AS$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:AR164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AT$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:AS164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AU$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:AT164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AV$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:AU164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AW$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:AV164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AX$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:AW164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AY$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:AX164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:AY164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BA$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:AZ164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BB$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:BA164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BC$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:BB164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BD$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:BC164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BE$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:BD164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BF$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:BE164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BG$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:BF164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BH$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:BG164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BI$3>($B164+$E164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)-SUM($I164:BH164),('PTRM input'!$I$279*(1+rvanilla03)^0.5)/$B164))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A3stdlife,MIN(A3stdlife,'Key inputs & assumptions'!$D$9-E165))","v":15},null,null,4,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:J165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:K165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:L165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:M165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:N165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:O165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:P165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(R$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:Q165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(S$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:R165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(T$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:S165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(U$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:T165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(V$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:U165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(W$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:V165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(X$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:W165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Y$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:X165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Z$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:Y165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AA$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:Z165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AB$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:AA165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AC$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:AB165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AD$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:AC165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AE$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:AD165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AF$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:AE165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AG$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:AF165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AH$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:AG165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AI$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:AH165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:AI165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AK$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:AJ165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AL$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:AK165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AM$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:AL165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AN$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:AM165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AO$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:AN165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AP$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:AO165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:AP165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AR$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:AQ165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AS$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:AR165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AT$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:AS165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AU$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:AT165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AV$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:AU165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AW$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:AV165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AX$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:AW165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AY$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:AX165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:AY165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BA$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:AZ165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BB$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:BA165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BC$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:BB165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BD$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:BC165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BE$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:BD165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BF$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:BE165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BG$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:BF165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BH$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:BG165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BI$3>($B165+$E165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)-SUM($J165:BH165),('PTRM input'!$J$279*(1+rvanilla04)^0.5)/$B165))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A3stdlife,MIN(A3stdlife,'Key inputs & assumptions'!$D$9-E166))","v":14},null,null,5,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:K166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:L166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:M166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:N166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:O166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:P166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(R$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:Q166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(S$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:R166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(T$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:S166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(U$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:T166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(V$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:U166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(W$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:V166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(X$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:W166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Y$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:X166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Z$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:Y166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AA$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:Z166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AB$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:AA166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AC$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:AB166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AD$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:AC166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AE$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:AD166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AF$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:AE166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AG$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:AF166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AH$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:AG166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AI$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:AH166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:AI166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AK$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:AJ166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AL$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:AK166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AM$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:AL166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AN$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:AM166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AO$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:AN166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AP$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:AO166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:AP166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AR$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:AQ166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AS$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:AR166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AT$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:AS166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AU$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:AT166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AV$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:AU166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AW$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:AV166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AX$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:AW166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AY$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:AX166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:AY166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BA$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:AZ166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BB$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:BA166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BC$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:BB166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BD$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:BC166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BE$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:BD166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BF$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:BE166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BG$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:BF166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BH$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:BG166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BI$3>($B166+$E166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)-SUM($K166:BH166),('PTRM input'!$K$279*(1+rvanilla05)^0.5)/$B166))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A3stdlife,MIN(A3stdlife,'Key inputs & assumptions'!$D$9-E167))","v":13},null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>($B167+$E167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)-SUM($L167:L167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)/$B167))","v":2.1501295128253731E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>($B167+$E167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)-SUM($L167:M167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)/$B167))","v":2.1501295128253731E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>($B167+$E167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)-SUM($L167:N167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)/$B167))","v":2.1501295128253731E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>($B167+$E167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)-SUM($L167:O167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)/$B167))","v":2.1501295128253731E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>($B167+$E167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)-SUM($L167:P167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)/$B167))","v":2.1501295128253731E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(R$3>($B167+$E167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)-SUM($L167:Q167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)/$B167))","v":2.1501295128253731E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(S$3>($B167+$E167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)-SUM($L167:R167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)/$B167))","v":2.1501295128253731E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(T$3>($B167+$E167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)-SUM($L167:S167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)/$B167))","v":2.1501295128253731E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(U$3>($B167+$E167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)-SUM($L167:T167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)/$B167))","v":2.1501295128253731E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(V$3>($B167+$E167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)-SUM($L167:U167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)/$B167))","v":2.1501295128253731E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(W$3>($B167+$E167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)-SUM($L167:V167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)/$B167))","v":2.1501295128253731E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(X$3>($B167+$E167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)-SUM($L167:W167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)/$B167))","v":2.1501295128253731E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Y$3>($B167+$E167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)-SUM($L167:X167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)/$B167))","v":2.1501295128253731E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Z$3>($B167+$E167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)-SUM($L167:Y167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)/$B167))","v":5.5511151231257827E-17},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AA$3>($B167+$E167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)-SUM($L167:Z167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)/$B167))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AB$3>($B167+$E167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)-SUM($L167:AA167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)/$B167))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AC$3>($B167+$E167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)-SUM($L167:AB167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)/$B167))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AD$3>($B167+$E167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)-SUM($L167:AC167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)/$B167))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AE$3>($B167+$E167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)-SUM($L167:AD167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)/$B167))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AF$3>($B167+$E167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)-SUM($L167:AE167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)/$B167))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AG$3>($B167+$E167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)-SUM($L167:AF167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)/$B167))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AH$3>($B167+$E167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)-SUM($L167:AG167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)/$B167))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AI$3>($B167+$E167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)-SUM($L167:AH167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)/$B167))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B167+$E167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)-SUM($L167:AI167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)/$B167))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AK$3>($B167+$E167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)-SUM($L167:AJ167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)/$B167))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AL$3>($B167+$E167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)-SUM($L167:AK167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)/$B167))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AM$3>($B167+$E167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)-SUM($L167:AL167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)/$B167))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AN$3>($B167+$E167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)-SUM($L167:AM167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)/$B167))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AO$3>($B167+$E167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)-SUM($L167:AN167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)/$B167))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AP$3>($B167+$E167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)-SUM($L167:AO167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)/$B167))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B167+$E167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)-SUM($L167:AP167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)/$B167))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AR$3>($B167+$E167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)-SUM($L167:AQ167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)/$B167))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AS$3>($B167+$E167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)-SUM($L167:AR167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)/$B167))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AT$3>($B167+$E167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)-SUM($L167:AS167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)/$B167))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AU$3>($B167+$E167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)-SUM($L167:AT167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)/$B167))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AV$3>($B167+$E167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)-SUM($L167:AU167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)/$B167))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AW$3>($B167+$E167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)-SUM($L167:AV167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)/$B167))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AX$3>($B167+$E167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)-SUM($L167:AW167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)/$B167))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AY$3>($B167+$E167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)-SUM($L167:AX167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)/$B167))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B167+$E167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)-SUM($L167:AY167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)/$B167))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BA$3>($B167+$E167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)-SUM($L167:AZ167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)/$B167))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BB$3>($B167+$E167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)-SUM($L167:BA167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)/$B167))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BC$3>($B167+$E167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)-SUM($L167:BB167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)/$B167))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BD$3>($B167+$E167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)-SUM($L167:BC167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)/$B167))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BE$3>($B167+$E167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)-SUM($L167:BD167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)/$B167))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BF$3>($B167+$E167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)-SUM($L167:BE167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)/$B167))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BG$3>($B167+$E167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)-SUM($L167:BF167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)/$B167))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BH$3>($B167+$E167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)-SUM($L167:BG167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)/$B167))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BI$3>($B167+$E167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)-SUM($L167:BH167),('PTRM input'!$L$279*(1+rvanilla06)^0.5)/$B167))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A3stdlife,MIN(A3stdlife,'Key inputs & assumptions'!$D$9-E168))","v":12},null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>($B168+$E168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)-SUM($M168:M168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)/$B168))","v":2.2945974817876535E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>($B168+$E168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)-SUM($M168:N168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)/$B168))","v":2.2945974817876535E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>($B168+$E168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)-SUM($M168:O168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)/$B168))","v":2.2945974817876535E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>($B168+$E168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)-SUM($M168:P168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)/$B168))","v":2.2945974817876535E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(R$3>($B168+$E168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)-SUM($M168:Q168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)/$B168))","v":2.2945974817876535E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(S$3>($B168+$E168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)-SUM($M168:R168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)/$B168))","v":2.2945974817876535E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(T$3>($B168+$E168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)-SUM($M168:S168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)/$B168))","v":2.2945974817876535E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(U$3>($B168+$E168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)-SUM($M168:T168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)/$B168))","v":2.2945974817876535E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(V$3>($B168+$E168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)-SUM($M168:U168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)/$B168))","v":2.2945974817876535E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(W$3>($B168+$E168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)-SUM($M168:V168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)/$B168))","v":2.2945974817876535E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(X$3>($B168+$E168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)-SUM($M168:W168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)/$B168))","v":2.2945974817876535E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Y$3>($B168+$E168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)-SUM($M168:X168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)/$B168))","v":2.2945974817876535E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Z$3>($B168+$E168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)-SUM($M168:Y168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)/$B168))","v":5.5511151231257827E-17},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AA$3>($B168+$E168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)-SUM($M168:Z168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)/$B168))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AB$3>($B168+$E168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)-SUM($M168:AA168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)/$B168))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AC$3>($B168+$E168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)-SUM($M168:AB168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)/$B168))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AD$3>($B168+$E168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)-SUM($M168:AC168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)/$B168))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AE$3>($B168+$E168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)-SUM($M168:AD168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)/$B168))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AF$3>($B168+$E168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)-SUM($M168:AE168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)/$B168))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AG$3>($B168+$E168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)-SUM($M168:AF168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)/$B168))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AH$3>($B168+$E168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)-SUM($M168:AG168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)/$B168))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AI$3>($B168+$E168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)-SUM($M168:AH168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)/$B168))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B168+$E168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)-SUM($M168:AI168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)/$B168))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AK$3>($B168+$E168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)-SUM($M168:AJ168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)/$B168))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AL$3>($B168+$E168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)-SUM($M168:AK168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)/$B168))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AM$3>($B168+$E168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)-SUM($M168:AL168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)/$B168))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AN$3>($B168+$E168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)-SUM($M168:AM168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)/$B168))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AO$3>($B168+$E168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)-SUM($M168:AN168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)/$B168))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AP$3>($B168+$E168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)-SUM($M168:AO168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)/$B168))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B168+$E168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)-SUM($M168:AP168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)/$B168))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AR$3>($B168+$E168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)-SUM($M168:AQ168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)/$B168))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AS$3>($B168+$E168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)-SUM($M168:AR168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)/$B168))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AT$3>($B168+$E168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)-SUM($M168:AS168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)/$B168))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AU$3>($B168+$E168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)-SUM($M168:AT168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)/$B168))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AV$3>($B168+$E168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)-SUM($M168:AU168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)/$B168))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AW$3>($B168+$E168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)-SUM($M168:AV168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)/$B168))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AX$3>($B168+$E168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)-SUM($M168:AW168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)/$B168))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AY$3>($B168+$E168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)-SUM($M168:AX168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)/$B168))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B168+$E168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)-SUM($M168:AY168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)/$B168))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BA$3>($B168+$E168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)-SUM($M168:AZ168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)/$B168))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BB$3>($B168+$E168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)-SUM($M168:BA168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)/$B168))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BC$3>($B168+$E168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)-SUM($M168:BB168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)/$B168))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BD$3>($B168+$E168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)-SUM($M168:BC168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)/$B168))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BE$3>($B168+$E168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)-SUM($M168:BD168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)/$B168))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BF$3>($B168+$E168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)-SUM($M168:BE168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)/$B168))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BG$3>($B168+$E168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)-SUM($M168:BF168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)/$B168))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BH$3>($B168+$E168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)-SUM($M168:BG168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)/$B168))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BI$3>($B168+$E168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)-SUM($M168:BH168),('PTRM input'!$M$279*(1+rvanilla07)^0.5)/$B168))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A3stdlife,MIN(A3stdlife,'Key inputs & assumptions'!$D$9-E169))","v":11},null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>($B169+$E169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)-SUM($N169:N169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)/$B169))","v":2.1521140908087835E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>($B169+$E169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)-SUM($N169:O169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)/$B169))","v":2.1521140908087835E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>($B169+$E169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)-SUM($N169:P169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)/$B169))","v":2.1521140908087835E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(R$3>($B169+$E169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)-SUM($N169:Q169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)/$B169))","v":2.1521140908087835E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(S$3>($B169+$E169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)-SUM($N169:R169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)/$B169))","v":2.1521140908087835E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(T$3>($B169+$E169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)-SUM($N169:S169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)/$B169))","v":2.1521140908087835E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(U$3>($B169+$E169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)-SUM($N169:T169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)/$B169))","v":2.1521140908087835E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(V$3>($B169+$E169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)-SUM($N169:U169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)/$B169))","v":2.1521140908087835E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(W$3>($B169+$E169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)-SUM($N169:V169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)/$B169))","v":2.1521140908087835E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(X$3>($B169+$E169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)-SUM($N169:W169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)/$B169))","v":2.1521140908087835E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Y$3>($B169+$E169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)-SUM($N169:X169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)/$B169))","v":2.1521140908087835E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Z$3>($B169+$E169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)-SUM($N169:Y169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)/$B169))","v":5.5511151231257827E-17},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AA$3>($B169+$E169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)-SUM($N169:Z169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)/$B169))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AB$3>($B169+$E169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)-SUM($N169:AA169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)/$B169))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AC$3>($B169+$E169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)-SUM($N169:AB169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)/$B169))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AD$3>($B169+$E169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)-SUM($N169:AC169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)/$B169))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AE$3>($B169+$E169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)-SUM($N169:AD169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)/$B169))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AF$3>($B169+$E169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)-SUM($N169:AE169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)/$B169))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AG$3>($B169+$E169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)-SUM($N169:AF169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)/$B169))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AH$3>($B169+$E169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)-SUM($N169:AG169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)/$B169))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AI$3>($B169+$E169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)-SUM($N169:AH169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)/$B169))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B169+$E169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)-SUM($N169:AI169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)/$B169))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AK$3>($B169+$E169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)-SUM($N169:AJ169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)/$B169))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AL$3>($B169+$E169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)-SUM($N169:AK169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)/$B169))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AM$3>($B169+$E169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)-SUM($N169:AL169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)/$B169))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AN$3>($B169+$E169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)-SUM($N169:AM169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)/$B169))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AO$3>($B169+$E169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)-SUM($N169:AN169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)/$B169))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AP$3>($B169+$E169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)-SUM($N169:AO169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)/$B169))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B169+$E169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)-SUM($N169:AP169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)/$B169))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AR$3>($B169+$E169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)-SUM($N169:AQ169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)/$B169))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AS$3>($B169+$E169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)-SUM($N169:AR169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)/$B169))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AT$3>($B169+$E169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)-SUM($N169:AS169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)/$B169))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AU$3>($B169+$E169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)-SUM($N169:AT169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)/$B169))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AV$3>($B169+$E169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)-SUM($N169:AU169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)/$B169))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AW$3>($B169+$E169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)-SUM($N169:AV169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)/$B169))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AX$3>($B169+$E169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)-SUM($N169:AW169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)/$B169))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AY$3>($B169+$E169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)-SUM($N169:AX169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)/$B169))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B169+$E169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)-SUM($N169:AY169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)/$B169))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BA$3>($B169+$E169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)-SUM($N169:AZ169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)/$B169))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BB$3>($B169+$E169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)-SUM($N169:BA169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)/$B169))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BC$3>($B169+$E169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)-SUM($N169:BB169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)/$B169))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BD$3>($B169+$E169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)-SUM($N169:BC169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)/$B169))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BE$3>($B169+$E169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)-SUM($N169:BD169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)/$B169))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BF$3>($B169+$E169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)-SUM($N169:BE169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)/$B169))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BG$3>($B169+$E169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)-SUM($N169:BF169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)/$B169))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BH$3>($B169+$E169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)-SUM($N169:BG169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)/$B169))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BI$3>($B169+$E169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)-SUM($N169:BH169),('PTRM input'!$N$279*(1+rvanilla08)^0.5)/$B169))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A3stdlife,MIN(A3stdlife,'Key inputs & assumptions'!$D$9-E170))","v":10},null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>($B170+$E170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)-SUM($O170:O170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)/$B170))","v":2.3659209942432671E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>($B170+$E170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)-SUM($O170:P170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)/$B170))","v":2.3659209942432671E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(R$3>($B170+$E170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)-SUM($O170:Q170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)/$B170))","v":2.3659209942432671E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(S$3>($B170+$E170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)-SUM($O170:R170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)/$B170))","v":2.3659209942432671E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(T$3>($B170+$E170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)-SUM($O170:S170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)/$B170))","v":2.3659209942432671E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(U$3>($B170+$E170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)-SUM($O170:T170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)/$B170))","v":2.3659209942432671E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(V$3>($B170+$E170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)-SUM($O170:U170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)/$B170))","v":2.3659209942432671E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(W$3>($B170+$E170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)-SUM($O170:V170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)/$B170))","v":2.3659209942432671E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(X$3>($B170+$E170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)-SUM($O170:W170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)/$B170))","v":2.3659209942432671E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Y$3>($B170+$E170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)-SUM($O170:X170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)/$B170))","v":2.3659209942432671E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Z$3>($B170+$E170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)-SUM($O170:Y170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)/$B170))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AA$3>($B170+$E170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)-SUM($O170:Z170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)/$B170))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AB$3>($B170+$E170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)-SUM($O170:AA170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)/$B170))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AC$3>($B170+$E170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)-SUM($O170:AB170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)/$B170))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AD$3>($B170+$E170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)-SUM($O170:AC170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)/$B170))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AE$3>($B170+$E170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)-SUM($O170:AD170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)/$B170))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AF$3>($B170+$E170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)-SUM($O170:AE170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)/$B170))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AG$3>($B170+$E170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)-SUM($O170:AF170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)/$B170))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AH$3>($B170+$E170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)-SUM($O170:AG170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)/$B170))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AI$3>($B170+$E170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)-SUM($O170:AH170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)/$B170))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B170+$E170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)-SUM($O170:AI170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)/$B170))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AK$3>($B170+$E170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)-SUM($O170:AJ170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)/$B170))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AL$3>($B170+$E170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)-SUM($O170:AK170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)/$B170))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AM$3>($B170+$E170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)-SUM($O170:AL170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)/$B170))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AN$3>($B170+$E170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)-SUM($O170:AM170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)/$B170))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AO$3>($B170+$E170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)-SUM($O170:AN170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)/$B170))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AP$3>($B170+$E170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)-SUM($O170:AO170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)/$B170))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B170+$E170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)-SUM($O170:AP170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)/$B170))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AR$3>($B170+$E170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)-SUM($O170:AQ170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)/$B170))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AS$3>($B170+$E170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)-SUM($O170:AR170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)/$B170))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AT$3>($B170+$E170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)-SUM($O170:AS170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)/$B170))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AU$3>($B170+$E170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)-SUM($O170:AT170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)/$B170))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AV$3>($B170+$E170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)-SUM($O170:AU170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)/$B170))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AW$3>($B170+$E170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)-SUM($O170:AV170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)/$B170))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AX$3>($B170+$E170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)-SUM($O170:AW170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)/$B170))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AY$3>($B170+$E170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)-SUM($O170:AX170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)/$B170))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B170+$E170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)-SUM($O170:AY170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)/$B170))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BA$3>($B170+$E170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)-SUM($O170:AZ170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)/$B170))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BB$3>($B170+$E170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)-SUM($O170:BA170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)/$B170))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BC$3>($B170+$E170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)-SUM($O170:BB170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)/$B170))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BD$3>($B170+$E170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)-SUM($O170:BC170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)/$B170))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BE$3>($B170+$E170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)-SUM($O170:BD170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)/$B170))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BF$3>($B170+$E170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)-SUM($O170:BE170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)/$B170))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BG$3>($B170+$E170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)-SUM($O170:BF170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)/$B170))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BH$3>($B170+$E170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)-SUM($O170:BG170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)/$B170))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BI$3>($B170+$E170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)-SUM($O170:BH170),('PTRM input'!$O$279*(1+rvanilla09)^0.5)/$B170))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A3stdlife,MIN(A3stdlife,'Key inputs & assumptions'!$D$9-E171))","v":9},null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>($B171+$E171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)-SUM($P171:P171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)/$B171))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(R$3>($B171+$E171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)-SUM($P171:Q171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)/$B171))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(S$3>($B171+$E171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)-SUM($P171:R171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)/$B171))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(T$3>($B171+$E171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)-SUM($P171:S171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)/$B171))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(U$3>($B171+$E171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)-SUM($P171:T171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)/$B171))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(V$3>($B171+$E171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)-SUM($P171:U171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)/$B171))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(W$3>($B171+$E171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)-SUM($P171:V171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)/$B171))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(X$3>($B171+$E171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)-SUM($P171:W171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)/$B171))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Y$3>($B171+$E171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)-SUM($P171:X171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)/$B171))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Z$3>($B171+$E171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)-SUM($P171:Y171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)/$B171))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AA$3>($B171+$E171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)-SUM($P171:Z171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)/$B171))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AB$3>($B171+$E171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)-SUM($P171:AA171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)/$B171))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AC$3>($B171+$E171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)-SUM($P171:AB171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)/$B171))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AD$3>($B171+$E171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)-SUM($P171:AC171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)/$B171))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AE$3>($B171+$E171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)-SUM($P171:AD171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)/$B171))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AF$3>($B171+$E171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)-SUM($P171:AE171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)/$B171))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AG$3>($B171+$E171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)-SUM($P171:AF171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)/$B171))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AH$3>($B171+$E171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)-SUM($P171:AG171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)/$B171))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AI$3>($B171+$E171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)-SUM($P171:AH171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)/$B171))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B171+$E171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)-SUM($P171:AI171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)/$B171))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AK$3>($B171+$E171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)-SUM($P171:AJ171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)/$B171))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AL$3>($B171+$E171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)-SUM($P171:AK171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)/$B171))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AM$3>($B171+$E171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)-SUM($P171:AL171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)/$B171))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AN$3>($B171+$E171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)-SUM($P171:AM171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)/$B171))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AO$3>($B171+$E171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)-SUM($P171:AN171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)/$B171))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AP$3>($B171+$E171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)-SUM($P171:AO171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)/$B171))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B171+$E171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)-SUM($P171:AP171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)/$B171))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AR$3>($B171+$E171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)-SUM($P171:AQ171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)/$B171))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AS$3>($B171+$E171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)-SUM($P171:AR171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)/$B171))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AT$3>($B171+$E171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)-SUM($P171:AS171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)/$B171))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AU$3>($B171+$E171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)-SUM($P171:AT171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)/$B171))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AV$3>($B171+$E171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)-SUM($P171:AU171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)/$B171))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AW$3>($B171+$E171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)-SUM($P171:AV171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)/$B171))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AX$3>($B171+$E171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)-SUM($P171:AW171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)/$B171))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AY$3>($B171+$E171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)-SUM($P171:AX171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)/$B171))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B171+$E171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)-SUM($P171:AY171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)/$B171))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BA$3>($B171+$E171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)-SUM($P171:AZ171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)/$B171))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BB$3>($B171+$E171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)-SUM($P171:BA171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)/$B171))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BC$3>($B171+$E171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)-SUM($P171:BB171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)/$B171))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BD$3>($B171+$E171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)-SUM($P171:BC171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)/$B171))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BE$3>($B171+$E171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)-SUM($P171:BD171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)/$B171))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BF$3>($B171+$E171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)-SUM($P171:BE171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)/$B171))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BG$3>($B171+$E171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)-SUM($P171:BF171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)/$B171))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BH$3>($B171+$E171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)-SUM($P171:BG171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)/$B171))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BI$3>($B171+$E171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)-SUM($P171:BH171),('PTRM input'!$P$279*(1+rvanilla10)^0.5)/$B171))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A3stdlife,MIN(A3stdlife,'Key inputs & assumptions'!$D$9-E172))","v":8},null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(R$3>($B172+$E172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)-SUM($P172:Q172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)/$B172))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(S$3>($B172+$E172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)-SUM($P172:R172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)/$B172))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(T$3>($B172+$E172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)-SUM($P172:S172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)/$B172))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(U$3>($B172+$E172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)-SUM($P172:T172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)/$B172))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(V$3>($B172+$E172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)-SUM($P172:U172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)/$B172))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(W$3>($B172+$E172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)-SUM($P172:V172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)/$B172))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(X$3>($B172+$E172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)-SUM($P172:W172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)/$B172))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Y$3>($B172+$E172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)-SUM($P172:X172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)/$B172))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Z$3>($B172+$E172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)-SUM($P172:Y172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)/$B172))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AA$3>($B172+$E172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)-SUM($P172:Z172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)/$B172))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AB$3>($B172+$E172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)-SUM($P172:AA172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)/$B172))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AC$3>($B172+$E172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)-SUM($P172:AB172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)/$B172))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AD$3>($B172+$E172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)-SUM($P172:AC172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)/$B172))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AE$3>($B172+$E172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)-SUM($P172:AD172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)/$B172))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AF$3>($B172+$E172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)-SUM($P172:AE172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)/$B172))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AG$3>($B172+$E172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)-SUM($P172:AF172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)/$B172))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AH$3>($B172+$E172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)-SUM($P172:AG172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)/$B172))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AI$3>($B172+$E172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)-SUM($P172:AH172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)/$B172))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B172+$E172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)-SUM($P172:AI172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)/$B172))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AK$3>($B172+$E172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)-SUM($P172:AJ172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)/$B172))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AL$3>($B172+$E172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)-SUM($P172:AK172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)/$B172))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AM$3>($B172+$E172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)-SUM($P172:AL172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)/$B172))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AN$3>($B172+$E172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)-SUM($P172:AM172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)/$B172))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AO$3>($B172+$E172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)-SUM($P172:AN172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)/$B172))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AP$3>($B172+$E172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)-SUM($P172:AO172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)/$B172))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B172+$E172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)-SUM($P172:AP172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)/$B172))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AR$3>($B172+$E172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)-SUM($P172:AQ172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)/$B172))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AS$3>($B172+$E172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)-SUM($P172:AR172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)/$B172))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AT$3>($B172+$E172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)-SUM($P172:AS172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)/$B172))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AU$3>($B172+$E172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)-SUM($P172:AT172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)/$B172))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AV$3>($B172+$E172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)-SUM($P172:AU172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)/$B172))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AW$3>($B172+$E172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)-SUM($P172:AV172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)/$B172))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AX$3>($B172+$E172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)-SUM($P172:AW172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)/$B172))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AY$3>($B172+$E172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)-SUM($P172:AX172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)/$B172))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B172+$E172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)-SUM($P172:AY172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)/$B172))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BA$3>($B172+$E172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)-SUM($P172:AZ172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)/$B172))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BB$3>($B172+$E172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)-SUM($P172:BA172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)/$B172))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BC$3>($B172+$E172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)-SUM($P172:BB172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)/$B172))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BD$3>($B172+$E172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)-SUM($P172:BC172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)/$B172))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BE$3>($B172+$E172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)-SUM($P172:BD172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)/$B172))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BF$3>($B172+$E172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)-SUM($P172:BE172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)/$B172))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BG$3>($B172+$E172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)-SUM($P172:BF172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)/$B172))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BH$3>($B172+$E172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)-SUM($P172:BG172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)/$B172))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BI$3>($B172+$E172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)-SUM($P172:BH172),('PTRM input'!$Q$279*(1+WACC!$Q$18)^0.5)/$B172))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A3stdlife,MIN(A3stdlife,'Key inputs & assumptions'!$D$9-E173))","v":7},null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(S$3>($B173+$E173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)-SUM($P173:R173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)/$B173))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(T$3>($B173+$E173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)-SUM($P173:S173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)/$B173))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(U$3>($B173+$E173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)-SUM($P173:T173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)/$B173))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(V$3>($B173+$E173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)-SUM($P173:U173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)/$B173))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(W$3>($B173+$E173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)-SUM($P173:V173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)/$B173))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(X$3>($B173+$E173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)-SUM($P173:W173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)/$B173))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Y$3>($B173+$E173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)-SUM($P173:X173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)/$B173))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Z$3>($B173+$E173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)-SUM($P173:Y173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)/$B173))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AA$3>($B173+$E173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)-SUM($P173:Z173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)/$B173))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AB$3>($B173+$E173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)-SUM($P173:AA173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)/$B173))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AC$3>($B173+$E173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)-SUM($P173:AB173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)/$B173))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AD$3>($B173+$E173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)-SUM($P173:AC173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)/$B173))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AE$3>($B173+$E173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)-SUM($P173:AD173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)/$B173))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AF$3>($B173+$E173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)-SUM($P173:AE173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)/$B173))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AG$3>($B173+$E173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)-SUM($P173:AF173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)/$B173))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AH$3>($B173+$E173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)-SUM($P173:AG173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)/$B173))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AI$3>($B173+$E173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)-SUM($P173:AH173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)/$B173))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B173+$E173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)-SUM($P173:AI173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)/$B173))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AK$3>($B173+$E173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)-SUM($P173:AJ173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)/$B173))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AL$3>($B173+$E173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)-SUM($P173:AK173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)/$B173))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AM$3>($B173+$E173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)-SUM($P173:AL173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)/$B173))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AN$3>($B173+$E173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)-SUM($P173:AM173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)/$B173))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AO$3>($B173+$E173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)-SUM($P173:AN173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)/$B173))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AP$3>($B173+$E173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)-SUM($P173:AO173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)/$B173))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B173+$E173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)-SUM($P173:AP173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)/$B173))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AR$3>($B173+$E173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)-SUM($P173:AQ173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)/$B173))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AS$3>($B173+$E173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)-SUM($P173:AR173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)/$B173))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AT$3>($B173+$E173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)-SUM($P173:AS173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)/$B173))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AU$3>($B173+$E173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)-SUM($P173:AT173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)/$B173))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AV$3>($B173+$E173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)-SUM($P173:AU173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)/$B173))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AW$3>($B173+$E173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)-SUM($P173:AV173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)/$B173))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AX$3>($B173+$E173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)-SUM($P173:AW173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)/$B173))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AY$3>($B173+$E173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)-SUM($P173:AX173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)/$B173))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B173+$E173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)-SUM($P173:AY173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)/$B173))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BA$3>($B173+$E173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)-SUM($P173:AZ173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)/$B173))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BB$3>($B173+$E173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)-SUM($P173:BA173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)/$B173))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BC$3>($B173+$E173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)-SUM($P173:BB173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)/$B173))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BD$3>($B173+$E173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)-SUM($P173:BC173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)/$B173))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BE$3>($B173+$E173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)-SUM($P173:BD173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)/$B173))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BF$3>($B173+$E173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)-SUM($P173:BE173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)/$B173))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BG$3>($B173+$E173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)-SUM($P173:BF173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)/$B173))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BH$3>($B173+$E173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)-SUM($P173:BG173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)/$B173))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BI$3>($B173+$E173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)-SUM($P173:BH173),('PTRM input'!$R$279*(1+WACC!$R$18)^0.5)/$B173))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A3stdlife,MIN(A3stdlife,'Key inputs & assumptions'!$D$9-E174))","v":6},null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(T$3>($B174+$E174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)-SUM($P174:S174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)/$B174))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(U$3>($B174+$E174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)-SUM($P174:T174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)/$B174))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(V$3>($B174+$E174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)-SUM($P174:U174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)/$B174))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(W$3>($B174+$E174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)-SUM($P174:V174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)/$B174))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(X$3>($B174+$E174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)-SUM($P174:W174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)/$B174))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Y$3>($B174+$E174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)-SUM($P174:X174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)/$B174))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Z$3>($B174+$E174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)-SUM($P174:Y174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)/$B174))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AA$3>($B174+$E174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)-SUM($P174:Z174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)/$B174))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AB$3>($B174+$E174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)-SUM($P174:AA174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)/$B174))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AC$3>($B174+$E174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)-SUM($P174:AB174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)/$B174))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AD$3>($B174+$E174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)-SUM($P174:AC174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)/$B174))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AE$3>($B174+$E174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)-SUM($P174:AD174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)/$B174))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AF$3>($B174+$E174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)-SUM($P174:AE174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)/$B174))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AG$3>($B174+$E174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)-SUM($P174:AF174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)/$B174))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AH$3>($B174+$E174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)-SUM($P174:AG174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)/$B174))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AI$3>($B174+$E174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)-SUM($P174:AH174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)/$B174))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B174+$E174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)-SUM($P174:AI174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)/$B174))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AK$3>($B174+$E174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)-SUM($P174:AJ174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)/$B174))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AL$3>($B174+$E174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)-SUM($P174:AK174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)/$B174))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AM$3>($B174+$E174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)-SUM($P174:AL174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)/$B174))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AN$3>($B174+$E174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)-SUM($P174:AM174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)/$B174))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AO$3>($B174+$E174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)-SUM($P174:AN174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)/$B174))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AP$3>($B174+$E174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)-SUM($P174:AO174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)/$B174))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B174+$E174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)-SUM($P174:AP174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)/$B174))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AR$3>($B174+$E174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)-SUM($P174:AQ174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)/$B174))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AS$3>($B174+$E174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)-SUM($P174:AR174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)/$B174))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AT$3>($B174+$E174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)-SUM($P174:AS174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)/$B174))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AU$3>($B174+$E174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)-SUM($P174:AT174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)/$B174))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AV$3>($B174+$E174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)-SUM($P174:AU174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)/$B174))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AW$3>($B174+$E174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)-SUM($P174:AV174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)/$B174))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AX$3>($B174+$E174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)-SUM($P174:AW174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)/$B174))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AY$3>($B174+$E174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)-SUM($P174:AX174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)/$B174))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B174+$E174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)-SUM($P174:AY174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)/$B174))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BA$3>($B174+$E174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)-SUM($P174:AZ174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)/$B174))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BB$3>($B174+$E174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)-SUM($P174:BA174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)/$B174))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BC$3>($B174+$E174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)-SUM($P174:BB174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)/$B174))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BD$3>($B174+$E174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)-SUM($P174:BC174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)/$B174))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BE$3>($B174+$E174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)-SUM($P174:BD174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)/$B174))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BF$3>($B174+$E174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)-SUM($P174:BE174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)/$B174))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BG$3>($B174+$E174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)-SUM($P174:BF174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)/$B174))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BH$3>($B174+$E174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)-SUM($P174:BG174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)/$B174))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BI$3>($B174+$E174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)-SUM($P174:BH174),('PTRM input'!$S$279*(1+WACC!$S$18)^0.5)/$B174))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A3stdlife,MIN(A3stdlife,'Key inputs & assumptions'!$D$9-E175))","v":5},null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(U$3>($B175+$E175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)-SUM($P175:T175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)/$B175))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(V$3>($B175+$E175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)-SUM($P175:U175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)/$B175))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(W$3>($B175+$E175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)-SUM($P175:V175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)/$B175))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(X$3>($B175+$E175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)-SUM($P175:W175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)/$B175))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Y$3>($B175+$E175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)-SUM($P175:X175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)/$B175))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Z$3>($B175+$E175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)-SUM($P175:Y175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)/$B175))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AA$3>($B175+$E175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)-SUM($P175:Z175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)/$B175))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AB$3>($B175+$E175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)-SUM($P175:AA175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)/$B175))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AC$3>($B175+$E175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)-SUM($P175:AB175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)/$B175))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AD$3>($B175+$E175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)-SUM($P175:AC175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)/$B175))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AE$3>($B175+$E175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)-SUM($P175:AD175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)/$B175))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AF$3>($B175+$E175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)-SUM($P175:AE175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)/$B175))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AG$3>($B175+$E175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)-SUM($P175:AF175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)/$B175))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AH$3>($B175+$E175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)-SUM($P175:AG175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)/$B175))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AI$3>($B175+$E175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)-SUM($P175:AH175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)/$B175))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B175+$E175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)-SUM($P175:AI175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)/$B175))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AK$3>($B175+$E175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)-SUM($P175:AJ175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)/$B175))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AL$3>($B175+$E175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)-SUM($P175:AK175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)/$B175))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AM$3>($B175+$E175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)-SUM($P175:AL175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)/$B175))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AN$3>($B175+$E175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)-SUM($P175:AM175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)/$B175))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AO$3>($B175+$E175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)-SUM($P175:AN175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)/$B175))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AP$3>($B175+$E175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)-SUM($P175:AO175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)/$B175))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B175+$E175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)-SUM($P175:AP175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)/$B175))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AR$3>($B175+$E175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)-SUM($P175:AQ175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)/$B175))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AS$3>($B175+$E175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)-SUM($P175:AR175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)/$B175))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AT$3>($B175+$E175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)-SUM($P175:AS175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)/$B175))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AU$3>($B175+$E175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)-SUM($P175:AT175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)/$B175))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AV$3>($B175+$E175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)-SUM($P175:AU175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)/$B175))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AW$3>($B175+$E175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)-SUM($P175:AV175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)/$B175))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AX$3>($B175+$E175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)-SUM($P175:AW175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)/$B175))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AY$3>($B175+$E175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)-SUM($P175:AX175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)/$B175))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B175+$E175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)-SUM($P175:AY175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)/$B175))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BA$3>($B175+$E175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)-SUM($P175:AZ175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)/$B175))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BB$3>($B175+$E175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)-SUM($P175:BA175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)/$B175))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BC$3>($B175+$E175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)-SUM($P175:BB175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)/$B175))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BD$3>($B175+$E175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)-SUM($P175:BC175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)/$B175))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BE$3>($B175+$E175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)-SUM($P175:BD175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)/$B175))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BF$3>($B175+$E175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)-SUM($P175:BE175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)/$B175))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BG$3>($B175+$E175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)-SUM($P175:BF175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)/$B175))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BH$3>($B175+$E175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)-SUM($P175:BG175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)/$B175))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BI$3>($B175+$E175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)-SUM($P175:BH175),('PTRM input'!$T$279*(1+WACC!$T$18)^0.5)/$B175))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A3stdlife,MIN(A3stdlife,'Key inputs & assumptions'!$D$9-E176))","v":4},null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(V$3>($B176+$E176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)-SUM($P176:U176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)/$B176))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(W$3>($B176+$E176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)-SUM($P176:V176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)/$B176))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(X$3>($B176+$E176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)-SUM($P176:W176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)/$B176))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Y$3>($B176+$E176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)-SUM($P176:X176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)/$B176))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Z$3>($B176+$E176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)-SUM($P176:Y176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)/$B176))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AA$3>($B176+$E176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)-SUM($P176:Z176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)/$B176))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AB$3>($B176+$E176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)-SUM($P176:AA176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)/$B176))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AC$3>($B176+$E176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)-SUM($P176:AB176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)/$B176))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AD$3>($B176+$E176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)-SUM($P176:AC176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)/$B176))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AE$3>($B176+$E176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)-SUM($P176:AD176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)/$B176))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AF$3>($B176+$E176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)-SUM($P176:AE176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)/$B176))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AG$3>($B176+$E176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)-SUM($P176:AF176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)/$B176))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AH$3>($B176+$E176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)-SUM($P176:AG176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)/$B176))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AI$3>($B176+$E176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)-SUM($P176:AH176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)/$B176))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B176+$E176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)-SUM($P176:AI176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)/$B176))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AK$3>($B176+$E176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)-SUM($P176:AJ176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)/$B176))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AL$3>($B176+$E176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)-SUM($P176:AK176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)/$B176))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AM$3>($B176+$E176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)-SUM($P176:AL176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)/$B176))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AN$3>($B176+$E176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)-SUM($P176:AM176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)/$B176))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AO$3>($B176+$E176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)-SUM($P176:AN176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)/$B176))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AP$3>($B176+$E176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)-SUM($P176:AO176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)/$B176))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B176+$E176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)-SUM($P176:AP176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)/$B176))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AR$3>($B176+$E176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)-SUM($P176:AQ176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)/$B176))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AS$3>($B176+$E176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)-SUM($P176:AR176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)/$B176))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AT$3>($B176+$E176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)-SUM($P176:AS176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)/$B176))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AU$3>($B176+$E176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)-SUM($P176:AT176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)/$B176))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AV$3>($B176+$E176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)-SUM($P176:AU176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)/$B176))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AW$3>($B176+$E176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)-SUM($P176:AV176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)/$B176))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AX$3>($B176+$E176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)-SUM($P176:AW176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)/$B176))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AY$3>($B176+$E176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)-SUM($P176:AX176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)/$B176))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B176+$E176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)-SUM($P176:AY176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)/$B176))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BA$3>($B176+$E176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)-SUM($P176:AZ176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)/$B176))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BB$3>($B176+$E176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)-SUM($P176:BA176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)/$B176))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BC$3>($B176+$E176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)-SUM($P176:BB176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)/$B176))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BD$3>($B176+$E176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)-SUM($P176:BC176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)/$B176))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BE$3>($B176+$E176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)-SUM($P176:BD176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)/$B176))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BF$3>($B176+$E176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)-SUM($P176:BE176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)/$B176))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BG$3>($B176+$E176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)-SUM($P176:BF176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)/$B176))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BH$3>($B176+$E176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)-SUM($P176:BG176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)/$B176))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BI$3>($B176+$E176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)-SUM($P176:BH176),('PTRM input'!$U$279*(1+WACC!$U$18)^0.5)/$B176))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A3stdlife,MIN(A3stdlife,'Key inputs & assumptions'!$D$9-E177))","v":3},null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(W$3>($B177+$E177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)-SUM($P177:V177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)/$B177))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(X$3>($B177+$E177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)-SUM($P177:W177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)/$B177))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Y$3>($B177+$E177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)-SUM($P177:X177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)/$B177))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Z$3>($B177+$E177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)-SUM($P177:Y177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)/$B177))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AA$3>($B177+$E177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)-SUM($P177:Z177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)/$B177))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AB$3>($B177+$E177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)-SUM($P177:AA177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)/$B177))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AC$3>($B177+$E177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)-SUM($P177:AB177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)/$B177))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AD$3>($B177+$E177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)-SUM($P177:AC177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)/$B177))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AE$3>($B177+$E177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)-SUM($P177:AD177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)/$B177))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AF$3>($B177+$E177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)-SUM($P177:AE177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)/$B177))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AG$3>($B177+$E177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)-SUM($P177:AF177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)/$B177))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AH$3>($B177+$E177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)-SUM($P177:AG177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)/$B177))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AI$3>($B177+$E177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)-SUM($P177:AH177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)/$B177))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B177+$E177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)-SUM($P177:AI177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)/$B177))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AK$3>($B177+$E177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)-SUM($P177:AJ177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)/$B177))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AL$3>($B177+$E177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)-SUM($P177:AK177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)/$B177))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AM$3>($B177+$E177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)-SUM($P177:AL177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)/$B177))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AN$3>($B177+$E177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)-SUM($P177:AM177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)/$B177))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AO$3>($B177+$E177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)-SUM($P177:AN177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)/$B177))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AP$3>($B177+$E177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)-SUM($P177:AO177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)/$B177))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B177+$E177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)-SUM($P177:AP177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)/$B177))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AR$3>($B177+$E177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)-SUM($P177:AQ177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)/$B177))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AS$3>($B177+$E177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)-SUM($P177:AR177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)/$B177))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AT$3>($B177+$E177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)-SUM($P177:AS177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)/$B177))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AU$3>($B177+$E177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)-SUM($P177:AT177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)/$B177))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AV$3>($B177+$E177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)-SUM($P177:AU177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)/$B177))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AW$3>($B177+$E177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)-SUM($P177:AV177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)/$B177))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AX$3>($B177+$E177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)-SUM($P177:AW177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)/$B177))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AY$3>($B177+$E177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)-SUM($P177:AX177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)/$B177))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B177+$E177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)-SUM($P177:AY177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)/$B177))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BA$3>($B177+$E177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)-SUM($P177:AZ177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)/$B177))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BB$3>($B177+$E177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)-SUM($P177:BA177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)/$B177))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BC$3>($B177+$E177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)-SUM($P177:BB177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)/$B177))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BD$3>($B177+$E177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)-SUM($P177:BC177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)/$B177))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BE$3>($B177+$E177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)-SUM($P177:BD177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)/$B177))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BF$3>($B177+$E177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)-SUM($P177:BE177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)/$B177))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BG$3>($B177+$E177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)-SUM($P177:BF177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)/$B177))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BH$3>($B177+$E177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)-SUM($P177:BG177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)/$B177))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BI$3>($B177+$E177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)-SUM($P177:BH177),('PTRM input'!$V$279*(1+WACC!$V$18)^0.5)/$B177))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A3stdlife,MIN(A3stdlife,'Key inputs & assumptions'!$D$9-E178))","v":2},null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(X$3>($B178+$E178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)-SUM($P178:W178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)/$B178))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Y$3>($B178+$E178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)-SUM($P178:X178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)/$B178))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Z$3>($B178+$E178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)-SUM($P178:Y178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)/$B178))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AA$3>($B178+$E178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)-SUM($P178:Z178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)/$B178))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AB$3>($B178+$E178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)-SUM($P178:AA178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)/$B178))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AC$3>($B178+$E178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)-SUM($P178:AB178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)/$B178))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AD$3>($B178+$E178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)-SUM($P178:AC178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)/$B178))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AE$3>($B178+$E178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)-SUM($P178:AD178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)/$B178))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AF$3>($B178+$E178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)-SUM($P178:AE178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)/$B178))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AG$3>($B178+$E178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)-SUM($P178:AF178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)/$B178))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AH$3>($B178+$E178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)-SUM($P178:AG178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)/$B178))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AI$3>($B178+$E178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)-SUM($P178:AH178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)/$B178))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B178+$E178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)-SUM($P178:AI178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)/$B178))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AK$3>($B178+$E178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)-SUM($P178:AJ178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)/$B178))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AL$3>($B178+$E178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)-SUM($P178:AK178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)/$B178))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AM$3>($B178+$E178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)-SUM($P178:AL178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)/$B178))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AN$3>($B178+$E178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)-SUM($P178:AM178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)/$B178))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AO$3>($B178+$E178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)-SUM($P178:AN178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)/$B178))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AP$3>($B178+$E178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)-SUM($P178:AO178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)/$B178))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B178+$E178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)-SUM($P178:AP178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)/$B178))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AR$3>($B178+$E178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)-SUM($P178:AQ178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)/$B178))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AS$3>($B178+$E178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)-SUM($P178:AR178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)/$B178))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AT$3>($B178+$E178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)-SUM($P178:AS178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)/$B178))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AU$3>($B178+$E178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)-SUM($P178:AT178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)/$B178))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AV$3>($B178+$E178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)-SUM($P178:AU178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)/$B178))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AW$3>($B178+$E178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)-SUM($P178:AV178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)/$B178))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AX$3>($B178+$E178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)-SUM($P178:AW178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)/$B178))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AY$3>($B178+$E178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)-SUM($P178:AX178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)/$B178))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B178+$E178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)-SUM($P178:AY178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)/$B178))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BA$3>($B178+$E178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)-SUM($P178:AZ178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)/$B178))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BB$3>($B178+$E178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)-SUM($P178:BA178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)/$B178))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BC$3>($B178+$E178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)-SUM($P178:BB178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)/$B178))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BD$3>($B178+$E178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)-SUM($P178:BC178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)/$B178))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BE$3>($B178+$E178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)-SUM($P178:BD178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)/$B178))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BF$3>($B178+$E178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)-SUM($P178:BE178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)/$B178))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BG$3>($B178+$E178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)-SUM($P178:BF178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)/$B178))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BH$3>($B178+$E178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)-SUM($P178:BG178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)/$B178))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BI$3>($B178+$E178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)-SUM($P178:BH178),('PTRM input'!$W$279*(1+WACC!$W$18)^0.5)/$B178))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A3stdlife,MIN(A3stdlife,'Key inputs & assumptions'!$D$9-E179))","v":1},null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Y$3>($B179+$E179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)-SUM($P179:X179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)/$B179))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Z$3>($B179+$E179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)-SUM($P179:Y179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)/$B179))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AA$3>($B179+$E179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)-SUM($P179:Z179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)/$B179))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AB$3>($B179+$E179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)-SUM($P179:AA179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)/$B179))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AC$3>($B179+$E179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)-SUM($P179:AB179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)/$B179))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AD$3>($B179+$E179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)-SUM($P179:AC179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)/$B179))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AE$3>($B179+$E179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)-SUM($P179:AD179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)/$B179))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AF$3>($B179+$E179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)-SUM($P179:AE179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)/$B179))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AG$3>($B179+$E179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)-SUM($P179:AF179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)/$B179))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AH$3>($B179+$E179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)-SUM($P179:AG179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)/$B179))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AI$3>($B179+$E179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)-SUM($P179:AH179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)/$B179))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B179+$E179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)-SUM($P179:AI179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)/$B179))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AK$3>($B179+$E179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)-SUM($P179:AJ179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)/$B179))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AL$3>($B179+$E179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)-SUM($P179:AK179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)/$B179))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AM$3>($B179+$E179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)-SUM($P179:AL179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)/$B179))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AN$3>($B179+$E179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)-SUM($P179:AM179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)/$B179))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AO$3>($B179+$E179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)-SUM($P179:AN179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)/$B179))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AP$3>($B179+$E179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)-SUM($P179:AO179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)/$B179))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B179+$E179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)-SUM($P179:AP179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)/$B179))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AR$3>($B179+$E179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)-SUM($P179:AQ179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)/$B179))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AS$3>($B179+$E179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)-SUM($P179:AR179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)/$B179))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AT$3>($B179+$E179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)-SUM($P179:AS179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)/$B179))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AU$3>($B179+$E179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)-SUM($P179:AT179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)/$B179))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AV$3>($B179+$E179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)-SUM($P179:AU179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)/$B179))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AW$3>($B179+$E179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)-SUM($P179:AV179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)/$B179))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AX$3>($B179+$E179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)-SUM($P179:AW179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)/$B179))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AY$3>($B179+$E179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)-SUM($P179:AX179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)/$B179))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B179+$E179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)-SUM($P179:AY179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)/$B179))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BA$3>($B179+$E179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)-SUM($P179:AZ179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)/$B179))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BB$3>($B179+$E179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)-SUM($P179:BA179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)/$B179))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BC$3>($B179+$E179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)-SUM($P179:BB179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)/$B179))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BD$3>($B179+$E179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)-SUM($P179:BC179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)/$B179))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BE$3>($B179+$E179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)-SUM($P179:BD179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)/$B179))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BF$3>($B179+$E179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)-SUM($P179:BE179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)/$B179))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BG$3>($B179+$E179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)-SUM($P179:BF179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)/$B179))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BH$3>($B179+$E179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)-SUM($P179:BG179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)/$B179))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BI$3>($B179+$E179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)-SUM($P179:BH179),('PTRM input'!$X$279*(1+WACC!$X$18)^0.5)/$B179))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A3stdlife,MIN(A3stdlife,'Key inputs & assumptions'!$D$9-E180))","v":0},null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Z$3>($B180+$E180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)-SUM($P180:Y180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)/$B180))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AA$3>($B180+$E180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)-SUM($P180:Z180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)/$B180))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AB$3>($B180+$E180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)-SUM($P180:AA180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)/$B180))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AC$3>($B180+$E180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)-SUM($P180:AB180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)/$B180))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AD$3>($B180+$E180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)-SUM($P180:AC180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)/$B180))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AE$3>($B180+$E180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)-SUM($P180:AD180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)/$B180))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AF$3>($B180+$E180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)-SUM($P180:AE180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)/$B180))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AG$3>($B180+$E180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)-SUM($P180:AF180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)/$B180))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AH$3>($B180+$E180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)-SUM($P180:AG180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)/$B180))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AI$3>($B180+$E180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)-SUM($P180:AH180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)/$B180))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B180+$E180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)-SUM($P180:AI180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)/$B180))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AK$3>($B180+$E180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)-SUM($P180:AJ180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)/$B180))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AL$3>($B180+$E180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)-SUM($P180:AK180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)/$B180))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AM$3>($B180+$E180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)-SUM($P180:AL180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)/$B180))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AN$3>($B180+$E180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)-SUM($P180:AM180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)/$B180))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AO$3>($B180+$E180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)-SUM($P180:AN180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)/$B180))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AP$3>($B180+$E180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)-SUM($P180:AO180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)/$B180))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B180+$E180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)-SUM($P180:AP180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)/$B180))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AR$3>($B180+$E180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)-SUM($P180:AQ180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)/$B180))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AS$3>($B180+$E180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)-SUM($P180:AR180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)/$B180))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AT$3>($B180+$E180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)-SUM($P180:AS180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)/$B180))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AU$3>($B180+$E180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)-SUM($P180:AT180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)/$B180))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AV$3>($B180+$E180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)-SUM($P180:AU180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)/$B180))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AW$3>($B180+$E180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)-SUM($P180:AV180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)/$B180))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AX$3>($B180+$E180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)-SUM($P180:AW180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)/$B180))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AY$3>($B180+$E180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)-SUM($P180:AX180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)/$B180))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B180+$E180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)-SUM($P180:AY180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)/$B180))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BA$3>($B180+$E180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)-SUM($P180:AZ180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)/$B180))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BB$3>($B180+$E180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)-SUM($P180:BA180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)/$B180))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BC$3>($B180+$E180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)-SUM($P180:BB180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)/$B180))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BD$3>($B180+$E180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)-SUM($P180:BC180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)/$B180))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BE$3>($B180+$E180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)-SUM($P180:BD180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)/$B180))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BF$3>($B180+$E180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)-SUM($P180:BE180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)/$B180))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BG$3>($B180+$E180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)-SUM($P180:BF180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)/$B180))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BH$3>($B180+$E180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)-SUM($P180:BG180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)/$B180))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(BI$3>($B180+$E180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)-SUM($P180:BH180),('PTRM input'!$Y$279*(1+WACC!$Y$18)^0.5)/$B180))","v":0}]
[null,null,{"$f":"Asset3","v":"MP Mains"},null,null,null,{"$f":"SUM(G160:G180)","v":7.6359536953715903},{"$f":"SUM(H160:H180)","v":7.6359536953715903},7.6359536953715903,7.6359536953715903,7.6359536953715903,7.6359536953715903,7.6574549904998443,7.6804009653177205,7.7019221062258083,7.725581316168241,7.725581316168241,7.725581316168241,7.725581316168241,7.725581316168241,7.725581316168241,7.725581316168241,7.725581316168241,7.725581316168241,7.725581316168241,-8.5098594837518249E-14,0,{"$f":"SUM(AB160:AB180)","v":0},{"$f":"SUM(AC160:AC180)","v":0},{"$f":"SUM(AD160:AD180)","v":0},{"$f":"SUM(AE160:AE180)","v":0},{"$f":"SUM(AF160:AF180)","v":0},{"$f":"SUM(AG160:AG180)","v":0},{"$f":"SUM(AH160:AH180)","v":0},{"$f":"SUM(AI160:AI180)","v":0},{"$f":"SUM(AJ160:AJ180)","v":0},{"$f":"SUM(AK160:AK180)","v":0},{"$f":"SUM(AL160:AL180)","v":0},{"$f":"SUM(AM160:AM180)","v":0},{"$f":"SUM(AN160:AN180)","v":0},{"$f":"SUM(AO160:AO180)","v":0},{"$f":"SUM(AP160:AP180)","v":0},{"$f":"SUM(AQ160:AQ180)","v":0},{"$f":"SUM(AR160:AR180)","v":0},{"$f":"SUM(AS160:AS180)","v":0},{"$f":"SUM(AT160:AT180)","v":0},{"$f":"SUM(AU160:AU180)","v":0},{"$f":"SUM(AV160:AV180)","v":0},{"$f":"SUM(AW160:AW180)","v":0},{"$f":"SUM(AX160:AX180)","v":0},{"$f":"SUM(AY160:AY180)","v":0},{"$f":"SUM(AZ160:AZ180)","v":0},{"$f":"SUM(BA160:BA180)","v":0},{"$f":"SUM(BB160:BB180)","v":0},{"$f":"SUM(BC160:BC180)","v":0},{"$f":"SUM(BD160:BD180)","v":0},{"$f":"SUM(BE160:BE180)","v":0},{"$f":"SUM(BF160:BF180)","v":0},{"$f":"SUM(BG160:BG180)","v":0},{"$f":"SUM(BH160:BH180)","v":0},{"$f":"SUM(BI160:BI180)","v":0}]
[null,{"$f":"C203","v":"MP Services"},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(G$3>A4remlife,A4value-SUM($F182:F182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!G$416)","v":5.6168087119239161},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(H$3>A4remlife,A4value-SUM($F182:G182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!H$416)","v":5.6168087119239161},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(I$3>A4remlife,A4value-SUM($F182:H182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!I$416)","v":5.6168087119239161},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(J$3>A4remlife,A4value-SUM($F182:I182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!J$416)","v":5.6168087119239161},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(K$3>A4remlife,A4value-SUM($F182:J182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!K$416)","v":5.6168087119239161},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(L$3>A4remlife,A4value-SUM($F182:K182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!L$416)","v":5.6168087119239161},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(M$3>A4remlife,A4value-SUM($F182:L182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!M$416)","v":5.6168087119239161},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(N$3>A4remlife,A4value-SUM($F182:M182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!N$416)","v":5.6168087119239161},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(O$3>A4remlife,A4value-SUM($F182:N182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!O$416)","v":5.6168087119239161},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(P$3>A4remlife,A4value-SUM($F182:O182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!P$416)","v":5.6168087119239161},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Q$3>A4remlife,A4value-SUM($F182:P182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!Q$416)","v":5.6168087119239161},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(R$3>A4remlife,A4value-SUM($F182:Q182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!R$416)","v":5.6168087119239161},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(S$3>A4remlife,A4value-SUM($F182:R182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!S$416)","v":5.6168087119239161},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(T$3>A4remlife,A4value-SUM($F182:S182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!T$416)","v":5.6168087119239161},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(U$3>A4remlife,A4value-SUM($F182:T182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!U$416)","v":5.6168087119239161},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(V$3>A4remlife,A4value-SUM($F182:U182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!V$416)","v":5.6168087119239161},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(W$3>A4remlife,A4value-SUM($F182:V182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!W$416)","v":5.6168087119239161},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(X$3>A4remlife,A4value-SUM($F182:W182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!X$416)","v":5.6168087119239161},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Y$3>A4remlife,A4value-SUM($F182:X182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!Y$416)","v":5.6168087119239161},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Z$3>A4remlife,A4value-SUM($F182:Y182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!Z$416)","v":5.6843418860808015E-14},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AA$3>A4remlife,A4value-SUM($F182:Z182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!AA$416)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AB$3>A4remlife,A4value-SUM($F182:AA182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!AB$416)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AC$3>A4remlife,A4value-SUM($F182:AB182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!AC$416)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AD$3>A4remlife,A4value-SUM($F182:AC182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!AD$416)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AE$3>A4remlife,A4value-SUM($F182:AD182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!AE$416)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AF$3>A4remlife,A4value-SUM($F182:AE182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!AF$416)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AG$3>A4remlife,A4value-SUM($F182:AF182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!AG$416)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AH$3>A4remlife,A4value-SUM($F182:AG182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!AH$416)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AI$3>A4remlife,A4value-SUM($F182:AH182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!AI$416)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AJ$3>A4remlife,A4value-SUM($F182:AI182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!AJ$416)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AK$3>A4remlife,A4value-SUM($F182:AJ182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!AK$416)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AL$3>A4remlife,A4value-SUM($F182:AK182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!AL$416)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AM$3>A4remlife,A4value-SUM($F182:AL182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!AM$416)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AN$3>A4remlife,A4value-SUM($F182:AM182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!AN$416)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AO$3>A4remlife,A4value-SUM($F182:AN182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!AO$416)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AP$3>A4remlife,A4value-SUM($F182:AO182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!AP$416)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AQ$3>A4remlife,A4value-SUM($F182:AP182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!AQ$416)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AR$3>A4remlife,A4value-SUM($F182:AQ182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!AR$416)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AS$3>A4remlife,A4value-SUM($F182:AR182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!AS$416)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AT$3>A4remlife,A4value-SUM($F182:AS182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!AT$416)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AU$3>A4remlife,A4value-SUM($F182:AT182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!AU$416)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AV$3>A4remlife,A4value-SUM($F182:AU182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!AV$416)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AW$3>A4remlife,A4value-SUM($F182:AV182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!AW$416)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AX$3>A4remlife,A4value-SUM($F182:AW182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!AX$416)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AY$3>A4remlife,A4value-SUM($F182:AX182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!AY$416)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AZ$3>A4remlife,A4value-SUM($F182:AY182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!AZ$416)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BA$3>A4remlife,A4value-SUM($F182:AZ182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!BA$416)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BB$3>A4remlife,A4value-SUM($F182:BA182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!BB$416)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BC$3>A4remlife,A4value-SUM($F182:BB182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!BC$416)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BD$3>A4remlife,A4value-SUM($F182:BC182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!BD$416)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BE$3>A4remlife,A4value-SUM($F182:BD182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!BE$416)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BF$3>A4remlife,A4value-SUM($F182:BE182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!BF$416)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BG$3>A4remlife,A4value-SUM($F182:BF182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!BG$416)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BH$3>A4remlife,A4value-SUM($F182:BG182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!BH$416)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BI$3>A4remlife,A4value-SUM($F182:BH182),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))),'PTRM input'!BI$416)","v":0}]
[null,null,null,"Capex in year",0]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A4stdlife,MIN(A4stdlife,'Key inputs & assumptions'!$D$9-E184))","v":18},null,null,1,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(H$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:G184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":4.3989810134953261E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(I$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:H184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":4.3989810134953261E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(J$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:I184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":4.3989810134953261E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:J184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":4.3989810134953261E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:K184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":4.3989810134953261E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:L184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":4.3989810134953261E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:M184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":4.3989810134953261E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:N184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":4.3989810134953261E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:O184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":4.3989810134953261E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:P184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":4.3989810134953261E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(R$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:Q184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":4.3989810134953261E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(S$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:R184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":4.3989810134953261E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(T$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:S184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":4.3989810134953261E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(U$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:T184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":4.3989810134953261E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(V$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:U184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":4.3989810134953261E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(W$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:V184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":4.3989810134953261E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(X$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:W184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":4.3989810134953261E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Y$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:X184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":4.3989810134953261E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Z$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:Y184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":-3.3306690738754696E-16},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AA$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:Z184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AB$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:AA184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AC$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:AB184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AD$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:AC184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AE$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:AD184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AF$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:AE184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AG$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:AF184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AH$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:AG184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AI$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:AH184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:AI184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AK$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:AJ184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AL$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:AK184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AM$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:AL184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AN$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:AM184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AO$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:AN184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AP$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:AO184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:AP184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AR$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:AQ184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AS$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:AR184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AT$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:AS184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AU$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:AT184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AV$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:AU184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AW$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:AV184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AX$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:AW184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AY$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:AX184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:AY184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BA$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:AZ184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BB$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:BA184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BC$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:BB184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BD$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:BC184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BE$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:BD184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BF$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:BE184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BG$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:BF184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BH$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:BG184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BI$3>($B184+$E184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)-SUM($G184:BH184),('PTRM input'!$G$280*(1+rvanilla01)^0.5)/$B184))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A4stdlife,MIN(A4stdlife,'Key inputs & assumptions'!$D$9-E185))","v":17},null,null,2,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(I$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:H185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":4.5249652070684862E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(J$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:I185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":4.5249652070684862E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:J185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":4.5249652070684862E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:K185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":4.5249652070684862E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:L185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":4.5249652070684862E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:M185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":4.5249652070684862E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:N185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":4.5249652070684862E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:O185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":4.5249652070684862E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:P185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":4.5249652070684862E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(R$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:Q185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":4.5249652070684862E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(S$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:R185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":4.5249652070684862E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(T$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:S185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":4.5249652070684862E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(U$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:T185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":4.5249652070684862E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(V$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:U185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":4.5249652070684862E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(W$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:V185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":4.5249652070684862E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(X$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:W185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":4.5249652070684862E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Y$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:X185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":4.5249652070684862E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Z$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:Y185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":-1.1102230246251565E-16},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AA$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:Z185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AB$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:AA185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AC$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:AB185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AD$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:AC185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AE$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:AD185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AF$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:AE185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AG$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:AF185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AH$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:AG185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AI$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:AH185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:AI185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AK$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:AJ185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AL$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:AK185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AM$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:AL185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AN$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:AM185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AO$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:AN185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AP$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:AO185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:AP185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AR$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:AQ185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AS$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:AR185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AT$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:AS185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AU$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:AT185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AV$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:AU185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AW$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:AV185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AX$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:AW185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AY$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:AX185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:AY185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BA$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:AZ185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BB$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:BA185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BC$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:BB185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BD$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:BC185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BE$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:BD185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BF$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:BE185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BG$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:BF185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BH$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:BG185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BI$3>($B185+$E185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)-SUM($H185:BH185),('PTRM input'!$H$280*(1+rvanilla02)^0.5)/$B185))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A4stdlife,MIN(A4stdlife,'Key inputs & assumptions'!$D$9-E186))","v":16},null,null,3,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(J$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:I186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":4.9293483243298145E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:J186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":4.9293483243298145E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:K186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":4.9293483243298145E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:L186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":4.9293483243298145E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:M186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":4.9293483243298145E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:N186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":4.9293483243298145E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:O186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":4.9293483243298145E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:P186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":4.9293483243298145E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(R$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:Q186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":4.9293483243298145E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(S$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:R186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":4.9293483243298145E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(T$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:S186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":4.9293483243298145E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(U$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:T186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":4.9293483243298145E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(V$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:U186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":4.9293483243298145E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(W$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:V186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":4.9293483243298145E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(X$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:W186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":4.9293483243298145E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Y$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:X186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":4.9293483243298145E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Z$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:Y186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":-1.1102230246251565E-16},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AA$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:Z186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AB$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:AA186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AC$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:AB186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AD$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:AC186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AE$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:AD186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AF$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:AE186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AG$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:AF186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AH$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:AG186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AI$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:AH186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:AI186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AK$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:AJ186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AL$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:AK186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AM$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:AL186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AN$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:AM186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AO$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:AN186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AP$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:AO186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:AP186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AR$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:AQ186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AS$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:AR186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AT$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:AS186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AU$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:AT186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AV$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:AU186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AW$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:AV186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AX$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:AW186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AY$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:AX186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:AY186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BA$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:AZ186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BB$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:BA186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BC$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:BB186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BD$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:BC186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BE$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:BD186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BF$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:BE186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BG$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:BF186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BH$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:BG186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BI$3>($B186+$E186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)-SUM($I186:BH186),('PTRM input'!$I$280*(1+rvanilla03)^0.5)/$B186))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A4stdlife,MIN(A4stdlife,'Key inputs & assumptions'!$D$9-E187))","v":15},null,null,4,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:J187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":5.3207789139349058E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:K187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":5.3207789139349058E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:L187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":5.3207789139349058E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:M187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":5.3207789139349058E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:N187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":5.3207789139349058E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:O187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":5.3207789139349058E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:P187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":5.3207789139349058E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(R$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:Q187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":5.3207789139349058E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(S$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:R187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":5.3207789139349058E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(T$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:S187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":5.3207789139349058E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(U$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:T187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":5.3207789139349058E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(V$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:U187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":5.3207789139349058E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(W$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:V187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":5.3207789139349058E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(X$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:W187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":5.3207789139349058E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Y$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:X187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":5.3207789139349058E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Z$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:Y187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":-1.1102230246251565E-16},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AA$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:Z187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AB$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:AA187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AC$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:AB187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AD$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:AC187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AE$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:AD187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AF$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:AE187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AG$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:AF187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AH$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:AG187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AI$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:AH187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:AI187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AK$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:AJ187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AL$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:AK187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AM$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:AL187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AN$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:AM187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AO$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:AN187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AP$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:AO187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:AP187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AR$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:AQ187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AS$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:AR187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AT$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:AS187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AU$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:AT187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AV$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:AU187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AW$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:AV187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AX$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:AW187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AY$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:AX187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:AY187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BA$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:AZ187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BB$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:BA187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BC$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:BB187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BD$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:BC187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BE$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:BD187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BF$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:BE187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BG$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:BF187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BH$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:BG187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BI$3>($B187+$E187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)-SUM($J187:BH187),('PTRM input'!$J$280*(1+rvanilla04)^0.5)/$B187))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A4stdlife,MIN(A4stdlife,'Key inputs & assumptions'!$D$9-E188))","v":14},null,null,5,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:K188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":5.718975700153129E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:L188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":5.718975700153129E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:M188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":5.718975700153129E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:N188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":5.718975700153129E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:O188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":5.718975700153129E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:P188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":5.718975700153129E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(R$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:Q188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":5.718975700153129E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(S$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:R188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":5.718975700153129E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(T$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:S188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":5.718975700153129E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(U$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:T188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":5.718975700153129E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(V$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:U188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":5.718975700153129E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(W$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:V188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":5.718975700153129E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(X$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:W188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":5.718975700153129E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Y$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:X188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":5.718975700153129E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Z$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:Y188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AA$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:Z188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AB$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:AA188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AC$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:AB188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AD$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:AC188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AE$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:AD188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AF$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:AE188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AG$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:AF188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AH$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:AG188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AI$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:AH188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:AI188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AK$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:AJ188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AL$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:AK188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AM$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:AL188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AN$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:AM188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AO$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:AN188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AP$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:AO188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:AP188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AR$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:AQ188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AS$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:AR188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AT$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:AS188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AU$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:AT188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AV$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:AU188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AW$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:AV188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AX$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:AW188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AY$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:AX188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:AY188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BA$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:AZ188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BB$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:BA188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BC$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:BB188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BD$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:BC188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BE$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:BD188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BF$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:BE188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BG$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:BF188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BH$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:BG188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BI$3>($B188+$E188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)-SUM($K188:BH188),('PTRM input'!$K$280*(1+rvanilla05)^0.5)/$B188))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A4stdlife,MIN(A4stdlife,'Key inputs & assumptions'!$D$9-E189))","v":13},null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>($B189+$E189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)-SUM($L189:L189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)/$B189))","v":4.7800793097065607E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>($B189+$E189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)-SUM($L189:M189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)/$B189))","v":4.7800793097065607E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>($B189+$E189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)-SUM($L189:N189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)/$B189))","v":4.7800793097065607E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>($B189+$E189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)-SUM($L189:O189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)/$B189))","v":4.7800793097065607E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>($B189+$E189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)-SUM($L189:P189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)/$B189))","v":4.7800793097065607E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(R$3>($B189+$E189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)-SUM($L189:Q189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)/$B189))","v":4.7800793097065607E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(S$3>($B189+$E189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)-SUM($L189:R189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)/$B189))","v":4.7800793097065607E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(T$3>($B189+$E189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)-SUM($L189:S189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)/$B189))","v":4.7800793097065607E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(U$3>($B189+$E189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)-SUM($L189:T189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)/$B189))","v":4.7800793097065607E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(V$3>($B189+$E189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)-SUM($L189:U189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)/$B189))","v":4.7800793097065607E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(W$3>($B189+$E189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)-SUM($L189:V189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)/$B189))","v":4.7800793097065607E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(X$3>($B189+$E189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)-SUM($L189:W189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)/$B189))","v":4.7800793097065607E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Y$3>($B189+$E189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)-SUM($L189:X189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)/$B189))","v":4.7800793097065607E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Z$3>($B189+$E189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)-SUM($L189:Y189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)/$B189))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AA$3>($B189+$E189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)-SUM($L189:Z189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)/$B189))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AB$3>($B189+$E189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)-SUM($L189:AA189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)/$B189))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AC$3>($B189+$E189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)-SUM($L189:AB189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)/$B189))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AD$3>($B189+$E189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)-SUM($L189:AC189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)/$B189))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AE$3>($B189+$E189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)-SUM($L189:AD189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)/$B189))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AF$3>($B189+$E189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)-SUM($L189:AE189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)/$B189))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AG$3>($B189+$E189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)-SUM($L189:AF189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)/$B189))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AH$3>($B189+$E189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)-SUM($L189:AG189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)/$B189))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AI$3>($B189+$E189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)-SUM($L189:AH189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)/$B189))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B189+$E189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)-SUM($L189:AI189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)/$B189))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AK$3>($B189+$E189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)-SUM($L189:AJ189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)/$B189))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AL$3>($B189+$E189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)-SUM($L189:AK189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)/$B189))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AM$3>($B189+$E189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)-SUM($L189:AL189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)/$B189))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AN$3>($B189+$E189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)-SUM($L189:AM189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)/$B189))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AO$3>($B189+$E189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)-SUM($L189:AN189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)/$B189))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AP$3>($B189+$E189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)-SUM($L189:AO189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)/$B189))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B189+$E189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)-SUM($L189:AP189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)/$B189))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AR$3>($B189+$E189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)-SUM($L189:AQ189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)/$B189))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AS$3>($B189+$E189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)-SUM($L189:AR189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)/$B189))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AT$3>($B189+$E189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)-SUM($L189:AS189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)/$B189))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AU$3>($B189+$E189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)-SUM($L189:AT189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)/$B189))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AV$3>($B189+$E189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)-SUM($L189:AU189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)/$B189))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AW$3>($B189+$E189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)-SUM($L189:AV189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)/$B189))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AX$3>($B189+$E189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)-SUM($L189:AW189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)/$B189))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AY$3>($B189+$E189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)-SUM($L189:AX189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)/$B189))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B189+$E189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)-SUM($L189:AY189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)/$B189))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BA$3>($B189+$E189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)-SUM($L189:AZ189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)/$B189))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BB$3>($B189+$E189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)-SUM($L189:BA189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)/$B189))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BC$3>($B189+$E189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)-SUM($L189:BB189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)/$B189))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BD$3>($B189+$E189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)-SUM($L189:BC189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)/$B189))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BE$3>($B189+$E189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)-SUM($L189:BD189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)/$B189))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BF$3>($B189+$E189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)-SUM($L189:BE189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)/$B189))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BG$3>($B189+$E189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)-SUM($L189:BF189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)/$B189))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BH$3>($B189+$E189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)-SUM($L189:BG189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)/$B189))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BI$3>($B189+$E189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)-SUM($L189:BH189),('PTRM input'!$L$280*(1+rvanilla06)^0.5)/$B189))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A4stdlife,MIN(A4stdlife,'Key inputs & assumptions'!$D$9-E190))","v":12},null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>($B190+$E190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)-SUM($M190:M190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)/$B190))","v":5.1012545436786162E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>($B190+$E190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)-SUM($M190:N190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)/$B190))","v":5.1012545436786162E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>($B190+$E190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)-SUM($M190:O190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)/$B190))","v":5.1012545436786162E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>($B190+$E190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)-SUM($M190:P190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)/$B190))","v":5.1012545436786162E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(R$3>($B190+$E190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)-SUM($M190:Q190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)/$B190))","v":5.1012545436786162E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(S$3>($B190+$E190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)-SUM($M190:R190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)/$B190))","v":5.1012545436786162E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(T$3>($B190+$E190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)-SUM($M190:S190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)/$B190))","v":5.1012545436786162E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(U$3>($B190+$E190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)-SUM($M190:T190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)/$B190))","v":5.1012545436786162E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(V$3>($B190+$E190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)-SUM($M190:U190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)/$B190))","v":5.1012545436786162E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(W$3>($B190+$E190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)-SUM($M190:V190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)/$B190))","v":5.1012545436786162E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(X$3>($B190+$E190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)-SUM($M190:W190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)/$B190))","v":5.1012545436786162E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Y$3>($B190+$E190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)-SUM($M190:X190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)/$B190))","v":5.1012545436786162E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Z$3>($B190+$E190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)-SUM($M190:Y190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)/$B190))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AA$3>($B190+$E190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)-SUM($M190:Z190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)/$B190))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AB$3>($B190+$E190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)-SUM($M190:AA190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)/$B190))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AC$3>($B190+$E190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)-SUM($M190:AB190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)/$B190))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AD$3>($B190+$E190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)-SUM($M190:AC190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)/$B190))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AE$3>($B190+$E190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)-SUM($M190:AD190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)/$B190))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AF$3>($B190+$E190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)-SUM($M190:AE190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)/$B190))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AG$3>($B190+$E190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)-SUM($M190:AF190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)/$B190))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AH$3>($B190+$E190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)-SUM($M190:AG190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)/$B190))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AI$3>($B190+$E190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)-SUM($M190:AH190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)/$B190))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B190+$E190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)-SUM($M190:AI190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)/$B190))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AK$3>($B190+$E190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)-SUM($M190:AJ190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)/$B190))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AL$3>($B190+$E190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)-SUM($M190:AK190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)/$B190))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AM$3>($B190+$E190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)-SUM($M190:AL190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)/$B190))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AN$3>($B190+$E190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)-SUM($M190:AM190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)/$B190))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AO$3>($B190+$E190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)-SUM($M190:AN190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)/$B190))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AP$3>($B190+$E190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)-SUM($M190:AO190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)/$B190))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B190+$E190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)-SUM($M190:AP190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)/$B190))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AR$3>($B190+$E190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)-SUM($M190:AQ190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)/$B190))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AS$3>($B190+$E190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)-SUM($M190:AR190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)/$B190))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AT$3>($B190+$E190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)-SUM($M190:AS190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)/$B190))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AU$3>($B190+$E190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)-SUM($M190:AT190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)/$B190))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AV$3>($B190+$E190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)-SUM($M190:AU190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)/$B190))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AW$3>($B190+$E190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)-SUM($M190:AV190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)/$B190))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AX$3>($B190+$E190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)-SUM($M190:AW190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)/$B190))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AY$3>($B190+$E190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)-SUM($M190:AX190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)/$B190))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B190+$E190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)-SUM($M190:AY190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)/$B190))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BA$3>($B190+$E190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)-SUM($M190:AZ190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)/$B190))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BB$3>($B190+$E190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)-SUM($M190:BA190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)/$B190))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BC$3>($B190+$E190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)-SUM($M190:BB190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)/$B190))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BD$3>($B190+$E190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)-SUM($M190:BC190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)/$B190))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BE$3>($B190+$E190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)-SUM($M190:BD190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)/$B190))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BF$3>($B190+$E190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)-SUM($M190:BE190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)/$B190))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BG$3>($B190+$E190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)-SUM($M190:BF190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)/$B190))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BH$3>($B190+$E190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)-SUM($M190:BG190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)/$B190))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BI$3>($B190+$E190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)-SUM($M190:BH190),('PTRM input'!$M$280*(1+rvanilla07)^0.5)/$B190))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A4stdlife,MIN(A4stdlife,'Key inputs & assumptions'!$D$9-E191))","v":11},null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>($B191+$E191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)-SUM($N191:N191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)/$B191))","v":4.8658826876162922E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>($B191+$E191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)-SUM($N191:O191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)/$B191))","v":4.8658826876162922E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>($B191+$E191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)-SUM($N191:P191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)/$B191))","v":4.8658826876162922E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(R$3>($B191+$E191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)-SUM($N191:Q191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)/$B191))","v":4.8658826876162922E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(S$3>($B191+$E191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)-SUM($N191:R191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)/$B191))","v":4.8658826876162922E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(T$3>($B191+$E191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)-SUM($N191:S191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)/$B191))","v":4.8658826876162922E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(U$3>($B191+$E191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)-SUM($N191:T191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)/$B191))","v":4.8658826876162922E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(V$3>($B191+$E191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)-SUM($N191:U191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)/$B191))","v":4.8658826876162922E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(W$3>($B191+$E191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)-SUM($N191:V191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)/$B191))","v":4.8658826876162922E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(X$3>($B191+$E191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)-SUM($N191:W191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)/$B191))","v":4.8658826876162922E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Y$3>($B191+$E191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)-SUM($N191:X191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)/$B191))","v":4.8658826876162922E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Z$3>($B191+$E191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)-SUM($N191:Y191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)/$B191))","v":1.1102230246251565E-16},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AA$3>($B191+$E191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)-SUM($N191:Z191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)/$B191))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AB$3>($B191+$E191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)-SUM($N191:AA191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)/$B191))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AC$3>($B191+$E191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)-SUM($N191:AB191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)/$B191))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AD$3>($B191+$E191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)-SUM($N191:AC191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)/$B191))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AE$3>($B191+$E191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)-SUM($N191:AD191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)/$B191))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AF$3>($B191+$E191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)-SUM($N191:AE191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)/$B191))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AG$3>($B191+$E191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)-SUM($N191:AF191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)/$B191))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AH$3>($B191+$E191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)-SUM($N191:AG191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)/$B191))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AI$3>($B191+$E191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)-SUM($N191:AH191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)/$B191))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B191+$E191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)-SUM($N191:AI191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)/$B191))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AK$3>($B191+$E191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)-SUM($N191:AJ191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)/$B191))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AL$3>($B191+$E191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)-SUM($N191:AK191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)/$B191))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AM$3>($B191+$E191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)-SUM($N191:AL191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)/$B191))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AN$3>($B191+$E191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)-SUM($N191:AM191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)/$B191))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AO$3>($B191+$E191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)-SUM($N191:AN191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)/$B191))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AP$3>($B191+$E191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)-SUM($N191:AO191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)/$B191))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B191+$E191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)-SUM($N191:AP191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)/$B191))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AR$3>($B191+$E191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)-SUM($N191:AQ191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)/$B191))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AS$3>($B191+$E191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)-SUM($N191:AR191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)/$B191))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AT$3>($B191+$E191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)-SUM($N191:AS191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)/$B191))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AU$3>($B191+$E191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)-SUM($N191:AT191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)/$B191))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AV$3>($B191+$E191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)-SUM($N191:AU191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)/$B191))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AW$3>($B191+$E191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)-SUM($N191:AV191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)/$B191))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AX$3>($B191+$E191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)-SUM($N191:AW191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)/$B191))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AY$3>($B191+$E191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)-SUM($N191:AX191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)/$B191))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B191+$E191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)-SUM($N191:AY191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)/$B191))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BA$3>($B191+$E191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)-SUM($N191:AZ191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)/$B191))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BB$3>($B191+$E191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)-SUM($N191:BA191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)/$B191))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BC$3>($B191+$E191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)-SUM($N191:BB191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)/$B191))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BD$3>($B191+$E191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)-SUM($N191:BC191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)/$B191))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BE$3>($B191+$E191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)-SUM($N191:BD191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)/$B191))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BF$3>($B191+$E191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)-SUM($N191:BE191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)/$B191))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BG$3>($B191+$E191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)-SUM($N191:BF191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)/$B191))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BH$3>($B191+$E191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)-SUM($N191:BG191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)/$B191))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BI$3>($B191+$E191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)-SUM($N191:BH191),('PTRM input'!$N$280*(1+rvanilla08)^0.5)/$B191))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A4stdlife,MIN(A4stdlife,'Key inputs & assumptions'!$D$9-E192))","v":10},null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>($B192+$E192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)-SUM($O192:O192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)/$B192))","v":5.3492953999617267E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>($B192+$E192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)-SUM($O192:P192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)/$B192))","v":5.3492953999617267E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(R$3>($B192+$E192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)-SUM($O192:Q192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)/$B192))","v":5.3492953999617267E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(S$3>($B192+$E192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)-SUM($O192:R192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)/$B192))","v":5.3492953999617267E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(T$3>($B192+$E192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)-SUM($O192:S192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)/$B192))","v":5.3492953999617267E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(U$3>($B192+$E192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)-SUM($O192:T192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)/$B192))","v":5.3492953999617267E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(V$3>($B192+$E192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)-SUM($O192:U192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)/$B192))","v":5.3492953999617267E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(W$3>($B192+$E192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)-SUM($O192:V192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)/$B192))","v":5.3492953999617267E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(X$3>($B192+$E192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)-SUM($O192:W192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)/$B192))","v":5.3492953999617267E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Y$3>($B192+$E192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)-SUM($O192:X192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)/$B192))","v":5.3492953999617267E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Z$3>($B192+$E192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)-SUM($O192:Y192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)/$B192))","v":-1.1102230246251565E-16},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AA$3>($B192+$E192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)-SUM($O192:Z192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)/$B192))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AB$3>($B192+$E192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)-SUM($O192:AA192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)/$B192))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AC$3>($B192+$E192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)-SUM($O192:AB192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)/$B192))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AD$3>($B192+$E192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)-SUM($O192:AC192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)/$B192))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AE$3>($B192+$E192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)-SUM($O192:AD192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)/$B192))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AF$3>($B192+$E192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)-SUM($O192:AE192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)/$B192))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AG$3>($B192+$E192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)-SUM($O192:AF192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)/$B192))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AH$3>($B192+$E192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)-SUM($O192:AG192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)/$B192))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AI$3>($B192+$E192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)-SUM($O192:AH192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)/$B192))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B192+$E192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)-SUM($O192:AI192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)/$B192))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AK$3>($B192+$E192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)-SUM($O192:AJ192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)/$B192))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AL$3>($B192+$E192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)-SUM($O192:AK192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)/$B192))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AM$3>($B192+$E192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)-SUM($O192:AL192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)/$B192))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AN$3>($B192+$E192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)-SUM($O192:AM192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)/$B192))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AO$3>($B192+$E192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)-SUM($O192:AN192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)/$B192))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AP$3>($B192+$E192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)-SUM($O192:AO192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)/$B192))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B192+$E192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)-SUM($O192:AP192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)/$B192))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AR$3>($B192+$E192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)-SUM($O192:AQ192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)/$B192))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AS$3>($B192+$E192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)-SUM($O192:AR192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)/$B192))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AT$3>($B192+$E192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)-SUM($O192:AS192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)/$B192))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AU$3>($B192+$E192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)-SUM($O192:AT192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)/$B192))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AV$3>($B192+$E192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)-SUM($O192:AU192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)/$B192))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AW$3>($B192+$E192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)-SUM($O192:AV192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)/$B192))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AX$3>($B192+$E192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)-SUM($O192:AW192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)/$B192))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AY$3>($B192+$E192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)-SUM($O192:AX192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)/$B192))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B192+$E192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)-SUM($O192:AY192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)/$B192))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BA$3>($B192+$E192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)-SUM($O192:AZ192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)/$B192))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BB$3>($B192+$E192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)-SUM($O192:BA192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)/$B192))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BC$3>($B192+$E192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)-SUM($O192:BB192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)/$B192))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BD$3>($B192+$E192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)-SUM($O192:BC192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)/$B192))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BE$3>($B192+$E192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)-SUM($O192:BD192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)/$B192))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BF$3>($B192+$E192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)-SUM($O192:BE192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)/$B192))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BG$3>($B192+$E192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)-SUM($O192:BF192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)/$B192))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BH$3>($B192+$E192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)-SUM($O192:BG192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)/$B192))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BI$3>($B192+$E192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)-SUM($O192:BH192),('PTRM input'!$O$280*(1+rvanilla09)^0.5)/$B192))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A4stdlife,MIN(A4stdlife,'Key inputs & assumptions'!$D$9-E193))","v":9},null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>($B193+$E193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)-SUM($P193:P193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)/$B193))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(R$3>($B193+$E193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)-SUM($P193:Q193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)/$B193))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(S$3>($B193+$E193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)-SUM($P193:R193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)/$B193))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(T$3>($B193+$E193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)-SUM($P193:S193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)/$B193))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(U$3>($B193+$E193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)-SUM($P193:T193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)/$B193))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(V$3>($B193+$E193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)-SUM($P193:U193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)/$B193))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(W$3>($B193+$E193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)-SUM($P193:V193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)/$B193))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(X$3>($B193+$E193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)-SUM($P193:W193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)/$B193))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Y$3>($B193+$E193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)-SUM($P193:X193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)/$B193))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Z$3>($B193+$E193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)-SUM($P193:Y193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)/$B193))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AA$3>($B193+$E193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)-SUM($P193:Z193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)/$B193))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AB$3>($B193+$E193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)-SUM($P193:AA193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)/$B193))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AC$3>($B193+$E193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)-SUM($P193:AB193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)/$B193))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AD$3>($B193+$E193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)-SUM($P193:AC193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)/$B193))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AE$3>($B193+$E193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)-SUM($P193:AD193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)/$B193))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AF$3>($B193+$E193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)-SUM($P193:AE193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)/$B193))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AG$3>($B193+$E193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)-SUM($P193:AF193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)/$B193))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AH$3>($B193+$E193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)-SUM($P193:AG193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)/$B193))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AI$3>($B193+$E193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)-SUM($P193:AH193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)/$B193))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B193+$E193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)-SUM($P193:AI193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)/$B193))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AK$3>($B193+$E193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)-SUM($P193:AJ193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)/$B193))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AL$3>($B193+$E193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)-SUM($P193:AK193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)/$B193))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AM$3>($B193+$E193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)-SUM($P193:AL193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)/$B193))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AN$3>($B193+$E193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)-SUM($P193:AM193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)/$B193))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AO$3>($B193+$E193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)-SUM($P193:AN193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)/$B193))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AP$3>($B193+$E193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)-SUM($P193:AO193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)/$B193))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B193+$E193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)-SUM($P193:AP193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)/$B193))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AR$3>($B193+$E193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)-SUM($P193:AQ193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)/$B193))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AS$3>($B193+$E193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)-SUM($P193:AR193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)/$B193))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AT$3>($B193+$E193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)-SUM($P193:AS193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)/$B193))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AU$3>($B193+$E193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)-SUM($P193:AT193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)/$B193))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AV$3>($B193+$E193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)-SUM($P193:AU193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)/$B193))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AW$3>($B193+$E193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)-SUM($P193:AV193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)/$B193))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AX$3>($B193+$E193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)-SUM($P193:AW193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)/$B193))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AY$3>($B193+$E193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)-SUM($P193:AX193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)/$B193))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B193+$E193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)-SUM($P193:AY193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)/$B193))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BA$3>($B193+$E193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)-SUM($P193:AZ193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)/$B193))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BB$3>($B193+$E193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)-SUM($P193:BA193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)/$B193))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BC$3>($B193+$E193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)-SUM($P193:BB193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)/$B193))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BD$3>($B193+$E193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)-SUM($P193:BC193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)/$B193))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BE$3>($B193+$E193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)-SUM($P193:BD193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)/$B193))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BF$3>($B193+$E193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)-SUM($P193:BE193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)/$B193))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BG$3>($B193+$E193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)-SUM($P193:BF193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)/$B193))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BH$3>($B193+$E193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)-SUM($P193:BG193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)/$B193))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BI$3>($B193+$E193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)-SUM($P193:BH193),('PTRM input'!$P$280*(1+rvanilla10)^0.5)/$B193))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A4stdlife,MIN(A4stdlife,'Key inputs & assumptions'!$D$9-E194))","v":8},null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(R$3>($B194+$E194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)-SUM($P194:Q194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)/$B194))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(S$3>($B194+$E194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)-SUM($P194:R194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)/$B194))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(T$3>($B194+$E194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)-SUM($P194:S194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)/$B194))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(U$3>($B194+$E194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)-SUM($P194:T194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)/$B194))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(V$3>($B194+$E194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)-SUM($P194:U194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)/$B194))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(W$3>($B194+$E194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)-SUM($P194:V194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)/$B194))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(X$3>($B194+$E194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)-SUM($P194:W194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)/$B194))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Y$3>($B194+$E194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)-SUM($P194:X194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)/$B194))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Z$3>($B194+$E194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)-SUM($P194:Y194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)/$B194))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AA$3>($B194+$E194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)-SUM($P194:Z194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)/$B194))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AB$3>($B194+$E194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)-SUM($P194:AA194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)/$B194))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AC$3>($B194+$E194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)-SUM($P194:AB194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)/$B194))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AD$3>($B194+$E194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)-SUM($P194:AC194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)/$B194))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AE$3>($B194+$E194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)-SUM($P194:AD194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)/$B194))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AF$3>($B194+$E194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)-SUM($P194:AE194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)/$B194))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AG$3>($B194+$E194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)-SUM($P194:AF194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)/$B194))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AH$3>($B194+$E194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)-SUM($P194:AG194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)/$B194))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AI$3>($B194+$E194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)-SUM($P194:AH194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)/$B194))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B194+$E194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)-SUM($P194:AI194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)/$B194))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AK$3>($B194+$E194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)-SUM($P194:AJ194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)/$B194))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AL$3>($B194+$E194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)-SUM($P194:AK194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)/$B194))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AM$3>($B194+$E194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)-SUM($P194:AL194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)/$B194))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AN$3>($B194+$E194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)-SUM($P194:AM194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)/$B194))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AO$3>($B194+$E194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)-SUM($P194:AN194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)/$B194))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AP$3>($B194+$E194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)-SUM($P194:AO194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)/$B194))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B194+$E194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)-SUM($P194:AP194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)/$B194))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AR$3>($B194+$E194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)-SUM($P194:AQ194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)/$B194))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AS$3>($B194+$E194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)-SUM($P194:AR194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)/$B194))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AT$3>($B194+$E194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)-SUM($P194:AS194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)/$B194))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AU$3>($B194+$E194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)-SUM($P194:AT194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)/$B194))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AV$3>($B194+$E194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)-SUM($P194:AU194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)/$B194))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AW$3>($B194+$E194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)-SUM($P194:AV194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)/$B194))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AX$3>($B194+$E194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)-SUM($P194:AW194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)/$B194))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AY$3>($B194+$E194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)-SUM($P194:AX194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)/$B194))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B194+$E194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)-SUM($P194:AY194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)/$B194))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BA$3>($B194+$E194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)-SUM($P194:AZ194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)/$B194))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BB$3>($B194+$E194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)-SUM($P194:BA194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)/$B194))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BC$3>($B194+$E194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)-SUM($P194:BB194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)/$B194))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BD$3>($B194+$E194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)-SUM($P194:BC194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)/$B194))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BE$3>($B194+$E194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)-SUM($P194:BD194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)/$B194))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BF$3>($B194+$E194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)-SUM($P194:BE194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)/$B194))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BG$3>($B194+$E194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)-SUM($P194:BF194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)/$B194))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BH$3>($B194+$E194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)-SUM($P194:BG194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)/$B194))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BI$3>($B194+$E194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)-SUM($P194:BH194),('PTRM input'!$Q$280*(1+WACC!$Q$18)^0.5)/$B194))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A4stdlife,MIN(A4stdlife,'Key inputs & assumptions'!$D$9-E195))","v":7},null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(S$3>($B195+$E195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)-SUM($P195:R195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)/$B195))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(T$3>($B195+$E195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)-SUM($P195:S195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)/$B195))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(U$3>($B195+$E195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)-SUM($P195:T195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)/$B195))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(V$3>($B195+$E195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)-SUM($P195:U195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)/$B195))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(W$3>($B195+$E195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)-SUM($P195:V195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)/$B195))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(X$3>($B195+$E195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)-SUM($P195:W195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)/$B195))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Y$3>($B195+$E195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)-SUM($P195:X195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)/$B195))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Z$3>($B195+$E195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)-SUM($P195:Y195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)/$B195))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AA$3>($B195+$E195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)-SUM($P195:Z195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)/$B195))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AB$3>($B195+$E195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)-SUM($P195:AA195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)/$B195))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AC$3>($B195+$E195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)-SUM($P195:AB195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)/$B195))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AD$3>($B195+$E195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)-SUM($P195:AC195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)/$B195))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AE$3>($B195+$E195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)-SUM($P195:AD195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)/$B195))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AF$3>($B195+$E195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)-SUM($P195:AE195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)/$B195))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AG$3>($B195+$E195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)-SUM($P195:AF195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)/$B195))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AH$3>($B195+$E195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)-SUM($P195:AG195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)/$B195))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AI$3>($B195+$E195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)-SUM($P195:AH195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)/$B195))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B195+$E195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)-SUM($P195:AI195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)/$B195))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AK$3>($B195+$E195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)-SUM($P195:AJ195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)/$B195))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AL$3>($B195+$E195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)-SUM($P195:AK195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)/$B195))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AM$3>($B195+$E195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)-SUM($P195:AL195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)/$B195))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AN$3>($B195+$E195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)-SUM($P195:AM195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)/$B195))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AO$3>($B195+$E195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)-SUM($P195:AN195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)/$B195))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AP$3>($B195+$E195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)-SUM($P195:AO195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)/$B195))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B195+$E195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)-SUM($P195:AP195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)/$B195))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AR$3>($B195+$E195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)-SUM($P195:AQ195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)/$B195))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AS$3>($B195+$E195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)-SUM($P195:AR195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)/$B195))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AT$3>($B195+$E195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)-SUM($P195:AS195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)/$B195))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AU$3>($B195+$E195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)-SUM($P195:AT195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)/$B195))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AV$3>($B195+$E195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)-SUM($P195:AU195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)/$B195))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AW$3>($B195+$E195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)-SUM($P195:AV195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)/$B195))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AX$3>($B195+$E195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)-SUM($P195:AW195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)/$B195))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AY$3>($B195+$E195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)-SUM($P195:AX195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)/$B195))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B195+$E195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)-SUM($P195:AY195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)/$B195))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BA$3>($B195+$E195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)-SUM($P195:AZ195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)/$B195))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BB$3>($B195+$E195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)-SUM($P195:BA195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)/$B195))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BC$3>($B195+$E195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)-SUM($P195:BB195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)/$B195))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BD$3>($B195+$E195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)-SUM($P195:BC195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)/$B195))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BE$3>($B195+$E195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)-SUM($P195:BD195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)/$B195))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BF$3>($B195+$E195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)-SUM($P195:BE195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)/$B195))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BG$3>($B195+$E195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)-SUM($P195:BF195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)/$B195))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BH$3>($B195+$E195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)-SUM($P195:BG195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)/$B195))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BI$3>($B195+$E195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)-SUM($P195:BH195),('PTRM input'!$R$280*(1+WACC!$R$18)^0.5)/$B195))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A4stdlife,MIN(A4stdlife,'Key inputs & assumptions'!$D$9-E196))","v":6},null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(T$3>($B196+$E196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)-SUM($P196:S196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)/$B196))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(U$3>($B196+$E196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)-SUM($P196:T196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)/$B196))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(V$3>($B196+$E196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)-SUM($P196:U196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)/$B196))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(W$3>($B196+$E196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)-SUM($P196:V196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)/$B196))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(X$3>($B196+$E196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)-SUM($P196:W196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)/$B196))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Y$3>($B196+$E196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)-SUM($P196:X196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)/$B196))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Z$3>($B196+$E196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)-SUM($P196:Y196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)/$B196))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AA$3>($B196+$E196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)-SUM($P196:Z196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)/$B196))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AB$3>($B196+$E196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)-SUM($P196:AA196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)/$B196))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AC$3>($B196+$E196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)-SUM($P196:AB196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)/$B196))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AD$3>($B196+$E196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)-SUM($P196:AC196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)/$B196))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AE$3>($B196+$E196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)-SUM($P196:AD196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)/$B196))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AF$3>($B196+$E196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)-SUM($P196:AE196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)/$B196))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AG$3>($B196+$E196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)-SUM($P196:AF196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)/$B196))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AH$3>($B196+$E196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)-SUM($P196:AG196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)/$B196))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AI$3>($B196+$E196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)-SUM($P196:AH196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)/$B196))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B196+$E196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)-SUM($P196:AI196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)/$B196))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AK$3>($B196+$E196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)-SUM($P196:AJ196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)/$B196))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AL$3>($B196+$E196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)-SUM($P196:AK196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)/$B196))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AM$3>($B196+$E196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)-SUM($P196:AL196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)/$B196))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AN$3>($B196+$E196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)-SUM($P196:AM196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)/$B196))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AO$3>($B196+$E196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)-SUM($P196:AN196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)/$B196))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AP$3>($B196+$E196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)-SUM($P196:AO196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)/$B196))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B196+$E196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)-SUM($P196:AP196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)/$B196))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AR$3>($B196+$E196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)-SUM($P196:AQ196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)/$B196))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AS$3>($B196+$E196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)-SUM($P196:AR196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)/$B196))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AT$3>($B196+$E196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)-SUM($P196:AS196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)/$B196))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AU$3>($B196+$E196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)-SUM($P196:AT196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)/$B196))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AV$3>($B196+$E196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)-SUM($P196:AU196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)/$B196))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AW$3>($B196+$E196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)-SUM($P196:AV196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)/$B196))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AX$3>($B196+$E196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)-SUM($P196:AW196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)/$B196))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AY$3>($B196+$E196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)-SUM($P196:AX196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)/$B196))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B196+$E196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)-SUM($P196:AY196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)/$B196))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BA$3>($B196+$E196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)-SUM($P196:AZ196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)/$B196))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BB$3>($B196+$E196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)-SUM($P196:BA196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)/$B196))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BC$3>($B196+$E196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)-SUM($P196:BB196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)/$B196))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BD$3>($B196+$E196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)-SUM($P196:BC196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)/$B196))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BE$3>($B196+$E196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)-SUM($P196:BD196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)/$B196))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BF$3>($B196+$E196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)-SUM($P196:BE196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)/$B196))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BG$3>($B196+$E196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)-SUM($P196:BF196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)/$B196))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BH$3>($B196+$E196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)-SUM($P196:BG196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)/$B196))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BI$3>($B196+$E196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)-SUM($P196:BH196),('PTRM input'!$S$280*(1+WACC!$S$18)^0.5)/$B196))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A4stdlife,MIN(A4stdlife,'Key inputs & assumptions'!$D$9-E197))","v":5},null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(U$3>($B197+$E197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)-SUM($P197:T197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)/$B197))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(V$3>($B197+$E197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)-SUM($P197:U197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)/$B197))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(W$3>($B197+$E197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)-SUM($P197:V197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)/$B197))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(X$3>($B197+$E197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)-SUM($P197:W197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)/$B197))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Y$3>($B197+$E197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)-SUM($P197:X197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)/$B197))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Z$3>($B197+$E197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)-SUM($P197:Y197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)/$B197))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AA$3>($B197+$E197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)-SUM($P197:Z197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)/$B197))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AB$3>($B197+$E197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)-SUM($P197:AA197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)/$B197))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AC$3>($B197+$E197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)-SUM($P197:AB197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)/$B197))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AD$3>($B197+$E197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)-SUM($P197:AC197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)/$B197))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AE$3>($B197+$E197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)-SUM($P197:AD197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)/$B197))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AF$3>($B197+$E197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)-SUM($P197:AE197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)/$B197))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AG$3>($B197+$E197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)-SUM($P197:AF197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)/$B197))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AH$3>($B197+$E197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)-SUM($P197:AG197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)/$B197))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AI$3>($B197+$E197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)-SUM($P197:AH197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)/$B197))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B197+$E197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)-SUM($P197:AI197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)/$B197))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AK$3>($B197+$E197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)-SUM($P197:AJ197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)/$B197))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AL$3>($B197+$E197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)-SUM($P197:AK197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)/$B197))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AM$3>($B197+$E197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)-SUM($P197:AL197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)/$B197))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AN$3>($B197+$E197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)-SUM($P197:AM197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)/$B197))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AO$3>($B197+$E197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)-SUM($P197:AN197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)/$B197))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AP$3>($B197+$E197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)-SUM($P197:AO197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)/$B197))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B197+$E197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)-SUM($P197:AP197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)/$B197))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AR$3>($B197+$E197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)-SUM($P197:AQ197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)/$B197))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AS$3>($B197+$E197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)-SUM($P197:AR197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)/$B197))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AT$3>($B197+$E197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)-SUM($P197:AS197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)/$B197))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AU$3>($B197+$E197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)-SUM($P197:AT197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)/$B197))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AV$3>($B197+$E197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)-SUM($P197:AU197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)/$B197))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AW$3>($B197+$E197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)-SUM($P197:AV197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)/$B197))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AX$3>($B197+$E197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)-SUM($P197:AW197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)/$B197))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AY$3>($B197+$E197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)-SUM($P197:AX197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)/$B197))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B197+$E197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)-SUM($P197:AY197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)/$B197))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BA$3>($B197+$E197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)-SUM($P197:AZ197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)/$B197))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BB$3>($B197+$E197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)-SUM($P197:BA197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)/$B197))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BC$3>($B197+$E197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)-SUM($P197:BB197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)/$B197))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BD$3>($B197+$E197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)-SUM($P197:BC197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)/$B197))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BE$3>($B197+$E197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)-SUM($P197:BD197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)/$B197))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BF$3>($B197+$E197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)-SUM($P197:BE197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)/$B197))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BG$3>($B197+$E197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)-SUM($P197:BF197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)/$B197))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BH$3>($B197+$E197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)-SUM($P197:BG197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)/$B197))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BI$3>($B197+$E197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)-SUM($P197:BH197),('PTRM input'!$T$280*(1+WACC!$T$18)^0.5)/$B197))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A4stdlife,MIN(A4stdlife,'Key inputs & assumptions'!$D$9-E198))","v":4},null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(V$3>($B198+$E198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)-SUM($P198:U198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)/$B198))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(W$3>($B198+$E198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)-SUM($P198:V198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)/$B198))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(X$3>($B198+$E198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)-SUM($P198:W198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)/$B198))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Y$3>($B198+$E198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)-SUM($P198:X198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)/$B198))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Z$3>($B198+$E198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)-SUM($P198:Y198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)/$B198))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AA$3>($B198+$E198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)-SUM($P198:Z198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)/$B198))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AB$3>($B198+$E198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)-SUM($P198:AA198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)/$B198))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AC$3>($B198+$E198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)-SUM($P198:AB198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)/$B198))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AD$3>($B198+$E198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)-SUM($P198:AC198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)/$B198))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AE$3>($B198+$E198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)-SUM($P198:AD198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)/$B198))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AF$3>($B198+$E198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)-SUM($P198:AE198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)/$B198))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AG$3>($B198+$E198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)-SUM($P198:AF198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)/$B198))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AH$3>($B198+$E198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)-SUM($P198:AG198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)/$B198))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AI$3>($B198+$E198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)-SUM($P198:AH198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)/$B198))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B198+$E198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)-SUM($P198:AI198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)/$B198))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AK$3>($B198+$E198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)-SUM($P198:AJ198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)/$B198))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AL$3>($B198+$E198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)-SUM($P198:AK198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)/$B198))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AM$3>($B198+$E198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)-SUM($P198:AL198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)/$B198))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AN$3>($B198+$E198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)-SUM($P198:AM198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)/$B198))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AO$3>($B198+$E198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)-SUM($P198:AN198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)/$B198))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AP$3>($B198+$E198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)-SUM($P198:AO198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)/$B198))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B198+$E198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)-SUM($P198:AP198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)/$B198))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AR$3>($B198+$E198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)-SUM($P198:AQ198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)/$B198))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AS$3>($B198+$E198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)-SUM($P198:AR198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)/$B198))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AT$3>($B198+$E198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)-SUM($P198:AS198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)/$B198))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AU$3>($B198+$E198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)-SUM($P198:AT198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)/$B198))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AV$3>($B198+$E198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)-SUM($P198:AU198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)/$B198))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AW$3>($B198+$E198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)-SUM($P198:AV198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)/$B198))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AX$3>($B198+$E198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)-SUM($P198:AW198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)/$B198))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AY$3>($B198+$E198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)-SUM($P198:AX198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)/$B198))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B198+$E198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)-SUM($P198:AY198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)/$B198))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BA$3>($B198+$E198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)-SUM($P198:AZ198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)/$B198))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BB$3>($B198+$E198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)-SUM($P198:BA198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)/$B198))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BC$3>($B198+$E198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)-SUM($P198:BB198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)/$B198))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BD$3>($B198+$E198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)-SUM($P198:BC198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)/$B198))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BE$3>($B198+$E198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)-SUM($P198:BD198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)/$B198))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BF$3>($B198+$E198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)-SUM($P198:BE198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)/$B198))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BG$3>($B198+$E198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)-SUM($P198:BF198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)/$B198))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BH$3>($B198+$E198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)-SUM($P198:BG198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)/$B198))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BI$3>($B198+$E198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)-SUM($P198:BH198),('PTRM input'!$U$280*(1+WACC!$U$18)^0.5)/$B198))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A4stdlife,MIN(A4stdlife,'Key inputs & assumptions'!$D$9-E199))","v":3},null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(W$3>($B199+$E199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)-SUM($P199:V199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)/$B199))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(X$3>($B199+$E199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)-SUM($P199:W199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)/$B199))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Y$3>($B199+$E199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)-SUM($P199:X199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)/$B199))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Z$3>($B199+$E199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)-SUM($P199:Y199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)/$B199))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AA$3>($B199+$E199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)-SUM($P199:Z199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)/$B199))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AB$3>($B199+$E199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)-SUM($P199:AA199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)/$B199))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AC$3>($B199+$E199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)-SUM($P199:AB199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)/$B199))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AD$3>($B199+$E199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)-SUM($P199:AC199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)/$B199))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AE$3>($B199+$E199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)-SUM($P199:AD199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)/$B199))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AF$3>($B199+$E199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)-SUM($P199:AE199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)/$B199))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AG$3>($B199+$E199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)-SUM($P199:AF199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)/$B199))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AH$3>($B199+$E199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)-SUM($P199:AG199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)/$B199))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AI$3>($B199+$E199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)-SUM($P199:AH199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)/$B199))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B199+$E199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)-SUM($P199:AI199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)/$B199))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AK$3>($B199+$E199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)-SUM($P199:AJ199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)/$B199))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AL$3>($B199+$E199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)-SUM($P199:AK199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)/$B199))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AM$3>($B199+$E199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)-SUM($P199:AL199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)/$B199))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AN$3>($B199+$E199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)-SUM($P199:AM199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)/$B199))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AO$3>($B199+$E199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)-SUM($P199:AN199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)/$B199))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AP$3>($B199+$E199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)-SUM($P199:AO199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)/$B199))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B199+$E199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)-SUM($P199:AP199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)/$B199))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AR$3>($B199+$E199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)-SUM($P199:AQ199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)/$B199))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AS$3>($B199+$E199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)-SUM($P199:AR199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)/$B199))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AT$3>($B199+$E199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)-SUM($P199:AS199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)/$B199))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AU$3>($B199+$E199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)-SUM($P199:AT199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)/$B199))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AV$3>($B199+$E199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)-SUM($P199:AU199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)/$B199))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AW$3>($B199+$E199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)-SUM($P199:AV199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)/$B199))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AX$3>($B199+$E199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)-SUM($P199:AW199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)/$B199))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AY$3>($B199+$E199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)-SUM($P199:AX199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)/$B199))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B199+$E199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)-SUM($P199:AY199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)/$B199))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BA$3>($B199+$E199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)-SUM($P199:AZ199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)/$B199))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BB$3>($B199+$E199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)-SUM($P199:BA199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)/$B199))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BC$3>($B199+$E199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)-SUM($P199:BB199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)/$B199))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BD$3>($B199+$E199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)-SUM($P199:BC199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)/$B199))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BE$3>($B199+$E199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)-SUM($P199:BD199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)/$B199))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BF$3>($B199+$E199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)-SUM($P199:BE199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)/$B199))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BG$3>($B199+$E199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)-SUM($P199:BF199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)/$B199))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BH$3>($B199+$E199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)-SUM($P199:BG199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)/$B199))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BI$3>($B199+$E199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)-SUM($P199:BH199),('PTRM input'!$V$280*(1+WACC!$V$18)^0.5)/$B199))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A4stdlife,MIN(A4stdlife,'Key inputs & assumptions'!$D$9-E200))","v":2},null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(X$3>($B200+$E200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)-SUM($P200:W200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)/$B200))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Y$3>($B200+$E200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)-SUM($P200:X200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)/$B200))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Z$3>($B200+$E200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)-SUM($P200:Y200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)/$B200))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AA$3>($B200+$E200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)-SUM($P200:Z200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)/$B200))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AB$3>($B200+$E200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)-SUM($P200:AA200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)/$B200))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AC$3>($B200+$E200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)-SUM($P200:AB200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)/$B200))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AD$3>($B200+$E200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)-SUM($P200:AC200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)/$B200))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AE$3>($B200+$E200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)-SUM($P200:AD200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)/$B200))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AF$3>($B200+$E200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)-SUM($P200:AE200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)/$B200))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AG$3>($B200+$E200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)-SUM($P200:AF200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)/$B200))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AH$3>($B200+$E200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)-SUM($P200:AG200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)/$B200))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AI$3>($B200+$E200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)-SUM($P200:AH200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)/$B200))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B200+$E200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)-SUM($P200:AI200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)/$B200))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AK$3>($B200+$E200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)-SUM($P200:AJ200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)/$B200))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AL$3>($B200+$E200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)-SUM($P200:AK200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)/$B200))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AM$3>($B200+$E200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)-SUM($P200:AL200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)/$B200))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AN$3>($B200+$E200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)-SUM($P200:AM200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)/$B200))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AO$3>($B200+$E200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)-SUM($P200:AN200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)/$B200))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AP$3>($B200+$E200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)-SUM($P200:AO200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)/$B200))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B200+$E200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)-SUM($P200:AP200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)/$B200))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AR$3>($B200+$E200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)-SUM($P200:AQ200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)/$B200))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AS$3>($B200+$E200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)-SUM($P200:AR200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)/$B200))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AT$3>($B200+$E200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)-SUM($P200:AS200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)/$B200))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AU$3>($B200+$E200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)-SUM($P200:AT200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)/$B200))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AV$3>($B200+$E200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)-SUM($P200:AU200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)/$B200))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AW$3>($B200+$E200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)-SUM($P200:AV200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)/$B200))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AX$3>($B200+$E200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)-SUM($P200:AW200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)/$B200))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AY$3>($B200+$E200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)-SUM($P200:AX200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)/$B200))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B200+$E200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)-SUM($P200:AY200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)/$B200))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BA$3>($B200+$E200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)-SUM($P200:AZ200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)/$B200))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BB$3>($B200+$E200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)-SUM($P200:BA200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)/$B200))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BC$3>($B200+$E200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)-SUM($P200:BB200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)/$B200))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BD$3>($B200+$E200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)-SUM($P200:BC200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)/$B200))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BE$3>($B200+$E200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)-SUM($P200:BD200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)/$B200))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BF$3>($B200+$E200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)-SUM($P200:BE200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)/$B200))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BG$3>($B200+$E200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)-SUM($P200:BF200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)/$B200))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BH$3>($B200+$E200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)-SUM($P200:BG200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)/$B200))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BI$3>($B200+$E200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)-SUM($P200:BH200),('PTRM input'!$W$280*(1+WACC!$W$18)^0.5)/$B200))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A4stdlife,MIN(A4stdlife,'Key inputs & assumptions'!$D$9-E201))","v":1},null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Y$3>($B201+$E201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)-SUM($P201:X201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)/$B201))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Z$3>($B201+$E201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)-SUM($P201:Y201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)/$B201))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AA$3>($B201+$E201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)-SUM($P201:Z201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)/$B201))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AB$3>($B201+$E201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)-SUM($P201:AA201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)/$B201))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AC$3>($B201+$E201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)-SUM($P201:AB201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)/$B201))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AD$3>($B201+$E201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)-SUM($P201:AC201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)/$B201))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AE$3>($B201+$E201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)-SUM($P201:AD201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)/$B201))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AF$3>($B201+$E201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)-SUM($P201:AE201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)/$B201))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AG$3>($B201+$E201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)-SUM($P201:AF201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)/$B201))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AH$3>($B201+$E201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)-SUM($P201:AG201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)/$B201))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AI$3>($B201+$E201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)-SUM($P201:AH201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)/$B201))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B201+$E201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)-SUM($P201:AI201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)/$B201))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AK$3>($B201+$E201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)-SUM($P201:AJ201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)/$B201))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AL$3>($B201+$E201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)-SUM($P201:AK201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)/$B201))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AM$3>($B201+$E201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)-SUM($P201:AL201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)/$B201))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AN$3>($B201+$E201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)-SUM($P201:AM201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)/$B201))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AO$3>($B201+$E201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)-SUM($P201:AN201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)/$B201))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AP$3>($B201+$E201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)-SUM($P201:AO201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)/$B201))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B201+$E201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)-SUM($P201:AP201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)/$B201))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AR$3>($B201+$E201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)-SUM($P201:AQ201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)/$B201))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AS$3>($B201+$E201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)-SUM($P201:AR201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)/$B201))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AT$3>($B201+$E201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)-SUM($P201:AS201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)/$B201))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AU$3>($B201+$E201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)-SUM($P201:AT201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)/$B201))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AV$3>($B201+$E201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)-SUM($P201:AU201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)/$B201))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AW$3>($B201+$E201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)-SUM($P201:AV201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)/$B201))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AX$3>($B201+$E201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)-SUM($P201:AW201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)/$B201))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AY$3>($B201+$E201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)-SUM($P201:AX201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)/$B201))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B201+$E201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)-SUM($P201:AY201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)/$B201))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BA$3>($B201+$E201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)-SUM($P201:AZ201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)/$B201))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BB$3>($B201+$E201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)-SUM($P201:BA201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)/$B201))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BC$3>($B201+$E201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)-SUM($P201:BB201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)/$B201))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BD$3>($B201+$E201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)-SUM($P201:BC201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)/$B201))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BE$3>($B201+$E201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)-SUM($P201:BD201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)/$B201))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BF$3>($B201+$E201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)-SUM($P201:BE201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)/$B201))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BG$3>($B201+$E201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)-SUM($P201:BF201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)/$B201))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BH$3>($B201+$E201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)-SUM($P201:BG201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)/$B201))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BI$3>($B201+$E201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)-SUM($P201:BH201),('PTRM input'!$X$280*(1+WACC!$X$18)^0.5)/$B201))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A4stdlife,MIN(A4stdlife,'Key inputs & assumptions'!$D$9-E202))","v":0},null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Z$3>($B202+$E202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)-SUM($P202:Y202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)/$B202))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AA$3>($B202+$E202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)-SUM($P202:Z202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)/$B202))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AB$3>($B202+$E202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)-SUM($P202:AA202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)/$B202))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AC$3>($B202+$E202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)-SUM($P202:AB202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)/$B202))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AD$3>($B202+$E202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)-SUM($P202:AC202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)/$B202))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AE$3>($B202+$E202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)-SUM($P202:AD202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)/$B202))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AF$3>($B202+$E202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)-SUM($P202:AE202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)/$B202))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AG$3>($B202+$E202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)-SUM($P202:AF202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)/$B202))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AH$3>($B202+$E202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)-SUM($P202:AG202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)/$B202))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AI$3>($B202+$E202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)-SUM($P202:AH202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)/$B202))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B202+$E202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)-SUM($P202:AI202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)/$B202))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AK$3>($B202+$E202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)-SUM($P202:AJ202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)/$B202))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AL$3>($B202+$E202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)-SUM($P202:AK202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)/$B202))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AM$3>($B202+$E202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)-SUM($P202:AL202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)/$B202))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AN$3>($B202+$E202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)-SUM($P202:AM202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)/$B202))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AO$3>($B202+$E202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)-SUM($P202:AN202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)/$B202))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AP$3>($B202+$E202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)-SUM($P202:AO202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)/$B202))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B202+$E202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)-SUM($P202:AP202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)/$B202))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AR$3>($B202+$E202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)-SUM($P202:AQ202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)/$B202))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AS$3>($B202+$E202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)-SUM($P202:AR202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)/$B202))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AT$3>($B202+$E202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)-SUM($P202:AS202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)/$B202))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AU$3>($B202+$E202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)-SUM($P202:AT202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)/$B202))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AV$3>($B202+$E202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)-SUM($P202:AU202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)/$B202))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AW$3>($B202+$E202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)-SUM($P202:AV202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)/$B202))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AX$3>($B202+$E202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)-SUM($P202:AW202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)/$B202))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AY$3>($B202+$E202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)-SUM($P202:AX202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)/$B202))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B202+$E202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)-SUM($P202:AY202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)/$B202))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BA$3>($B202+$E202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)-SUM($P202:AZ202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)/$B202))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BB$3>($B202+$E202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)-SUM($P202:BA202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)/$B202))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BC$3>($B202+$E202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)-SUM($P202:BB202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)/$B202))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BD$3>($B202+$E202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)-SUM($P202:BC202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)/$B202))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BE$3>($B202+$E202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)-SUM($P202:BD202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)/$B202))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BF$3>($B202+$E202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)-SUM($P202:BE202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)/$B202))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BG$3>($B202+$E202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)-SUM($P202:BF202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)/$B202))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BH$3>($B202+$E202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)-SUM($P202:BG202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)/$B202))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(BI$3>($B202+$E202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)-SUM($P202:BH202),('PTRM input'!$Y$280*(1+WACC!$Y$18)^0.5)/$B202))","v":0}]
[null,null,{"$f":"Asset4","v":"MP Services"},null,null,null,{"$f":"SUM(G182:G202)","v":5.6168087119239161},{"$f":"SUM(H182:H202)","v":5.6607985220588697},{"$f":"SUM(I182:I202)","v":5.7060481741295543},{"$f":"SUM(J182:J202)","v":5.7553416573728526},{"$f":"SUM(K182:K202)","v":5.8085494465122016},{"$f":"SUM(L182:L202)","v":5.8657392035137326},{"$f":"SUM(M182:M202)","v":5.9135399966107984},{"$f":"SUM(N182:N202)","v":5.9645525420475849},{"$f":"SUM(O182:O202)","v":6.0132113689237476},{"$f":"SUM(P182:P202)","v":6.066704322923365},{"$f":"SUM(Q182:Q202)","v":6.066704322923365},{"$f":"SUM(R182:R202)","v":6.066704322923365},{"$f":"SUM(S182:S202)","v":6.066704322923365},{"$f":"SUM(T182:T202)","v":6.066704322923365},{"$f":"SUM(U182:U202)","v":6.066704322923365},{"$f":"SUM(V182:V202)","v":6.066704322923365},{"$f":"SUM(W182:W202)","v":6.066704322923365},{"$f":"SUM(X182:X202)","v":6.066704322923365},{"$f":"SUM(Y182:Y202)","v":6.066704322923365},{"$f":"SUM(Z182:Z202)","v":5.6177285046032921E-14},{"$f":"SUM(AA182:AA202)","v":0},{"$f":"SUM(AB182:AB202)","v":0},{"$f":"SUM(AC182:AC202)","v":0},{"$f":"SUM(AD182:AD202)","v":0},{"$f":"SUM(AE182:AE202)","v":0},{"$f":"SUM(AF182:AF202)","v":0},{"$f":"SUM(AG182:AG202)","v":0},{"$f":"SUM(AH182:AH202)","v":0},{"$f":"SUM(AI182:AI202)","v":0},{"$f":"SUM(AJ182:AJ202)","v":0},{"$f":"SUM(AK182:AK202)","v":0},{"$f":"SUM(AL182:AL202)","v":0},{"$f":"SUM(AM182:AM202)","v":0},{"$f":"SUM(AN182:AN202)","v":0},{"$f":"SUM(AO182:AO202)","v":0},{"$f":"SUM(AP182:AP202)","v":0},{"$f":"SUM(AQ182:AQ202)","v":0},{"$f":"SUM(AR182:AR202)","v":0},{"$f":"SUM(AS182:AS202)","v":0},{"$f":"SUM(AT182:AT202)","v":0},{"$f":"SUM(AU182:AU202)","v":0},{"$f":"SUM(AV182:AV202)","v":0},{"$f":"SUM(AW182:AW202)","v":0},{"$f":"SUM(AX182:AX202)","v":0},{"$f":"SUM(AY182:AY202)","v":0},{"$f":"SUM(AZ182:AZ202)","v":0},{"$f":"SUM(BA182:BA202)","v":0},{"$f":"SUM(BB182:BB202)","v":0},{"$f":"SUM(BC182:BC202)","v":0},{"$f":"SUM(BD182:BD202)","v":0},{"$f":"SUM(BE182:BE202)","v":0},{"$f":"SUM(BF182:BF202)","v":0},{"$f":"SUM(BG182:BG202)","v":0},{"$f":"SUM(BH182:BH202)","v":0},{"$f":"SUM(BI182:BI202)","v":0}]
[null,{"$f":"C225","v":"TRS & DRS - valves & Regulators"},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(G$3>A5remlife,A5value-SUM($F204:F204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!G$417)","v":1.2597662296618788},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(H$3>A5remlife,A5value-SUM($F204:G204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!H$417)","v":1.2597662296618788},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(I$3>A5remlife,A5value-SUM($F204:H204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!I$417)","v":1.2597662296618788},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(J$3>A5remlife,A5value-SUM($F204:I204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!J$417)","v":1.2597662296618788},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(K$3>A5remlife,A5value-SUM($F204:J204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!K$417)","v":1.2597662296618788},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(L$3>A5remlife,A5value-SUM($F204:K204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!L$417)","v":1.2597662296618788},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(M$3>A5remlife,A5value-SUM($F204:L204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!M$417)","v":1.2597662296618788},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(N$3>A5remlife,A5value-SUM($F204:M204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!N$417)","v":1.2597662296618788},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(O$3>A5remlife,A5value-SUM($F204:N204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!O$417)","v":0.77699735383870561},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(P$3>A5remlife,A5value-SUM($F204:O204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!P$417)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Q$3>A5remlife,A5value-SUM($F204:P204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!Q$417)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(R$3>A5remlife,A5value-SUM($F204:Q204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!R$417)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(S$3>A5remlife,A5value-SUM($F204:R204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!S$417)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(T$3>A5remlife,A5value-SUM($F204:S204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!T$417)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(U$3>A5remlife,A5value-SUM($F204:T204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!U$417)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(V$3>A5remlife,A5value-SUM($F204:U204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!V$417)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(W$3>A5remlife,A5value-SUM($F204:V204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!W$417)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(X$3>A5remlife,A5value-SUM($F204:W204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!X$417)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Y$3>A5remlife,A5value-SUM($F204:X204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!Y$417)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Z$3>A5remlife,A5value-SUM($F204:Y204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!Z$417)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AA$3>A5remlife,A5value-SUM($F204:Z204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!AA$417)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AB$3>A5remlife,A5value-SUM($F204:AA204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!AB$417)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AC$3>A5remlife,A5value-SUM($F204:AB204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!AC$417)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AD$3>A5remlife,A5value-SUM($F204:AC204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!AD$417)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AE$3>A5remlife,A5value-SUM($F204:AD204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!AE$417)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AF$3>A5remlife,A5value-SUM($F204:AE204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!AF$417)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AG$3>A5remlife,A5value-SUM($F204:AF204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!AG$417)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AH$3>A5remlife,A5value-SUM($F204:AG204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!AH$417)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AI$3>A5remlife,A5value-SUM($F204:AH204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!AI$417)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AJ$3>A5remlife,A5value-SUM($F204:AI204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!AJ$417)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AK$3>A5remlife,A5value-SUM($F204:AJ204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!AK$417)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AL$3>A5remlife,A5value-SUM($F204:AK204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!AL$417)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AM$3>A5remlife,A5value-SUM($F204:AL204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!AM$417)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AN$3>A5remlife,A5value-SUM($F204:AM204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!AN$417)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AO$3>A5remlife,A5value-SUM($F204:AN204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!AO$417)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AP$3>A5remlife,A5value-SUM($F204:AO204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!AP$417)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AQ$3>A5remlife,A5value-SUM($F204:AP204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!AQ$417)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AR$3>A5remlife,A5value-SUM($F204:AQ204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!AR$417)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AS$3>A5remlife,A5value-SUM($F204:AR204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!AS$417)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AT$3>A5remlife,A5value-SUM($F204:AS204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!AT$417)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AU$3>A5remlife,A5value-SUM($F204:AT204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!AU$417)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AV$3>A5remlife,A5value-SUM($F204:AU204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!AV$417)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AW$3>A5remlife,A5value-SUM($F204:AV204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!AW$417)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AX$3>A5remlife,A5value-SUM($F204:AW204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!AX$417)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AY$3>A5remlife,A5value-SUM($F204:AX204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!AY$417)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AZ$3>A5remlife,A5value-SUM($F204:AY204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!AZ$417)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BA$3>A5remlife,A5value-SUM($F204:AZ204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!BA$417)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BB$3>A5remlife,A5value-SUM($F204:BA204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!BB$417)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BC$3>A5remlife,A5value-SUM($F204:BB204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!BC$417)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BD$3>A5remlife,A5value-SUM($F204:BC204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!BD$417)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BE$3>A5remlife,A5value-SUM($F204:BD204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!BE$417)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BF$3>A5remlife,A5value-SUM($F204:BE204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!BF$417)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BG$3>A5remlife,A5value-SUM($F204:BF204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!BG$417)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BH$3>A5remlife,A5value-SUM($F204:BG204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!BH$417)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BI$3>A5remlife,A5value-SUM($F204:BH204),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))),'PTRM input'!BI$417)","v":0}]
[null,null,null,"Capex in year",0]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A5stdlife,MIN(A5stdlife,'Key inputs & assumptions'!$D$9-E206))","v":15},null,null,1,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(H$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:G206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":9.704663052592101E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(I$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:H206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":9.704663052592101E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(J$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:I206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":9.704663052592101E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:J206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":9.704663052592101E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:K206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":9.704663052592101E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:L206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":9.704663052592101E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:M206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":9.704663052592101E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:N206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":9.704663052592101E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:O206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":9.704663052592101E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:P206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":9.704663052592101E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(R$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:Q206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":9.704663052592101E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(S$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:R206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":9.704663052592101E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(T$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:S206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":9.704663052592101E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(U$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:T206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":9.704663052592101E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(V$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:U206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":9.704663052592101E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(W$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:V206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(X$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:W206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Y$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:X206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Z$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:Y206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AA$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:Z206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AB$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:AA206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AC$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:AB206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AD$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:AC206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AE$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:AD206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AF$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:AE206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AG$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:AF206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AH$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:AG206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AI$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:AH206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:AI206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AK$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:AJ206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AL$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:AK206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AM$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:AL206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AN$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:AM206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AO$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:AN206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AP$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:AO206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:AP206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AR$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:AQ206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AS$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:AR206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AT$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:AS206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AU$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:AT206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AV$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:AU206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AW$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:AV206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AX$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:AW206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AY$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:AX206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:AY206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BA$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:AZ206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BB$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:BA206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BC$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:BB206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BD$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:BC206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BE$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:BD206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BF$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:BE206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BG$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:BF206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BH$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:BG206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BI$3>($B206+$E206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)-SUM($G206:BH206),('PTRM input'!$G$281*(1+rvanilla01)^0.5)/$B206))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A5stdlife,MIN(A5stdlife,'Key inputs & assumptions'!$D$9-E207))","v":15},null,null,2,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(I$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:H207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":8.3763191695563517E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(J$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:I207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":8.3763191695563517E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:J207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":8.3763191695563517E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:K207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":8.3763191695563517E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:L207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":8.3763191695563517E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:M207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":8.3763191695563517E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:N207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":8.3763191695563517E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:O207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":8.3763191695563517E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:P207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":8.3763191695563517E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(R$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:Q207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":8.3763191695563517E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(S$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:R207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":8.3763191695563517E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(T$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:S207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":8.3763191695563517E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(U$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:T207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":8.3763191695563517E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(V$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:U207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":8.3763191695563517E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(W$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:V207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":8.3763191695563517E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(X$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:W207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":2.7755575615628914E-17},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Y$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:X207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Z$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:Y207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AA$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:Z207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AB$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:AA207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AC$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:AB207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AD$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:AC207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AE$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:AD207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AF$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:AE207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AG$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:AF207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AH$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:AG207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AI$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:AH207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:AI207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AK$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:AJ207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AL$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:AK207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AM$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:AL207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AN$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:AM207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AO$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:AN207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AP$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:AO207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:AP207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AR$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:AQ207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AS$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:AR207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AT$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:AS207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AU$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:AT207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AV$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:AU207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AW$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:AV207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AX$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:AW207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AY$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:AX207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:AY207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BA$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:AZ207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BB$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:BA207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BC$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:BB207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BD$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:BC207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BE$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:BD207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BF$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:BE207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BG$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:BF207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BH$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:BG207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BI$3>($B207+$E207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)-SUM($H207:BH207),('PTRM input'!$H$281*(1+rvanilla02)^0.5)/$B207))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A5stdlife,MIN(A5stdlife,'Key inputs & assumptions'!$D$9-E208))","v":15},null,null,3,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(J$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:I208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":4.0583225733461003E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:J208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":4.0583225733461003E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:K208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":4.0583225733461003E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:L208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":4.0583225733461003E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:M208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":4.0583225733461003E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:N208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":4.0583225733461003E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:O208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":4.0583225733461003E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:P208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":4.0583225733461003E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(R$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:Q208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":4.0583225733461003E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(S$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:R208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":4.0583225733461003E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(T$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:S208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":4.0583225733461003E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(U$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:T208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":4.0583225733461003E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(V$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:U208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":4.0583225733461003E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(W$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:V208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":4.0583225733461003E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(X$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:W208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":4.0583225733461003E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Y$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:X208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":-2.0816681711721685E-17},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Z$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:Y208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AA$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:Z208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AB$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:AA208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AC$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:AB208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AD$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:AC208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AE$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:AD208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AF$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:AE208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AG$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:AF208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AH$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:AG208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AI$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:AH208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:AI208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AK$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:AJ208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AL$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:AK208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AM$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:AL208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AN$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:AM208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AO$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:AN208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AP$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:AO208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:AP208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AR$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:AQ208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AS$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:AR208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AT$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:AS208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AU$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:AT208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AV$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:AU208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AW$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:AV208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AX$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:AW208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AY$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:AX208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:AY208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BA$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:AZ208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BB$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:BA208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BC$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:BB208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BD$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:BC208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BE$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:BD208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BF$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:BE208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BG$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:BF208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BH$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:BG208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BI$3>($B208+$E208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)-SUM($I208:BH208),('PTRM input'!$I$281*(1+rvanilla03)^0.5)/$B208))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A5stdlife,MIN(A5stdlife,'Key inputs & assumptions'!$D$9-E209))","v":15},null,null,4,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:J209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":4.0998086346427228E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:K209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":4.0998086346427228E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:L209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":4.0998086346427228E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:M209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":4.0998086346427228E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:N209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":4.0998086346427228E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:O209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":4.0998086346427228E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:P209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":4.0998086346427228E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(R$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:Q209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":4.0998086346427228E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(S$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:R209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":4.0998086346427228E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(T$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:S209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":4.0998086346427228E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(U$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:T209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":4.0998086346427228E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(V$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:U209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":4.0998086346427228E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(W$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:V209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":4.0998086346427228E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(X$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:W209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":4.0998086346427228E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Y$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:X209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":4.0998086346427228E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Z$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:Y209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AA$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:Z209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AB$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:AA209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AC$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:AB209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AD$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:AC209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AE$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:AD209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AF$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:AE209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AG$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:AF209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AH$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:AG209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AI$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:AH209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:AI209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AK$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:AJ209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AL$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:AK209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AM$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:AL209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AN$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:AM209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AO$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:AN209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AP$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:AO209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:AP209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AR$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:AQ209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AS$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:AR209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AT$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:AS209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AU$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:AT209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AV$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:AU209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AW$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:AV209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AX$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:AW209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AY$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:AX209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:AY209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BA$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:AZ209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BB$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:BA209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BC$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:BB209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BD$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:BC209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BE$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:BD209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BF$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:BE209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BG$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:BF209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BH$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:BG209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BI$3>($B209+$E209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)-SUM($J209:BH209),('PTRM input'!$J$281*(1+rvanilla04)^0.5)/$B209))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A5stdlife,MIN(A5stdlife,'Key inputs & assumptions'!$D$9-E210))","v":14},null,null,5,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:K210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":4.4431964620743145E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:L210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":4.4431964620743145E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:M210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":4.4431964620743145E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:N210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":4.4431964620743145E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:O210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":4.4431964620743145E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:P210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":4.4431964620743145E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(R$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:Q210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":4.4431964620743145E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(S$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:R210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":4.4431964620743145E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(T$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:S210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":4.4431964620743145E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(U$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:T210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":4.4431964620743145E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(V$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:U210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":4.4431964620743145E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(W$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:V210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":4.4431964620743145E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(X$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:W210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":4.4431964620743145E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Y$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:X210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":4.4431964620743145E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Z$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:Y210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":2.0816681711721685E-17},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AA$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:Z210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AB$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:AA210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AC$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:AB210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AD$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:AC210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AE$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:AD210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AF$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:AE210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AG$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:AF210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AH$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:AG210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AI$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:AH210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:AI210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AK$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:AJ210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AL$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:AK210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AM$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:AL210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AN$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:AM210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AO$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:AN210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AP$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:AO210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:AP210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AR$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:AQ210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AS$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:AR210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AT$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:AS210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AU$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:AT210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AV$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:AU210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AW$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:AV210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AX$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:AW210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AY$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:AX210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:AY210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BA$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:AZ210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BB$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:BA210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BC$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:BB210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BD$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:BC210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BE$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:BD210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BF$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:BE210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BG$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:BF210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BH$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:BG210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BI$3>($B210+$E210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)-SUM($K210:BH210),('PTRM input'!$K$281*(1+rvanilla05)^0.5)/$B210))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A5stdlife,MIN(A5stdlife,'Key inputs & assumptions'!$D$9-E211))","v":13},null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>($B211+$E211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)-SUM($L211:L211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)/$B211))","v":8.1350235437061321E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>($B211+$E211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)-SUM($L211:M211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)/$B211))","v":8.1350235437061321E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>($B211+$E211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)-SUM($L211:N211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)/$B211))","v":8.1350235437061321E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>($B211+$E211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)-SUM($L211:O211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)/$B211))","v":8.1350235437061321E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>($B211+$E211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)-SUM($L211:P211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)/$B211))","v":8.1350235437061321E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(R$3>($B211+$E211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)-SUM($L211:Q211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)/$B211))","v":8.1350235437061321E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(S$3>($B211+$E211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)-SUM($L211:R211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)/$B211))","v":8.1350235437061321E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(T$3>($B211+$E211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)-SUM($L211:S211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)/$B211))","v":8.1350235437061321E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(U$3>($B211+$E211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)-SUM($L211:T211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)/$B211))","v":8.1350235437061321E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(V$3>($B211+$E211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)-SUM($L211:U211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)/$B211))","v":8.1350235437061321E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(W$3>($B211+$E211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)-SUM($L211:V211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)/$B211))","v":8.1350235437061321E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(X$3>($B211+$E211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)-SUM($L211:W211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)/$B211))","v":8.1350235437061321E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Y$3>($B211+$E211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)-SUM($L211:X211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)/$B211))","v":8.1350235437061321E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Z$3>($B211+$E211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)-SUM($L211:Y211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)/$B211))","v":2.7755575615628914E-17},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AA$3>($B211+$E211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)-SUM($L211:Z211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)/$B211))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AB$3>($B211+$E211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)-SUM($L211:AA211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)/$B211))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AC$3>($B211+$E211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)-SUM($L211:AB211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)/$B211))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AD$3>($B211+$E211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)-SUM($L211:AC211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)/$B211))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AE$3>($B211+$E211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)-SUM($L211:AD211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)/$B211))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AF$3>($B211+$E211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)-SUM($L211:AE211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)/$B211))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AG$3>($B211+$E211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)-SUM($L211:AF211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)/$B211))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AH$3>($B211+$E211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)-SUM($L211:AG211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)/$B211))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AI$3>($B211+$E211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)-SUM($L211:AH211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)/$B211))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B211+$E211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)-SUM($L211:AI211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)/$B211))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AK$3>($B211+$E211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)-SUM($L211:AJ211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)/$B211))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AL$3>($B211+$E211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)-SUM($L211:AK211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)/$B211))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AM$3>($B211+$E211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)-SUM($L211:AL211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)/$B211))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AN$3>($B211+$E211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)-SUM($L211:AM211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)/$B211))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AO$3>($B211+$E211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)-SUM($L211:AN211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)/$B211))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AP$3>($B211+$E211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)-SUM($L211:AO211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)/$B211))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B211+$E211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)-SUM($L211:AP211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)/$B211))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AR$3>($B211+$E211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)-SUM($L211:AQ211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)/$B211))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AS$3>($B211+$E211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)-SUM($L211:AR211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)/$B211))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AT$3>($B211+$E211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)-SUM($L211:AS211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)/$B211))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AU$3>($B211+$E211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)-SUM($L211:AT211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)/$B211))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AV$3>($B211+$E211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)-SUM($L211:AU211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)/$B211))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AW$3>($B211+$E211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)-SUM($L211:AV211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)/$B211))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AX$3>($B211+$E211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)-SUM($L211:AW211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)/$B211))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AY$3>($B211+$E211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)-SUM($L211:AX211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)/$B211))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B211+$E211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)-SUM($L211:AY211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)/$B211))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BA$3>($B211+$E211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)-SUM($L211:AZ211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)/$B211))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BB$3>($B211+$E211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)-SUM($L211:BA211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)/$B211))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BC$3>($B211+$E211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)-SUM($L211:BB211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)/$B211))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BD$3>($B211+$E211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)-SUM($L211:BC211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)/$B211))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BE$3>($B211+$E211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)-SUM($L211:BD211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)/$B211))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BF$3>($B211+$E211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)-SUM($L211:BE211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)/$B211))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BG$3>($B211+$E211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)-SUM($L211:BF211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)/$B211))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BH$3>($B211+$E211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)-SUM($L211:BG211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)/$B211))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BI$3>($B211+$E211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)-SUM($L211:BH211),('PTRM input'!$L$281*(1+rvanilla06)^0.5)/$B211))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A5stdlife,MIN(A5stdlife,'Key inputs & assumptions'!$D$9-E212))","v":12},null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>($B212+$E212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)-SUM($M212:M212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)/$B212))","v":8.681618677538425E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>($B212+$E212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)-SUM($M212:N212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)/$B212))","v":8.681618677538425E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>($B212+$E212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)-SUM($M212:O212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)/$B212))","v":8.681618677538425E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>($B212+$E212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)-SUM($M212:P212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)/$B212))","v":8.681618677538425E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(R$3>($B212+$E212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)-SUM($M212:Q212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)/$B212))","v":8.681618677538425E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(S$3>($B212+$E212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)-SUM($M212:R212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)/$B212))","v":8.681618677538425E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(T$3>($B212+$E212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)-SUM($M212:S212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)/$B212))","v":8.681618677538425E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(U$3>($B212+$E212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)-SUM($M212:T212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)/$B212))","v":8.681618677538425E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(V$3>($B212+$E212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)-SUM($M212:U212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)/$B212))","v":8.681618677538425E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(W$3>($B212+$E212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)-SUM($M212:V212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)/$B212))","v":8.681618677538425E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(X$3>($B212+$E212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)-SUM($M212:W212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)/$B212))","v":8.681618677538425E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Y$3>($B212+$E212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)-SUM($M212:X212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)/$B212))","v":8.681618677538425E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Z$3>($B212+$E212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)-SUM($M212:Y212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)/$B212))","v":-2.7755575615628914E-17},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AA$3>($B212+$E212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)-SUM($M212:Z212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)/$B212))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AB$3>($B212+$E212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)-SUM($M212:AA212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)/$B212))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AC$3>($B212+$E212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)-SUM($M212:AB212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)/$B212))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AD$3>($B212+$E212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)-SUM($M212:AC212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)/$B212))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AE$3>($B212+$E212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)-SUM($M212:AD212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)/$B212))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AF$3>($B212+$E212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)-SUM($M212:AE212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)/$B212))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AG$3>($B212+$E212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)-SUM($M212:AF212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)/$B212))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AH$3>($B212+$E212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)-SUM($M212:AG212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)/$B212))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AI$3>($B212+$E212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)-SUM($M212:AH212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)/$B212))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B212+$E212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)-SUM($M212:AI212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)/$B212))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AK$3>($B212+$E212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)-SUM($M212:AJ212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)/$B212))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AL$3>($B212+$E212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)-SUM($M212:AK212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)/$B212))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AM$3>($B212+$E212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)-SUM($M212:AL212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)/$B212))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AN$3>($B212+$E212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)-SUM($M212:AM212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)/$B212))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AO$3>($B212+$E212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)-SUM($M212:AN212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)/$B212))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AP$3>($B212+$E212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)-SUM($M212:AO212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)/$B212))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B212+$E212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)-SUM($M212:AP212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)/$B212))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AR$3>($B212+$E212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)-SUM($M212:AQ212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)/$B212))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AS$3>($B212+$E212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)-SUM($M212:AR212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)/$B212))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AT$3>($B212+$E212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)-SUM($M212:AS212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)/$B212))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AU$3>($B212+$E212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)-SUM($M212:AT212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)/$B212))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AV$3>($B212+$E212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)-SUM($M212:AU212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)/$B212))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AW$3>($B212+$E212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)-SUM($M212:AV212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)/$B212))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AX$3>($B212+$E212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)-SUM($M212:AW212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)/$B212))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AY$3>($B212+$E212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)-SUM($M212:AX212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)/$B212))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B212+$E212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)-SUM($M212:AY212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)/$B212))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BA$3>($B212+$E212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)-SUM($M212:AZ212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)/$B212))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BB$3>($B212+$E212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)-SUM($M212:BA212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)/$B212))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BC$3>($B212+$E212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)-SUM($M212:BB212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)/$B212))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BD$3>($B212+$E212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)-SUM($M212:BC212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)/$B212))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BE$3>($B212+$E212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)-SUM($M212:BD212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)/$B212))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BF$3>($B212+$E212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)-SUM($M212:BE212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)/$B212))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BG$3>($B212+$E212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)-SUM($M212:BF212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)/$B212))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BH$3>($B212+$E212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)-SUM($M212:BG212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)/$B212))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BI$3>($B212+$E212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)-SUM($M212:BH212),('PTRM input'!$M$281*(1+rvanilla07)^0.5)/$B212))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A5stdlife,MIN(A5stdlife,'Key inputs & assumptions'!$D$9-E213))","v":11},null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>($B213+$E213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)-SUM($N213:N213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)/$B213))","v":9.6272065949345887E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>($B213+$E213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)-SUM($N213:O213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)/$B213))","v":9.6272065949345887E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>($B213+$E213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)-SUM($N213:P213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)/$B213))","v":9.6272065949345887E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(R$3>($B213+$E213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)-SUM($N213:Q213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)/$B213))","v":9.6272065949345887E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(S$3>($B213+$E213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)-SUM($N213:R213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)/$B213))","v":9.6272065949345887E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(T$3>($B213+$E213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)-SUM($N213:S213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)/$B213))","v":9.6272065949345887E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(U$3>($B213+$E213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)-SUM($N213:T213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)/$B213))","v":9.6272065949345887E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(V$3>($B213+$E213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)-SUM($N213:U213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)/$B213))","v":9.6272065949345887E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(W$3>($B213+$E213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)-SUM($N213:V213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)/$B213))","v":9.6272065949345887E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(X$3>($B213+$E213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)-SUM($N213:W213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)/$B213))","v":9.6272065949345887E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Y$3>($B213+$E213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)-SUM($N213:X213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)/$B213))","v":9.6272065949345887E-3},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Z$3>($B213+$E213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)-SUM($N213:Y213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)/$B213))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AA$3>($B213+$E213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)-SUM($N213:Z213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)/$B213))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AB$3>($B213+$E213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)-SUM($N213:AA213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)/$B213))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AC$3>($B213+$E213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)-SUM($N213:AB213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)/$B213))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AD$3>($B213+$E213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)-SUM($N213:AC213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)/$B213))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AE$3>($B213+$E213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)-SUM($N213:AD213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)/$B213))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AF$3>($B213+$E213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)-SUM($N213:AE213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)/$B213))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AG$3>($B213+$E213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)-SUM($N213:AF213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)/$B213))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AH$3>($B213+$E213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)-SUM($N213:AG213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)/$B213))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AI$3>($B213+$E213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)-SUM($N213:AH213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)/$B213))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B213+$E213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)-SUM($N213:AI213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)/$B213))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AK$3>($B213+$E213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)-SUM($N213:AJ213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)/$B213))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AL$3>($B213+$E213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)-SUM($N213:AK213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)/$B213))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AM$3>($B213+$E213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)-SUM($N213:AL213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)/$B213))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AN$3>($B213+$E213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)-SUM($N213:AM213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)/$B213))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AO$3>($B213+$E213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)-SUM($N213:AN213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)/$B213))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AP$3>($B213+$E213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)-SUM($N213:AO213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)/$B213))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B213+$E213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)-SUM($N213:AP213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)/$B213))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AR$3>($B213+$E213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)-SUM($N213:AQ213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)/$B213))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AS$3>($B213+$E213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)-SUM($N213:AR213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)/$B213))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AT$3>($B213+$E213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)-SUM($N213:AS213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)/$B213))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AU$3>($B213+$E213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)-SUM($N213:AT213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)/$B213))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AV$3>($B213+$E213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)-SUM($N213:AU213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)/$B213))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AW$3>($B213+$E213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)-SUM($N213:AV213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)/$B213))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AX$3>($B213+$E213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)-SUM($N213:AW213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)/$B213))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AY$3>($B213+$E213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)-SUM($N213:AX213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)/$B213))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B213+$E213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)-SUM($N213:AY213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)/$B213))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BA$3>($B213+$E213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)-SUM($N213:AZ213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)/$B213))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BB$3>($B213+$E213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)-SUM($N213:BA213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)/$B213))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BC$3>($B213+$E213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)-SUM($N213:BB213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)/$B213))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BD$3>($B213+$E213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)-SUM($N213:BC213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)/$B213))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BE$3>($B213+$E213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)-SUM($N213:BD213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)/$B213))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BF$3>($B213+$E213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)-SUM($N213:BE213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)/$B213))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BG$3>($B213+$E213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)-SUM($N213:BF213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)/$B213))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BH$3>($B213+$E213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)-SUM($N213:BG213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)/$B213))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BI$3>($B213+$E213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)-SUM($N213:BH213),('PTRM input'!$N$281*(1+rvanilla08)^0.5)/$B213))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A5stdlife,MIN(A5stdlife,'Key inputs & assumptions'!$D$9-E214))","v":10},null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>($B214+$E214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)-SUM($O214:O214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)/$B214))","v":1.0583644378404257E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>($B214+$E214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)-SUM($O214:P214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)/$B214))","v":1.0583644378404257E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(R$3>($B214+$E214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)-SUM($O214:Q214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)/$B214))","v":1.0583644378404257E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(S$3>($B214+$E214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)-SUM($O214:R214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)/$B214))","v":1.0583644378404257E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(T$3>($B214+$E214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)-SUM($O214:S214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)/$B214))","v":1.0583644378404257E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(U$3>($B214+$E214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)-SUM($O214:T214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)/$B214))","v":1.0583644378404257E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(V$3>($B214+$E214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)-SUM($O214:U214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)/$B214))","v":1.0583644378404257E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(W$3>($B214+$E214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)-SUM($O214:V214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)/$B214))","v":1.0583644378404257E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(X$3>($B214+$E214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)-SUM($O214:W214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)/$B214))","v":1.0583644378404257E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Y$3>($B214+$E214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)-SUM($O214:X214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)/$B214))","v":1.0583644378404257E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Z$3>($B214+$E214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)-SUM($O214:Y214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)/$B214))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AA$3>($B214+$E214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)-SUM($O214:Z214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)/$B214))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AB$3>($B214+$E214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)-SUM($O214:AA214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)/$B214))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AC$3>($B214+$E214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)-SUM($O214:AB214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)/$B214))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AD$3>($B214+$E214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)-SUM($O214:AC214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)/$B214))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AE$3>($B214+$E214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)-SUM($O214:AD214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)/$B214))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AF$3>($B214+$E214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)-SUM($O214:AE214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)/$B214))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AG$3>($B214+$E214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)-SUM($O214:AF214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)/$B214))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AH$3>($B214+$E214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)-SUM($O214:AG214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)/$B214))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AI$3>($B214+$E214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)-SUM($O214:AH214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)/$B214))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B214+$E214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)-SUM($O214:AI214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)/$B214))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AK$3>($B214+$E214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)-SUM($O214:AJ214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)/$B214))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AL$3>($B214+$E214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)-SUM($O214:AK214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)/$B214))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AM$3>($B214+$E214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)-SUM($O214:AL214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)/$B214))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AN$3>($B214+$E214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)-SUM($O214:AM214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)/$B214))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AO$3>($B214+$E214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)-SUM($O214:AN214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)/$B214))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AP$3>($B214+$E214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)-SUM($O214:AO214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)/$B214))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B214+$E214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)-SUM($O214:AP214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)/$B214))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AR$3>($B214+$E214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)-SUM($O214:AQ214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)/$B214))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AS$3>($B214+$E214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)-SUM($O214:AR214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)/$B214))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AT$3>($B214+$E214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)-SUM($O214:AS214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)/$B214))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AU$3>($B214+$E214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)-SUM($O214:AT214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)/$B214))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AV$3>($B214+$E214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)-SUM($O214:AU214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)/$B214))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AW$3>($B214+$E214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)-SUM($O214:AV214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)/$B214))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AX$3>($B214+$E214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)-SUM($O214:AW214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)/$B214))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AY$3>($B214+$E214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)-SUM($O214:AX214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)/$B214))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B214+$E214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)-SUM($O214:AY214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)/$B214))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BA$3>($B214+$E214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)-SUM($O214:AZ214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)/$B214))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BB$3>($B214+$E214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)-SUM($O214:BA214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)/$B214))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BC$3>($B214+$E214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)-SUM($O214:BB214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)/$B214))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BD$3>($B214+$E214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)-SUM($O214:BC214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)/$B214))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BE$3>($B214+$E214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)-SUM($O214:BD214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)/$B214))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BF$3>($B214+$E214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)-SUM($O214:BE214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)/$B214))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BG$3>($B214+$E214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)-SUM($O214:BF214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)/$B214))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BH$3>($B214+$E214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)-SUM($O214:BG214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)/$B214))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BI$3>($B214+$E214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)-SUM($O214:BH214),('PTRM input'!$O$281*(1+rvanilla09)^0.5)/$B214))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A5stdlife,MIN(A5stdlife,'Key inputs & assumptions'!$D$9-E215))","v":9},null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>($B215+$E215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)-SUM($P215:P215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)/$B215))","v":1.1754772375530726E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(R$3>($B215+$E215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)-SUM($P215:Q215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)/$B215))","v":1.1754772375530726E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(S$3>($B215+$E215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)-SUM($P215:R215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)/$B215))","v":1.1754772375530726E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(T$3>($B215+$E215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)-SUM($P215:S215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)/$B215))","v":1.1754772375530726E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(U$3>($B215+$E215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)-SUM($P215:T215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)/$B215))","v":1.1754772375530726E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(V$3>($B215+$E215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)-SUM($P215:U215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)/$B215))","v":1.1754772375530726E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(W$3>($B215+$E215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)-SUM($P215:V215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)/$B215))","v":1.1754772375530726E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(X$3>($B215+$E215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)-SUM($P215:W215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)/$B215))","v":1.1754772375530726E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Y$3>($B215+$E215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)-SUM($P215:X215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)/$B215))","v":1.1754772375530726E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Z$3>($B215+$E215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)-SUM($P215:Y215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)/$B215))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AA$3>($B215+$E215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)-SUM($P215:Z215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)/$B215))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AB$3>($B215+$E215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)-SUM($P215:AA215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)/$B215))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AC$3>($B215+$E215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)-SUM($P215:AB215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)/$B215))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AD$3>($B215+$E215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)-SUM($P215:AC215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)/$B215))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AE$3>($B215+$E215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)-SUM($P215:AD215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)/$B215))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AF$3>($B215+$E215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)-SUM($P215:AE215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)/$B215))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AG$3>($B215+$E215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)-SUM($P215:AF215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)/$B215))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AH$3>($B215+$E215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)-SUM($P215:AG215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)/$B215))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AI$3>($B215+$E215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)-SUM($P215:AH215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)/$B215))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B215+$E215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)-SUM($P215:AI215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)/$B215))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AK$3>($B215+$E215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)-SUM($P215:AJ215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)/$B215))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AL$3>($B215+$E215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)-SUM($P215:AK215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)/$B215))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AM$3>($B215+$E215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)-SUM($P215:AL215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)/$B215))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AN$3>($B215+$E215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)-SUM($P215:AM215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)/$B215))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AO$3>($B215+$E215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)-SUM($P215:AN215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)/$B215))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AP$3>($B215+$E215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)-SUM($P215:AO215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)/$B215))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B215+$E215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)-SUM($P215:AP215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)/$B215))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AR$3>($B215+$E215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)-SUM($P215:AQ215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)/$B215))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AS$3>($B215+$E215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)-SUM($P215:AR215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)/$B215))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AT$3>($B215+$E215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)-SUM($P215:AS215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)/$B215))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AU$3>($B215+$E215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)-SUM($P215:AT215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)/$B215))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AV$3>($B215+$E215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)-SUM($P215:AU215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)/$B215))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AW$3>($B215+$E215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)-SUM($P215:AV215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)/$B215))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AX$3>($B215+$E215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)-SUM($P215:AW215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)/$B215))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AY$3>($B215+$E215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)-SUM($P215:AX215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)/$B215))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B215+$E215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)-SUM($P215:AY215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)/$B215))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BA$3>($B215+$E215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)-SUM($P215:AZ215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)/$B215))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BB$3>($B215+$E215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)-SUM($P215:BA215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)/$B215))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BC$3>($B215+$E215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)-SUM($P215:BB215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)/$B215))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BD$3>($B215+$E215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)-SUM($P215:BC215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)/$B215))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BE$3>($B215+$E215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)-SUM($P215:BD215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)/$B215))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BF$3>($B215+$E215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)-SUM($P215:BE215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)/$B215))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BG$3>($B215+$E215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)-SUM($P215:BF215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)/$B215))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BH$3>($B215+$E215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)-SUM($P215:BG215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)/$B215))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BI$3>($B215+$E215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)-SUM($P215:BH215),('PTRM input'!$P$281*(1+rvanilla10)^0.5)/$B215))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A5stdlife,MIN(A5stdlife,'Key inputs & assumptions'!$D$9-E216))","v":8},null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(R$3>($B216+$E216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)-SUM($P216:Q216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)/$B216))","v":1.3389034081245055E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(S$3>($B216+$E216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)-SUM($P216:R216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)/$B216))","v":1.3389034081245055E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(T$3>($B216+$E216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)-SUM($P216:S216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)/$B216))","v":1.3389034081245055E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(U$3>($B216+$E216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)-SUM($P216:T216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)/$B216))","v":1.3389034081245055E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(V$3>($B216+$E216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)-SUM($P216:U216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)/$B216))","v":1.3389034081245055E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(W$3>($B216+$E216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)-SUM($P216:V216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)/$B216))","v":1.3389034081245055E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(X$3>($B216+$E216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)-SUM($P216:W216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)/$B216))","v":1.3389034081245055E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Y$3>($B216+$E216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)-SUM($P216:X216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)/$B216))","v":1.3389034081245055E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Z$3>($B216+$E216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)-SUM($P216:Y216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)/$B216))","v":-1.3877787807814457E-17},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AA$3>($B216+$E216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)-SUM($P216:Z216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)/$B216))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AB$3>($B216+$E216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)-SUM($P216:AA216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)/$B216))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AC$3>($B216+$E216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)-SUM($P216:AB216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)/$B216))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AD$3>($B216+$E216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)-SUM($P216:AC216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)/$B216))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AE$3>($B216+$E216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)-SUM($P216:AD216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)/$B216))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AF$3>($B216+$E216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)-SUM($P216:AE216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)/$B216))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AG$3>($B216+$E216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)-SUM($P216:AF216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)/$B216))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AH$3>($B216+$E216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)-SUM($P216:AG216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)/$B216))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AI$3>($B216+$E216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)-SUM($P216:AH216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)/$B216))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B216+$E216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)-SUM($P216:AI216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)/$B216))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AK$3>($B216+$E216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)-SUM($P216:AJ216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)/$B216))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AL$3>($B216+$E216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)-SUM($P216:AK216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)/$B216))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AM$3>($B216+$E216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)-SUM($P216:AL216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)/$B216))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AN$3>($B216+$E216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)-SUM($P216:AM216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)/$B216))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AO$3>($B216+$E216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)-SUM($P216:AN216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)/$B216))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AP$3>($B216+$E216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)-SUM($P216:AO216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)/$B216))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B216+$E216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)-SUM($P216:AP216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)/$B216))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AR$3>($B216+$E216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)-SUM($P216:AQ216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)/$B216))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AS$3>($B216+$E216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)-SUM($P216:AR216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)/$B216))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AT$3>($B216+$E216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)-SUM($P216:AS216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)/$B216))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AU$3>($B216+$E216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)-SUM($P216:AT216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)/$B216))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AV$3>($B216+$E216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)-SUM($P216:AU216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)/$B216))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AW$3>($B216+$E216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)-SUM($P216:AV216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)/$B216))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AX$3>($B216+$E216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)-SUM($P216:AW216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)/$B216))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AY$3>($B216+$E216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)-SUM($P216:AX216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)/$B216))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B216+$E216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)-SUM($P216:AY216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)/$B216))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BA$3>($B216+$E216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)-SUM($P216:AZ216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)/$B216))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BB$3>($B216+$E216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)-SUM($P216:BA216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)/$B216))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BC$3>($B216+$E216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)-SUM($P216:BB216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)/$B216))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BD$3>($B216+$E216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)-SUM($P216:BC216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)/$B216))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BE$3>($B216+$E216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)-SUM($P216:BD216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)/$B216))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BF$3>($B216+$E216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)-SUM($P216:BE216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)/$B216))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BG$3>($B216+$E216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)-SUM($P216:BF216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)/$B216))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BH$3>($B216+$E216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)-SUM($P216:BG216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)/$B216))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BI$3>($B216+$E216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)-SUM($P216:BH216),('PTRM input'!$Q$281*(1+WACC!$Q$18)^0.5)/$B216))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A5stdlife,MIN(A5stdlife,'Key inputs & assumptions'!$D$9-E217))","v":7},null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(S$3>($B217+$E217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)-SUM($P217:R217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)/$B217))","v":1.5297972417756878E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(T$3>($B217+$E217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)-SUM($P217:S217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)/$B217))","v":1.5297972417756878E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(U$3>($B217+$E217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)-SUM($P217:T217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)/$B217))","v":1.5297972417756878E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(V$3>($B217+$E217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)-SUM($P217:U217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)/$B217))","v":1.5297972417756878E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(W$3>($B217+$E217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)-SUM($P217:V217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)/$B217))","v":1.5297972417756878E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(X$3>($B217+$E217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)-SUM($P217:W217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)/$B217))","v":1.5297972417756878E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Y$3>($B217+$E217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)-SUM($P217:X217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)/$B217))","v":1.5297972417756878E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Z$3>($B217+$E217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)-SUM($P217:Y217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)/$B217))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AA$3>($B217+$E217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)-SUM($P217:Z217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)/$B217))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AB$3>($B217+$E217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)-SUM($P217:AA217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)/$B217))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AC$3>($B217+$E217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)-SUM($P217:AB217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)/$B217))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AD$3>($B217+$E217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)-SUM($P217:AC217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)/$B217))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AE$3>($B217+$E217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)-SUM($P217:AD217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)/$B217))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AF$3>($B217+$E217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)-SUM($P217:AE217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)/$B217))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AG$3>($B217+$E217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)-SUM($P217:AF217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)/$B217))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AH$3>($B217+$E217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)-SUM($P217:AG217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)/$B217))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AI$3>($B217+$E217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)-SUM($P217:AH217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)/$B217))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B217+$E217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)-SUM($P217:AI217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)/$B217))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AK$3>($B217+$E217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)-SUM($P217:AJ217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)/$B217))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AL$3>($B217+$E217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)-SUM($P217:AK217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)/$B217))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AM$3>($B217+$E217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)-SUM($P217:AL217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)/$B217))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AN$3>($B217+$E217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)-SUM($P217:AM217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)/$B217))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AO$3>($B217+$E217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)-SUM($P217:AN217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)/$B217))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AP$3>($B217+$E217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)-SUM($P217:AO217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)/$B217))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B217+$E217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)-SUM($P217:AP217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)/$B217))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AR$3>($B217+$E217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)-SUM($P217:AQ217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)/$B217))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AS$3>($B217+$E217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)-SUM($P217:AR217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)/$B217))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AT$3>($B217+$E217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)-SUM($P217:AS217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)/$B217))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AU$3>($B217+$E217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)-SUM($P217:AT217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)/$B217))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AV$3>($B217+$E217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)-SUM($P217:AU217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)/$B217))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AW$3>($B217+$E217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)-SUM($P217:AV217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)/$B217))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AX$3>($B217+$E217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)-SUM($P217:AW217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)/$B217))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AY$3>($B217+$E217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)-SUM($P217:AX217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)/$B217))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B217+$E217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)-SUM($P217:AY217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)/$B217))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BA$3>($B217+$E217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)-SUM($P217:AZ217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)/$B217))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BB$3>($B217+$E217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)-SUM($P217:BA217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)/$B217))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BC$3>($B217+$E217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)-SUM($P217:BB217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)/$B217))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BD$3>($B217+$E217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)-SUM($P217:BC217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)/$B217))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BE$3>($B217+$E217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)-SUM($P217:BD217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)/$B217))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BF$3>($B217+$E217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)-SUM($P217:BE217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)/$B217))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BG$3>($B217+$E217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)-SUM($P217:BF217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)/$B217))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BH$3>($B217+$E217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)-SUM($P217:BG217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)/$B217))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BI$3>($B217+$E217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)-SUM($P217:BH217),('PTRM input'!$R$281*(1+WACC!$R$18)^0.5)/$B217))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A5stdlife,MIN(A5stdlife,'Key inputs & assumptions'!$D$9-E218))","v":6},null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(T$3>($B218+$E218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)-SUM($P218:S218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)/$B218))","v":1.7844693245462149E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(U$3>($B218+$E218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)-SUM($P218:T218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)/$B218))","v":1.7844693245462149E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(V$3>($B218+$E218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)-SUM($P218:U218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)/$B218))","v":1.7844693245462149E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(W$3>($B218+$E218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)-SUM($P218:V218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)/$B218))","v":1.7844693245462149E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(X$3>($B218+$E218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)-SUM($P218:W218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)/$B218))","v":1.7844693245462149E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Y$3>($B218+$E218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)-SUM($P218:X218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)/$B218))","v":1.7844693245462149E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Z$3>($B218+$E218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)-SUM($P218:Y218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)/$B218))","v":1.3877787807814457E-17},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AA$3>($B218+$E218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)-SUM($P218:Z218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)/$B218))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AB$3>($B218+$E218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)-SUM($P218:AA218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)/$B218))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AC$3>($B218+$E218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)-SUM($P218:AB218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)/$B218))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AD$3>($B218+$E218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)-SUM($P218:AC218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)/$B218))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AE$3>($B218+$E218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)-SUM($P218:AD218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)/$B218))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AF$3>($B218+$E218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)-SUM($P218:AE218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)/$B218))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AG$3>($B218+$E218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)-SUM($P218:AF218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)/$B218))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AH$3>($B218+$E218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)-SUM($P218:AG218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)/$B218))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AI$3>($B218+$E218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)-SUM($P218:AH218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)/$B218))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B218+$E218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)-SUM($P218:AI218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)/$B218))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AK$3>($B218+$E218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)-SUM($P218:AJ218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)/$B218))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AL$3>($B218+$E218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)-SUM($P218:AK218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)/$B218))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AM$3>($B218+$E218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)-SUM($P218:AL218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)/$B218))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AN$3>($B218+$E218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)-SUM($P218:AM218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)/$B218))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AO$3>($B218+$E218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)-SUM($P218:AN218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)/$B218))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AP$3>($B218+$E218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)-SUM($P218:AO218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)/$B218))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B218+$E218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)-SUM($P218:AP218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)/$B218))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AR$3>($B218+$E218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)-SUM($P218:AQ218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)/$B218))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AS$3>($B218+$E218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)-SUM($P218:AR218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)/$B218))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AT$3>($B218+$E218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)-SUM($P218:AS218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)/$B218))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AU$3>($B218+$E218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)-SUM($P218:AT218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)/$B218))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AV$3>($B218+$E218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)-SUM($P218:AU218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)/$B218))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AW$3>($B218+$E218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)-SUM($P218:AV218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)/$B218))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AX$3>($B218+$E218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)-SUM($P218:AW218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)/$B218))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AY$3>($B218+$E218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)-SUM($P218:AX218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)/$B218))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B218+$E218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)-SUM($P218:AY218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)/$B218))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BA$3>($B218+$E218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)-SUM($P218:AZ218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)/$B218))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BB$3>($B218+$E218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)-SUM($P218:BA218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)/$B218))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BC$3>($B218+$E218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)-SUM($P218:BB218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)/$B218))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BD$3>($B218+$E218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)-SUM($P218:BC218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)/$B218))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BE$3>($B218+$E218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)-SUM($P218:BD218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)/$B218))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BF$3>($B218+$E218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)-SUM($P218:BE218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)/$B218))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BG$3>($B218+$E218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)-SUM($P218:BF218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)/$B218))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BH$3>($B218+$E218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)-SUM($P218:BG218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)/$B218))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BI$3>($B218+$E218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)-SUM($P218:BH218),('PTRM input'!$S$281*(1+WACC!$S$18)^0.5)/$B218))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A5stdlife,MIN(A5stdlife,'Key inputs & assumptions'!$D$9-E219))","v":5},null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(U$3>($B219+$E219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)-SUM($P219:T219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)/$B219))","v":2.14118669312292E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(V$3>($B219+$E219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)-SUM($P219:U219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)/$B219))","v":2.14118669312292E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(W$3>($B219+$E219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)-SUM($P219:V219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)/$B219))","v":2.14118669312292E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(X$3>($B219+$E219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)-SUM($P219:W219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)/$B219))","v":2.14118669312292E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Y$3>($B219+$E219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)-SUM($P219:X219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)/$B219))","v":2.14118669312292E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Z$3>($B219+$E219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)-SUM($P219:Y219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)/$B219))","v":-1.3877787807814457E-17},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AA$3>($B219+$E219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)-SUM($P219:Z219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)/$B219))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AB$3>($B219+$E219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)-SUM($P219:AA219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)/$B219))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AC$3>($B219+$E219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)-SUM($P219:AB219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)/$B219))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AD$3>($B219+$E219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)-SUM($P219:AC219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)/$B219))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AE$3>($B219+$E219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)-SUM($P219:AD219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)/$B219))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AF$3>($B219+$E219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)-SUM($P219:AE219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)/$B219))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AG$3>($B219+$E219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)-SUM($P219:AF219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)/$B219))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AH$3>($B219+$E219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)-SUM($P219:AG219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)/$B219))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AI$3>($B219+$E219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)-SUM($P219:AH219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)/$B219))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B219+$E219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)-SUM($P219:AI219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)/$B219))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AK$3>($B219+$E219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)-SUM($P219:AJ219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)/$B219))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AL$3>($B219+$E219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)-SUM($P219:AK219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)/$B219))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AM$3>($B219+$E219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)-SUM($P219:AL219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)/$B219))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AN$3>($B219+$E219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)-SUM($P219:AM219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)/$B219))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AO$3>($B219+$E219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)-SUM($P219:AN219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)/$B219))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AP$3>($B219+$E219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)-SUM($P219:AO219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)/$B219))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B219+$E219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)-SUM($P219:AP219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)/$B219))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AR$3>($B219+$E219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)-SUM($P219:AQ219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)/$B219))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AS$3>($B219+$E219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)-SUM($P219:AR219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)/$B219))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AT$3>($B219+$E219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)-SUM($P219:AS219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)/$B219))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AU$3>($B219+$E219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)-SUM($P219:AT219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)/$B219))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AV$3>($B219+$E219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)-SUM($P219:AU219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)/$B219))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AW$3>($B219+$E219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)-SUM($P219:AV219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)/$B219))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AX$3>($B219+$E219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)-SUM($P219:AW219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)/$B219))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AY$3>($B219+$E219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)-SUM($P219:AX219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)/$B219))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B219+$E219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)-SUM($P219:AY219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)/$B219))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BA$3>($B219+$E219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)-SUM($P219:AZ219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)/$B219))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BB$3>($B219+$E219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)-SUM($P219:BA219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)/$B219))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BC$3>($B219+$E219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)-SUM($P219:BB219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)/$B219))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BD$3>($B219+$E219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)-SUM($P219:BC219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)/$B219))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BE$3>($B219+$E219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)-SUM($P219:BD219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)/$B219))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BF$3>($B219+$E219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)-SUM($P219:BE219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)/$B219))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BG$3>($B219+$E219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)-SUM($P219:BF219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)/$B219))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BH$3>($B219+$E219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)-SUM($P219:BG219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)/$B219))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BI$3>($B219+$E219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)-SUM($P219:BH219),('PTRM input'!$T$281*(1+WACC!$T$18)^0.5)/$B219))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A5stdlife,MIN(A5stdlife,'Key inputs & assumptions'!$D$9-E220))","v":4},null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(V$3>($B220+$E220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)-SUM($P220:U220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)/$B220))","v":2.6764833664036498E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(W$3>($B220+$E220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)-SUM($P220:V220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)/$B220))","v":2.6764833664036498E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(X$3>($B220+$E220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)-SUM($P220:W220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)/$B220))","v":2.6764833664036498E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Y$3>($B220+$E220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)-SUM($P220:X220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)/$B220))","v":2.6764833664036498E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Z$3>($B220+$E220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)-SUM($P220:Y220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)/$B220))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AA$3>($B220+$E220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)-SUM($P220:Z220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)/$B220))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AB$3>($B220+$E220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)-SUM($P220:AA220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)/$B220))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AC$3>($B220+$E220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)-SUM($P220:AB220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)/$B220))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AD$3>($B220+$E220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)-SUM($P220:AC220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)/$B220))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AE$3>($B220+$E220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)-SUM($P220:AD220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)/$B220))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AF$3>($B220+$E220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)-SUM($P220:AE220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)/$B220))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AG$3>($B220+$E220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)-SUM($P220:AF220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)/$B220))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AH$3>($B220+$E220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)-SUM($P220:AG220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)/$B220))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AI$3>($B220+$E220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)-SUM($P220:AH220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)/$B220))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B220+$E220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)-SUM($P220:AI220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)/$B220))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AK$3>($B220+$E220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)-SUM($P220:AJ220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)/$B220))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AL$3>($B220+$E220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)-SUM($P220:AK220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)/$B220))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AM$3>($B220+$E220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)-SUM($P220:AL220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)/$B220))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AN$3>($B220+$E220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)-SUM($P220:AM220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)/$B220))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AO$3>($B220+$E220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)-SUM($P220:AN220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)/$B220))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AP$3>($B220+$E220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)-SUM($P220:AO220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)/$B220))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B220+$E220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)-SUM($P220:AP220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)/$B220))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AR$3>($B220+$E220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)-SUM($P220:AQ220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)/$B220))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AS$3>($B220+$E220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)-SUM($P220:AR220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)/$B220))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AT$3>($B220+$E220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)-SUM($P220:AS220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)/$B220))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AU$3>($B220+$E220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)-SUM($P220:AT220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)/$B220))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AV$3>($B220+$E220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)-SUM($P220:AU220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)/$B220))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AW$3>($B220+$E220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)-SUM($P220:AV220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)/$B220))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AX$3>($B220+$E220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)-SUM($P220:AW220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)/$B220))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AY$3>($B220+$E220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)-SUM($P220:AX220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)/$B220))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B220+$E220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)-SUM($P220:AY220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)/$B220))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BA$3>($B220+$E220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)-SUM($P220:AZ220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)/$B220))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BB$3>($B220+$E220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)-SUM($P220:BA220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)/$B220))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BC$3>($B220+$E220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)-SUM($P220:BB220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)/$B220))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BD$3>($B220+$E220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)-SUM($P220:BC220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)/$B220))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BE$3>($B220+$E220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)-SUM($P220:BD220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)/$B220))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BF$3>($B220+$E220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)-SUM($P220:BE220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)/$B220))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BG$3>($B220+$E220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)-SUM($P220:BF220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)/$B220))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BH$3>($B220+$E220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)-SUM($P220:BG220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)/$B220))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BI$3>($B220+$E220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)-SUM($P220:BH220),('PTRM input'!$U$281*(1+WACC!$U$18)^0.5)/$B220))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A5stdlife,MIN(A5stdlife,'Key inputs & assumptions'!$D$9-E221))","v":3},null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(W$3>($B221+$E221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)-SUM($P221:V221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)/$B221))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(X$3>($B221+$E221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)-SUM($P221:W221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)/$B221))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Y$3>($B221+$E221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)-SUM($P221:X221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)/$B221))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Z$3>($B221+$E221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)-SUM($P221:Y221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)/$B221))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AA$3>($B221+$E221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)-SUM($P221:Z221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)/$B221))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AB$3>($B221+$E221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)-SUM($P221:AA221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)/$B221))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AC$3>($B221+$E221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)-SUM($P221:AB221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)/$B221))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AD$3>($B221+$E221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)-SUM($P221:AC221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)/$B221))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AE$3>($B221+$E221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)-SUM($P221:AD221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)/$B221))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AF$3>($B221+$E221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)-SUM($P221:AE221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)/$B221))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AG$3>($B221+$E221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)-SUM($P221:AF221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)/$B221))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AH$3>($B221+$E221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)-SUM($P221:AG221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)/$B221))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AI$3>($B221+$E221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)-SUM($P221:AH221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)/$B221))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B221+$E221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)-SUM($P221:AI221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)/$B221))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AK$3>($B221+$E221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)-SUM($P221:AJ221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)/$B221))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AL$3>($B221+$E221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)-SUM($P221:AK221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)/$B221))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AM$3>($B221+$E221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)-SUM($P221:AL221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)/$B221))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AN$3>($B221+$E221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)-SUM($P221:AM221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)/$B221))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AO$3>($B221+$E221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)-SUM($P221:AN221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)/$B221))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AP$3>($B221+$E221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)-SUM($P221:AO221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)/$B221))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B221+$E221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)-SUM($P221:AP221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)/$B221))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AR$3>($B221+$E221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)-SUM($P221:AQ221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)/$B221))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AS$3>($B221+$E221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)-SUM($P221:AR221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)/$B221))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AT$3>($B221+$E221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)-SUM($P221:AS221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)/$B221))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AU$3>($B221+$E221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)-SUM($P221:AT221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)/$B221))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AV$3>($B221+$E221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)-SUM($P221:AU221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)/$B221))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AW$3>($B221+$E221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)-SUM($P221:AV221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)/$B221))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AX$3>($B221+$E221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)-SUM($P221:AW221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)/$B221))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AY$3>($B221+$E221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)-SUM($P221:AX221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)/$B221))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B221+$E221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)-SUM($P221:AY221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)/$B221))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BA$3>($B221+$E221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)-SUM($P221:AZ221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)/$B221))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BB$3>($B221+$E221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)-SUM($P221:BA221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)/$B221))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BC$3>($B221+$E221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)-SUM($P221:BB221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)/$B221))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BD$3>($B221+$E221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)-SUM($P221:BC221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)/$B221))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BE$3>($B221+$E221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)-SUM($P221:BD221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)/$B221))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BF$3>($B221+$E221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)-SUM($P221:BE221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)/$B221))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BG$3>($B221+$E221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)-SUM($P221:BF221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)/$B221))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BH$3>($B221+$E221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)-SUM($P221:BG221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)/$B221))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BI$3>($B221+$E221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)-SUM($P221:BH221),('PTRM input'!$V$281*(1+WACC!$V$18)^0.5)/$B221))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A5stdlife,MIN(A5stdlife,'Key inputs & assumptions'!$D$9-E222))","v":2},null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(X$3>($B222+$E222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)-SUM($P222:W222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)/$B222))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Y$3>($B222+$E222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)-SUM($P222:X222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)/$B222))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Z$3>($B222+$E222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)-SUM($P222:Y222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)/$B222))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AA$3>($B222+$E222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)-SUM($P222:Z222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)/$B222))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AB$3>($B222+$E222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)-SUM($P222:AA222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)/$B222))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AC$3>($B222+$E222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)-SUM($P222:AB222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)/$B222))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AD$3>($B222+$E222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)-SUM($P222:AC222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)/$B222))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AE$3>($B222+$E222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)-SUM($P222:AD222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)/$B222))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AF$3>($B222+$E222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)-SUM($P222:AE222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)/$B222))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AG$3>($B222+$E222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)-SUM($P222:AF222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)/$B222))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AH$3>($B222+$E222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)-SUM($P222:AG222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)/$B222))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AI$3>($B222+$E222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)-SUM($P222:AH222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)/$B222))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B222+$E222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)-SUM($P222:AI222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)/$B222))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AK$3>($B222+$E222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)-SUM($P222:AJ222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)/$B222))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AL$3>($B222+$E222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)-SUM($P222:AK222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)/$B222))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AM$3>($B222+$E222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)-SUM($P222:AL222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)/$B222))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AN$3>($B222+$E222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)-SUM($P222:AM222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)/$B222))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AO$3>($B222+$E222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)-SUM($P222:AN222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)/$B222))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AP$3>($B222+$E222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)-SUM($P222:AO222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)/$B222))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B222+$E222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)-SUM($P222:AP222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)/$B222))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AR$3>($B222+$E222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)-SUM($P222:AQ222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)/$B222))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AS$3>($B222+$E222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)-SUM($P222:AR222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)/$B222))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AT$3>($B222+$E222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)-SUM($P222:AS222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)/$B222))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AU$3>($B222+$E222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)-SUM($P222:AT222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)/$B222))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AV$3>($B222+$E222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)-SUM($P222:AU222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)/$B222))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AW$3>($B222+$E222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)-SUM($P222:AV222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)/$B222))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AX$3>($B222+$E222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)-SUM($P222:AW222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)/$B222))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AY$3>($B222+$E222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)-SUM($P222:AX222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)/$B222))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B222+$E222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)-SUM($P222:AY222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)/$B222))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BA$3>($B222+$E222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)-SUM($P222:AZ222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)/$B222))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BB$3>($B222+$E222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)-SUM($P222:BA222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)/$B222))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BC$3>($B222+$E222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)-SUM($P222:BB222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)/$B222))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BD$3>($B222+$E222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)-SUM($P222:BC222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)/$B222))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BE$3>($B222+$E222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)-SUM($P222:BD222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)/$B222))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BF$3>($B222+$E222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)-SUM($P222:BE222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)/$B222))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BG$3>($B222+$E222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)-SUM($P222:BF222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)/$B222))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BH$3>($B222+$E222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)-SUM($P222:BG222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)/$B222))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BI$3>($B222+$E222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)-SUM($P222:BH222),('PTRM input'!$W$281*(1+WACC!$W$18)^0.5)/$B222))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A5stdlife,MIN(A5stdlife,'Key inputs & assumptions'!$D$9-E223))","v":1},null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Y$3>($B223+$E223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)-SUM($P223:X223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)/$B223))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Z$3>($B223+$E223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)-SUM($P223:Y223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)/$B223))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AA$3>($B223+$E223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)-SUM($P223:Z223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)/$B223))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AB$3>($B223+$E223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)-SUM($P223:AA223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)/$B223))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AC$3>($B223+$E223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)-SUM($P223:AB223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)/$B223))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AD$3>($B223+$E223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)-SUM($P223:AC223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)/$B223))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AE$3>($B223+$E223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)-SUM($P223:AD223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)/$B223))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AF$3>($B223+$E223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)-SUM($P223:AE223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)/$B223))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AG$3>($B223+$E223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)-SUM($P223:AF223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)/$B223))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AH$3>($B223+$E223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)-SUM($P223:AG223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)/$B223))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AI$3>($B223+$E223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)-SUM($P223:AH223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)/$B223))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B223+$E223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)-SUM($P223:AI223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)/$B223))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AK$3>($B223+$E223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)-SUM($P223:AJ223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)/$B223))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AL$3>($B223+$E223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)-SUM($P223:AK223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)/$B223))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AM$3>($B223+$E223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)-SUM($P223:AL223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)/$B223))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AN$3>($B223+$E223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)-SUM($P223:AM223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)/$B223))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AO$3>($B223+$E223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)-SUM($P223:AN223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)/$B223))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AP$3>($B223+$E223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)-SUM($P223:AO223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)/$B223))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B223+$E223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)-SUM($P223:AP223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)/$B223))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AR$3>($B223+$E223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)-SUM($P223:AQ223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)/$B223))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AS$3>($B223+$E223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)-SUM($P223:AR223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)/$B223))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AT$3>($B223+$E223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)-SUM($P223:AS223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)/$B223))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AU$3>($B223+$E223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)-SUM($P223:AT223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)/$B223))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AV$3>($B223+$E223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)-SUM($P223:AU223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)/$B223))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AW$3>($B223+$E223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)-SUM($P223:AV223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)/$B223))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AX$3>($B223+$E223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)-SUM($P223:AW223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)/$B223))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AY$3>($B223+$E223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)-SUM($P223:AX223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)/$B223))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B223+$E223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)-SUM($P223:AY223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)/$B223))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BA$3>($B223+$E223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)-SUM($P223:AZ223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)/$B223))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BB$3>($B223+$E223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)-SUM($P223:BA223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)/$B223))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BC$3>($B223+$E223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)-SUM($P223:BB223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)/$B223))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BD$3>($B223+$E223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)-SUM($P223:BC223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)/$B223))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BE$3>($B223+$E223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)-SUM($P223:BD223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)/$B223))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BF$3>($B223+$E223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)-SUM($P223:BE223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)/$B223))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BG$3>($B223+$E223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)-SUM($P223:BF223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)/$B223))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BH$3>($B223+$E223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)-SUM($P223:BG223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)/$B223))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BI$3>($B223+$E223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)-SUM($P223:BH223),('PTRM input'!$X$281*(1+WACC!$X$18)^0.5)/$B223))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A5stdlife,MIN(A5stdlife,'Key inputs & assumptions'!$D$9-E224))","v":0},null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Z$3>($B224+$E224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)-SUM($P224:Y224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)/$B224))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AA$3>($B224+$E224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)-SUM($P224:Z224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)/$B224))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AB$3>($B224+$E224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)-SUM($P224:AA224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)/$B224))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AC$3>($B224+$E224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)-SUM($P224:AB224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)/$B224))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AD$3>($B224+$E224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)-SUM($P224:AC224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)/$B224))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AE$3>($B224+$E224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)-SUM($P224:AD224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)/$B224))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AF$3>($B224+$E224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)-SUM($P224:AE224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)/$B224))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AG$3>($B224+$E224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)-SUM($P224:AF224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)/$B224))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AH$3>($B224+$E224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)-SUM($P224:AG224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)/$B224))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AI$3>($B224+$E224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)-SUM($P224:AH224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)/$B224))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B224+$E224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)-SUM($P224:AI224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)/$B224))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AK$3>($B224+$E224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)-SUM($P224:AJ224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)/$B224))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AL$3>($B224+$E224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)-SUM($P224:AK224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)/$B224))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AM$3>($B224+$E224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)-SUM($P224:AL224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)/$B224))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AN$3>($B224+$E224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)-SUM($P224:AM224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)/$B224))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AO$3>($B224+$E224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)-SUM($P224:AN224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)/$B224))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AP$3>($B224+$E224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)-SUM($P224:AO224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)/$B224))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B224+$E224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)-SUM($P224:AP224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)/$B224))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AR$3>($B224+$E224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)-SUM($P224:AQ224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)/$B224))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AS$3>($B224+$E224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)-SUM($P224:AR224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)/$B224))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AT$3>($B224+$E224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)-SUM($P224:AS224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)/$B224))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AU$3>($B224+$E224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)-SUM($P224:AT224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)/$B224))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AV$3>($B224+$E224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)-SUM($P224:AU224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)/$B224))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AW$3>($B224+$E224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)-SUM($P224:AV224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)/$B224))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AX$3>($B224+$E224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)-SUM($P224:AW224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)/$B224))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AY$3>($B224+$E224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)-SUM($P224:AX224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)/$B224))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B224+$E224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)-SUM($P224:AY224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)/$B224))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BA$3>($B224+$E224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)-SUM($P224:AZ224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)/$B224))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BB$3>($B224+$E224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)-SUM($P224:BA224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)/$B224))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BC$3>($B224+$E224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)-SUM($P224:BB224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)/$B224))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BD$3>($B224+$E224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)-SUM($P224:BC224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)/$B224))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BE$3>($B224+$E224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)-SUM($P224:BD224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)/$B224))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BF$3>($B224+$E224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)-SUM($P224:BE224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)/$B224))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BG$3>($B224+$E224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)-SUM($P224:BF224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)/$B224))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BH$3>($B224+$E224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)-SUM($P224:BG224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)/$B224))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(BI$3>($B224+$E224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)-SUM($P224:BH224),('PTRM input'!$Y$281*(1+WACC!$Y$18)^0.5)/$B224))","v":0}]
[null,null,{"$f":"Asset5","v":"TRS & DRS - valves & Regulators"},null,null,null,{"$f":"SUM(G204:G224)","v":1.2597662296618788},{"$f":"SUM(H204:H224)","v":1.3568128601877998},{"$f":"SUM(I204:I224)","v":1.3651891793573561},{"$f":"SUM(J204:J224)","v":1.3692475019307022},{"$f":"SUM(K204:K224)","v":1.3733473105653449},{"$f":"SUM(L204:L224)","v":1.3777905070274192},{"$f":"SUM(M204:M224)","v":1.3859255305711253},{"$f":"SUM(N204:N224)","v":1.3946071492486638},{"$f":"SUM(O204:O224)","v":0.92146548002042539},{"$f":"SUM(P204:P224)","v":0.1550517705601239},{"$f":"SUM(Q204:Q224)","v":0.16680654293565461},{"$f":"SUM(R204:R224)","v":0.18019557701689967},{"$f":"SUM(S204:S224)","v":0.19549354943465655},{"$f":"SUM(T204:T224)","v":0.21333824268011869},{"$f":"SUM(U204:U224)","v":0.2347501096113479},{"$f":"SUM(V204:V224)","v":0.26151494327538438},{"$f":"SUM(W204:W224)","v":0.16446831274946341},{"$f":"SUM(X204:X224)","v":0.15609199357990708},{"$f":"SUM(Y204:Y224)","v":0.15203367100656093},{"$f":"SUM(Z204:Z224)","v":6.9388939039072284E-18},{"$f":"SUM(AA204:AA224)","v":0},{"$f":"SUM(AB204:AB224)","v":0},{"$f":"SUM(AC204:AC224)","v":0},{"$f":"SUM(AD204:AD224)","v":0},{"$f":"SUM(AE204:AE224)","v":0},{"$f":"SUM(AF204:AF224)","v":0},{"$f":"SUM(AG204:AG224)","v":0},{"$f":"SUM(AH204:AH224)","v":0},{"$f":"SUM(AI204:AI224)","v":0},{"$f":"SUM(AJ204:AJ224)","v":0},{"$f":"SUM(AK204:AK224)","v":0},{"$f":"SUM(AL204:AL224)","v":0},{"$f":"SUM(AM204:AM224)","v":0},{"$f":"SUM(AN204:AN224)","v":0},{"$f":"SUM(AO204:AO224)","v":0},{"$f":"SUM(AP204:AP224)","v":0},{"$f":"SUM(AQ204:AQ224)","v":0},{"$f":"SUM(AR204:AR224)","v":0},{"$f":"SUM(AS204:AS224)","v":0},{"$f":"SUM(AT204:AT224)","v":0},{"$f":"SUM(AU204:AU224)","v":0},{"$f":"SUM(AV204:AV224)","v":0},{"$f":"SUM(AW204:AW224)","v":0},{"$f":"SUM(AX204:AX224)","v":0},{"$f":"SUM(AY204:AY224)","v":0},{"$f":"SUM(AZ204:AZ224)","v":0},{"$f":"SUM(BA204:BA224)","v":0},{"$f":"SUM(BB204:BB224)","v":0},{"$f":"SUM(BC204:BC224)","v":0},{"$f":"SUM(BD204:BD224)","v":0},{"$f":"SUM(BE204:BE224)","v":0},{"$f":"SUM(BF204:BF224)","v":0},{"$f":"SUM(BG204:BG224)","v":0},{"$f":"SUM(BH204:BH224)","v":0},{"$f":"SUM(BI204:BI224)","v":0}]
[null,{"$f":"C247","v":"Contract meters"},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(G$3>A6remlife,A6value-SUM($F226:F226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!G$418)","v":9.0890818544117583E-2},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(H$3>A6remlife,A6value-SUM($F226:G226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!H$418)","v":9.0890818544117583E-2},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(I$3>A6remlife,A6value-SUM($F226:H226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!I$418)","v":9.0890818544117583E-2},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(J$3>A6remlife,A6value-SUM($F226:I226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!J$418)","v":9.0890818544117583E-2},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(K$3>A6remlife,A6value-SUM($F226:J226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!K$418)","v":9.0890818544117583E-2},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(L$3>A6remlife,A6value-SUM($F226:K226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!L$418)","v":9.0890818544117583E-2},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(M$3>A6remlife,A6value-SUM($F226:L226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!M$418)","v":9.0890818544117583E-2},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(N$3>A6remlife,A6value-SUM($F226:M226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!N$418)","v":9.0890818544117583E-2},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(O$3>A6remlife,A6value-SUM($F226:N226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!O$418)","v":9.0890818544117583E-2},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(P$3>A6remlife,A6value-SUM($F226:O226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!P$418)","v":3.8040684650949008E-2},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Q$3>A6remlife,A6value-SUM($F226:P226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!Q$418)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(R$3>A6remlife,A6value-SUM($F226:Q226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!R$418)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(S$3>A6remlife,A6value-SUM($F226:R226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!S$418)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(T$3>A6remlife,A6value-SUM($F226:S226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!T$418)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(U$3>A6remlife,A6value-SUM($F226:T226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!U$418)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(V$3>A6remlife,A6value-SUM($F226:U226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!V$418)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(W$3>A6remlife,A6value-SUM($F226:V226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!W$418)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(X$3>A6remlife,A6value-SUM($F226:W226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!X$418)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Y$3>A6remlife,A6value-SUM($F226:X226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!Y$418)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Z$3>A6remlife,A6value-SUM($F226:Y226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!Z$418)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AA$3>A6remlife,A6value-SUM($F226:Z226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!AA$418)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AB$3>A6remlife,A6value-SUM($F226:AA226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!AB$418)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AC$3>A6remlife,A6value-SUM($F226:AB226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!AC$418)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AD$3>A6remlife,A6value-SUM($F226:AC226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!AD$418)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AE$3>A6remlife,A6value-SUM($F226:AD226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!AE$418)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AF$3>A6remlife,A6value-SUM($F226:AE226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!AF$418)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AG$3>A6remlife,A6value-SUM($F226:AF226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!AG$418)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AH$3>A6remlife,A6value-SUM($F226:AG226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!AH$418)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AI$3>A6remlife,A6value-SUM($F226:AH226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!AI$418)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AJ$3>A6remlife,A6value-SUM($F226:AI226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!AJ$418)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AK$3>A6remlife,A6value-SUM($F226:AJ226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!AK$418)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AL$3>A6remlife,A6value-SUM($F226:AK226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!AL$418)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AM$3>A6remlife,A6value-SUM($F226:AL226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!AM$418)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AN$3>A6remlife,A6value-SUM($F226:AM226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!AN$418)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AO$3>A6remlife,A6value-SUM($F226:AN226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!AO$418)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AP$3>A6remlife,A6value-SUM($F226:AO226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!AP$418)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AQ$3>A6remlife,A6value-SUM($F226:AP226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!AQ$418)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AR$3>A6remlife,A6value-SUM($F226:AQ226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!AR$418)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AS$3>A6remlife,A6value-SUM($F226:AR226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!AS$418)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AT$3>A6remlife,A6value-SUM($F226:AS226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!AT$418)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AU$3>A6remlife,A6value-SUM($F226:AT226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!AU$418)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AV$3>A6remlife,A6value-SUM($F226:AU226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!AV$418)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AW$3>A6remlife,A6value-SUM($F226:AV226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!AW$418)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AX$3>A6remlife,A6value-SUM($F226:AW226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!AX$418)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AY$3>A6remlife,A6value-SUM($F226:AX226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!AY$418)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AZ$3>A6remlife,A6value-SUM($F226:AY226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!AZ$418)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BA$3>A6remlife,A6value-SUM($F226:AZ226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!BA$418)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BB$3>A6remlife,A6value-SUM($F226:BA226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!BB$418)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BC$3>A6remlife,A6value-SUM($F226:BB226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!BC$418)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BD$3>A6remlife,A6value-SUM($F226:BC226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!BD$418)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BE$3>A6remlife,A6value-SUM($F226:BD226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!BE$418)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BF$3>A6remlife,A6value-SUM($F226:BE226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!BF$418)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BG$3>A6remlife,A6value-SUM($F226:BF226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!BG$418)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BH$3>A6remlife,A6value-SUM($F226:BG226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!BH$418)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BI$3>A6remlife,A6value-SUM($F226:BH226),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))),'PTRM input'!BI$418)","v":0}]
[null,null,null,"Capex in year",0]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A6stdlife,MIN(A6stdlife,'Key inputs & assumptions'!$D$9-E228))","v":15},null,null,1,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(H$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:G228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(I$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:H228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(J$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:I228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:J228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:K228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:L228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:M228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:N228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:O228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:P228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(R$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:Q228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(S$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:R228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(T$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:S228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(U$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:T228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(V$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:U228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(W$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:V228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(X$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:W228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Y$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:X228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Z$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:Y228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AA$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:Z228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AB$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:AA228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AC$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:AB228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AD$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:AC228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AE$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:AD228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AF$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:AE228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AG$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:AF228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AH$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:AG228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AI$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:AH228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:AI228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AK$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:AJ228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AL$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:AK228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AM$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:AL228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AN$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:AM228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AO$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:AN228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AP$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:AO228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:AP228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AR$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:AQ228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AS$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:AR228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AT$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:AS228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AU$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:AT228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AV$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:AU228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AW$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:AV228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AX$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:AW228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AY$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:AX228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:AY228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BA$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:AZ228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BB$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:BA228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BC$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:BB228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BD$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:BC228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BE$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:BD228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BF$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:BE228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BG$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:BF228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BH$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:BG228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BI$3>($B228+$E228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)-SUM($G228:BH228),('PTRM input'!$G$282*(1+rvanilla01)^0.5)/$B228))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A6stdlife,MIN(A6stdlife,'Key inputs & assumptions'!$D$9-E229))","v":15},null,null,2,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(I$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:H229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(J$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:I229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:J229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:K229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:L229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:M229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:N229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:O229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:P229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(R$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:Q229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(S$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:R229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(T$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:S229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(U$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:T229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(V$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:U229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(W$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:V229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(X$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:W229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Y$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:X229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Z$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:Y229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AA$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:Z229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AB$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:AA229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AC$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:AB229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AD$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:AC229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AE$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:AD229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AF$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:AE229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AG$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:AF229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AH$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:AG229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AI$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:AH229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:AI229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AK$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:AJ229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AL$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:AK229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AM$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:AL229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AN$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:AM229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AO$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:AN229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AP$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:AO229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:AP229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AR$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:AQ229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AS$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:AR229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AT$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:AS229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AU$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:AT229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AV$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:AU229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AW$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:AV229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AX$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:AW229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AY$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:AX229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:AY229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BA$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:AZ229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BB$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:BA229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BC$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:BB229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BD$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:BC229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BE$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:BD229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BF$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:BE229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BG$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:BF229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BH$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:BG229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BI$3>($B229+$E229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)-SUM($H229:BH229),('PTRM input'!$H$282*(1+rvanilla02)^0.5)/$B229))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A6stdlife,MIN(A6stdlife,'Key inputs & assumptions'!$D$9-E230))","v":15},null,null,3,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(J$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:I230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:J230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:K230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:L230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:M230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:N230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:O230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:P230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(R$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:Q230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(S$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:R230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(T$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:S230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(U$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:T230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(V$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:U230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(W$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:V230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(X$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:W230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Y$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:X230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Z$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:Y230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AA$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:Z230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AB$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:AA230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AC$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:AB230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AD$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:AC230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AE$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:AD230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AF$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:AE230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AG$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:AF230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AH$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:AG230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AI$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:AH230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:AI230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AK$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:AJ230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AL$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:AK230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AM$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:AL230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AN$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:AM230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AO$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:AN230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AP$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:AO230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:AP230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AR$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:AQ230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AS$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:AR230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AT$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:AS230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AU$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:AT230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AV$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:AU230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AW$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:AV230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AX$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:AW230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AY$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:AX230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:AY230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BA$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:AZ230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BB$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:BA230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BC$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:BB230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BD$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:BC230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BE$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:BD230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BF$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:BE230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BG$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:BF230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BH$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:BG230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BI$3>($B230+$E230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)-SUM($I230:BH230),('PTRM input'!$I$282*(1+rvanilla03)^0.5)/$B230))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A6stdlife,MIN(A6stdlife,'Key inputs & assumptions'!$D$9-E231))","v":15},null,null,4,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:J231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:K231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:L231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:M231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:N231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:O231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:P231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(R$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:Q231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(S$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:R231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(T$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:S231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(U$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:T231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(V$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:U231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(W$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:V231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(X$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:W231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Y$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:X231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Z$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:Y231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AA$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:Z231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AB$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:AA231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AC$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:AB231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AD$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:AC231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AE$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:AD231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AF$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:AE231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AG$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:AF231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AH$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:AG231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AI$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:AH231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:AI231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AK$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:AJ231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AL$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:AK231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AM$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:AL231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AN$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:AM231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AO$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:AN231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AP$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:AO231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:AP231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AR$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:AQ231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AS$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:AR231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AT$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:AS231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AU$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:AT231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AV$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:AU231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AW$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:AV231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AX$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:AW231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AY$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:AX231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:AY231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BA$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:AZ231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BB$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:BA231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BC$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:BB231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BD$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:BC231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BE$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:BD231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BF$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:BE231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BG$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:BF231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BH$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:BG231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BI$3>($B231+$E231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)-SUM($J231:BH231),('PTRM input'!$J$282*(1+rvanilla04)^0.5)/$B231))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A6stdlife,MIN(A6stdlife,'Key inputs & assumptions'!$D$9-E232))","v":14},null,null,5,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:K232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:L232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:M232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:N232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:O232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:P232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(R$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:Q232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(S$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:R232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(T$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:S232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(U$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:T232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(V$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:U232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(W$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:V232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(X$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:W232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Y$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:X232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Z$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:Y232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AA$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:Z232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AB$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:AA232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AC$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:AB232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AD$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:AC232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AE$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:AD232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AF$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:AE232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AG$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:AF232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AH$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:AG232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AI$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:AH232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:AI232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AK$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:AJ232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AL$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:AK232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AM$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:AL232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AN$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:AM232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AO$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:AN232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AP$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:AO232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:AP232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AR$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:AQ232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AS$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:AR232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AT$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:AS232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AU$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:AT232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AV$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:AU232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AW$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:AV232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AX$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:AW232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AY$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:AX232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:AY232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BA$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:AZ232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BB$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:BA232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BC$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:BB232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BD$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:BC232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BE$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:BD232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BF$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:BE232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BG$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:BF232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BH$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:BG232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BI$3>($B232+$E232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)-SUM($K232:BH232),('PTRM input'!$K$282*(1+rvanilla05)^0.5)/$B232))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A6stdlife,MIN(A6stdlife,'Key inputs & assumptions'!$D$9-E233))","v":13},null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>($B233+$E233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)-SUM($L233:L233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)/$B233))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>($B233+$E233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)-SUM($L233:M233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)/$B233))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>($B233+$E233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)-SUM($L233:N233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)/$B233))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>($B233+$E233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)-SUM($L233:O233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)/$B233))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>($B233+$E233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)-SUM($L233:P233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)/$B233))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(R$3>($B233+$E233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)-SUM($L233:Q233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)/$B233))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(S$3>($B233+$E233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)-SUM($L233:R233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)/$B233))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(T$3>($B233+$E233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)-SUM($L233:S233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)/$B233))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(U$3>($B233+$E233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)-SUM($L233:T233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)/$B233))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(V$3>($B233+$E233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)-SUM($L233:U233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)/$B233))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(W$3>($B233+$E233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)-SUM($L233:V233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)/$B233))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(X$3>($B233+$E233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)-SUM($L233:W233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)/$B233))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Y$3>($B233+$E233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)-SUM($L233:X233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)/$B233))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Z$3>($B233+$E233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)-SUM($L233:Y233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)/$B233))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AA$3>($B233+$E233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)-SUM($L233:Z233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)/$B233))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AB$3>($B233+$E233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)-SUM($L233:AA233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)/$B233))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AC$3>($B233+$E233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)-SUM($L233:AB233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)/$B233))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AD$3>($B233+$E233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)-SUM($L233:AC233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)/$B233))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AE$3>($B233+$E233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)-SUM($L233:AD233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)/$B233))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AF$3>($B233+$E233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)-SUM($L233:AE233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)/$B233))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AG$3>($B233+$E233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)-SUM($L233:AF233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)/$B233))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AH$3>($B233+$E233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)-SUM($L233:AG233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)/$B233))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AI$3>($B233+$E233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)-SUM($L233:AH233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)/$B233))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B233+$E233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)-SUM($L233:AI233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)/$B233))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AK$3>($B233+$E233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)-SUM($L233:AJ233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)/$B233))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AL$3>($B233+$E233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)-SUM($L233:AK233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)/$B233))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AM$3>($B233+$E233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)-SUM($L233:AL233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)/$B233))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AN$3>($B233+$E233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)-SUM($L233:AM233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)/$B233))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AO$3>($B233+$E233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)-SUM($L233:AN233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)/$B233))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AP$3>($B233+$E233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)-SUM($L233:AO233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)/$B233))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B233+$E233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)-SUM($L233:AP233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)/$B233))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AR$3>($B233+$E233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)-SUM($L233:AQ233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)/$B233))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AS$3>($B233+$E233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)-SUM($L233:AR233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)/$B233))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AT$3>($B233+$E233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)-SUM($L233:AS233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)/$B233))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AU$3>($B233+$E233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)-SUM($L233:AT233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)/$B233))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AV$3>($B233+$E233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)-SUM($L233:AU233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)/$B233))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AW$3>($B233+$E233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)-SUM($L233:AV233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)/$B233))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AX$3>($B233+$E233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)-SUM($L233:AW233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)/$B233))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AY$3>($B233+$E233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)-SUM($L233:AX233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)/$B233))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B233+$E233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)-SUM($L233:AY233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)/$B233))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BA$3>($B233+$E233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)-SUM($L233:AZ233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)/$B233))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BB$3>($B233+$E233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)-SUM($L233:BA233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)/$B233))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BC$3>($B233+$E233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)-SUM($L233:BB233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)/$B233))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BD$3>($B233+$E233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)-SUM($L233:BC233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)/$B233))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BE$3>($B233+$E233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)-SUM($L233:BD233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)/$B233))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BF$3>($B233+$E233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)-SUM($L233:BE233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)/$B233))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BG$3>($B233+$E233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)-SUM($L233:BF233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)/$B233))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BH$3>($B233+$E233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)-SUM($L233:BG233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)/$B233))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BI$3>($B233+$E233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)-SUM($L233:BH233),('PTRM input'!$L$282*(1+rvanilla06)^0.5)/$B233))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A6stdlife,MIN(A6stdlife,'Key inputs & assumptions'!$D$9-E234))","v":12},null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>($B234+$E234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)-SUM($M234:M234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)/$B234))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>($B234+$E234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)-SUM($M234:N234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)/$B234))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>($B234+$E234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)-SUM($M234:O234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)/$B234))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>($B234+$E234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)-SUM($M234:P234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)/$B234))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(R$3>($B234+$E234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)-SUM($M234:Q234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)/$B234))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(S$3>($B234+$E234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)-SUM($M234:R234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)/$B234))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(T$3>($B234+$E234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)-SUM($M234:S234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)/$B234))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(U$3>($B234+$E234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)-SUM($M234:T234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)/$B234))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(V$3>($B234+$E234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)-SUM($M234:U234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)/$B234))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(W$3>($B234+$E234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)-SUM($M234:V234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)/$B234))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(X$3>($B234+$E234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)-SUM($M234:W234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)/$B234))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Y$3>($B234+$E234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)-SUM($M234:X234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)/$B234))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Z$3>($B234+$E234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)-SUM($M234:Y234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)/$B234))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AA$3>($B234+$E234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)-SUM($M234:Z234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)/$B234))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AB$3>($B234+$E234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)-SUM($M234:AA234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)/$B234))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AC$3>($B234+$E234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)-SUM($M234:AB234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)/$B234))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AD$3>($B234+$E234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)-SUM($M234:AC234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)/$B234))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AE$3>($B234+$E234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)-SUM($M234:AD234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)/$B234))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AF$3>($B234+$E234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)-SUM($M234:AE234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)/$B234))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AG$3>($B234+$E234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)-SUM($M234:AF234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)/$B234))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AH$3>($B234+$E234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)-SUM($M234:AG234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)/$B234))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AI$3>($B234+$E234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)-SUM($M234:AH234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)/$B234))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B234+$E234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)-SUM($M234:AI234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)/$B234))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AK$3>($B234+$E234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)-SUM($M234:AJ234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)/$B234))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AL$3>($B234+$E234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)-SUM($M234:AK234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)/$B234))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AM$3>($B234+$E234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)-SUM($M234:AL234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)/$B234))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AN$3>($B234+$E234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)-SUM($M234:AM234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)/$B234))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AO$3>($B234+$E234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)-SUM($M234:AN234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)/$B234))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AP$3>($B234+$E234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)-SUM($M234:AO234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)/$B234))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B234+$E234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)-SUM($M234:AP234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)/$B234))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AR$3>($B234+$E234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)-SUM($M234:AQ234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)/$B234))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AS$3>($B234+$E234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)-SUM($M234:AR234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)/$B234))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AT$3>($B234+$E234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)-SUM($M234:AS234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)/$B234))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AU$3>($B234+$E234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)-SUM($M234:AT234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)/$B234))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AV$3>($B234+$E234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)-SUM($M234:AU234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)/$B234))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AW$3>($B234+$E234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)-SUM($M234:AV234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)/$B234))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AX$3>($B234+$E234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)-SUM($M234:AW234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)/$B234))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AY$3>($B234+$E234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)-SUM($M234:AX234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)/$B234))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B234+$E234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)-SUM($M234:AY234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)/$B234))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BA$3>($B234+$E234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)-SUM($M234:AZ234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)/$B234))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BB$3>($B234+$E234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)-SUM($M234:BA234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)/$B234))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BC$3>($B234+$E234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)-SUM($M234:BB234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)/$B234))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BD$3>($B234+$E234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)-SUM($M234:BC234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)/$B234))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BE$3>($B234+$E234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)-SUM($M234:BD234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)/$B234))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BF$3>($B234+$E234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)-SUM($M234:BE234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)/$B234))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BG$3>($B234+$E234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)-SUM($M234:BF234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)/$B234))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BH$3>($B234+$E234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)-SUM($M234:BG234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)/$B234))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BI$3>($B234+$E234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)-SUM($M234:BH234),('PTRM input'!$M$282*(1+rvanilla07)^0.5)/$B234))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A6stdlife,MIN(A6stdlife,'Key inputs & assumptions'!$D$9-E235))","v":11},null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>($B235+$E235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)-SUM($N235:N235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)/$B235))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>($B235+$E235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)-SUM($N235:O235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)/$B235))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>($B235+$E235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)-SUM($N235:P235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)/$B235))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(R$3>($B235+$E235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)-SUM($N235:Q235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)/$B235))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(S$3>($B235+$E235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)-SUM($N235:R235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)/$B235))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(T$3>($B235+$E235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)-SUM($N235:S235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)/$B235))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(U$3>($B235+$E235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)-SUM($N235:T235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)/$B235))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(V$3>($B235+$E235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)-SUM($N235:U235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)/$B235))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(W$3>($B235+$E235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)-SUM($N235:V235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)/$B235))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(X$3>($B235+$E235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)-SUM($N235:W235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)/$B235))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Y$3>($B235+$E235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)-SUM($N235:X235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)/$B235))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Z$3>($B235+$E235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)-SUM($N235:Y235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)/$B235))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AA$3>($B235+$E235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)-SUM($N235:Z235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)/$B235))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AB$3>($B235+$E235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)-SUM($N235:AA235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)/$B235))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AC$3>($B235+$E235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)-SUM($N235:AB235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)/$B235))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AD$3>($B235+$E235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)-SUM($N235:AC235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)/$B235))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AE$3>($B235+$E235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)-SUM($N235:AD235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)/$B235))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AF$3>($B235+$E235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)-SUM($N235:AE235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)/$B235))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AG$3>($B235+$E235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)-SUM($N235:AF235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)/$B235))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AH$3>($B235+$E235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)-SUM($N235:AG235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)/$B235))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AI$3>($B235+$E235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)-SUM($N235:AH235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)/$B235))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B235+$E235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)-SUM($N235:AI235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)/$B235))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AK$3>($B235+$E235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)-SUM($N235:AJ235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)/$B235))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AL$3>($B235+$E235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)-SUM($N235:AK235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)/$B235))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AM$3>($B235+$E235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)-SUM($N235:AL235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)/$B235))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AN$3>($B235+$E235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)-SUM($N235:AM235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)/$B235))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AO$3>($B235+$E235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)-SUM($N235:AN235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)/$B235))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AP$3>($B235+$E235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)-SUM($N235:AO235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)/$B235))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B235+$E235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)-SUM($N235:AP235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)/$B235))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AR$3>($B235+$E235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)-SUM($N235:AQ235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)/$B235))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AS$3>($B235+$E235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)-SUM($N235:AR235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)/$B235))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AT$3>($B235+$E235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)-SUM($N235:AS235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)/$B235))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AU$3>($B235+$E235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)-SUM($N235:AT235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)/$B235))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AV$3>($B235+$E235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)-SUM($N235:AU235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)/$B235))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AW$3>($B235+$E235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)-SUM($N235:AV235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)/$B235))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AX$3>($B235+$E235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)-SUM($N235:AW235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)/$B235))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AY$3>($B235+$E235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)-SUM($N235:AX235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)/$B235))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B235+$E235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)-SUM($N235:AY235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)/$B235))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BA$3>($B235+$E235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)-SUM($N235:AZ235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)/$B235))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BB$3>($B235+$E235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)-SUM($N235:BA235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)/$B235))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BC$3>($B235+$E235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)-SUM($N235:BB235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)/$B235))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BD$3>($B235+$E235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)-SUM($N235:BC235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)/$B235))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BE$3>($B235+$E235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)-SUM($N235:BD235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)/$B235))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BF$3>($B235+$E235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)-SUM($N235:BE235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)/$B235))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BG$3>($B235+$E235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)-SUM($N235:BF235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)/$B235))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BH$3>($B235+$E235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)-SUM($N235:BG235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)/$B235))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BI$3>($B235+$E235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)-SUM($N235:BH235),('PTRM input'!$N$282*(1+rvanilla08)^0.5)/$B235))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A6stdlife,MIN(A6stdlife,'Key inputs & assumptions'!$D$9-E236))","v":10},null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>($B236+$E236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)-SUM($O236:O236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)/$B236))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>($B236+$E236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)-SUM($O236:P236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)/$B236))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(R$3>($B236+$E236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)-SUM($O236:Q236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)/$B236))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(S$3>($B236+$E236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)-SUM($O236:R236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)/$B236))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(T$3>($B236+$E236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)-SUM($O236:S236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)/$B236))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(U$3>($B236+$E236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)-SUM($O236:T236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)/$B236))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(V$3>($B236+$E236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)-SUM($O236:U236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)/$B236))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(W$3>($B236+$E236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)-SUM($O236:V236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)/$B236))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(X$3>($B236+$E236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)-SUM($O236:W236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)/$B236))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Y$3>($B236+$E236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)-SUM($O236:X236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)/$B236))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Z$3>($B236+$E236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)-SUM($O236:Y236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)/$B236))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AA$3>($B236+$E236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)-SUM($O236:Z236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)/$B236))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AB$3>($B236+$E236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)-SUM($O236:AA236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)/$B236))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AC$3>($B236+$E236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)-SUM($O236:AB236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)/$B236))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AD$3>($B236+$E236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)-SUM($O236:AC236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)/$B236))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AE$3>($B236+$E236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)-SUM($O236:AD236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)/$B236))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AF$3>($B236+$E236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)-SUM($O236:AE236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)/$B236))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AG$3>($B236+$E236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)-SUM($O236:AF236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)/$B236))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AH$3>($B236+$E236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)-SUM($O236:AG236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)/$B236))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AI$3>($B236+$E236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)-SUM($O236:AH236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)/$B236))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B236+$E236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)-SUM($O236:AI236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)/$B236))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AK$3>($B236+$E236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)-SUM($O236:AJ236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)/$B236))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AL$3>($B236+$E236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)-SUM($O236:AK236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)/$B236))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AM$3>($B236+$E236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)-SUM($O236:AL236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)/$B236))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AN$3>($B236+$E236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)-SUM($O236:AM236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)/$B236))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AO$3>($B236+$E236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)-SUM($O236:AN236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)/$B236))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AP$3>($B236+$E236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)-SUM($O236:AO236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)/$B236))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B236+$E236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)-SUM($O236:AP236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)/$B236))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AR$3>($B236+$E236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)-SUM($O236:AQ236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)/$B236))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AS$3>($B236+$E236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)-SUM($O236:AR236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)/$B236))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AT$3>($B236+$E236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)-SUM($O236:AS236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)/$B236))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AU$3>($B236+$E236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)-SUM($O236:AT236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)/$B236))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AV$3>($B236+$E236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)-SUM($O236:AU236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)/$B236))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AW$3>($B236+$E236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)-SUM($O236:AV236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)/$B236))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AX$3>($B236+$E236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)-SUM($O236:AW236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)/$B236))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AY$3>($B236+$E236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)-SUM($O236:AX236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)/$B236))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B236+$E236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)-SUM($O236:AY236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)/$B236))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BA$3>($B236+$E236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)-SUM($O236:AZ236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)/$B236))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BB$3>($B236+$E236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)-SUM($O236:BA236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)/$B236))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BC$3>($B236+$E236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)-SUM($O236:BB236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)/$B236))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BD$3>($B236+$E236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)-SUM($O236:BC236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)/$B236))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BE$3>($B236+$E236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)-SUM($O236:BD236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)/$B236))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BF$3>($B236+$E236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)-SUM($O236:BE236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)/$B236))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BG$3>($B236+$E236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)-SUM($O236:BF236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)/$B236))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BH$3>($B236+$E236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)-SUM($O236:BG236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)/$B236))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BI$3>($B236+$E236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)-SUM($O236:BH236),('PTRM input'!$O$282*(1+rvanilla09)^0.5)/$B236))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A6stdlife,MIN(A6stdlife,'Key inputs & assumptions'!$D$9-E237))","v":9},null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>($B237+$E237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)-SUM($P237:P237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)/$B237))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(R$3>($B237+$E237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)-SUM($P237:Q237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)/$B237))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(S$3>($B237+$E237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)-SUM($P237:R237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)/$B237))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(T$3>($B237+$E237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)-SUM($P237:S237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)/$B237))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(U$3>($B237+$E237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)-SUM($P237:T237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)/$B237))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(V$3>($B237+$E237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)-SUM($P237:U237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)/$B237))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(W$3>($B237+$E237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)-SUM($P237:V237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)/$B237))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(X$3>($B237+$E237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)-SUM($P237:W237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)/$B237))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Y$3>($B237+$E237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)-SUM($P237:X237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)/$B237))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Z$3>($B237+$E237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)-SUM($P237:Y237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)/$B237))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AA$3>($B237+$E237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)-SUM($P237:Z237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)/$B237))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AB$3>($B237+$E237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)-SUM($P237:AA237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)/$B237))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AC$3>($B237+$E237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)-SUM($P237:AB237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)/$B237))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AD$3>($B237+$E237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)-SUM($P237:AC237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)/$B237))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AE$3>($B237+$E237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)-SUM($P237:AD237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)/$B237))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AF$3>($B237+$E237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)-SUM($P237:AE237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)/$B237))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AG$3>($B237+$E237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)-SUM($P237:AF237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)/$B237))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AH$3>($B237+$E237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)-SUM($P237:AG237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)/$B237))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AI$3>($B237+$E237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)-SUM($P237:AH237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)/$B237))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B237+$E237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)-SUM($P237:AI237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)/$B237))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AK$3>($B237+$E237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)-SUM($P237:AJ237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)/$B237))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AL$3>($B237+$E237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)-SUM($P237:AK237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)/$B237))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AM$3>($B237+$E237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)-SUM($P237:AL237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)/$B237))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AN$3>($B237+$E237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)-SUM($P237:AM237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)/$B237))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AO$3>($B237+$E237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)-SUM($P237:AN237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)/$B237))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AP$3>($B237+$E237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)-SUM($P237:AO237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)/$B237))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B237+$E237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)-SUM($P237:AP237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)/$B237))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AR$3>($B237+$E237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)-SUM($P237:AQ237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)/$B237))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AS$3>($B237+$E237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)-SUM($P237:AR237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)/$B237))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AT$3>($B237+$E237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)-SUM($P237:AS237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)/$B237))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AU$3>($B237+$E237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)-SUM($P237:AT237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)/$B237))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AV$3>($B237+$E237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)-SUM($P237:AU237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)/$B237))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AW$3>($B237+$E237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)-SUM($P237:AV237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)/$B237))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AX$3>($B237+$E237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)-SUM($P237:AW237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)/$B237))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AY$3>($B237+$E237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)-SUM($P237:AX237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)/$B237))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B237+$E237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)-SUM($P237:AY237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)/$B237))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BA$3>($B237+$E237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)-SUM($P237:AZ237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)/$B237))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BB$3>($B237+$E237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)-SUM($P237:BA237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)/$B237))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BC$3>($B237+$E237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)-SUM($P237:BB237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)/$B237))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BD$3>($B237+$E237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)-SUM($P237:BC237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)/$B237))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BE$3>($B237+$E237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)-SUM($P237:BD237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)/$B237))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BF$3>($B237+$E237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)-SUM($P237:BE237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)/$B237))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BG$3>($B237+$E237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)-SUM($P237:BF237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)/$B237))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BH$3>($B237+$E237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)-SUM($P237:BG237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)/$B237))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BI$3>($B237+$E237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)-SUM($P237:BH237),('PTRM input'!$P$282*(1+rvanilla10)^0.5)/$B237))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A6stdlife,MIN(A6stdlife,'Key inputs & assumptions'!$D$9-E238))","v":8},null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(R$3>($B238+$E238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)-SUM($P238:Q238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)/$B238))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(S$3>($B238+$E238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)-SUM($P238:R238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)/$B238))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(T$3>($B238+$E238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)-SUM($P238:S238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)/$B238))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(U$3>($B238+$E238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)-SUM($P238:T238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)/$B238))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(V$3>($B238+$E238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)-SUM($P238:U238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)/$B238))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(W$3>($B238+$E238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)-SUM($P238:V238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)/$B238))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(X$3>($B238+$E238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)-SUM($P238:W238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)/$B238))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Y$3>($B238+$E238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)-SUM($P238:X238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)/$B238))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Z$3>($B238+$E238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)-SUM($P238:Y238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)/$B238))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AA$3>($B238+$E238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)-SUM($P238:Z238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)/$B238))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AB$3>($B238+$E238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)-SUM($P238:AA238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)/$B238))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AC$3>($B238+$E238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)-SUM($P238:AB238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)/$B238))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AD$3>($B238+$E238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)-SUM($P238:AC238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)/$B238))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AE$3>($B238+$E238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)-SUM($P238:AD238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)/$B238))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AF$3>($B238+$E238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)-SUM($P238:AE238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)/$B238))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AG$3>($B238+$E238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)-SUM($P238:AF238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)/$B238))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AH$3>($B238+$E238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)-SUM($P238:AG238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)/$B238))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AI$3>($B238+$E238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)-SUM($P238:AH238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)/$B238))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B238+$E238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)-SUM($P238:AI238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)/$B238))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AK$3>($B238+$E238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)-SUM($P238:AJ238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)/$B238))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AL$3>($B238+$E238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)-SUM($P238:AK238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)/$B238))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AM$3>($B238+$E238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)-SUM($P238:AL238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)/$B238))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AN$3>($B238+$E238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)-SUM($P238:AM238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)/$B238))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AO$3>($B238+$E238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)-SUM($P238:AN238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)/$B238))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AP$3>($B238+$E238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)-SUM($P238:AO238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)/$B238))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B238+$E238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)-SUM($P238:AP238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)/$B238))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AR$3>($B238+$E238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)-SUM($P238:AQ238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)/$B238))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AS$3>($B238+$E238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)-SUM($P238:AR238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)/$B238))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AT$3>($B238+$E238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)-SUM($P238:AS238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)/$B238))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AU$3>($B238+$E238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)-SUM($P238:AT238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)/$B238))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AV$3>($B238+$E238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)-SUM($P238:AU238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)/$B238))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AW$3>($B238+$E238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)-SUM($P238:AV238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)/$B238))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AX$3>($B238+$E238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)-SUM($P238:AW238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)/$B238))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AY$3>($B238+$E238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)-SUM($P238:AX238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)/$B238))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B238+$E238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)-SUM($P238:AY238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)/$B238))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BA$3>($B238+$E238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)-SUM($P238:AZ238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)/$B238))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BB$3>($B238+$E238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)-SUM($P238:BA238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)/$B238))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BC$3>($B238+$E238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)-SUM($P238:BB238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)/$B238))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BD$3>($B238+$E238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)-SUM($P238:BC238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)/$B238))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BE$3>($B238+$E238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)-SUM($P238:BD238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)/$B238))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BF$3>($B238+$E238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)-SUM($P238:BE238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)/$B238))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BG$3>($B238+$E238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)-SUM($P238:BF238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)/$B238))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BH$3>($B238+$E238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)-SUM($P238:BG238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)/$B238))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BI$3>($B238+$E238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)-SUM($P238:BH238),('PTRM input'!$Q$282*(1+WACC!$Q$18)^0.5)/$B238))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A6stdlife,MIN(A6stdlife,'Key inputs & assumptions'!$D$9-E239))","v":7},null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(S$3>($B239+$E239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)-SUM($P239:R239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)/$B239))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(T$3>($B239+$E239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)-SUM($P239:S239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)/$B239))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(U$3>($B239+$E239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)-SUM($P239:T239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)/$B239))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(V$3>($B239+$E239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)-SUM($P239:U239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)/$B239))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(W$3>($B239+$E239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)-SUM($P239:V239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)/$B239))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(X$3>($B239+$E239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)-SUM($P239:W239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)/$B239))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Y$3>($B239+$E239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)-SUM($P239:X239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)/$B239))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Z$3>($B239+$E239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)-SUM($P239:Y239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)/$B239))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AA$3>($B239+$E239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)-SUM($P239:Z239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)/$B239))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AB$3>($B239+$E239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)-SUM($P239:AA239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)/$B239))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AC$3>($B239+$E239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)-SUM($P239:AB239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)/$B239))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AD$3>($B239+$E239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)-SUM($P239:AC239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)/$B239))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AE$3>($B239+$E239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)-SUM($P239:AD239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)/$B239))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AF$3>($B239+$E239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)-SUM($P239:AE239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)/$B239))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AG$3>($B239+$E239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)-SUM($P239:AF239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)/$B239))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AH$3>($B239+$E239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)-SUM($P239:AG239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)/$B239))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AI$3>($B239+$E239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)-SUM($P239:AH239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)/$B239))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B239+$E239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)-SUM($P239:AI239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)/$B239))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AK$3>($B239+$E239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)-SUM($P239:AJ239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)/$B239))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AL$3>($B239+$E239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)-SUM($P239:AK239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)/$B239))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AM$3>($B239+$E239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)-SUM($P239:AL239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)/$B239))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AN$3>($B239+$E239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)-SUM($P239:AM239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)/$B239))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AO$3>($B239+$E239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)-SUM($P239:AN239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)/$B239))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AP$3>($B239+$E239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)-SUM($P239:AO239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)/$B239))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B239+$E239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)-SUM($P239:AP239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)/$B239))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AR$3>($B239+$E239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)-SUM($P239:AQ239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)/$B239))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AS$3>($B239+$E239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)-SUM($P239:AR239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)/$B239))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AT$3>($B239+$E239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)-SUM($P239:AS239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)/$B239))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AU$3>($B239+$E239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)-SUM($P239:AT239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)/$B239))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AV$3>($B239+$E239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)-SUM($P239:AU239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)/$B239))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AW$3>($B239+$E239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)-SUM($P239:AV239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)/$B239))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AX$3>($B239+$E239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)-SUM($P239:AW239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)/$B239))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AY$3>($B239+$E239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)-SUM($P239:AX239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)/$B239))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B239+$E239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)-SUM($P239:AY239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)/$B239))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BA$3>($B239+$E239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)-SUM($P239:AZ239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)/$B239))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BB$3>($B239+$E239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)-SUM($P239:BA239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)/$B239))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BC$3>($B239+$E239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)-SUM($P239:BB239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)/$B239))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BD$3>($B239+$E239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)-SUM($P239:BC239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)/$B239))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BE$3>($B239+$E239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)-SUM($P239:BD239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)/$B239))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BF$3>($B239+$E239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)-SUM($P239:BE239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)/$B239))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BG$3>($B239+$E239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)-SUM($P239:BF239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)/$B239))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BH$3>($B239+$E239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)-SUM($P239:BG239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)/$B239))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BI$3>($B239+$E239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)-SUM($P239:BH239),('PTRM input'!$R$282*(1+WACC!$R$18)^0.5)/$B239))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A6stdlife,MIN(A6stdlife,'Key inputs & assumptions'!$D$9-E240))","v":6},null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(T$3>($B240+$E240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)-SUM($P240:S240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)/$B240))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(U$3>($B240+$E240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)-SUM($P240:T240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)/$B240))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(V$3>($B240+$E240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)-SUM($P240:U240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)/$B240))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(W$3>($B240+$E240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)-SUM($P240:V240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)/$B240))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(X$3>($B240+$E240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)-SUM($P240:W240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)/$B240))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Y$3>($B240+$E240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)-SUM($P240:X240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)/$B240))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Z$3>($B240+$E240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)-SUM($P240:Y240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)/$B240))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AA$3>($B240+$E240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)-SUM($P240:Z240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)/$B240))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AB$3>($B240+$E240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)-SUM($P240:AA240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)/$B240))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AC$3>($B240+$E240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)-SUM($P240:AB240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)/$B240))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AD$3>($B240+$E240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)-SUM($P240:AC240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)/$B240))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AE$3>($B240+$E240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)-SUM($P240:AD240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)/$B240))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AF$3>($B240+$E240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)-SUM($P240:AE240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)/$B240))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AG$3>($B240+$E240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)-SUM($P240:AF240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)/$B240))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AH$3>($B240+$E240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)-SUM($P240:AG240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)/$B240))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AI$3>($B240+$E240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)-SUM($P240:AH240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)/$B240))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B240+$E240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)-SUM($P240:AI240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)/$B240))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AK$3>($B240+$E240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)-SUM($P240:AJ240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)/$B240))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AL$3>($B240+$E240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)-SUM($P240:AK240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)/$B240))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AM$3>($B240+$E240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)-SUM($P240:AL240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)/$B240))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AN$3>($B240+$E240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)-SUM($P240:AM240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)/$B240))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AO$3>($B240+$E240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)-SUM($P240:AN240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)/$B240))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AP$3>($B240+$E240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)-SUM($P240:AO240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)/$B240))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B240+$E240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)-SUM($P240:AP240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)/$B240))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AR$3>($B240+$E240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)-SUM($P240:AQ240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)/$B240))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AS$3>($B240+$E240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)-SUM($P240:AR240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)/$B240))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AT$3>($B240+$E240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)-SUM($P240:AS240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)/$B240))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AU$3>($B240+$E240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)-SUM($P240:AT240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)/$B240))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AV$3>($B240+$E240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)-SUM($P240:AU240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)/$B240))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AW$3>($B240+$E240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)-SUM($P240:AV240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)/$B240))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AX$3>($B240+$E240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)-SUM($P240:AW240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)/$B240))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AY$3>($B240+$E240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)-SUM($P240:AX240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)/$B240))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B240+$E240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)-SUM($P240:AY240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)/$B240))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BA$3>($B240+$E240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)-SUM($P240:AZ240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)/$B240))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BB$3>($B240+$E240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)-SUM($P240:BA240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)/$B240))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BC$3>($B240+$E240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)-SUM($P240:BB240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)/$B240))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BD$3>($B240+$E240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)-SUM($P240:BC240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)/$B240))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BE$3>($B240+$E240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)-SUM($P240:BD240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)/$B240))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BF$3>($B240+$E240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)-SUM($P240:BE240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)/$B240))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BG$3>($B240+$E240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)-SUM($P240:BF240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)/$B240))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BH$3>($B240+$E240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)-SUM($P240:BG240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)/$B240))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BI$3>($B240+$E240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)-SUM($P240:BH240),('PTRM input'!$S$282*(1+WACC!$S$18)^0.5)/$B240))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A6stdlife,MIN(A6stdlife,'Key inputs & assumptions'!$D$9-E241))","v":5},null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(U$3>($B241+$E241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)-SUM($P241:T241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)/$B241))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(V$3>($B241+$E241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)-SUM($P241:U241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)/$B241))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(W$3>($B241+$E241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)-SUM($P241:V241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)/$B241))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(X$3>($B241+$E241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)-SUM($P241:W241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)/$B241))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Y$3>($B241+$E241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)-SUM($P241:X241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)/$B241))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Z$3>($B241+$E241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)-SUM($P241:Y241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)/$B241))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AA$3>($B241+$E241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)-SUM($P241:Z241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)/$B241))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AB$3>($B241+$E241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)-SUM($P241:AA241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)/$B241))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AC$3>($B241+$E241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)-SUM($P241:AB241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)/$B241))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AD$3>($B241+$E241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)-SUM($P241:AC241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)/$B241))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AE$3>($B241+$E241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)-SUM($P241:AD241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)/$B241))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AF$3>($B241+$E241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)-SUM($P241:AE241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)/$B241))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AG$3>($B241+$E241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)-SUM($P241:AF241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)/$B241))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AH$3>($B241+$E241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)-SUM($P241:AG241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)/$B241))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AI$3>($B241+$E241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)-SUM($P241:AH241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)/$B241))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B241+$E241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)-SUM($P241:AI241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)/$B241))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AK$3>($B241+$E241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)-SUM($P241:AJ241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)/$B241))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AL$3>($B241+$E241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)-SUM($P241:AK241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)/$B241))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AM$3>($B241+$E241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)-SUM($P241:AL241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)/$B241))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AN$3>($B241+$E241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)-SUM($P241:AM241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)/$B241))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AO$3>($B241+$E241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)-SUM($P241:AN241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)/$B241))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AP$3>($B241+$E241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)-SUM($P241:AO241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)/$B241))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B241+$E241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)-SUM($P241:AP241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)/$B241))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AR$3>($B241+$E241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)-SUM($P241:AQ241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)/$B241))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AS$3>($B241+$E241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)-SUM($P241:AR241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)/$B241))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AT$3>($B241+$E241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)-SUM($P241:AS241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)/$B241))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AU$3>($B241+$E241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)-SUM($P241:AT241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)/$B241))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AV$3>($B241+$E241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)-SUM($P241:AU241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)/$B241))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AW$3>($B241+$E241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)-SUM($P241:AV241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)/$B241))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AX$3>($B241+$E241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)-SUM($P241:AW241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)/$B241))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AY$3>($B241+$E241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)-SUM($P241:AX241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)/$B241))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B241+$E241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)-SUM($P241:AY241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)/$B241))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BA$3>($B241+$E241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)-SUM($P241:AZ241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)/$B241))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BB$3>($B241+$E241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)-SUM($P241:BA241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)/$B241))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BC$3>($B241+$E241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)-SUM($P241:BB241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)/$B241))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BD$3>($B241+$E241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)-SUM($P241:BC241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)/$B241))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BE$3>($B241+$E241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)-SUM($P241:BD241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)/$B241))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BF$3>($B241+$E241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)-SUM($P241:BE241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)/$B241))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BG$3>($B241+$E241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)-SUM($P241:BF241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)/$B241))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BH$3>($B241+$E241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)-SUM($P241:BG241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)/$B241))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BI$3>($B241+$E241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)-SUM($P241:BH241),('PTRM input'!$T$282*(1+WACC!$T$18)^0.5)/$B241))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A6stdlife,MIN(A6stdlife,'Key inputs & assumptions'!$D$9-E242))","v":4},null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(V$3>($B242+$E242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)-SUM($P242:U242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)/$B242))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(W$3>($B242+$E242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)-SUM($P242:V242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)/$B242))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(X$3>($B242+$E242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)-SUM($P242:W242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)/$B242))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Y$3>($B242+$E242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)-SUM($P242:X242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)/$B242))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Z$3>($B242+$E242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)-SUM($P242:Y242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)/$B242))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AA$3>($B242+$E242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)-SUM($P242:Z242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)/$B242))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AB$3>($B242+$E242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)-SUM($P242:AA242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)/$B242))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AC$3>($B242+$E242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)-SUM($P242:AB242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)/$B242))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AD$3>($B242+$E242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)-SUM($P242:AC242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)/$B242))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AE$3>($B242+$E242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)-SUM($P242:AD242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)/$B242))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AF$3>($B242+$E242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)-SUM($P242:AE242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)/$B242))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AG$3>($B242+$E242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)-SUM($P242:AF242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)/$B242))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AH$3>($B242+$E242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)-SUM($P242:AG242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)/$B242))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AI$3>($B242+$E242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)-SUM($P242:AH242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)/$B242))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B242+$E242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)-SUM($P242:AI242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)/$B242))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AK$3>($B242+$E242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)-SUM($P242:AJ242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)/$B242))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AL$3>($B242+$E242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)-SUM($P242:AK242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)/$B242))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AM$3>($B242+$E242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)-SUM($P242:AL242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)/$B242))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AN$3>($B242+$E242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)-SUM($P242:AM242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)/$B242))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AO$3>($B242+$E242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)-SUM($P242:AN242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)/$B242))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AP$3>($B242+$E242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)-SUM($P242:AO242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)/$B242))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B242+$E242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)-SUM($P242:AP242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)/$B242))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AR$3>($B242+$E242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)-SUM($P242:AQ242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)/$B242))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AS$3>($B242+$E242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)-SUM($P242:AR242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)/$B242))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AT$3>($B242+$E242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)-SUM($P242:AS242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)/$B242))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AU$3>($B242+$E242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)-SUM($P242:AT242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)/$B242))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AV$3>($B242+$E242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)-SUM($P242:AU242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)/$B242))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AW$3>($B242+$E242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)-SUM($P242:AV242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)/$B242))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AX$3>($B242+$E242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)-SUM($P242:AW242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)/$B242))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AY$3>($B242+$E242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)-SUM($P242:AX242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)/$B242))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B242+$E242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)-SUM($P242:AY242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)/$B242))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BA$3>($B242+$E242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)-SUM($P242:AZ242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)/$B242))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BB$3>($B242+$E242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)-SUM($P242:BA242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)/$B242))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BC$3>($B242+$E242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)-SUM($P242:BB242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)/$B242))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BD$3>($B242+$E242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)-SUM($P242:BC242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)/$B242))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BE$3>($B242+$E242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)-SUM($P242:BD242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)/$B242))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BF$3>($B242+$E242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)-SUM($P242:BE242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)/$B242))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BG$3>($B242+$E242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)-SUM($P242:BF242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)/$B242))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BH$3>($B242+$E242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)-SUM($P242:BG242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)/$B242))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BI$3>($B242+$E242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)-SUM($P242:BH242),('PTRM input'!$U$282*(1+WACC!$U$18)^0.5)/$B242))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A6stdlife,MIN(A6stdlife,'Key inputs & assumptions'!$D$9-E243))","v":3},null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(W$3>($B243+$E243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)-SUM($P243:V243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)/$B243))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(X$3>($B243+$E243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)-SUM($P243:W243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)/$B243))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Y$3>($B243+$E243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)-SUM($P243:X243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)/$B243))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Z$3>($B243+$E243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)-SUM($P243:Y243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)/$B243))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AA$3>($B243+$E243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)-SUM($P243:Z243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)/$B243))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AB$3>($B243+$E243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)-SUM($P243:AA243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)/$B243))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AC$3>($B243+$E243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)-SUM($P243:AB243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)/$B243))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AD$3>($B243+$E243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)-SUM($P243:AC243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)/$B243))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AE$3>($B243+$E243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)-SUM($P243:AD243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)/$B243))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AF$3>($B243+$E243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)-SUM($P243:AE243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)/$B243))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AG$3>($B243+$E243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)-SUM($P243:AF243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)/$B243))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AH$3>($B243+$E243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)-SUM($P243:AG243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)/$B243))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AI$3>($B243+$E243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)-SUM($P243:AH243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)/$B243))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B243+$E243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)-SUM($P243:AI243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)/$B243))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AK$3>($B243+$E243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)-SUM($P243:AJ243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)/$B243))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AL$3>($B243+$E243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)-SUM($P243:AK243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)/$B243))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AM$3>($B243+$E243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)-SUM($P243:AL243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)/$B243))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AN$3>($B243+$E243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)-SUM($P243:AM243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)/$B243))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AO$3>($B243+$E243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)-SUM($P243:AN243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)/$B243))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AP$3>($B243+$E243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)-SUM($P243:AO243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)/$B243))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B243+$E243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)-SUM($P243:AP243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)/$B243))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AR$3>($B243+$E243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)-SUM($P243:AQ243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)/$B243))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AS$3>($B243+$E243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)-SUM($P243:AR243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)/$B243))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AT$3>($B243+$E243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)-SUM($P243:AS243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)/$B243))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AU$3>($B243+$E243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)-SUM($P243:AT243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)/$B243))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AV$3>($B243+$E243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)-SUM($P243:AU243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)/$B243))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AW$3>($B243+$E243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)-SUM($P243:AV243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)/$B243))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AX$3>($B243+$E243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)-SUM($P243:AW243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)/$B243))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AY$3>($B243+$E243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)-SUM($P243:AX243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)/$B243))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B243+$E243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)-SUM($P243:AY243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)/$B243))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BA$3>($B243+$E243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)-SUM($P243:AZ243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)/$B243))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BB$3>($B243+$E243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)-SUM($P243:BA243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)/$B243))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BC$3>($B243+$E243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)-SUM($P243:BB243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)/$B243))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BD$3>($B243+$E243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)-SUM($P243:BC243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)/$B243))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BE$3>($B243+$E243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)-SUM($P243:BD243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)/$B243))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BF$3>($B243+$E243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)-SUM($P243:BE243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)/$B243))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BG$3>($B243+$E243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)-SUM($P243:BF243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)/$B243))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BH$3>($B243+$E243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)-SUM($P243:BG243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)/$B243))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BI$3>($B243+$E243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)-SUM($P243:BH243),('PTRM input'!$V$282*(1+WACC!$V$18)^0.5)/$B243))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A6stdlife,MIN(A6stdlife,'Key inputs & assumptions'!$D$9-E244))","v":2},null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(X$3>($B244+$E244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)-SUM($P244:W244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)/$B244))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Y$3>($B244+$E244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)-SUM($P244:X244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)/$B244))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Z$3>($B244+$E244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)-SUM($P244:Y244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)/$B244))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AA$3>($B244+$E244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)-SUM($P244:Z244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)/$B244))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AB$3>($B244+$E244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)-SUM($P244:AA244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)/$B244))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AC$3>($B244+$E244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)-SUM($P244:AB244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)/$B244))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AD$3>($B244+$E244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)-SUM($P244:AC244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)/$B244))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AE$3>($B244+$E244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)-SUM($P244:AD244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)/$B244))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AF$3>($B244+$E244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)-SUM($P244:AE244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)/$B244))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AG$3>($B244+$E244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)-SUM($P244:AF244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)/$B244))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AH$3>($B244+$E244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)-SUM($P244:AG244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)/$B244))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AI$3>($B244+$E244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)-SUM($P244:AH244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)/$B244))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B244+$E244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)-SUM($P244:AI244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)/$B244))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AK$3>($B244+$E244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)-SUM($P244:AJ244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)/$B244))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AL$3>($B244+$E244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)-SUM($P244:AK244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)/$B244))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AM$3>($B244+$E244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)-SUM($P244:AL244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)/$B244))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AN$3>($B244+$E244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)-SUM($P244:AM244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)/$B244))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AO$3>($B244+$E244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)-SUM($P244:AN244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)/$B244))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AP$3>($B244+$E244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)-SUM($P244:AO244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)/$B244))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B244+$E244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)-SUM($P244:AP244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)/$B244))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AR$3>($B244+$E244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)-SUM($P244:AQ244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)/$B244))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AS$3>($B244+$E244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)-SUM($P244:AR244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)/$B244))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AT$3>($B244+$E244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)-SUM($P244:AS244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)/$B244))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AU$3>($B244+$E244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)-SUM($P244:AT244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)/$B244))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AV$3>($B244+$E244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)-SUM($P244:AU244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)/$B244))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AW$3>($B244+$E244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)-SUM($P244:AV244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)/$B244))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AX$3>($B244+$E244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)-SUM($P244:AW244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)/$B244))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AY$3>($B244+$E244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)-SUM($P244:AX244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)/$B244))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B244+$E244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)-SUM($P244:AY244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)/$B244))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BA$3>($B244+$E244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)-SUM($P244:AZ244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)/$B244))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BB$3>($B244+$E244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)-SUM($P244:BA244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)/$B244))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BC$3>($B244+$E244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)-SUM($P244:BB244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)/$B244))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BD$3>($B244+$E244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)-SUM($P244:BC244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)/$B244))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BE$3>($B244+$E244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)-SUM($P244:BD244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)/$B244))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BF$3>($B244+$E244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)-SUM($P244:BE244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)/$B244))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BG$3>($B244+$E244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)-SUM($P244:BF244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)/$B244))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BH$3>($B244+$E244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)-SUM($P244:BG244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)/$B244))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BI$3>($B244+$E244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)-SUM($P244:BH244),('PTRM input'!$W$282*(1+WACC!$W$18)^0.5)/$B244))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A6stdlife,MIN(A6stdlife,'Key inputs & assumptions'!$D$9-E245))","v":1},null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Y$3>($B245+$E245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)-SUM($P245:X245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)/$B245))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Z$3>($B245+$E245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)-SUM($P245:Y245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)/$B245))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AA$3>($B245+$E245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)-SUM($P245:Z245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)/$B245))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AB$3>($B245+$E245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)-SUM($P245:AA245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)/$B245))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AC$3>($B245+$E245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)-SUM($P245:AB245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)/$B245))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AD$3>($B245+$E245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)-SUM($P245:AC245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)/$B245))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AE$3>($B245+$E245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)-SUM($P245:AD245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)/$B245))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AF$3>($B245+$E245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)-SUM($P245:AE245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)/$B245))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AG$3>($B245+$E245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)-SUM($P245:AF245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)/$B245))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AH$3>($B245+$E245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)-SUM($P245:AG245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)/$B245))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AI$3>($B245+$E245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)-SUM($P245:AH245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)/$B245))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B245+$E245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)-SUM($P245:AI245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)/$B245))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AK$3>($B245+$E245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)-SUM($P245:AJ245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)/$B245))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AL$3>($B245+$E245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)-SUM($P245:AK245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)/$B245))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AM$3>($B245+$E245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)-SUM($P245:AL245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)/$B245))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AN$3>($B245+$E245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)-SUM($P245:AM245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)/$B245))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AO$3>($B245+$E245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)-SUM($P245:AN245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)/$B245))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AP$3>($B245+$E245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)-SUM($P245:AO245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)/$B245))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B245+$E245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)-SUM($P245:AP245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)/$B245))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AR$3>($B245+$E245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)-SUM($P245:AQ245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)/$B245))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AS$3>($B245+$E245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)-SUM($P245:AR245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)/$B245))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AT$3>($B245+$E245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)-SUM($P245:AS245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)/$B245))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AU$3>($B245+$E245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)-SUM($P245:AT245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)/$B245))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AV$3>($B245+$E245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)-SUM($P245:AU245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)/$B245))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AW$3>($B245+$E245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)-SUM($P245:AV245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)/$B245))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AX$3>($B245+$E245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)-SUM($P245:AW245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)/$B245))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AY$3>($B245+$E245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)-SUM($P245:AX245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)/$B245))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B245+$E245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)-SUM($P245:AY245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)/$B245))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BA$3>($B245+$E245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)-SUM($P245:AZ245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)/$B245))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BB$3>($B245+$E245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)-SUM($P245:BA245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)/$B245))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BC$3>($B245+$E245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)-SUM($P245:BB245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)/$B245))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BD$3>($B245+$E245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)-SUM($P245:BC245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)/$B245))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BE$3>($B245+$E245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)-SUM($P245:BD245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)/$B245))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BF$3>($B245+$E245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)-SUM($P245:BE245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)/$B245))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BG$3>($B245+$E245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)-SUM($P245:BF245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)/$B245))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BH$3>($B245+$E245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)-SUM($P245:BG245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)/$B245))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BI$3>($B245+$E245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)-SUM($P245:BH245),('PTRM input'!$X$282*(1+WACC!$X$18)^0.5)/$B245))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A6stdlife,MIN(A6stdlife,'Key inputs & assumptions'!$D$9-E246))","v":0},null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Z$3>($B246+$E246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)-SUM($P246:Y246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)/$B246))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AA$3>($B246+$E246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)-SUM($P246:Z246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)/$B246))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AB$3>($B246+$E246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)-SUM($P246:AA246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)/$B246))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AC$3>($B246+$E246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)-SUM($P246:AB246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)/$B246))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AD$3>($B246+$E246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)-SUM($P246:AC246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)/$B246))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AE$3>($B246+$E246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)-SUM($P246:AD246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)/$B246))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AF$3>($B246+$E246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)-SUM($P246:AE246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)/$B246))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AG$3>($B246+$E246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)-SUM($P246:AF246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)/$B246))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AH$3>($B246+$E246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)-SUM($P246:AG246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)/$B246))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AI$3>($B246+$E246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)-SUM($P246:AH246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)/$B246))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B246+$E246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)-SUM($P246:AI246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)/$B246))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AK$3>($B246+$E246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)-SUM($P246:AJ246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)/$B246))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AL$3>($B246+$E246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)-SUM($P246:AK246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)/$B246))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AM$3>($B246+$E246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)-SUM($P246:AL246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)/$B246))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AN$3>($B246+$E246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)-SUM($P246:AM246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)/$B246))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AO$3>($B246+$E246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)-SUM($P246:AN246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)/$B246))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AP$3>($B246+$E246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)-SUM($P246:AO246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)/$B246))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B246+$E246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)-SUM($P246:AP246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)/$B246))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AR$3>($B246+$E246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)-SUM($P246:AQ246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)/$B246))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AS$3>($B246+$E246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)-SUM($P246:AR246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)/$B246))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AT$3>($B246+$E246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)-SUM($P246:AS246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)/$B246))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AU$3>($B246+$E246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)-SUM($P246:AT246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)/$B246))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AV$3>($B246+$E246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)-SUM($P246:AU246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)/$B246))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AW$3>($B246+$E246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)-SUM($P246:AV246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)/$B246))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AX$3>($B246+$E246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)-SUM($P246:AW246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)/$B246))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AY$3>($B246+$E246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)-SUM($P246:AX246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)/$B246))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B246+$E246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)-SUM($P246:AY246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)/$B246))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BA$3>($B246+$E246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)-SUM($P246:AZ246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)/$B246))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BB$3>($B246+$E246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)-SUM($P246:BA246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)/$B246))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BC$3>($B246+$E246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)-SUM($P246:BB246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)/$B246))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BD$3>($B246+$E246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)-SUM($P246:BC246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)/$B246))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BE$3>($B246+$E246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)-SUM($P246:BD246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)/$B246))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BF$3>($B246+$E246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)-SUM($P246:BE246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)/$B246))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BG$3>($B246+$E246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)-SUM($P246:BF246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)/$B246))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BH$3>($B246+$E246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)-SUM($P246:BG246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)/$B246))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(BI$3>($B246+$E246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)-SUM($P246:BH246),('PTRM input'!$Y$282*(1+WACC!$Y$18)^0.5)/$B246))","v":0}]
[null,null,{"$f":"Asset6","v":"Contract meters"},null,null,null,{"$f":"SUM(G226:G246)","v":9.0890818544117583E-2},{"$f":"SUM(H226:H246)","v":9.0890818544117583E-2},{"$f":"SUM(I226:I246)","v":9.0890818544117583E-2},{"$f":"SUM(J226:J246)","v":9.0890818544117583E-2},{"$f":"SUM(K226:K246)","v":9.0890818544117583E-2},{"$f":"SUM(L226:L246)","v":9.0890818544117583E-2},{"$f":"SUM(M226:M246)","v":9.0890818544117583E-2},{"$f":"SUM(N226:N246)","v":9.0890818544117583E-2},{"$f":"SUM(O226:O246)","v":9.0890818544117583E-2},{"$f":"SUM(P226:P246)","v":3.8040684650949008E-2},{"$f":"SUM(Q226:Q246)","v":0},{"$f":"SUM(R226:R246)","v":0},{"$f":"SUM(S226:S246)","v":0},{"$f":"SUM(T226:T246)","v":0},{"$f":"SUM(U226:U246)","v":0},{"$f":"SUM(V226:V246)","v":0},{"$f":"SUM(W226:W246)","v":0},{"$f":"SUM(X226:X246)","v":0},{"$f":"SUM(Y226:Y246)","v":0},{"$f":"SUM(Z226:Z246)","v":0},{"$f":"SUM(AA226:AA246)","v":0},{"$f":"SUM(AB226:AB246)","v":0},{"$f":"SUM(AC226:AC246)","v":0},{"$f":"SUM(AD226:AD246)","v":0},{"$f":"SUM(AE226:AE246)","v":0},{"$f":"SUM(AF226:AF246)","v":0},{"$f":"SUM(AG226:AG246)","v":0},{"$f":"SUM(AH226:AH246)","v":0},{"$f":"SUM(AI226:AI246)","v":0},{"$f":"SUM(AJ226:AJ246)","v":0},{"$f":"SUM(AK226:AK246)","v":0},{"$f":"SUM(AL226:AL246)","v":0},{"$f":"SUM(AM226:AM246)","v":0},{"$f":"SUM(AN226:AN246)","v":0},{"$f":"SUM(AO226:AO246)","v":0},{"$f":"SUM(AP226:AP246)","v":0},{"$f":"SUM(AQ226:AQ246)","v":0},{"$f":"SUM(AR226:AR246)","v":0},{"$f":"SUM(AS226:AS246)","v":0},{"$f":"SUM(AT226:AT246)","v":0},{"$f":"SUM(AU226:AU246)","v":0},{"$f":"SUM(AV226:AV246)","v":0},{"$f":"SUM(AW226:AW246)","v":0},{"$f":"SUM(AX226:AX246)","v":0},{"$f":"SUM(AY226:AY246)","v":0},{"$f":"SUM(AZ226:AZ246)","v":0},{"$f":"SUM(BA226:BA246)","v":0},{"$f":"SUM(BB226:BB246)","v":0},{"$f":"SUM(BC226:BC246)","v":0},{"$f":"SUM(BD226:BD246)","v":0},{"$f":"SUM(BE226:BE246)","v":0},{"$f":"SUM(BF226:BF246)","v":0},{"$f":"SUM(BG226:BG246)","v":0},{"$f":"SUM(BH226:BH246)","v":0},{"$f":"SUM(BI226:BI246)","v":0}]
[null,{"$f":"C269","v":"Tariff meters"},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(G$3>A7remlife,A7value-SUM($F248:F248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!G$419)","v":4.7930629196003922},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(H$3>A7remlife,A7value-SUM($F248:G248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!H$419)","v":4.7930629196003922},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(I$3>A7remlife,A7value-SUM($F248:H248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!I$419)","v":4.7930629196003922},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(J$3>A7remlife,A7value-SUM($F248:I248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!J$419)","v":4.7930629196003922},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(K$3>A7remlife,A7value-SUM($F248:J248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!K$419)","v":4.7930629196003922},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(L$3>A7remlife,A7value-SUM($F248:K248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!L$419)","v":4.7930629196003922},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(M$3>A7remlife,A7value-SUM($F248:L248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!M$419)","v":4.7930629196003922},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(N$3>A7remlife,A7value-SUM($F248:M248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!N$419)","v":4.7930629196003922},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(O$3>A7remlife,A7value-SUM($F248:N248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!O$419)","v":4.0967551481924929},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(P$3>A7remlife,A7value-SUM($F248:O248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!P$419)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Q$3>A7remlife,A7value-SUM($F248:P248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!Q$419)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(R$3>A7remlife,A7value-SUM($F248:Q248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!R$419)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(S$3>A7remlife,A7value-SUM($F248:R248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!S$419)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(T$3>A7remlife,A7value-SUM($F248:S248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!T$419)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(U$3>A7remlife,A7value-SUM($F248:T248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!U$419)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(V$3>A7remlife,A7value-SUM($F248:U248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!V$419)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(W$3>A7remlife,A7value-SUM($F248:V248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!W$419)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(X$3>A7remlife,A7value-SUM($F248:W248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!X$419)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Y$3>A7remlife,A7value-SUM($F248:X248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!Y$419)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Z$3>A7remlife,A7value-SUM($F248:Y248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!Z$419)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AA$3>A7remlife,A7value-SUM($F248:Z248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!AA$419)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AB$3>A7remlife,A7value-SUM($F248:AA248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!AB$419)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AC$3>A7remlife,A7value-SUM($F248:AB248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!AC$419)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AD$3>A7remlife,A7value-SUM($F248:AC248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!AD$419)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AE$3>A7remlife,A7value-SUM($F248:AD248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!AE$419)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AF$3>A7remlife,A7value-SUM($F248:AE248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!AF$419)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AG$3>A7remlife,A7value-SUM($F248:AF248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!AG$419)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AH$3>A7remlife,A7value-SUM($F248:AG248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!AH$419)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AI$3>A7remlife,A7value-SUM($F248:AH248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!AI$419)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AJ$3>A7remlife,A7value-SUM($F248:AI248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!AJ$419)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AK$3>A7remlife,A7value-SUM($F248:AJ248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!AK$419)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AL$3>A7remlife,A7value-SUM($F248:AK248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!AL$419)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AM$3>A7remlife,A7value-SUM($F248:AL248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!AM$419)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AN$3>A7remlife,A7value-SUM($F248:AM248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!AN$419)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AO$3>A7remlife,A7value-SUM($F248:AN248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!AO$419)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AP$3>A7remlife,A7value-SUM($F248:AO248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!AP$419)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AQ$3>A7remlife,A7value-SUM($F248:AP248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!AQ$419)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AR$3>A7remlife,A7value-SUM($F248:AQ248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!AR$419)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AS$3>A7remlife,A7value-SUM($F248:AR248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!AS$419)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AT$3>A7remlife,A7value-SUM($F248:AS248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!AT$419)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AU$3>A7remlife,A7value-SUM($F248:AT248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!AU$419)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AV$3>A7remlife,A7value-SUM($F248:AU248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!AV$419)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AW$3>A7remlife,A7value-SUM($F248:AV248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!AW$419)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AX$3>A7remlife,A7value-SUM($F248:AW248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!AX$419)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AY$3>A7remlife,A7value-SUM($F248:AX248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!AY$419)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AZ$3>A7remlife,A7value-SUM($F248:AY248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!AZ$419)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BA$3>A7remlife,A7value-SUM($F248:AZ248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!BA$419)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BB$3>A7remlife,A7value-SUM($F248:BA248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!BB$419)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BC$3>A7remlife,A7value-SUM($F248:BB248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!BC$419)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BD$3>A7remlife,A7value-SUM($F248:BC248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!BD$419)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BE$3>A7remlife,A7value-SUM($F248:BD248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!BE$419)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BF$3>A7remlife,A7value-SUM($F248:BE248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!BF$419)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BG$3>A7remlife,A7value-SUM($F248:BF248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!BG$419)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BH$3>A7remlife,A7value-SUM($F248:BG248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!BH$419)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BI$3>A7remlife,A7value-SUM($F248:BH248),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))),'PTRM input'!BI$419)","v":0}]
[null,null,null,"Capex in year",0]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A7stdlife,MIN(A7stdlife,'Key inputs & assumptions'!$D$9-E250))","v":15},null,null,1,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(H$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:G250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0.3787772737329389},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(I$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:H250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0.3787772737329389},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(J$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:I250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0.3787772737329389},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:J250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0.3787772737329389},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:K250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0.3787772737329389},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:L250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0.3787772737329389},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:M250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0.3787772737329389},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:N250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0.3787772737329389},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:O250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0.3787772737329389},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:P250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0.3787772737329389},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(R$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:Q250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0.3787772737329389},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(S$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:R250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0.3787772737329389},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(T$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:S250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0.3787772737329389},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(U$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:T250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0.3787772737329389},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(V$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:U250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0.3787772737329389},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(W$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:V250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(X$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:W250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Y$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:X250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Z$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:Y250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AA$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:Z250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AB$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:AA250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AC$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:AB250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AD$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:AC250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AE$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:AD250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AF$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:AE250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AG$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:AF250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AH$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:AG250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AI$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:AH250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:AI250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AK$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:AJ250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AL$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:AK250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AM$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:AL250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AN$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:AM250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AO$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:AN250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AP$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:AO250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:AP250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AR$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:AQ250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AS$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:AR250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AT$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:AS250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AU$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:AT250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AV$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:AU250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AW$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:AV250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AX$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:AW250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AY$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:AX250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:AY250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BA$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:AZ250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BB$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:BA250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BC$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:BB250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BD$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:BC250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BE$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:BD250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BF$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:BE250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BG$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:BF250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BH$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:BG250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BI$3>($B250+$E250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)-SUM($G250:BH250),('PTRM input'!$G$283*(1+rvanilla01)^0.5)/$B250))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A7stdlife,MIN(A7stdlife,'Key inputs & assumptions'!$D$9-E251))","v":15},null,null,2,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(I$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:H251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0.40408210634199171},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(J$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:I251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0.40408210634199171},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:J251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0.40408210634199171},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:K251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0.40408210634199171},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:L251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0.40408210634199171},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:M251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0.40408210634199171},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:N251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0.40408210634199171},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:O251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0.40408210634199171},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:P251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0.40408210634199171},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(R$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:Q251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0.40408210634199171},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(S$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:R251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0.40408210634199171},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(T$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:S251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0.40408210634199171},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(U$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:T251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0.40408210634199171},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(V$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:U251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0.40408210634199171},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(W$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:V251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0.40408210634199171},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(X$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:W251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":-2.6645352591003757E-15},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Y$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:X251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Z$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:Y251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AA$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:Z251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AB$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:AA251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AC$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:AB251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AD$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:AC251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AE$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:AD251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AF$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:AE251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AG$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:AF251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AH$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:AG251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AI$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:AH251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:AI251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AK$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:AJ251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AL$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:AK251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AM$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:AL251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AN$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:AM251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AO$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:AN251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AP$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:AO251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:AP251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AR$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:AQ251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AS$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:AR251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AT$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:AS251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AU$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:AT251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AV$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:AU251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AW$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:AV251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AX$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:AW251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AY$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:AX251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:AY251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BA$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:AZ251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BB$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:BA251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BC$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:BB251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BD$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:BC251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BE$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:BD251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BF$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:BE251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BG$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:BF251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BH$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:BG251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BI$3>($B251+$E251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)-SUM($H251:BH251),('PTRM input'!$H$283*(1+rvanilla02)^0.5)/$B251))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A7stdlife,MIN(A7stdlife,'Key inputs & assumptions'!$D$9-E252))","v":15},null,null,3,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(J$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:I252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0.40370382180454778},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:J252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0.40370382180454778},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:K252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0.40370382180454778},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:L252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0.40370382180454778},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:M252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0.40370382180454778},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:N252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0.40370382180454778},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:O252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0.40370382180454778},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:P252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0.40370382180454778},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(R$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:Q252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0.40370382180454778},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(S$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:R252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0.40370382180454778},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(T$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:S252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0.40370382180454778},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(U$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:T252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0.40370382180454778},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(V$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:U252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0.40370382180454778},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(W$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:V252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0.40370382180454778},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(X$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:W252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0.40370382180454778},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Y$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:X252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":-1.7763568394002505E-15},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Z$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:Y252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AA$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:Z252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AB$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:AA252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AC$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:AB252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AD$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:AC252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AE$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:AD252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AF$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:AE252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AG$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:AF252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AH$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:AG252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AI$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:AH252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:AI252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AK$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:AJ252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AL$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:AK252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AM$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:AL252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AN$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:AM252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AO$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:AN252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AP$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:AO252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:AP252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AR$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:AQ252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AS$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:AR252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AT$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:AS252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AU$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:AT252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AV$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:AU252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AW$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:AV252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AX$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:AW252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AY$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:AX252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:AY252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BA$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:AZ252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BB$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:BA252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BC$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:BB252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BD$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:BC252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BE$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:BD252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BF$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:BE252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BG$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:BF252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BH$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:BG252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BI$3>($B252+$E252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)-SUM($I252:BH252),('PTRM input'!$I$283*(1+rvanilla03)^0.5)/$B252))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A7stdlife,MIN(A7stdlife,'Key inputs & assumptions'!$D$9-E253))","v":15},null,null,4,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:J253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0.44124578431046291},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:K253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0.44124578431046291},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:L253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0.44124578431046291},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:M253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0.44124578431046291},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:N253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0.44124578431046291},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:O253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0.44124578431046291},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:P253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0.44124578431046291},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(R$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:Q253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0.44124578431046291},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(S$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:R253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0.44124578431046291},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(T$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:S253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0.44124578431046291},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(U$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:T253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0.44124578431046291},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(V$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:U253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0.44124578431046291},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(W$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:V253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0.44124578431046291},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(X$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:W253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0.44124578431046291},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Y$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:X253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0.44124578431046291},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Z$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:Y253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":-2.6645352591003757E-15},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AA$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:Z253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AB$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:AA253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AC$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:AB253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AD$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:AC253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AE$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:AD253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AF$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:AE253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AG$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:AF253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AH$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:AG253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AI$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:AH253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:AI253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AK$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:AJ253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AL$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:AK253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AM$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:AL253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AN$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:AM253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AO$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:AN253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AP$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:AO253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:AP253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AR$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:AQ253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AS$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:AR253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AT$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:AS253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AU$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:AT253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AV$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:AU253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AW$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:AV253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AX$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:AW253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AY$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:AX253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:AY253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BA$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:AZ253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BB$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:BA253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BC$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:BB253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BD$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:BC253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BE$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:BD253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BF$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:BE253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BG$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:BF253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BH$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:BG253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BI$3>($B253+$E253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)-SUM($J253:BH253),('PTRM input'!$J$283*(1+rvanilla04)^0.5)/$B253))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A7stdlife,MIN(A7stdlife,'Key inputs & assumptions'!$D$9-E254))","v":14},null,null,5,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:K254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":0.55918280521822894},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:L254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":0.55918280521822894},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:M254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":0.55918280521822894},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:N254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":0.55918280521822894},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:O254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":0.55918280521822894},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:P254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":0.55918280521822894},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(R$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:Q254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":0.55918280521822894},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(S$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:R254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":0.55918280521822894},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(T$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:S254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":0.55918280521822894},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(U$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:T254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":0.55918280521822894},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(V$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:U254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":0.55918280521822894},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(W$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:V254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":0.55918280521822894},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(X$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:W254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":0.55918280521822894},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Y$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:X254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":0.55918280521822894},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Z$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:Y254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":8.8817841970012523E-16},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AA$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:Z254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AB$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:AA254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AC$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:AB254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AD$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:AC254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AE$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:AD254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AF$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:AE254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AG$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:AF254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AH$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:AG254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AI$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:AH254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:AI254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AK$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:AJ254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AL$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:AK254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AM$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:AL254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AN$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:AM254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AO$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:AN254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AP$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:AO254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:AP254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AR$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:AQ254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AS$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:AR254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AT$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:AS254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AU$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:AT254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AV$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:AU254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AW$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:AV254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AX$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:AW254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AY$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:AX254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:AY254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BA$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:AZ254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BB$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:BA254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BC$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:BB254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BD$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:BC254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BE$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:BD254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BF$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:BE254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BG$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:BF254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BH$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:BG254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BI$3>($B254+$E254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)-SUM($K254:BH254),('PTRM input'!$K$283*(1+rvanilla05)^0.5)/$B254))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A7stdlife,MIN(A7stdlife,'Key inputs & assumptions'!$D$9-E255))","v":13},null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>($B255+$E255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)-SUM($L255:L255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)/$B255))","v":0.37760752042016799},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>($B255+$E255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)-SUM($L255:M255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)/$B255))","v":0.37760752042016799},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>($B255+$E255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)-SUM($L255:N255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)/$B255))","v":0.37760752042016799},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>($B255+$E255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)-SUM($L255:O255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)/$B255))","v":0.37760752042016799},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>($B255+$E255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)-SUM($L255:P255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)/$B255))","v":0.37760752042016799},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(R$3>($B255+$E255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)-SUM($L255:Q255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)/$B255))","v":0.37760752042016799},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(S$3>($B255+$E255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)-SUM($L255:R255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)/$B255))","v":0.37760752042016799},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(T$3>($B255+$E255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)-SUM($L255:S255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)/$B255))","v":0.37760752042016799},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(U$3>($B255+$E255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)-SUM($L255:T255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)/$B255))","v":0.37760752042016799},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(V$3>($B255+$E255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)-SUM($L255:U255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)/$B255))","v":0.37760752042016799},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(W$3>($B255+$E255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)-SUM($L255:V255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)/$B255))","v":0.37760752042016799},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(X$3>($B255+$E255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)-SUM($L255:W255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)/$B255))","v":0.37760752042016799},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Y$3>($B255+$E255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)-SUM($L255:X255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)/$B255))","v":0.37760752042016799},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Z$3>($B255+$E255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)-SUM($L255:Y255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)/$B255))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AA$3>($B255+$E255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)-SUM($L255:Z255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)/$B255))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AB$3>($B255+$E255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)-SUM($L255:AA255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)/$B255))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AC$3>($B255+$E255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)-SUM($L255:AB255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)/$B255))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AD$3>($B255+$E255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)-SUM($L255:AC255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)/$B255))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AE$3>($B255+$E255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)-SUM($L255:AD255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)/$B255))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AF$3>($B255+$E255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)-SUM($L255:AE255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)/$B255))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AG$3>($B255+$E255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)-SUM($L255:AF255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)/$B255))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AH$3>($B255+$E255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)-SUM($L255:AG255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)/$B255))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AI$3>($B255+$E255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)-SUM($L255:AH255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)/$B255))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B255+$E255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)-SUM($L255:AI255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)/$B255))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AK$3>($B255+$E255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)-SUM($L255:AJ255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)/$B255))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AL$3>($B255+$E255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)-SUM($L255:AK255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)/$B255))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AM$3>($B255+$E255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)-SUM($L255:AL255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)/$B255))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AN$3>($B255+$E255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)-SUM($L255:AM255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)/$B255))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AO$3>($B255+$E255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)-SUM($L255:AN255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)/$B255))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AP$3>($B255+$E255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)-SUM($L255:AO255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)/$B255))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B255+$E255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)-SUM($L255:AP255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)/$B255))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AR$3>($B255+$E255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)-SUM($L255:AQ255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)/$B255))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AS$3>($B255+$E255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)-SUM($L255:AR255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)/$B255))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AT$3>($B255+$E255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)-SUM($L255:AS255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)/$B255))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AU$3>($B255+$E255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)-SUM($L255:AT255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)/$B255))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AV$3>($B255+$E255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)-SUM($L255:AU255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)/$B255))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AW$3>($B255+$E255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)-SUM($L255:AV255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)/$B255))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AX$3>($B255+$E255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)-SUM($L255:AW255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)/$B255))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AY$3>($B255+$E255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)-SUM($L255:AX255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)/$B255))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B255+$E255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)-SUM($L255:AY255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)/$B255))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BA$3>($B255+$E255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)-SUM($L255:AZ255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)/$B255))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BB$3>($B255+$E255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)-SUM($L255:BA255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)/$B255))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BC$3>($B255+$E255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)-SUM($L255:BB255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)/$B255))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BD$3>($B255+$E255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)-SUM($L255:BC255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)/$B255))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BE$3>($B255+$E255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)-SUM($L255:BD255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)/$B255))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BF$3>($B255+$E255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)-SUM($L255:BE255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)/$B255))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BG$3>($B255+$E255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)-SUM($L255:BF255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)/$B255))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BH$3>($B255+$E255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)-SUM($L255:BG255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)/$B255))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BI$3>($B255+$E255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)-SUM($L255:BH255),('PTRM input'!$L$283*(1+rvanilla06)^0.5)/$B255))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A7stdlife,MIN(A7stdlife,'Key inputs & assumptions'!$D$9-E256))","v":12},null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>($B256+$E256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)-SUM($M256:M256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)/$B256))","v":0.39033909128608507},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>($B256+$E256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)-SUM($M256:N256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)/$B256))","v":0.39033909128608507},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>($B256+$E256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)-SUM($M256:O256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)/$B256))","v":0.39033909128608507},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>($B256+$E256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)-SUM($M256:P256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)/$B256))","v":0.39033909128608507},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(R$3>($B256+$E256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)-SUM($M256:Q256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)/$B256))","v":0.39033909128608507},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(S$3>($B256+$E256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)-SUM($M256:R256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)/$B256))","v":0.39033909128608507},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(T$3>($B256+$E256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)-SUM($M256:S256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)/$B256))","v":0.39033909128608507},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(U$3>($B256+$E256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)-SUM($M256:T256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)/$B256))","v":0.39033909128608507},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(V$3>($B256+$E256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)-SUM($M256:U256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)/$B256))","v":0.39033909128608507},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(W$3>($B256+$E256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)-SUM($M256:V256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)/$B256))","v":0.39033909128608507},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(X$3>($B256+$E256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)-SUM($M256:W256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)/$B256))","v":0.39033909128608507},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Y$3>($B256+$E256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)-SUM($M256:X256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)/$B256))","v":0.39033909128608507},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Z$3>($B256+$E256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)-SUM($M256:Y256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)/$B256))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AA$3>($B256+$E256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)-SUM($M256:Z256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)/$B256))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AB$3>($B256+$E256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)-SUM($M256:AA256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)/$B256))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AC$3>($B256+$E256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)-SUM($M256:AB256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)/$B256))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AD$3>($B256+$E256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)-SUM($M256:AC256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)/$B256))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AE$3>($B256+$E256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)-SUM($M256:AD256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)/$B256))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AF$3>($B256+$E256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)-SUM($M256:AE256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)/$B256))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AG$3>($B256+$E256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)-SUM($M256:AF256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)/$B256))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AH$3>($B256+$E256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)-SUM($M256:AG256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)/$B256))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AI$3>($B256+$E256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)-SUM($M256:AH256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)/$B256))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B256+$E256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)-SUM($M256:AI256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)/$B256))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AK$3>($B256+$E256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)-SUM($M256:AJ256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)/$B256))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AL$3>($B256+$E256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)-SUM($M256:AK256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)/$B256))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AM$3>($B256+$E256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)-SUM($M256:AL256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)/$B256))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AN$3>($B256+$E256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)-SUM($M256:AM256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)/$B256))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AO$3>($B256+$E256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)-SUM($M256:AN256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)/$B256))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AP$3>($B256+$E256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)-SUM($M256:AO256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)/$B256))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B256+$E256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)-SUM($M256:AP256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)/$B256))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AR$3>($B256+$E256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)-SUM($M256:AQ256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)/$B256))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AS$3>($B256+$E256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)-SUM($M256:AR256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)/$B256))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AT$3>($B256+$E256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)-SUM($M256:AS256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)/$B256))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AU$3>($B256+$E256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)-SUM($M256:AT256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)/$B256))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AV$3>($B256+$E256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)-SUM($M256:AU256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)/$B256))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AW$3>($B256+$E256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)-SUM($M256:AV256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)/$B256))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AX$3>($B256+$E256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)-SUM($M256:AW256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)/$B256))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AY$3>($B256+$E256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)-SUM($M256:AX256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)/$B256))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B256+$E256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)-SUM($M256:AY256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)/$B256))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BA$3>($B256+$E256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)-SUM($M256:AZ256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)/$B256))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BB$3>($B256+$E256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)-SUM($M256:BA256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)/$B256))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BC$3>($B256+$E256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)-SUM($M256:BB256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)/$B256))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BD$3>($B256+$E256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)-SUM($M256:BC256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)/$B256))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BE$3>($B256+$E256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)-SUM($M256:BD256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)/$B256))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BF$3>($B256+$E256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)-SUM($M256:BE256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)/$B256))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BG$3>($B256+$E256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)-SUM($M256:BF256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)/$B256))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BH$3>($B256+$E256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)-SUM($M256:BG256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)/$B256))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BI$3>($B256+$E256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)-SUM($M256:BH256),('PTRM input'!$M$283*(1+rvanilla07)^0.5)/$B256))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A7stdlife,MIN(A7stdlife,'Key inputs & assumptions'!$D$9-E257))","v":11},null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>($B257+$E257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)-SUM($N257:N257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)/$B257))","v":0.42921020217523742},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>($B257+$E257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)-SUM($N257:O257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)/$B257))","v":0.42921020217523742},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>($B257+$E257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)-SUM($N257:P257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)/$B257))","v":0.42921020217523742},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(R$3>($B257+$E257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)-SUM($N257:Q257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)/$B257))","v":0.42921020217523742},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(S$3>($B257+$E257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)-SUM($N257:R257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)/$B257))","v":0.42921020217523742},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(T$3>($B257+$E257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)-SUM($N257:S257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)/$B257))","v":0.42921020217523742},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(U$3>($B257+$E257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)-SUM($N257:T257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)/$B257))","v":0.42921020217523742},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(V$3>($B257+$E257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)-SUM($N257:U257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)/$B257))","v":0.42921020217523742},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(W$3>($B257+$E257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)-SUM($N257:V257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)/$B257))","v":0.42921020217523742},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(X$3>($B257+$E257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)-SUM($N257:W257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)/$B257))","v":0.42921020217523742},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Y$3>($B257+$E257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)-SUM($N257:X257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)/$B257))","v":0.42921020217523742},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Z$3>($B257+$E257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)-SUM($N257:Y257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)/$B257))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AA$3>($B257+$E257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)-SUM($N257:Z257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)/$B257))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AB$3>($B257+$E257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)-SUM($N257:AA257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)/$B257))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AC$3>($B257+$E257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)-SUM($N257:AB257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)/$B257))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AD$3>($B257+$E257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)-SUM($N257:AC257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)/$B257))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AE$3>($B257+$E257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)-SUM($N257:AD257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)/$B257))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AF$3>($B257+$E257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)-SUM($N257:AE257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)/$B257))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AG$3>($B257+$E257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)-SUM($N257:AF257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)/$B257))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AH$3>($B257+$E257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)-SUM($N257:AG257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)/$B257))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AI$3>($B257+$E257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)-SUM($N257:AH257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)/$B257))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B257+$E257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)-SUM($N257:AI257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)/$B257))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AK$3>($B257+$E257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)-SUM($N257:AJ257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)/$B257))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AL$3>($B257+$E257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)-SUM($N257:AK257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)/$B257))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AM$3>($B257+$E257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)-SUM($N257:AL257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)/$B257))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AN$3>($B257+$E257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)-SUM($N257:AM257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)/$B257))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AO$3>($B257+$E257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)-SUM($N257:AN257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)/$B257))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AP$3>($B257+$E257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)-SUM($N257:AO257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)/$B257))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B257+$E257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)-SUM($N257:AP257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)/$B257))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AR$3>($B257+$E257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)-SUM($N257:AQ257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)/$B257))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AS$3>($B257+$E257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)-SUM($N257:AR257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)/$B257))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AT$3>($B257+$E257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)-SUM($N257:AS257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)/$B257))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AU$3>($B257+$E257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)-SUM($N257:AT257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)/$B257))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AV$3>($B257+$E257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)-SUM($N257:AU257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)/$B257))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AW$3>($B257+$E257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)-SUM($N257:AV257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)/$B257))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AX$3>($B257+$E257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)-SUM($N257:AW257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)/$B257))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AY$3>($B257+$E257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)-SUM($N257:AX257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)/$B257))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B257+$E257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)-SUM($N257:AY257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)/$B257))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BA$3>($B257+$E257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)-SUM($N257:AZ257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)/$B257))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BB$3>($B257+$E257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)-SUM($N257:BA257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)/$B257))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BC$3>($B257+$E257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)-SUM($N257:BB257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)/$B257))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BD$3>($B257+$E257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)-SUM($N257:BC257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)/$B257))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BE$3>($B257+$E257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)-SUM($N257:BD257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)/$B257))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BF$3>($B257+$E257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)-SUM($N257:BE257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)/$B257))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BG$3>($B257+$E257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)-SUM($N257:BF257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)/$B257))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BH$3>($B257+$E257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)-SUM($N257:BG257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)/$B257))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BI$3>($B257+$E257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)-SUM($N257:BH257),('PTRM input'!$N$283*(1+rvanilla08)^0.5)/$B257))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A7stdlife,MIN(A7stdlife,'Key inputs & assumptions'!$D$9-E258))","v":10},null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>($B258+$E258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)-SUM($O258:O258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)/$B258))","v":0.47185111263695445},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>($B258+$E258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)-SUM($O258:P258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)/$B258))","v":0.47185111263695445},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(R$3>($B258+$E258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)-SUM($O258:Q258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)/$B258))","v":0.47185111263695445},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(S$3>($B258+$E258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)-SUM($O258:R258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)/$B258))","v":0.47185111263695445},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(T$3>($B258+$E258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)-SUM($O258:S258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)/$B258))","v":0.47185111263695445},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(U$3>($B258+$E258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)-SUM($O258:T258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)/$B258))","v":0.47185111263695445},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(V$3>($B258+$E258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)-SUM($O258:U258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)/$B258))","v":0.47185111263695445},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(W$3>($B258+$E258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)-SUM($O258:V258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)/$B258))","v":0.47185111263695445},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(X$3>($B258+$E258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)-SUM($O258:W258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)/$B258))","v":0.47185111263695445},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Y$3>($B258+$E258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)-SUM($O258:X258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)/$B258))","v":0.47185111263695445},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Z$3>($B258+$E258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)-SUM($O258:Y258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)/$B258))","v":-8.8817841970012523E-16},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AA$3>($B258+$E258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)-SUM($O258:Z258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)/$B258))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AB$3>($B258+$E258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)-SUM($O258:AA258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)/$B258))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AC$3>($B258+$E258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)-SUM($O258:AB258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)/$B258))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AD$3>($B258+$E258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)-SUM($O258:AC258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)/$B258))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AE$3>($B258+$E258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)-SUM($O258:AD258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)/$B258))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AF$3>($B258+$E258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)-SUM($O258:AE258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)/$B258))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AG$3>($B258+$E258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)-SUM($O258:AF258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)/$B258))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AH$3>($B258+$E258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)-SUM($O258:AG258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)/$B258))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AI$3>($B258+$E258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)-SUM($O258:AH258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)/$B258))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B258+$E258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)-SUM($O258:AI258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)/$B258))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AK$3>($B258+$E258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)-SUM($O258:AJ258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)/$B258))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AL$3>($B258+$E258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)-SUM($O258:AK258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)/$B258))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AM$3>($B258+$E258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)-SUM($O258:AL258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)/$B258))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AN$3>($B258+$E258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)-SUM($O258:AM258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)/$B258))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AO$3>($B258+$E258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)-SUM($O258:AN258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)/$B258))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AP$3>($B258+$E258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)-SUM($O258:AO258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)/$B258))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B258+$E258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)-SUM($O258:AP258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)/$B258))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AR$3>($B258+$E258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)-SUM($O258:AQ258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)/$B258))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AS$3>($B258+$E258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)-SUM($O258:AR258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)/$B258))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AT$3>($B258+$E258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)-SUM($O258:AS258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)/$B258))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AU$3>($B258+$E258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)-SUM($O258:AT258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)/$B258))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AV$3>($B258+$E258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)-SUM($O258:AU258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)/$B258))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AW$3>($B258+$E258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)-SUM($O258:AV258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)/$B258))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AX$3>($B258+$E258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)-SUM($O258:AW258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)/$B258))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AY$3>($B258+$E258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)-SUM($O258:AX258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)/$B258))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B258+$E258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)-SUM($O258:AY258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)/$B258))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BA$3>($B258+$E258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)-SUM($O258:AZ258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)/$B258))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BB$3>($B258+$E258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)-SUM($O258:BA258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)/$B258))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BC$3>($B258+$E258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)-SUM($O258:BB258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)/$B258))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BD$3>($B258+$E258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)-SUM($O258:BC258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)/$B258))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BE$3>($B258+$E258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)-SUM($O258:BD258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)/$B258))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BF$3>($B258+$E258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)-SUM($O258:BE258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)/$B258))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BG$3>($B258+$E258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)-SUM($O258:BF258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)/$B258))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BH$3>($B258+$E258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)-SUM($O258:BG258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)/$B258))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BI$3>($B258+$E258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)-SUM($O258:BH258),('PTRM input'!$O$283*(1+rvanilla09)^0.5)/$B258))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A7stdlife,MIN(A7stdlife,'Key inputs & assumptions'!$D$9-E259))","v":9},null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>($B259+$E259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)-SUM($P259:P259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)/$B259))","v":0.52406356694163425},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(R$3>($B259+$E259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)-SUM($P259:Q259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)/$B259))","v":0.52406356694163425},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(S$3>($B259+$E259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)-SUM($P259:R259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)/$B259))","v":0.52406356694163425},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(T$3>($B259+$E259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)-SUM($P259:S259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)/$B259))","v":0.52406356694163425},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(U$3>($B259+$E259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)-SUM($P259:T259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)/$B259))","v":0.52406356694163425},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(V$3>($B259+$E259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)-SUM($P259:U259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)/$B259))","v":0.52406356694163425},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(W$3>($B259+$E259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)-SUM($P259:V259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)/$B259))","v":0.52406356694163425},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(X$3>($B259+$E259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)-SUM($P259:W259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)/$B259))","v":0.52406356694163425},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Y$3>($B259+$E259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)-SUM($P259:X259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)/$B259))","v":0.52406356694163425},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Z$3>($B259+$E259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)-SUM($P259:Y259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)/$B259))","v":8.8817841970012523E-16},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AA$3>($B259+$E259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)-SUM($P259:Z259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)/$B259))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AB$3>($B259+$E259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)-SUM($P259:AA259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)/$B259))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AC$3>($B259+$E259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)-SUM($P259:AB259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)/$B259))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AD$3>($B259+$E259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)-SUM($P259:AC259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)/$B259))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AE$3>($B259+$E259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)-SUM($P259:AD259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)/$B259))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AF$3>($B259+$E259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)-SUM($P259:AE259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)/$B259))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AG$3>($B259+$E259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)-SUM($P259:AF259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)/$B259))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AH$3>($B259+$E259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)-SUM($P259:AG259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)/$B259))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AI$3>($B259+$E259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)-SUM($P259:AH259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)/$B259))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B259+$E259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)-SUM($P259:AI259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)/$B259))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AK$3>($B259+$E259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)-SUM($P259:AJ259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)/$B259))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AL$3>($B259+$E259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)-SUM($P259:AK259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)/$B259))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AM$3>($B259+$E259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)-SUM($P259:AL259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)/$B259))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AN$3>($B259+$E259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)-SUM($P259:AM259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)/$B259))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AO$3>($B259+$E259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)-SUM($P259:AN259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)/$B259))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AP$3>($B259+$E259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)-SUM($P259:AO259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)/$B259))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B259+$E259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)-SUM($P259:AP259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)/$B259))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AR$3>($B259+$E259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)-SUM($P259:AQ259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)/$B259))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AS$3>($B259+$E259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)-SUM($P259:AR259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)/$B259))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AT$3>($B259+$E259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)-SUM($P259:AS259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)/$B259))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AU$3>($B259+$E259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)-SUM($P259:AT259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)/$B259))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AV$3>($B259+$E259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)-SUM($P259:AU259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)/$B259))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AW$3>($B259+$E259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)-SUM($P259:AV259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)/$B259))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AX$3>($B259+$E259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)-SUM($P259:AW259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)/$B259))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AY$3>($B259+$E259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)-SUM($P259:AX259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)/$B259))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B259+$E259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)-SUM($P259:AY259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)/$B259))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BA$3>($B259+$E259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)-SUM($P259:AZ259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)/$B259))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BB$3>($B259+$E259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)-SUM($P259:BA259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)/$B259))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BC$3>($B259+$E259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)-SUM($P259:BB259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)/$B259))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BD$3>($B259+$E259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)-SUM($P259:BC259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)/$B259))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BE$3>($B259+$E259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)-SUM($P259:BD259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)/$B259))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BF$3>($B259+$E259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)-SUM($P259:BE259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)/$B259))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BG$3>($B259+$E259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)-SUM($P259:BF259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)/$B259))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BH$3>($B259+$E259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)-SUM($P259:BG259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)/$B259))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BI$3>($B259+$E259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)-SUM($P259:BH259),('PTRM input'!$P$283*(1+rvanilla10)^0.5)/$B259))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A7stdlife,MIN(A7stdlife,'Key inputs & assumptions'!$D$9-E260))","v":8},null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(R$3>($B260+$E260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)-SUM($P260:Q260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)/$B260))","v":0.59692393305094404},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(S$3>($B260+$E260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)-SUM($P260:R260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)/$B260))","v":0.59692393305094404},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(T$3>($B260+$E260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)-SUM($P260:S260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)/$B260))","v":0.59692393305094404},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(U$3>($B260+$E260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)-SUM($P260:T260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)/$B260))","v":0.59692393305094404},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(V$3>($B260+$E260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)-SUM($P260:U260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)/$B260))","v":0.59692393305094404},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(W$3>($B260+$E260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)-SUM($P260:V260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)/$B260))","v":0.59692393305094404},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(X$3>($B260+$E260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)-SUM($P260:W260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)/$B260))","v":0.59692393305094404},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Y$3>($B260+$E260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)-SUM($P260:X260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)/$B260))","v":0.59692393305094404},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Z$3>($B260+$E260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)-SUM($P260:Y260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)/$B260))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AA$3>($B260+$E260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)-SUM($P260:Z260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)/$B260))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AB$3>($B260+$E260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)-SUM($P260:AA260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)/$B260))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AC$3>($B260+$E260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)-SUM($P260:AB260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)/$B260))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AD$3>($B260+$E260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)-SUM($P260:AC260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)/$B260))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AE$3>($B260+$E260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)-SUM($P260:AD260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)/$B260))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AF$3>($B260+$E260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)-SUM($P260:AE260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)/$B260))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AG$3>($B260+$E260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)-SUM($P260:AF260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)/$B260))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AH$3>($B260+$E260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)-SUM($P260:AG260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)/$B260))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AI$3>($B260+$E260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)-SUM($P260:AH260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)/$B260))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B260+$E260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)-SUM($P260:AI260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)/$B260))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AK$3>($B260+$E260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)-SUM($P260:AJ260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)/$B260))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AL$3>($B260+$E260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)-SUM($P260:AK260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)/$B260))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AM$3>($B260+$E260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)-SUM($P260:AL260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)/$B260))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AN$3>($B260+$E260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)-SUM($P260:AM260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)/$B260))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AO$3>($B260+$E260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)-SUM($P260:AN260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)/$B260))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AP$3>($B260+$E260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)-SUM($P260:AO260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)/$B260))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B260+$E260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)-SUM($P260:AP260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)/$B260))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AR$3>($B260+$E260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)-SUM($P260:AQ260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)/$B260))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AS$3>($B260+$E260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)-SUM($P260:AR260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)/$B260))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AT$3>($B260+$E260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)-SUM($P260:AS260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)/$B260))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AU$3>($B260+$E260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)-SUM($P260:AT260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)/$B260))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AV$3>($B260+$E260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)-SUM($P260:AU260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)/$B260))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AW$3>($B260+$E260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)-SUM($P260:AV260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)/$B260))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AX$3>($B260+$E260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)-SUM($P260:AW260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)/$B260))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AY$3>($B260+$E260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)-SUM($P260:AX260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)/$B260))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B260+$E260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)-SUM($P260:AY260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)/$B260))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BA$3>($B260+$E260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)-SUM($P260:AZ260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)/$B260))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BB$3>($B260+$E260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)-SUM($P260:BA260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)/$B260))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BC$3>($B260+$E260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)-SUM($P260:BB260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)/$B260))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BD$3>($B260+$E260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)-SUM($P260:BC260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)/$B260))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BE$3>($B260+$E260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)-SUM($P260:BD260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)/$B260))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BF$3>($B260+$E260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)-SUM($P260:BE260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)/$B260))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BG$3>($B260+$E260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)-SUM($P260:BF260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)/$B260))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BH$3>($B260+$E260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)-SUM($P260:BG260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)/$B260))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BI$3>($B260+$E260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)-SUM($P260:BH260),('PTRM input'!$Q$283*(1+WACC!$Q$18)^0.5)/$B260))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A7stdlife,MIN(A7stdlife,'Key inputs & assumptions'!$D$9-E261))","v":7},null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(S$3>($B261+$E261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)-SUM($P261:R261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)/$B261))","v":0.68203022024596482},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(T$3>($B261+$E261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)-SUM($P261:S261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)/$B261))","v":0.68203022024596482},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(U$3>($B261+$E261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)-SUM($P261:T261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)/$B261))","v":0.68203022024596482},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(V$3>($B261+$E261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)-SUM($P261:U261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)/$B261))","v":0.68203022024596482},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(W$3>($B261+$E261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)-SUM($P261:V261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)/$B261))","v":0.68203022024596482},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(X$3>($B261+$E261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)-SUM($P261:W261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)/$B261))","v":0.68203022024596482},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Y$3>($B261+$E261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)-SUM($P261:X261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)/$B261))","v":0.68203022024596482},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Z$3>($B261+$E261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)-SUM($P261:Y261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)/$B261))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AA$3>($B261+$E261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)-SUM($P261:Z261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)/$B261))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AB$3>($B261+$E261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)-SUM($P261:AA261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)/$B261))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AC$3>($B261+$E261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)-SUM($P261:AB261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)/$B261))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AD$3>($B261+$E261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)-SUM($P261:AC261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)/$B261))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AE$3>($B261+$E261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)-SUM($P261:AD261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)/$B261))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AF$3>($B261+$E261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)-SUM($P261:AE261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)/$B261))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AG$3>($B261+$E261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)-SUM($P261:AF261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)/$B261))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AH$3>($B261+$E261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)-SUM($P261:AG261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)/$B261))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AI$3>($B261+$E261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)-SUM($P261:AH261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)/$B261))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B261+$E261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)-SUM($P261:AI261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)/$B261))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AK$3>($B261+$E261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)-SUM($P261:AJ261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)/$B261))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AL$3>($B261+$E261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)-SUM($P261:AK261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)/$B261))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AM$3>($B261+$E261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)-SUM($P261:AL261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)/$B261))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AN$3>($B261+$E261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)-SUM($P261:AM261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)/$B261))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AO$3>($B261+$E261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)-SUM($P261:AN261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)/$B261))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AP$3>($B261+$E261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)-SUM($P261:AO261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)/$B261))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B261+$E261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)-SUM($P261:AP261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)/$B261))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AR$3>($B261+$E261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)-SUM($P261:AQ261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)/$B261))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AS$3>($B261+$E261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)-SUM($P261:AR261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)/$B261))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AT$3>($B261+$E261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)-SUM($P261:AS261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)/$B261))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AU$3>($B261+$E261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)-SUM($P261:AT261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)/$B261))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AV$3>($B261+$E261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)-SUM($P261:AU261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)/$B261))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AW$3>($B261+$E261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)-SUM($P261:AV261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)/$B261))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AX$3>($B261+$E261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)-SUM($P261:AW261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)/$B261))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AY$3>($B261+$E261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)-SUM($P261:AX261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)/$B261))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B261+$E261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)-SUM($P261:AY261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)/$B261))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BA$3>($B261+$E261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)-SUM($P261:AZ261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)/$B261))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BB$3>($B261+$E261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)-SUM($P261:BA261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)/$B261))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BC$3>($B261+$E261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)-SUM($P261:BB261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)/$B261))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BD$3>($B261+$E261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)-SUM($P261:BC261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)/$B261))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BE$3>($B261+$E261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)-SUM($P261:BD261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)/$B261))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BF$3>($B261+$E261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)-SUM($P261:BE261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)/$B261))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BG$3>($B261+$E261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)-SUM($P261:BF261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)/$B261))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BH$3>($B261+$E261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)-SUM($P261:BG261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)/$B261))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BI$3>($B261+$E261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)-SUM($P261:BH261),('PTRM input'!$R$283*(1+WACC!$R$18)^0.5)/$B261))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A7stdlife,MIN(A7stdlife,'Key inputs & assumptions'!$D$9-E262))","v":6},null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(T$3>($B262+$E262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)-SUM($P262:S262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)/$B262))","v":0.79557079409408393},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(U$3>($B262+$E262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)-SUM($P262:T262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)/$B262))","v":0.79557079409408393},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(V$3>($B262+$E262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)-SUM($P262:U262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)/$B262))","v":0.79557079409408393},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(W$3>($B262+$E262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)-SUM($P262:V262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)/$B262))","v":0.79557079409408393},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(X$3>($B262+$E262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)-SUM($P262:W262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)/$B262))","v":0.79557079409408393},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Y$3>($B262+$E262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)-SUM($P262:X262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)/$B262))","v":0.79557079409408393},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Z$3>($B262+$E262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)-SUM($P262:Y262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)/$B262))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AA$3>($B262+$E262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)-SUM($P262:Z262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)/$B262))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AB$3>($B262+$E262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)-SUM($P262:AA262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)/$B262))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AC$3>($B262+$E262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)-SUM($P262:AB262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)/$B262))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AD$3>($B262+$E262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)-SUM($P262:AC262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)/$B262))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AE$3>($B262+$E262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)-SUM($P262:AD262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)/$B262))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AF$3>($B262+$E262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)-SUM($P262:AE262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)/$B262))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AG$3>($B262+$E262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)-SUM($P262:AF262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)/$B262))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AH$3>($B262+$E262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)-SUM($P262:AG262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)/$B262))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AI$3>($B262+$E262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)-SUM($P262:AH262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)/$B262))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B262+$E262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)-SUM($P262:AI262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)/$B262))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AK$3>($B262+$E262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)-SUM($P262:AJ262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)/$B262))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AL$3>($B262+$E262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)-SUM($P262:AK262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)/$B262))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AM$3>($B262+$E262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)-SUM($P262:AL262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)/$B262))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AN$3>($B262+$E262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)-SUM($P262:AM262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)/$B262))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AO$3>($B262+$E262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)-SUM($P262:AN262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)/$B262))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AP$3>($B262+$E262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)-SUM($P262:AO262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)/$B262))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B262+$E262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)-SUM($P262:AP262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)/$B262))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AR$3>($B262+$E262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)-SUM($P262:AQ262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)/$B262))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AS$3>($B262+$E262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)-SUM($P262:AR262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)/$B262))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AT$3>($B262+$E262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)-SUM($P262:AS262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)/$B262))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AU$3>($B262+$E262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)-SUM($P262:AT262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)/$B262))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AV$3>($B262+$E262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)-SUM($P262:AU262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)/$B262))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AW$3>($B262+$E262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)-SUM($P262:AV262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)/$B262))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AX$3>($B262+$E262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)-SUM($P262:AW262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)/$B262))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AY$3>($B262+$E262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)-SUM($P262:AX262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)/$B262))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B262+$E262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)-SUM($P262:AY262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)/$B262))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BA$3>($B262+$E262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)-SUM($P262:AZ262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)/$B262))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BB$3>($B262+$E262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)-SUM($P262:BA262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)/$B262))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BC$3>($B262+$E262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)-SUM($P262:BB262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)/$B262))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BD$3>($B262+$E262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)-SUM($P262:BC262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)/$B262))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BE$3>($B262+$E262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)-SUM($P262:BD262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)/$B262))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BF$3>($B262+$E262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)-SUM($P262:BE262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)/$B262))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BG$3>($B262+$E262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)-SUM($P262:BF262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)/$B262))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BH$3>($B262+$E262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)-SUM($P262:BG262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)/$B262))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BI$3>($B262+$E262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)-SUM($P262:BH262),('PTRM input'!$S$283*(1+WACC!$S$18)^0.5)/$B262))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A7stdlife,MIN(A7stdlife,'Key inputs & assumptions'!$D$9-E263))","v":5},null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(U$3>($B263+$E263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)-SUM($P263:T263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)/$B263))","v":0.95460626547036509},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(V$3>($B263+$E263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)-SUM($P263:U263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)/$B263))","v":0.95460626547036509},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(W$3>($B263+$E263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)-SUM($P263:V263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)/$B263))","v":0.95460626547036509},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(X$3>($B263+$E263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)-SUM($P263:W263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)/$B263))","v":0.95460626547036509},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Y$3>($B263+$E263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)-SUM($P263:X263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)/$B263))","v":0.95460626547036509},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Z$3>($B263+$E263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)-SUM($P263:Y263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)/$B263))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AA$3>($B263+$E263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)-SUM($P263:Z263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)/$B263))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AB$3>($B263+$E263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)-SUM($P263:AA263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)/$B263))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AC$3>($B263+$E263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)-SUM($P263:AB263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)/$B263))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AD$3>($B263+$E263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)-SUM($P263:AC263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)/$B263))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AE$3>($B263+$E263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)-SUM($P263:AD263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)/$B263))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AF$3>($B263+$E263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)-SUM($P263:AE263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)/$B263))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AG$3>($B263+$E263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)-SUM($P263:AF263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)/$B263))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AH$3>($B263+$E263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)-SUM($P263:AG263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)/$B263))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AI$3>($B263+$E263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)-SUM($P263:AH263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)/$B263))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B263+$E263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)-SUM($P263:AI263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)/$B263))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AK$3>($B263+$E263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)-SUM($P263:AJ263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)/$B263))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AL$3>($B263+$E263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)-SUM($P263:AK263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)/$B263))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AM$3>($B263+$E263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)-SUM($P263:AL263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)/$B263))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AN$3>($B263+$E263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)-SUM($P263:AM263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)/$B263))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AO$3>($B263+$E263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)-SUM($P263:AN263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)/$B263))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AP$3>($B263+$E263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)-SUM($P263:AO263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)/$B263))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B263+$E263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)-SUM($P263:AP263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)/$B263))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AR$3>($B263+$E263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)-SUM($P263:AQ263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)/$B263))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AS$3>($B263+$E263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)-SUM($P263:AR263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)/$B263))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AT$3>($B263+$E263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)-SUM($P263:AS263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)/$B263))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AU$3>($B263+$E263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)-SUM($P263:AT263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)/$B263))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AV$3>($B263+$E263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)-SUM($P263:AU263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)/$B263))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AW$3>($B263+$E263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)-SUM($P263:AV263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)/$B263))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AX$3>($B263+$E263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)-SUM($P263:AW263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)/$B263))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AY$3>($B263+$E263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)-SUM($P263:AX263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)/$B263))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B263+$E263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)-SUM($P263:AY263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)/$B263))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BA$3>($B263+$E263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)-SUM($P263:AZ263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)/$B263))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BB$3>($B263+$E263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)-SUM($P263:BA263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)/$B263))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BC$3>($B263+$E263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)-SUM($P263:BB263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)/$B263))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BD$3>($B263+$E263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)-SUM($P263:BC263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)/$B263))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BE$3>($B263+$E263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)-SUM($P263:BD263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)/$B263))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BF$3>($B263+$E263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)-SUM($P263:BE263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)/$B263))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BG$3>($B263+$E263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)-SUM($P263:BF263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)/$B263))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BH$3>($B263+$E263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)-SUM($P263:BG263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)/$B263))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BI$3>($B263+$E263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)-SUM($P263:BH263),('PTRM input'!$T$283*(1+WACC!$T$18)^0.5)/$B263))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A7stdlife,MIN(A7stdlife,'Key inputs & assumptions'!$D$9-E264))","v":4},null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(V$3>($B264+$E264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)-SUM($P264:U264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)/$B264))","v":1.1932578318379563},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(W$3>($B264+$E264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)-SUM($P264:V264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)/$B264))","v":1.1932578318379563},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(X$3>($B264+$E264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)-SUM($P264:W264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)/$B264))","v":1.1932578318379563},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Y$3>($B264+$E264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)-SUM($P264:X264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)/$B264))","v":1.1932578318379563},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Z$3>($B264+$E264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)-SUM($P264:Y264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)/$B264))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AA$3>($B264+$E264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)-SUM($P264:Z264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)/$B264))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AB$3>($B264+$E264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)-SUM($P264:AA264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)/$B264))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AC$3>($B264+$E264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)-SUM($P264:AB264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)/$B264))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AD$3>($B264+$E264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)-SUM($P264:AC264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)/$B264))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AE$3>($B264+$E264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)-SUM($P264:AD264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)/$B264))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AF$3>($B264+$E264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)-SUM($P264:AE264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)/$B264))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AG$3>($B264+$E264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)-SUM($P264:AF264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)/$B264))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AH$3>($B264+$E264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)-SUM($P264:AG264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)/$B264))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AI$3>($B264+$E264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)-SUM($P264:AH264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)/$B264))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B264+$E264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)-SUM($P264:AI264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)/$B264))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AK$3>($B264+$E264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)-SUM($P264:AJ264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)/$B264))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AL$3>($B264+$E264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)-SUM($P264:AK264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)/$B264))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AM$3>($B264+$E264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)-SUM($P264:AL264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)/$B264))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AN$3>($B264+$E264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)-SUM($P264:AM264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)/$B264))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AO$3>($B264+$E264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)-SUM($P264:AN264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)/$B264))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AP$3>($B264+$E264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)-SUM($P264:AO264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)/$B264))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B264+$E264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)-SUM($P264:AP264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)/$B264))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AR$3>($B264+$E264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)-SUM($P264:AQ264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)/$B264))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AS$3>($B264+$E264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)-SUM($P264:AR264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)/$B264))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AT$3>($B264+$E264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)-SUM($P264:AS264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)/$B264))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AU$3>($B264+$E264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)-SUM($P264:AT264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)/$B264))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AV$3>($B264+$E264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)-SUM($P264:AU264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)/$B264))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AW$3>($B264+$E264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)-SUM($P264:AV264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)/$B264))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AX$3>($B264+$E264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)-SUM($P264:AW264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)/$B264))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AY$3>($B264+$E264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)-SUM($P264:AX264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)/$B264))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B264+$E264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)-SUM($P264:AY264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)/$B264))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BA$3>($B264+$E264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)-SUM($P264:AZ264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)/$B264))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BB$3>($B264+$E264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)-SUM($P264:BA264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)/$B264))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BC$3>($B264+$E264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)-SUM($P264:BB264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)/$B264))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BD$3>($B264+$E264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)-SUM($P264:BC264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)/$B264))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BE$3>($B264+$E264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)-SUM($P264:BD264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)/$B264))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BF$3>($B264+$E264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)-SUM($P264:BE264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)/$B264))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BG$3>($B264+$E264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)-SUM($P264:BF264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)/$B264))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BH$3>($B264+$E264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)-SUM($P264:BG264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)/$B264))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BI$3>($B264+$E264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)-SUM($P264:BH264),('PTRM input'!$U$283*(1+WACC!$U$18)^0.5)/$B264))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A7stdlife,MIN(A7stdlife,'Key inputs & assumptions'!$D$9-E265))","v":3},null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(W$3>($B265+$E265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)-SUM($P265:V265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)/$B265))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(X$3>($B265+$E265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)-SUM($P265:W265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)/$B265))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Y$3>($B265+$E265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)-SUM($P265:X265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)/$B265))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Z$3>($B265+$E265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)-SUM($P265:Y265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)/$B265))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AA$3>($B265+$E265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)-SUM($P265:Z265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)/$B265))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AB$3>($B265+$E265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)-SUM($P265:AA265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)/$B265))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AC$3>($B265+$E265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)-SUM($P265:AB265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)/$B265))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AD$3>($B265+$E265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)-SUM($P265:AC265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)/$B265))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AE$3>($B265+$E265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)-SUM($P265:AD265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)/$B265))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AF$3>($B265+$E265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)-SUM($P265:AE265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)/$B265))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AG$3>($B265+$E265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)-SUM($P265:AF265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)/$B265))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AH$3>($B265+$E265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)-SUM($P265:AG265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)/$B265))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AI$3>($B265+$E265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)-SUM($P265:AH265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)/$B265))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B265+$E265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)-SUM($P265:AI265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)/$B265))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AK$3>($B265+$E265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)-SUM($P265:AJ265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)/$B265))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AL$3>($B265+$E265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)-SUM($P265:AK265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)/$B265))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AM$3>($B265+$E265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)-SUM($P265:AL265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)/$B265))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AN$3>($B265+$E265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)-SUM($P265:AM265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)/$B265))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AO$3>($B265+$E265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)-SUM($P265:AN265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)/$B265))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AP$3>($B265+$E265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)-SUM($P265:AO265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)/$B265))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B265+$E265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)-SUM($P265:AP265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)/$B265))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AR$3>($B265+$E265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)-SUM($P265:AQ265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)/$B265))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AS$3>($B265+$E265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)-SUM($P265:AR265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)/$B265))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AT$3>($B265+$E265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)-SUM($P265:AS265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)/$B265))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AU$3>($B265+$E265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)-SUM($P265:AT265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)/$B265))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AV$3>($B265+$E265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)-SUM($P265:AU265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)/$B265))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AW$3>($B265+$E265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)-SUM($P265:AV265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)/$B265))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AX$3>($B265+$E265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)-SUM($P265:AW265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)/$B265))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AY$3>($B265+$E265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)-SUM($P265:AX265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)/$B265))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B265+$E265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)-SUM($P265:AY265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)/$B265))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BA$3>($B265+$E265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)-SUM($P265:AZ265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)/$B265))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BB$3>($B265+$E265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)-SUM($P265:BA265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)/$B265))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BC$3>($B265+$E265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)-SUM($P265:BB265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)/$B265))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BD$3>($B265+$E265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)-SUM($P265:BC265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)/$B265))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BE$3>($B265+$E265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)-SUM($P265:BD265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)/$B265))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BF$3>($B265+$E265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)-SUM($P265:BE265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)/$B265))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BG$3>($B265+$E265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)-SUM($P265:BF265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)/$B265))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BH$3>($B265+$E265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)-SUM($P265:BG265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)/$B265))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BI$3>($B265+$E265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)-SUM($P265:BH265),('PTRM input'!$V$283*(1+WACC!$V$18)^0.5)/$B265))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A7stdlife,MIN(A7stdlife,'Key inputs & assumptions'!$D$9-E266))","v":2},null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(X$3>($B266+$E266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)-SUM($P266:W266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)/$B266))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Y$3>($B266+$E266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)-SUM($P266:X266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)/$B266))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Z$3>($B266+$E266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)-SUM($P266:Y266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)/$B266))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AA$3>($B266+$E266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)-SUM($P266:Z266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)/$B266))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AB$3>($B266+$E266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)-SUM($P266:AA266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)/$B266))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AC$3>($B266+$E266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)-SUM($P266:AB266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)/$B266))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AD$3>($B266+$E266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)-SUM($P266:AC266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)/$B266))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AE$3>($B266+$E266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)-SUM($P266:AD266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)/$B266))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AF$3>($B266+$E266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)-SUM($P266:AE266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)/$B266))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AG$3>($B266+$E266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)-SUM($P266:AF266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)/$B266))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AH$3>($B266+$E266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)-SUM($P266:AG266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)/$B266))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AI$3>($B266+$E266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)-SUM($P266:AH266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)/$B266))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B266+$E266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)-SUM($P266:AI266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)/$B266))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AK$3>($B266+$E266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)-SUM($P266:AJ266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)/$B266))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AL$3>($B266+$E266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)-SUM($P266:AK266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)/$B266))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AM$3>($B266+$E266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)-SUM($P266:AL266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)/$B266))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AN$3>($B266+$E266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)-SUM($P266:AM266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)/$B266))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AO$3>($B266+$E266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)-SUM($P266:AN266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)/$B266))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AP$3>($B266+$E266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)-SUM($P266:AO266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)/$B266))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B266+$E266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)-SUM($P266:AP266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)/$B266))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AR$3>($B266+$E266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)-SUM($P266:AQ266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)/$B266))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AS$3>($B266+$E266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)-SUM($P266:AR266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)/$B266))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AT$3>($B266+$E266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)-SUM($P266:AS266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)/$B266))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AU$3>($B266+$E266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)-SUM($P266:AT266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)/$B266))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AV$3>($B266+$E266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)-SUM($P266:AU266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)/$B266))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AW$3>($B266+$E266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)-SUM($P266:AV266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)/$B266))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AX$3>($B266+$E266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)-SUM($P266:AW266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)/$B266))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AY$3>($B266+$E266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)-SUM($P266:AX266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)/$B266))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B266+$E266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)-SUM($P266:AY266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)/$B266))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BA$3>($B266+$E266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)-SUM($P266:AZ266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)/$B266))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BB$3>($B266+$E266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)-SUM($P266:BA266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)/$B266))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BC$3>($B266+$E266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)-SUM($P266:BB266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)/$B266))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BD$3>($B266+$E266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)-SUM($P266:BC266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)/$B266))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BE$3>($B266+$E266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)-SUM($P266:BD266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)/$B266))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BF$3>($B266+$E266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)-SUM($P266:BE266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)/$B266))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BG$3>($B266+$E266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)-SUM($P266:BF266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)/$B266))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BH$3>($B266+$E266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)-SUM($P266:BG266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)/$B266))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BI$3>($B266+$E266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)-SUM($P266:BH266),('PTRM input'!$W$283*(1+WACC!$W$18)^0.5)/$B266))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A7stdlife,MIN(A7stdlife,'Key inputs & assumptions'!$D$9-E267))","v":1},null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Y$3>($B267+$E267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)-SUM($P267:X267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)/$B267))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Z$3>($B267+$E267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)-SUM($P267:Y267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)/$B267))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AA$3>($B267+$E267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)-SUM($P267:Z267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)/$B267))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AB$3>($B267+$E267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)-SUM($P267:AA267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)/$B267))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AC$3>($B267+$E267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)-SUM($P267:AB267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)/$B267))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AD$3>($B267+$E267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)-SUM($P267:AC267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)/$B267))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AE$3>($B267+$E267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)-SUM($P267:AD267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)/$B267))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AF$3>($B267+$E267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)-SUM($P267:AE267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)/$B267))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AG$3>($B267+$E267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)-SUM($P267:AF267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)/$B267))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AH$3>($B267+$E267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)-SUM($P267:AG267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)/$B267))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AI$3>($B267+$E267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)-SUM($P267:AH267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)/$B267))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B267+$E267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)-SUM($P267:AI267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)/$B267))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AK$3>($B267+$E267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)-SUM($P267:AJ267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)/$B267))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AL$3>($B267+$E267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)-SUM($P267:AK267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)/$B267))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AM$3>($B267+$E267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)-SUM($P267:AL267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)/$B267))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AN$3>($B267+$E267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)-SUM($P267:AM267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)/$B267))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AO$3>($B267+$E267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)-SUM($P267:AN267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)/$B267))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AP$3>($B267+$E267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)-SUM($P267:AO267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)/$B267))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B267+$E267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)-SUM($P267:AP267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)/$B267))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AR$3>($B267+$E267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)-SUM($P267:AQ267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)/$B267))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AS$3>($B267+$E267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)-SUM($P267:AR267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)/$B267))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AT$3>($B267+$E267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)-SUM($P267:AS267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)/$B267))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AU$3>($B267+$E267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)-SUM($P267:AT267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)/$B267))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AV$3>($B267+$E267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)-SUM($P267:AU267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)/$B267))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AW$3>($B267+$E267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)-SUM($P267:AV267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)/$B267))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AX$3>($B267+$E267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)-SUM($P267:AW267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)/$B267))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AY$3>($B267+$E267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)-SUM($P267:AX267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)/$B267))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B267+$E267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)-SUM($P267:AY267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)/$B267))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BA$3>($B267+$E267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)-SUM($P267:AZ267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)/$B267))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BB$3>($B267+$E267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)-SUM($P267:BA267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)/$B267))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BC$3>($B267+$E267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)-SUM($P267:BB267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)/$B267))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BD$3>($B267+$E267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)-SUM($P267:BC267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)/$B267))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BE$3>($B267+$E267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)-SUM($P267:BD267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)/$B267))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BF$3>($B267+$E267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)-SUM($P267:BE267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)/$B267))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BG$3>($B267+$E267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)-SUM($P267:BF267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)/$B267))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BH$3>($B267+$E267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)-SUM($P267:BG267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)/$B267))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BI$3>($B267+$E267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)-SUM($P267:BH267),('PTRM input'!$X$283*(1+WACC!$X$18)^0.5)/$B267))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A7stdlife,MIN(A7stdlife,'Key inputs & assumptions'!$D$9-E268))","v":0},null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Z$3>($B268+$E268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)-SUM($P268:Y268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)/$B268))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AA$3>($B268+$E268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)-SUM($P268:Z268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)/$B268))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AB$3>($B268+$E268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)-SUM($P268:AA268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)/$B268))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AC$3>($B268+$E268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)-SUM($P268:AB268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)/$B268))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AD$3>($B268+$E268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)-SUM($P268:AC268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)/$B268))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AE$3>($B268+$E268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)-SUM($P268:AD268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)/$B268))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AF$3>($B268+$E268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)-SUM($P268:AE268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)/$B268))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AG$3>($B268+$E268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)-SUM($P268:AF268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)/$B268))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AH$3>($B268+$E268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)-SUM($P268:AG268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)/$B268))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AI$3>($B268+$E268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)-SUM($P268:AH268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)/$B268))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B268+$E268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)-SUM($P268:AI268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)/$B268))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AK$3>($B268+$E268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)-SUM($P268:AJ268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)/$B268))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AL$3>($B268+$E268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)-SUM($P268:AK268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)/$B268))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AM$3>($B268+$E268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)-SUM($P268:AL268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)/$B268))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AN$3>($B268+$E268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)-SUM($P268:AM268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)/$B268))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AO$3>($B268+$E268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)-SUM($P268:AN268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)/$B268))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AP$3>($B268+$E268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)-SUM($P268:AO268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)/$B268))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B268+$E268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)-SUM($P268:AP268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)/$B268))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AR$3>($B268+$E268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)-SUM($P268:AQ268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)/$B268))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AS$3>($B268+$E268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)-SUM($P268:AR268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)/$B268))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AT$3>($B268+$E268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)-SUM($P268:AS268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)/$B268))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AU$3>($B268+$E268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)-SUM($P268:AT268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)/$B268))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AV$3>($B268+$E268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)-SUM($P268:AU268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)/$B268))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AW$3>($B268+$E268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)-SUM($P268:AV268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)/$B268))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AX$3>($B268+$E268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)-SUM($P268:AW268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)/$B268))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AY$3>($B268+$E268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)-SUM($P268:AX268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)/$B268))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B268+$E268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)-SUM($P268:AY268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)/$B268))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BA$3>($B268+$E268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)-SUM($P268:AZ268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)/$B268))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BB$3>($B268+$E268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)-SUM($P268:BA268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)/$B268))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BC$3>($B268+$E268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)-SUM($P268:BB268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)/$B268))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BD$3>($B268+$E268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)-SUM($P268:BC268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)/$B268))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BE$3>($B268+$E268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)-SUM($P268:BD268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)/$B268))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BF$3>($B268+$E268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)-SUM($P268:BE268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)/$B268))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BG$3>($B268+$E268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)-SUM($P268:BF268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)/$B268))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BH$3>($B268+$E268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)-SUM($P268:BG268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)/$B268))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(BI$3>($B268+$E268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)-SUM($P268:BH268),('PTRM input'!$Y$283*(1+WACC!$Y$18)^0.5)/$B268))","v":0}]
[null,null,{"$f":"Asset7","v":"Tariff meters"},null,null,null,{"$f":"SUM(G248:G268)","v":4.7930629196003922},{"$f":"SUM(H248:H268)","v":5.1718401933333311},5.575922299675323,5.9796261214798712,6.4208719057903343,6.9800547110085631,7.3576622314287308,7.7480013227148161,7.4809037534821545,3.8559997179266152,4.3800632848682497,4.9769872179191941,5.6590174381651588,6.4545882322592423,7.4091944977296071,8.6024523295675639,8.2236750558346241,7.8195929494926304,7.4158891276880841,{"$f":"SUM(Z248:Z268)","v":-1.7763568394002505E-15},{"$f":"SUM(AA248:AA259)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM248:AM259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C291","v":"Regulatory costs"},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(G$3>A8remlife,A8value-SUM($F270:F270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!G$420)","v":-7.7939370508468284E-6},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(H$3>A8remlife,A8value-SUM($F270:G270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!H$420)","v":-7.7939370508468284E-6},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(I$3>A8remlife,A8value-SUM($F270:H270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!I$420)","v":-7.7939370508468284E-6},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(J$3>A8remlife,A8value-SUM($F270:I270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!J$420)","v":-7.7939370508468284E-6},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(K$3>A8remlife,A8value-SUM($F270:J270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!K$420)","v":-7.7939370508468284E-6},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(L$3>A8remlife,A8value-SUM($F270:K270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!L$420)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(M$3>A8remlife,A8value-SUM($F270:L270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!M$420)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(N$3>A8remlife,A8value-SUM($F270:M270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!N$420)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(O$3>A8remlife,A8value-SUM($F270:N270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!O$420)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(P$3>A8remlife,A8value-SUM($F270:O270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!P$420)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Q$3>A8remlife,A8value-SUM($F270:P270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!Q$420)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(R$3>A8remlife,A8value-SUM($F270:Q270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!R$420)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(S$3>A8remlife,A8value-SUM($F270:R270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!S$420)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(T$3>A8remlife,A8value-SUM($F270:S270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!T$420)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(U$3>A8remlife,A8value-SUM($F270:T270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!U$420)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(V$3>A8remlife,A8value-SUM($F270:U270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!V$420)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(W$3>A8remlife,A8value-SUM($F270:V270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!W$420)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(X$3>A8remlife,A8value-SUM($F270:W270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!X$420)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Y$3>A8remlife,A8value-SUM($F270:X270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!Y$420)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Z$3>A8remlife,A8value-SUM($F270:Y270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!Z$420)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AA$3>A8remlife,A8value-SUM($F270:Z270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!AA$420)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AB$3>A8remlife,A8value-SUM($F270:AA270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!AB$420)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AC$3>A8remlife,A8value-SUM($F270:AB270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!AC$420)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AD$3>A8remlife,A8value-SUM($F270:AC270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!AD$420)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AE$3>A8remlife,A8value-SUM($F270:AD270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!AE$420)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AF$3>A8remlife,A8value-SUM($F270:AE270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!AF$420)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AG$3>A8remlife,A8value-SUM($F270:AF270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!AG$420)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AH$3>A8remlife,A8value-SUM($F270:AG270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!AH$420)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AI$3>A8remlife,A8value-SUM($F270:AH270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!AI$420)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AJ$3>A8remlife,A8value-SUM($F270:AI270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!AJ$420)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AK$3>A8remlife,A8value-SUM($F270:AJ270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!AK$420)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AL$3>A8remlife,A8value-SUM($F270:AK270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!AL$420)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AM$3>A8remlife,A8value-SUM($F270:AL270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!AM$420)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AN$3>A8remlife,A8value-SUM($F270:AM270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!AN$420)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AO$3>A8remlife,A8value-SUM($F270:AN270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!AO$420)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AP$3>A8remlife,A8value-SUM($F270:AO270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!AP$420)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AQ$3>A8remlife,A8value-SUM($F270:AP270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!AQ$420)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AR$3>A8remlife,A8value-SUM($F270:AQ270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!AR$420)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AS$3>A8remlife,A8value-SUM($F270:AR270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!AS$420)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AT$3>A8remlife,A8value-SUM($F270:AS270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!AT$420)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AU$3>A8remlife,A8value-SUM($F270:AT270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!AU$420)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AV$3>A8remlife,A8value-SUM($F270:AU270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!AV$420)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AW$3>A8remlife,A8value-SUM($F270:AV270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!AW$420)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AX$3>A8remlife,A8value-SUM($F270:AW270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!AX$420)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AY$3>A8remlife,A8value-SUM($F270:AX270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!AY$420)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AZ$3>A8remlife,A8value-SUM($F270:AY270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!AZ$420)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BA$3>A8remlife,A8value-SUM($F270:AZ270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!BA$420)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BB$3>A8remlife,A8value-SUM($F270:BA270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!BB$420)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BC$3>A8remlife,A8value-SUM($F270:BB270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!BC$420)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BD$3>A8remlife,A8value-SUM($F270:BC270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!BD$420)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BE$3>A8remlife,A8value-SUM($F270:BD270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!BE$420)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BF$3>A8remlife,A8value-SUM($F270:BE270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!BF$420)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BG$3>A8remlife,A8value-SUM($F270:BF270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!BG$420)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BH$3>A8remlife,A8value-SUM($F270:BG270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!BH$420)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BI$3>A8remlife,A8value-SUM($F270:BH270),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))),'PTRM input'!BI$420)","v":0}]
[null,null,null,"Capex in year",0]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A8stdlife,MIN(A8stdlife,'Key inputs & assumptions'!$D$9-E272))","v":5},null,null,1,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(H$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:G272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(I$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:H272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(J$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:I272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:J272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:K272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:L272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:M272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:N272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:O272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:P272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(R$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:Q272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(S$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:R272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(T$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:S272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(U$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:T272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(V$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:U272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(W$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:V272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(X$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:W272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Y$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:X272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Z$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:Y272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AA$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:Z272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AB$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:AA272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AC$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:AB272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AD$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:AC272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AE$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:AD272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AF$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:AE272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AG$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:AF272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AH$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:AG272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AI$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:AH272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:AI272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AK$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:AJ272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AL$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:AK272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AM$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:AL272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AN$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:AM272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AO$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:AN272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AP$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:AO272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:AP272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AR$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:AQ272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AS$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:AR272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AT$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:AS272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AU$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:AT272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AV$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:AU272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AW$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:AV272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AX$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:AW272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AY$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:AX272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:AY272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BA$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:AZ272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BB$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:BA272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BC$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:BB272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BD$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:BC272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BE$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:BD272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BF$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:BE272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BG$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:BF272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BH$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:BG272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BI$3>($B272+$E272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)-SUM($G272:BH272),('PTRM input'!$G$284*(1+rvanilla01)^0.5)/$B272))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A8stdlife,MIN(A8stdlife,'Key inputs & assumptions'!$D$9-E273))","v":5},null,null,2,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(I$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:H273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(J$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:I273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:J273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:K273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:L273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:M273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:N273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:O273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:P273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(R$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:Q273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(S$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:R273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(T$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:S273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(U$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:T273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(V$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:U273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(W$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:V273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(X$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:W273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Y$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:X273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Z$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:Y273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AA$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:Z273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AB$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:AA273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AC$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:AB273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AD$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:AC273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AE$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:AD273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AF$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:AE273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AG$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:AF273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AH$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:AG273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AI$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:AH273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:AI273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AK$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:AJ273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AL$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:AK273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AM$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:AL273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AN$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:AM273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AO$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:AN273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AP$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:AO273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:AP273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AR$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:AQ273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AS$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:AR273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AT$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:AS273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AU$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:AT273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AV$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:AU273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AW$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:AV273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AX$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:AW273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AY$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:AX273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:AY273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BA$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:AZ273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BB$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:BA273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BC$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:BB273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BD$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:BC273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BE$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:BD273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BF$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:BE273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BG$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:BF273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BH$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:BG273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BI$3>($B273+$E273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)-SUM($H273:BH273),('PTRM input'!$H$284*(1+rvanilla02)^0.5)/$B273))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A8stdlife,MIN(A8stdlife,'Key inputs & assumptions'!$D$9-E274))","v":5},null,null,3,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(J$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:I274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:J274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:K274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:L274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:M274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:N274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:O274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:P274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(R$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:Q274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(S$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:R274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(T$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:S274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(U$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:T274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(V$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:U274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(W$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:V274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(X$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:W274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Y$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:X274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Z$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:Y274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AA$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:Z274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AB$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:AA274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AC$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:AB274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AD$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:AC274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AE$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:AD274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AF$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:AE274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AG$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:AF274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AH$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:AG274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AI$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:AH274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:AI274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AK$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:AJ274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AL$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:AK274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AM$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:AL274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AN$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:AM274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AO$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:AN274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AP$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:AO274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:AP274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AR$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:AQ274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AS$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:AR274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AT$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:AS274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AU$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:AT274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AV$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:AU274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AW$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:AV274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AX$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:AW274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AY$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:AX274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:AY274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BA$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:AZ274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BB$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:BA274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BC$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:BB274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BD$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:BC274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BE$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:BD274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BF$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:BE274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BG$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:BF274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BH$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:BG274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BI$3>($B274+$E274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)-SUM($I274:BH274),('PTRM input'!$I$284*(1+rvanilla03)^0.5)/$B274))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A8stdlife,MIN(A8stdlife,'Key inputs & assumptions'!$D$9-E275))","v":5},null,null,4,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:J275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:K275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:L275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:M275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:N275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:O275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:P275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(R$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:Q275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(S$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:R275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(T$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:S275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(U$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:T275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(V$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:U275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(W$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:V275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(X$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:W275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Y$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:X275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Z$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:Y275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AA$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:Z275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AB$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:AA275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AC$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:AB275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AD$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:AC275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AE$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:AD275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AF$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:AE275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AG$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:AF275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AH$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:AG275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AI$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:AH275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:AI275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AK$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:AJ275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AL$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:AK275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AM$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:AL275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AN$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:AM275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AO$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:AN275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AP$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:AO275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:AP275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AR$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:AQ275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AS$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:AR275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AT$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:AS275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AU$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:AT275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AV$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:AU275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AW$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:AV275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AX$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:AW275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AY$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:AX275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:AY275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BA$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:AZ275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BB$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:BA275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BC$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:BB275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BD$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:BC275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BE$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:BD275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BF$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:BE275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BG$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:BF275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BH$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:BG275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BI$3>($B275+$E275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)-SUM($J275:BH275),('PTRM input'!$J$284*(1+rvanilla04)^0.5)/$B275))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A8stdlife,MIN(A8stdlife,'Key inputs & assumptions'!$D$9-E276))","v":5},null,null,5,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:K276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:L276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:M276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:N276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:O276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:P276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(R$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:Q276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(S$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:R276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(T$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:S276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(U$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:T276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(V$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:U276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(W$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:V276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(X$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:W276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Y$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:X276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Z$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:Y276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AA$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:Z276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AB$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:AA276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AC$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:AB276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AD$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:AC276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AE$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:AD276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AF$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:AE276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AG$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:AF276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AH$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:AG276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AI$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:AH276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:AI276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AK$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:AJ276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AL$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:AK276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AM$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:AL276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AN$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:AM276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AO$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:AN276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AP$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:AO276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:AP276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AR$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:AQ276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AS$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:AR276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AT$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:AS276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AU$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:AT276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AV$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:AU276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AW$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:AV276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AX$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:AW276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AY$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:AX276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:AY276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BA$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:AZ276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BB$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:BA276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BC$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:BB276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BD$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:BC276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BE$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:BD276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BF$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:BE276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BG$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:BF276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BH$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:BG276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BI$3>($B276+$E276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)-SUM($K276:BH276),('PTRM input'!$K$284*(1+rvanilla05)^0.5)/$B276))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A8stdlife,MIN(A8stdlife,'Key inputs & assumptions'!$D$9-E277))","v":5},null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>($B277+$E277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)-SUM($L277:L277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)/$B277))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>($B277+$E277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)-SUM($L277:M277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)/$B277))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>($B277+$E277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)-SUM($L277:N277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)/$B277))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>($B277+$E277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)-SUM($L277:O277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)/$B277))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>($B277+$E277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)-SUM($L277:P277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)/$B277))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(R$3>($B277+$E277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)-SUM($L277:Q277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)/$B277))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(S$3>($B277+$E277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)-SUM($L277:R277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)/$B277))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(T$3>($B277+$E277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)-SUM($L277:S277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)/$B277))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(U$3>($B277+$E277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)-SUM($L277:T277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)/$B277))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(V$3>($B277+$E277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)-SUM($L277:U277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)/$B277))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(W$3>($B277+$E277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)-SUM($L277:V277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)/$B277))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(X$3>($B277+$E277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)-SUM($L277:W277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)/$B277))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Y$3>($B277+$E277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)-SUM($L277:X277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)/$B277))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Z$3>($B277+$E277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)-SUM($L277:Y277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)/$B277))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AA$3>($B277+$E277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)-SUM($L277:Z277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)/$B277))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AB$3>($B277+$E277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)-SUM($L277:AA277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)/$B277))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AC$3>($B277+$E277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)-SUM($L277:AB277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)/$B277))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AD$3>($B277+$E277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)-SUM($L277:AC277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)/$B277))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AE$3>($B277+$E277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)-SUM($L277:AD277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)/$B277))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AF$3>($B277+$E277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)-SUM($L277:AE277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)/$B277))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AG$3>($B277+$E277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)-SUM($L277:AF277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)/$B277))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AH$3>($B277+$E277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)-SUM($L277:AG277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)/$B277))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AI$3>($B277+$E277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)-SUM($L277:AH277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)/$B277))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B277+$E277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)-SUM($L277:AI277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)/$B277))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AK$3>($B277+$E277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)-SUM($L277:AJ277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)/$B277))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AL$3>($B277+$E277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)-SUM($L277:AK277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)/$B277))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AM$3>($B277+$E277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)-SUM($L277:AL277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)/$B277))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AN$3>($B277+$E277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)-SUM($L277:AM277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)/$B277))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AO$3>($B277+$E277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)-SUM($L277:AN277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)/$B277))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AP$3>($B277+$E277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)-SUM($L277:AO277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)/$B277))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B277+$E277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)-SUM($L277:AP277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)/$B277))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AR$3>($B277+$E277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)-SUM($L277:AQ277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)/$B277))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AS$3>($B277+$E277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)-SUM($L277:AR277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)/$B277))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AT$3>($B277+$E277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)-SUM($L277:AS277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)/$B277))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AU$3>($B277+$E277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)-SUM($L277:AT277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)/$B277))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AV$3>($B277+$E277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)-SUM($L277:AU277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)/$B277))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AW$3>($B277+$E277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)-SUM($L277:AV277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)/$B277))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AX$3>($B277+$E277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)-SUM($L277:AW277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)/$B277))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AY$3>($B277+$E277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)-SUM($L277:AX277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)/$B277))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B277+$E277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)-SUM($L277:AY277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)/$B277))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BA$3>($B277+$E277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)-SUM($L277:AZ277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)/$B277))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BB$3>($B277+$E277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)-SUM($L277:BA277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)/$B277))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BC$3>($B277+$E277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)-SUM($L277:BB277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)/$B277))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BD$3>($B277+$E277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)-SUM($L277:BC277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)/$B277))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BE$3>($B277+$E277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)-SUM($L277:BD277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)/$B277))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BF$3>($B277+$E277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)-SUM($L277:BE277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)/$B277))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BG$3>($B277+$E277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)-SUM($L277:BF277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)/$B277))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BH$3>($B277+$E277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)-SUM($L277:BG277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)/$B277))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BI$3>($B277+$E277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)-SUM($L277:BH277),('PTRM input'!$L$284*(1+rvanilla06)^0.5)/$B277))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A8stdlife,MIN(A8stdlife,'Key inputs & assumptions'!$D$9-E278))","v":5},null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>($B278+$E278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)-SUM($M278:M278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)/$B278))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>($B278+$E278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)-SUM($M278:N278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)/$B278))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>($B278+$E278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)-SUM($M278:O278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)/$B278))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>($B278+$E278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)-SUM($M278:P278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)/$B278))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(R$3>($B278+$E278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)-SUM($M278:Q278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)/$B278))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(S$3>($B278+$E278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)-SUM($M278:R278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)/$B278))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(T$3>($B278+$E278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)-SUM($M278:S278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)/$B278))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(U$3>($B278+$E278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)-SUM($M278:T278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)/$B278))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(V$3>($B278+$E278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)-SUM($M278:U278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)/$B278))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(W$3>($B278+$E278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)-SUM($M278:V278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)/$B278))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(X$3>($B278+$E278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)-SUM($M278:W278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)/$B278))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Y$3>($B278+$E278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)-SUM($M278:X278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)/$B278))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Z$3>($B278+$E278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)-SUM($M278:Y278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)/$B278))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AA$3>($B278+$E278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)-SUM($M278:Z278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)/$B278))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AB$3>($B278+$E278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)-SUM($M278:AA278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)/$B278))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AC$3>($B278+$E278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)-SUM($M278:AB278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)/$B278))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AD$3>($B278+$E278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)-SUM($M278:AC278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)/$B278))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AE$3>($B278+$E278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)-SUM($M278:AD278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)/$B278))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AF$3>($B278+$E278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)-SUM($M278:AE278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)/$B278))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AG$3>($B278+$E278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)-SUM($M278:AF278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)/$B278))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AH$3>($B278+$E278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)-SUM($M278:AG278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)/$B278))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AI$3>($B278+$E278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)-SUM($M278:AH278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)/$B278))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B278+$E278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)-SUM($M278:AI278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)/$B278))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AK$3>($B278+$E278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)-SUM($M278:AJ278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)/$B278))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AL$3>($B278+$E278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)-SUM($M278:AK278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)/$B278))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AM$3>($B278+$E278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)-SUM($M278:AL278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)/$B278))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AN$3>($B278+$E278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)-SUM($M278:AM278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)/$B278))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AO$3>($B278+$E278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)-SUM($M278:AN278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)/$B278))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AP$3>($B278+$E278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)-SUM($M278:AO278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)/$B278))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B278+$E278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)-SUM($M278:AP278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)/$B278))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AR$3>($B278+$E278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)-SUM($M278:AQ278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)/$B278))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AS$3>($B278+$E278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)-SUM($M278:AR278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)/$B278))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AT$3>($B278+$E278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)-SUM($M278:AS278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)/$B278))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AU$3>($B278+$E278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)-SUM($M278:AT278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)/$B278))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AV$3>($B278+$E278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)-SUM($M278:AU278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)/$B278))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AW$3>($B278+$E278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)-SUM($M278:AV278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)/$B278))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AX$3>($B278+$E278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)-SUM($M278:AW278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)/$B278))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AY$3>($B278+$E278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)-SUM($M278:AX278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)/$B278))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B278+$E278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)-SUM($M278:AY278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)/$B278))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BA$3>($B278+$E278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)-SUM($M278:AZ278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)/$B278))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BB$3>($B278+$E278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)-SUM($M278:BA278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)/$B278))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BC$3>($B278+$E278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)-SUM($M278:BB278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)/$B278))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BD$3>($B278+$E278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)-SUM($M278:BC278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)/$B278))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BE$3>($B278+$E278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)-SUM($M278:BD278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)/$B278))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BF$3>($B278+$E278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)-SUM($M278:BE278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)/$B278))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BG$3>($B278+$E278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)-SUM($M278:BF278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)/$B278))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BH$3>($B278+$E278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)-SUM($M278:BG278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)/$B278))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BI$3>($B278+$E278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)-SUM($M278:BH278),('PTRM input'!$M$284*(1+rvanilla07)^0.5)/$B278))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A8stdlife,MIN(A8stdlife,'Key inputs & assumptions'!$D$9-E279))","v":5},null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>($B279+$E279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)-SUM($N279:N279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)/$B279))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>($B279+$E279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)-SUM($N279:O279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)/$B279))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>($B279+$E279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)-SUM($N279:P279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)/$B279))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(R$3>($B279+$E279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)-SUM($N279:Q279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)/$B279))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(S$3>($B279+$E279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)-SUM($N279:R279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)/$B279))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(T$3>($B279+$E279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)-SUM($N279:S279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)/$B279))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(U$3>($B279+$E279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)-SUM($N279:T279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)/$B279))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(V$3>($B279+$E279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)-SUM($N279:U279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)/$B279))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(W$3>($B279+$E279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)-SUM($N279:V279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)/$B279))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(X$3>($B279+$E279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)-SUM($N279:W279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)/$B279))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Y$3>($B279+$E279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)-SUM($N279:X279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)/$B279))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Z$3>($B279+$E279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)-SUM($N279:Y279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)/$B279))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AA$3>($B279+$E279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)-SUM($N279:Z279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)/$B279))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AB$3>($B279+$E279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)-SUM($N279:AA279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)/$B279))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AC$3>($B279+$E279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)-SUM($N279:AB279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)/$B279))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AD$3>($B279+$E279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)-SUM($N279:AC279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)/$B279))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AE$3>($B279+$E279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)-SUM($N279:AD279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)/$B279))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AF$3>($B279+$E279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)-SUM($N279:AE279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)/$B279))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AG$3>($B279+$E279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)-SUM($N279:AF279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)/$B279))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AH$3>($B279+$E279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)-SUM($N279:AG279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)/$B279))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AI$3>($B279+$E279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)-SUM($N279:AH279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)/$B279))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B279+$E279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)-SUM($N279:AI279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)/$B279))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AK$3>($B279+$E279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)-SUM($N279:AJ279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)/$B279))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AL$3>($B279+$E279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)-SUM($N279:AK279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)/$B279))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AM$3>($B279+$E279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)-SUM($N279:AL279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)/$B279))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AN$3>($B279+$E279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)-SUM($N279:AM279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)/$B279))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AO$3>($B279+$E279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)-SUM($N279:AN279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)/$B279))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AP$3>($B279+$E279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)-SUM($N279:AO279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)/$B279))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B279+$E279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)-SUM($N279:AP279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)/$B279))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AR$3>($B279+$E279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)-SUM($N279:AQ279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)/$B279))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AS$3>($B279+$E279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)-SUM($N279:AR279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)/$B279))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AT$3>($B279+$E279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)-SUM($N279:AS279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)/$B279))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AU$3>($B279+$E279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)-SUM($N279:AT279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)/$B279))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AV$3>($B279+$E279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)-SUM($N279:AU279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)/$B279))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AW$3>($B279+$E279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)-SUM($N279:AV279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)/$B279))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AX$3>($B279+$E279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)-SUM($N279:AW279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)/$B279))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AY$3>($B279+$E279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)-SUM($N279:AX279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)/$B279))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B279+$E279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)-SUM($N279:AY279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)/$B279))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BA$3>($B279+$E279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)-SUM($N279:AZ279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)/$B279))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BB$3>($B279+$E279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)-SUM($N279:BA279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)/$B279))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BC$3>($B279+$E279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)-SUM($N279:BB279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)/$B279))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BD$3>($B279+$E279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)-SUM($N279:BC279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)/$B279))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BE$3>($B279+$E279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)-SUM($N279:BD279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)/$B279))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BF$3>($B279+$E279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)-SUM($N279:BE279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)/$B279))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BG$3>($B279+$E279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)-SUM($N279:BF279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)/$B279))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BH$3>($B279+$E279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)-SUM($N279:BG279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)/$B279))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BI$3>($B279+$E279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)-SUM($N279:BH279),('PTRM input'!$N$284*(1+rvanilla08)^0.5)/$B279))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A8stdlife,MIN(A8stdlife,'Key inputs & assumptions'!$D$9-E280))","v":5},null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>($B280+$E280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)-SUM($O280:O280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)/$B280))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>($B280+$E280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)-SUM($O280:P280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)/$B280))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(R$3>($B280+$E280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)-SUM($O280:Q280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)/$B280))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(S$3>($B280+$E280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)-SUM($O280:R280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)/$B280))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(T$3>($B280+$E280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)-SUM($O280:S280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)/$B280))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(U$3>($B280+$E280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)-SUM($O280:T280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)/$B280))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(V$3>($B280+$E280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)-SUM($O280:U280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)/$B280))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(W$3>($B280+$E280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)-SUM($O280:V280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)/$B280))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(X$3>($B280+$E280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)-SUM($O280:W280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)/$B280))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Y$3>($B280+$E280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)-SUM($O280:X280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)/$B280))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Z$3>($B280+$E280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)-SUM($O280:Y280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)/$B280))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AA$3>($B280+$E280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)-SUM($O280:Z280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)/$B280))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AB$3>($B280+$E280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)-SUM($O280:AA280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)/$B280))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AC$3>($B280+$E280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)-SUM($O280:AB280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)/$B280))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AD$3>($B280+$E280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)-SUM($O280:AC280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)/$B280))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AE$3>($B280+$E280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)-SUM($O280:AD280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)/$B280))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AF$3>($B280+$E280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)-SUM($O280:AE280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)/$B280))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AG$3>($B280+$E280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)-SUM($O280:AF280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)/$B280))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AH$3>($B280+$E280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)-SUM($O280:AG280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)/$B280))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AI$3>($B280+$E280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)-SUM($O280:AH280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)/$B280))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B280+$E280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)-SUM($O280:AI280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)/$B280))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AK$3>($B280+$E280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)-SUM($O280:AJ280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)/$B280))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AL$3>($B280+$E280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)-SUM($O280:AK280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)/$B280))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AM$3>($B280+$E280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)-SUM($O280:AL280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)/$B280))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AN$3>($B280+$E280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)-SUM($O280:AM280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)/$B280))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AO$3>($B280+$E280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)-SUM($O280:AN280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)/$B280))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AP$3>($B280+$E280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)-SUM($O280:AO280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)/$B280))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B280+$E280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)-SUM($O280:AP280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)/$B280))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AR$3>($B280+$E280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)-SUM($O280:AQ280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)/$B280))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AS$3>($B280+$E280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)-SUM($O280:AR280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)/$B280))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AT$3>($B280+$E280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)-SUM($O280:AS280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)/$B280))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AU$3>($B280+$E280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)-SUM($O280:AT280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)/$B280))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AV$3>($B280+$E280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)-SUM($O280:AU280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)/$B280))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AW$3>($B280+$E280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)-SUM($O280:AV280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)/$B280))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AX$3>($B280+$E280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)-SUM($O280:AW280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)/$B280))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AY$3>($B280+$E280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)-SUM($O280:AX280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)/$B280))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B280+$E280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)-SUM($O280:AY280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)/$B280))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BA$3>($B280+$E280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)-SUM($O280:AZ280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)/$B280))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BB$3>($B280+$E280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)-SUM($O280:BA280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)/$B280))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BC$3>($B280+$E280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)-SUM($O280:BB280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)/$B280))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BD$3>($B280+$E280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)-SUM($O280:BC280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)/$B280))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BE$3>($B280+$E280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)-SUM($O280:BD280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)/$B280))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BF$3>($B280+$E280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)-SUM($O280:BE280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)/$B280))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BG$3>($B280+$E280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)-SUM($O280:BF280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)/$B280))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BH$3>($B280+$E280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)-SUM($O280:BG280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)/$B280))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BI$3>($B280+$E280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)-SUM($O280:BH280),('PTRM input'!$O$284*(1+rvanilla09)^0.5)/$B280))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A8stdlife,MIN(A8stdlife,'Key inputs & assumptions'!$D$9-E281))","v":5},null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>($B281+$E281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)-SUM($P281:P281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)/$B281))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(R$3>($B281+$E281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)-SUM($P281:Q281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)/$B281))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(S$3>($B281+$E281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)-SUM($P281:R281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)/$B281))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(T$3>($B281+$E281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)-SUM($P281:S281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)/$B281))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(U$3>($B281+$E281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)-SUM($P281:T281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)/$B281))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(V$3>($B281+$E281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)-SUM($P281:U281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)/$B281))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(W$3>($B281+$E281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)-SUM($P281:V281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)/$B281))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(X$3>($B281+$E281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)-SUM($P281:W281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)/$B281))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Y$3>($B281+$E281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)-SUM($P281:X281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)/$B281))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Z$3>($B281+$E281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)-SUM($P281:Y281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)/$B281))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AA$3>($B281+$E281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)-SUM($P281:Z281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)/$B281))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AB$3>($B281+$E281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)-SUM($P281:AA281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)/$B281))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AC$3>($B281+$E281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)-SUM($P281:AB281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)/$B281))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AD$3>($B281+$E281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)-SUM($P281:AC281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)/$B281))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AE$3>($B281+$E281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)-SUM($P281:AD281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)/$B281))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AF$3>($B281+$E281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)-SUM($P281:AE281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)/$B281))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AG$3>($B281+$E281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)-SUM($P281:AF281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)/$B281))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AH$3>($B281+$E281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)-SUM($P281:AG281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)/$B281))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AI$3>($B281+$E281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)-SUM($P281:AH281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)/$B281))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B281+$E281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)-SUM($P281:AI281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)/$B281))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AK$3>($B281+$E281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)-SUM($P281:AJ281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)/$B281))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AL$3>($B281+$E281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)-SUM($P281:AK281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)/$B281))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AM$3>($B281+$E281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)-SUM($P281:AL281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)/$B281))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AN$3>($B281+$E281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)-SUM($P281:AM281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)/$B281))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AO$3>($B281+$E281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)-SUM($P281:AN281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)/$B281))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AP$3>($B281+$E281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)-SUM($P281:AO281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)/$B281))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B281+$E281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)-SUM($P281:AP281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)/$B281))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AR$3>($B281+$E281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)-SUM($P281:AQ281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)/$B281))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AS$3>($B281+$E281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)-SUM($P281:AR281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)/$B281))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AT$3>($B281+$E281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)-SUM($P281:AS281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)/$B281))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AU$3>($B281+$E281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)-SUM($P281:AT281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)/$B281))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AV$3>($B281+$E281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)-SUM($P281:AU281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)/$B281))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AW$3>($B281+$E281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)-SUM($P281:AV281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)/$B281))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AX$3>($B281+$E281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)-SUM($P281:AW281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)/$B281))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AY$3>($B281+$E281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)-SUM($P281:AX281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)/$B281))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B281+$E281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)-SUM($P281:AY281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)/$B281))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BA$3>($B281+$E281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)-SUM($P281:AZ281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)/$B281))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BB$3>($B281+$E281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)-SUM($P281:BA281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)/$B281))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BC$3>($B281+$E281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)-SUM($P281:BB281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)/$B281))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BD$3>($B281+$E281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)-SUM($P281:BC281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)/$B281))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BE$3>($B281+$E281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)-SUM($P281:BD281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)/$B281))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BF$3>($B281+$E281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)-SUM($P281:BE281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)/$B281))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BG$3>($B281+$E281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)-SUM($P281:BF281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)/$B281))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BH$3>($B281+$E281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)-SUM($P281:BG281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)/$B281))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BI$3>($B281+$E281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)-SUM($P281:BH281),('PTRM input'!$P$284*(1+rvanilla10)^0.5)/$B281))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A8stdlife,MIN(A8stdlife,'Key inputs & assumptions'!$D$9-E282))","v":5},null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(R$3>($B282+$E282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)-SUM($P282:Q282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)/$B282))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(S$3>($B282+$E282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)-SUM($P282:R282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)/$B282))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(T$3>($B282+$E282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)-SUM($P282:S282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)/$B282))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(U$3>($B282+$E282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)-SUM($P282:T282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)/$B282))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(V$3>($B282+$E282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)-SUM($P282:U282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)/$B282))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(W$3>($B282+$E282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)-SUM($P282:V282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)/$B282))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(X$3>($B282+$E282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)-SUM($P282:W282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)/$B282))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Y$3>($B282+$E282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)-SUM($P282:X282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)/$B282))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Z$3>($B282+$E282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)-SUM($P282:Y282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)/$B282))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AA$3>($B282+$E282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)-SUM($P282:Z282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)/$B282))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AB$3>($B282+$E282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)-SUM($P282:AA282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)/$B282))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AC$3>($B282+$E282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)-SUM($P282:AB282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)/$B282))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AD$3>($B282+$E282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)-SUM($P282:AC282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)/$B282))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AE$3>($B282+$E282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)-SUM($P282:AD282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)/$B282))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AF$3>($B282+$E282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)-SUM($P282:AE282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)/$B282))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AG$3>($B282+$E282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)-SUM($P282:AF282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)/$B282))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AH$3>($B282+$E282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)-SUM($P282:AG282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)/$B282))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AI$3>($B282+$E282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)-SUM($P282:AH282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)/$B282))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B282+$E282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)-SUM($P282:AI282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)/$B282))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AK$3>($B282+$E282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)-SUM($P282:AJ282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)/$B282))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AL$3>($B282+$E282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)-SUM($P282:AK282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)/$B282))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AM$3>($B282+$E282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)-SUM($P282:AL282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)/$B282))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AN$3>($B282+$E282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)-SUM($P282:AM282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)/$B282))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AO$3>($B282+$E282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)-SUM($P282:AN282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)/$B282))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AP$3>($B282+$E282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)-SUM($P282:AO282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)/$B282))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B282+$E282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)-SUM($P282:AP282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)/$B282))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AR$3>($B282+$E282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)-SUM($P282:AQ282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)/$B282))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AS$3>($B282+$E282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)-SUM($P282:AR282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)/$B282))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AT$3>($B282+$E282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)-SUM($P282:AS282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)/$B282))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AU$3>($B282+$E282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)-SUM($P282:AT282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)/$B282))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AV$3>($B282+$E282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)-SUM($P282:AU282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)/$B282))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AW$3>($B282+$E282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)-SUM($P282:AV282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)/$B282))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AX$3>($B282+$E282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)-SUM($P282:AW282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)/$B282))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AY$3>($B282+$E282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)-SUM($P282:AX282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)/$B282))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B282+$E282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)-SUM($P282:AY282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)/$B282))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BA$3>($B282+$E282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)-SUM($P282:AZ282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)/$B282))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BB$3>($B282+$E282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)-SUM($P282:BA282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)/$B282))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BC$3>($B282+$E282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)-SUM($P282:BB282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)/$B282))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BD$3>($B282+$E282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)-SUM($P282:BC282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)/$B282))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BE$3>($B282+$E282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)-SUM($P282:BD282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)/$B282))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BF$3>($B282+$E282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)-SUM($P282:BE282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)/$B282))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BG$3>($B282+$E282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)-SUM($P282:BF282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)/$B282))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BH$3>($B282+$E282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)-SUM($P282:BG282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)/$B282))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BI$3>($B282+$E282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)-SUM($P282:BH282),('PTRM input'!$Q$284*(1+WACC!$Q$18)^0.5)/$B282))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A8stdlife,MIN(A8stdlife,'Key inputs & assumptions'!$D$9-E283))","v":5},null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(S$3>($B283+$E283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)-SUM($P283:R283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)/$B283))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(T$3>($B283+$E283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)-SUM($P283:S283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)/$B283))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(U$3>($B283+$E283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)-SUM($P283:T283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)/$B283))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(V$3>($B283+$E283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)-SUM($P283:U283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)/$B283))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(W$3>($B283+$E283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)-SUM($P283:V283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)/$B283))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(X$3>($B283+$E283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)-SUM($P283:W283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)/$B283))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Y$3>($B283+$E283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)-SUM($P283:X283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)/$B283))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Z$3>($B283+$E283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)-SUM($P283:Y283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)/$B283))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AA$3>($B283+$E283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)-SUM($P283:Z283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)/$B283))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AB$3>($B283+$E283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)-SUM($P283:AA283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)/$B283))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AC$3>($B283+$E283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)-SUM($P283:AB283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)/$B283))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AD$3>($B283+$E283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)-SUM($P283:AC283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)/$B283))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AE$3>($B283+$E283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)-SUM($P283:AD283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)/$B283))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AF$3>($B283+$E283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)-SUM($P283:AE283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)/$B283))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AG$3>($B283+$E283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)-SUM($P283:AF283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)/$B283))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AH$3>($B283+$E283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)-SUM($P283:AG283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)/$B283))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AI$3>($B283+$E283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)-SUM($P283:AH283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)/$B283))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B283+$E283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)-SUM($P283:AI283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)/$B283))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AK$3>($B283+$E283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)-SUM($P283:AJ283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)/$B283))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AL$3>($B283+$E283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)-SUM($P283:AK283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)/$B283))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AM$3>($B283+$E283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)-SUM($P283:AL283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)/$B283))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AN$3>($B283+$E283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)-SUM($P283:AM283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)/$B283))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AO$3>($B283+$E283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)-SUM($P283:AN283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)/$B283))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AP$3>($B283+$E283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)-SUM($P283:AO283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)/$B283))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B283+$E283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)-SUM($P283:AP283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)/$B283))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AR$3>($B283+$E283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)-SUM($P283:AQ283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)/$B283))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AS$3>($B283+$E283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)-SUM($P283:AR283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)/$B283))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AT$3>($B283+$E283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)-SUM($P283:AS283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)/$B283))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AU$3>($B283+$E283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)-SUM($P283:AT283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)/$B283))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AV$3>($B283+$E283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)-SUM($P283:AU283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)/$B283))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AW$3>($B283+$E283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)-SUM($P283:AV283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)/$B283))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AX$3>($B283+$E283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)-SUM($P283:AW283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)/$B283))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AY$3>($B283+$E283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)-SUM($P283:AX283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)/$B283))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B283+$E283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)-SUM($P283:AY283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)/$B283))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BA$3>($B283+$E283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)-SUM($P283:AZ283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)/$B283))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BB$3>($B283+$E283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)-SUM($P283:BA283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)/$B283))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BC$3>($B283+$E283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)-SUM($P283:BB283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)/$B283))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BD$3>($B283+$E283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)-SUM($P283:BC283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)/$B283))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BE$3>($B283+$E283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)-SUM($P283:BD283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)/$B283))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BF$3>($B283+$E283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)-SUM($P283:BE283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)/$B283))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BG$3>($B283+$E283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)-SUM($P283:BF283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)/$B283))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BH$3>($B283+$E283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)-SUM($P283:BG283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)/$B283))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BI$3>($B283+$E283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)-SUM($P283:BH283),('PTRM input'!$R$284*(1+WACC!$R$18)^0.5)/$B283))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A8stdlife,MIN(A8stdlife,'Key inputs & assumptions'!$D$9-E284))","v":5},null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(T$3>($B284+$E284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)-SUM($P284:S284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)/$B284))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(U$3>($B284+$E284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)-SUM($P284:T284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)/$B284))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(V$3>($B284+$E284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)-SUM($P284:U284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)/$B284))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(W$3>($B284+$E284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)-SUM($P284:V284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)/$B284))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(X$3>($B284+$E284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)-SUM($P284:W284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)/$B284))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Y$3>($B284+$E284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)-SUM($P284:X284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)/$B284))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Z$3>($B284+$E284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)-SUM($P284:Y284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)/$B284))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AA$3>($B284+$E284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)-SUM($P284:Z284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)/$B284))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AB$3>($B284+$E284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)-SUM($P284:AA284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)/$B284))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AC$3>($B284+$E284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)-SUM($P284:AB284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)/$B284))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AD$3>($B284+$E284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)-SUM($P284:AC284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)/$B284))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AE$3>($B284+$E284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)-SUM($P284:AD284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)/$B284))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AF$3>($B284+$E284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)-SUM($P284:AE284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)/$B284))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AG$3>($B284+$E284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)-SUM($P284:AF284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)/$B284))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AH$3>($B284+$E284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)-SUM($P284:AG284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)/$B284))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AI$3>($B284+$E284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)-SUM($P284:AH284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)/$B284))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B284+$E284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)-SUM($P284:AI284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)/$B284))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AK$3>($B284+$E284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)-SUM($P284:AJ284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)/$B284))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AL$3>($B284+$E284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)-SUM($P284:AK284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)/$B284))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AM$3>($B284+$E284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)-SUM($P284:AL284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)/$B284))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AN$3>($B284+$E284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)-SUM($P284:AM284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)/$B284))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AO$3>($B284+$E284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)-SUM($P284:AN284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)/$B284))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AP$3>($B284+$E284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)-SUM($P284:AO284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)/$B284))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B284+$E284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)-SUM($P284:AP284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)/$B284))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AR$3>($B284+$E284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)-SUM($P284:AQ284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)/$B284))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AS$3>($B284+$E284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)-SUM($P284:AR284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)/$B284))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AT$3>($B284+$E284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)-SUM($P284:AS284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)/$B284))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AU$3>($B284+$E284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)-SUM($P284:AT284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)/$B284))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AV$3>($B284+$E284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)-SUM($P284:AU284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)/$B284))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AW$3>($B284+$E284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)-SUM($P284:AV284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)/$B284))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AX$3>($B284+$E284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)-SUM($P284:AW284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)/$B284))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AY$3>($B284+$E284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)-SUM($P284:AX284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)/$B284))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B284+$E284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)-SUM($P284:AY284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)/$B284))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BA$3>($B284+$E284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)-SUM($P284:AZ284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)/$B284))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BB$3>($B284+$E284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)-SUM($P284:BA284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)/$B284))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BC$3>($B284+$E284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)-SUM($P284:BB284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)/$B284))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BD$3>($B284+$E284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)-SUM($P284:BC284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)/$B284))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BE$3>($B284+$E284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)-SUM($P284:BD284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)/$B284))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BF$3>($B284+$E284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)-SUM($P284:BE284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)/$B284))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BG$3>($B284+$E284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)-SUM($P284:BF284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)/$B284))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BH$3>($B284+$E284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)-SUM($P284:BG284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)/$B284))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BI$3>($B284+$E284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)-SUM($P284:BH284),('PTRM input'!$S$284*(1+WACC!$S$18)^0.5)/$B284))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A8stdlife,MIN(A8stdlife,'Key inputs & assumptions'!$D$9-E285))","v":5},null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(U$3>($B285+$E285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)-SUM($P285:T285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)/$B285))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(V$3>($B285+$E285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)-SUM($P285:U285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)/$B285))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(W$3>($B285+$E285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)-SUM($P285:V285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)/$B285))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(X$3>($B285+$E285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)-SUM($P285:W285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)/$B285))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Y$3>($B285+$E285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)-SUM($P285:X285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)/$B285))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Z$3>($B285+$E285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)-SUM($P285:Y285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)/$B285))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AA$3>($B285+$E285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)-SUM($P285:Z285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)/$B285))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AB$3>($B285+$E285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)-SUM($P285:AA285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)/$B285))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AC$3>($B285+$E285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)-SUM($P285:AB285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)/$B285))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AD$3>($B285+$E285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)-SUM($P285:AC285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)/$B285))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AE$3>($B285+$E285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)-SUM($P285:AD285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)/$B285))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AF$3>($B285+$E285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)-SUM($P285:AE285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)/$B285))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AG$3>($B285+$E285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)-SUM($P285:AF285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)/$B285))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AH$3>($B285+$E285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)-SUM($P285:AG285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)/$B285))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AI$3>($B285+$E285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)-SUM($P285:AH285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)/$B285))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B285+$E285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)-SUM($P285:AI285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)/$B285))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AK$3>($B285+$E285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)-SUM($P285:AJ285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)/$B285))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AL$3>($B285+$E285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)-SUM($P285:AK285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)/$B285))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AM$3>($B285+$E285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)-SUM($P285:AL285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)/$B285))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AN$3>($B285+$E285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)-SUM($P285:AM285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)/$B285))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AO$3>($B285+$E285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)-SUM($P285:AN285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)/$B285))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AP$3>($B285+$E285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)-SUM($P285:AO285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)/$B285))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B285+$E285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)-SUM($P285:AP285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)/$B285))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AR$3>($B285+$E285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)-SUM($P285:AQ285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)/$B285))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AS$3>($B285+$E285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)-SUM($P285:AR285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)/$B285))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AT$3>($B285+$E285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)-SUM($P285:AS285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)/$B285))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AU$3>($B285+$E285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)-SUM($P285:AT285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)/$B285))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AV$3>($B285+$E285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)-SUM($P285:AU285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)/$B285))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AW$3>($B285+$E285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)-SUM($P285:AV285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)/$B285))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AX$3>($B285+$E285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)-SUM($P285:AW285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)/$B285))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AY$3>($B285+$E285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)-SUM($P285:AX285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)/$B285))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B285+$E285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)-SUM($P285:AY285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)/$B285))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BA$3>($B285+$E285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)-SUM($P285:AZ285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)/$B285))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BB$3>($B285+$E285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)-SUM($P285:BA285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)/$B285))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BC$3>($B285+$E285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)-SUM($P285:BB285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)/$B285))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BD$3>($B285+$E285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)-SUM($P285:BC285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)/$B285))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BE$3>($B285+$E285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)-SUM($P285:BD285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)/$B285))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BF$3>($B285+$E285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)-SUM($P285:BE285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)/$B285))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BG$3>($B285+$E285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)-SUM($P285:BF285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)/$B285))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BH$3>($B285+$E285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)-SUM($P285:BG285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)/$B285))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BI$3>($B285+$E285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)-SUM($P285:BH285),('PTRM input'!$T$284*(1+WACC!$T$18)^0.5)/$B285))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A8stdlife,MIN(A8stdlife,'Key inputs & assumptions'!$D$9-E286))","v":4},null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(V$3>($B286+$E286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)-SUM($P286:U286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)/$B286))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(W$3>($B286+$E286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)-SUM($P286:V286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)/$B286))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(X$3>($B286+$E286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)-SUM($P286:W286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)/$B286))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Y$3>($B286+$E286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)-SUM($P286:X286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)/$B286))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Z$3>($B286+$E286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)-SUM($P286:Y286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)/$B286))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AA$3>($B286+$E286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)-SUM($P286:Z286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)/$B286))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AB$3>($B286+$E286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)-SUM($P286:AA286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)/$B286))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AC$3>($B286+$E286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)-SUM($P286:AB286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)/$B286))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AD$3>($B286+$E286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)-SUM($P286:AC286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)/$B286))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AE$3>($B286+$E286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)-SUM($P286:AD286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)/$B286))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AF$3>($B286+$E286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)-SUM($P286:AE286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)/$B286))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AG$3>($B286+$E286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)-SUM($P286:AF286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)/$B286))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AH$3>($B286+$E286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)-SUM($P286:AG286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)/$B286))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AI$3>($B286+$E286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)-SUM($P286:AH286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)/$B286))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B286+$E286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)-SUM($P286:AI286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)/$B286))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AK$3>($B286+$E286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)-SUM($P286:AJ286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)/$B286))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AL$3>($B286+$E286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)-SUM($P286:AK286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)/$B286))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AM$3>($B286+$E286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)-SUM($P286:AL286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)/$B286))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AN$3>($B286+$E286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)-SUM($P286:AM286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)/$B286))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AO$3>($B286+$E286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)-SUM($P286:AN286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)/$B286))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AP$3>($B286+$E286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)-SUM($P286:AO286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)/$B286))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B286+$E286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)-SUM($P286:AP286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)/$B286))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AR$3>($B286+$E286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)-SUM($P286:AQ286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)/$B286))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AS$3>($B286+$E286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)-SUM($P286:AR286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)/$B286))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AT$3>($B286+$E286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)-SUM($P286:AS286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)/$B286))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AU$3>($B286+$E286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)-SUM($P286:AT286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)/$B286))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AV$3>($B286+$E286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)-SUM($P286:AU286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)/$B286))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AW$3>($B286+$E286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)-SUM($P286:AV286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)/$B286))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AX$3>($B286+$E286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)-SUM($P286:AW286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)/$B286))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AY$3>($B286+$E286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)-SUM($P286:AX286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)/$B286))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B286+$E286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)-SUM($P286:AY286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)/$B286))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BA$3>($B286+$E286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)-SUM($P286:AZ286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)/$B286))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BB$3>($B286+$E286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)-SUM($P286:BA286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)/$B286))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BC$3>($B286+$E286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)-SUM($P286:BB286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)/$B286))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BD$3>($B286+$E286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)-SUM($P286:BC286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)/$B286))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BE$3>($B286+$E286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)-SUM($P286:BD286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)/$B286))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BF$3>($B286+$E286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)-SUM($P286:BE286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)/$B286))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BG$3>($B286+$E286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)-SUM($P286:BF286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)/$B286))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BH$3>($B286+$E286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)-SUM($P286:BG286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)/$B286))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BI$3>($B286+$E286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)-SUM($P286:BH286),('PTRM input'!$U$284*(1+WACC!$U$18)^0.5)/$B286))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A8stdlife,MIN(A8stdlife,'Key inputs & assumptions'!$D$9-E287))","v":3},null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(W$3>($B287+$E287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)-SUM($P287:V287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)/$B287))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(X$3>($B287+$E287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)-SUM($P287:W287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)/$B287))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Y$3>($B287+$E287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)-SUM($P287:X287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)/$B287))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Z$3>($B287+$E287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)-SUM($P287:Y287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)/$B287))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AA$3>($B287+$E287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)-SUM($P287:Z287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)/$B287))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AB$3>($B287+$E287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)-SUM($P287:AA287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)/$B287))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AC$3>($B287+$E287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)-SUM($P287:AB287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)/$B287))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AD$3>($B287+$E287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)-SUM($P287:AC287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)/$B287))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AE$3>($B287+$E287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)-SUM($P287:AD287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)/$B287))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AF$3>($B287+$E287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)-SUM($P287:AE287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)/$B287))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AG$3>($B287+$E287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)-SUM($P287:AF287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)/$B287))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AH$3>($B287+$E287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)-SUM($P287:AG287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)/$B287))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AI$3>($B287+$E287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)-SUM($P287:AH287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)/$B287))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B287+$E287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)-SUM($P287:AI287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)/$B287))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AK$3>($B287+$E287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)-SUM($P287:AJ287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)/$B287))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AL$3>($B287+$E287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)-SUM($P287:AK287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)/$B287))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AM$3>($B287+$E287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)-SUM($P287:AL287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)/$B287))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AN$3>($B287+$E287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)-SUM($P287:AM287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)/$B287))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AO$3>($B287+$E287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)-SUM($P287:AN287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)/$B287))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AP$3>($B287+$E287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)-SUM($P287:AO287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)/$B287))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B287+$E287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)-SUM($P287:AP287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)/$B287))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AR$3>($B287+$E287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)-SUM($P287:AQ287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)/$B287))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AS$3>($B287+$E287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)-SUM($P287:AR287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)/$B287))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AT$3>($B287+$E287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)-SUM($P287:AS287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)/$B287))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AU$3>($B287+$E287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)-SUM($P287:AT287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)/$B287))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AV$3>($B287+$E287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)-SUM($P287:AU287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)/$B287))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AW$3>($B287+$E287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)-SUM($P287:AV287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)/$B287))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AX$3>($B287+$E287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)-SUM($P287:AW287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)/$B287))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AY$3>($B287+$E287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)-SUM($P287:AX287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)/$B287))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B287+$E287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)-SUM($P287:AY287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)/$B287))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BA$3>($B287+$E287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)-SUM($P287:AZ287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)/$B287))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BB$3>($B287+$E287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)-SUM($P287:BA287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)/$B287))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BC$3>($B287+$E287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)-SUM($P287:BB287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)/$B287))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BD$3>($B287+$E287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)-SUM($P287:BC287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)/$B287))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BE$3>($B287+$E287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)-SUM($P287:BD287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)/$B287))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BF$3>($B287+$E287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)-SUM($P287:BE287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)/$B287))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BG$3>($B287+$E287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)-SUM($P287:BF287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)/$B287))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BH$3>($B287+$E287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)-SUM($P287:BG287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)/$B287))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BI$3>($B287+$E287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)-SUM($P287:BH287),('PTRM input'!$V$284*(1+WACC!$V$18)^0.5)/$B287))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A8stdlife,MIN(A8stdlife,'Key inputs & assumptions'!$D$9-E288))","v":2},null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(X$3>($B288+$E288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)-SUM($P288:W288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)/$B288))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Y$3>($B288+$E288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)-SUM($P288:X288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)/$B288))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Z$3>($B288+$E288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)-SUM($P288:Y288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)/$B288))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AA$3>($B288+$E288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)-SUM($P288:Z288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)/$B288))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AB$3>($B288+$E288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)-SUM($P288:AA288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)/$B288))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AC$3>($B288+$E288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)-SUM($P288:AB288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)/$B288))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AD$3>($B288+$E288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)-SUM($P288:AC288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)/$B288))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AE$3>($B288+$E288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)-SUM($P288:AD288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)/$B288))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AF$3>($B288+$E288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)-SUM($P288:AE288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)/$B288))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AG$3>($B288+$E288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)-SUM($P288:AF288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)/$B288))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AH$3>($B288+$E288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)-SUM($P288:AG288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)/$B288))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AI$3>($B288+$E288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)-SUM($P288:AH288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)/$B288))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B288+$E288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)-SUM($P288:AI288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)/$B288))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AK$3>($B288+$E288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)-SUM($P288:AJ288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)/$B288))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AL$3>($B288+$E288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)-SUM($P288:AK288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)/$B288))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AM$3>($B288+$E288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)-SUM($P288:AL288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)/$B288))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AN$3>($B288+$E288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)-SUM($P288:AM288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)/$B288))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AO$3>($B288+$E288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)-SUM($P288:AN288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)/$B288))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AP$3>($B288+$E288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)-SUM($P288:AO288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)/$B288))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B288+$E288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)-SUM($P288:AP288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)/$B288))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AR$3>($B288+$E288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)-SUM($P288:AQ288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)/$B288))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AS$3>($B288+$E288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)-SUM($P288:AR288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)/$B288))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AT$3>($B288+$E288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)-SUM($P288:AS288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)/$B288))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AU$3>($B288+$E288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)-SUM($P288:AT288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)/$B288))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AV$3>($B288+$E288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)-SUM($P288:AU288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)/$B288))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AW$3>($B288+$E288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)-SUM($P288:AV288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)/$B288))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AX$3>($B288+$E288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)-SUM($P288:AW288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)/$B288))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AY$3>($B288+$E288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)-SUM($P288:AX288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)/$B288))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B288+$E288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)-SUM($P288:AY288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)/$B288))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BA$3>($B288+$E288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)-SUM($P288:AZ288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)/$B288))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BB$3>($B288+$E288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)-SUM($P288:BA288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)/$B288))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BC$3>($B288+$E288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)-SUM($P288:BB288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)/$B288))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BD$3>($B288+$E288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)-SUM($P288:BC288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)/$B288))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BE$3>($B288+$E288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)-SUM($P288:BD288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)/$B288))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BF$3>($B288+$E288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)-SUM($P288:BE288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)/$B288))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BG$3>($B288+$E288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)-SUM($P288:BF288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)/$B288))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BH$3>($B288+$E288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)-SUM($P288:BG288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)/$B288))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BI$3>($B288+$E288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)-SUM($P288:BH288),('PTRM input'!$W$284*(1+WACC!$W$18)^0.5)/$B288))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A8stdlife,MIN(A8stdlife,'Key inputs & assumptions'!$D$9-E289))","v":1},null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Y$3>($B289+$E289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)-SUM($P289:X289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)/$B289))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Z$3>($B289+$E289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)-SUM($P289:Y289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)/$B289))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AA$3>($B289+$E289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)-SUM($P289:Z289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)/$B289))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AB$3>($B289+$E289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)-SUM($P289:AA289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)/$B289))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AC$3>($B289+$E289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)-SUM($P289:AB289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)/$B289))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AD$3>($B289+$E289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)-SUM($P289:AC289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)/$B289))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AE$3>($B289+$E289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)-SUM($P289:AD289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)/$B289))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AF$3>($B289+$E289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)-SUM($P289:AE289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)/$B289))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AG$3>($B289+$E289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)-SUM($P289:AF289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)/$B289))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AH$3>($B289+$E289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)-SUM($P289:AG289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)/$B289))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AI$3>($B289+$E289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)-SUM($P289:AH289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)/$B289))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B289+$E289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)-SUM($P289:AI289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)/$B289))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AK$3>($B289+$E289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)-SUM($P289:AJ289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)/$B289))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AL$3>($B289+$E289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)-SUM($P289:AK289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)/$B289))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AM$3>($B289+$E289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)-SUM($P289:AL289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)/$B289))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AN$3>($B289+$E289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)-SUM($P289:AM289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)/$B289))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AO$3>($B289+$E289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)-SUM($P289:AN289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)/$B289))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AP$3>($B289+$E289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)-SUM($P289:AO289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)/$B289))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B289+$E289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)-SUM($P289:AP289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)/$B289))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AR$3>($B289+$E289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)-SUM($P289:AQ289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)/$B289))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AS$3>($B289+$E289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)-SUM($P289:AR289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)/$B289))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AT$3>($B289+$E289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)-SUM($P289:AS289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)/$B289))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AU$3>($B289+$E289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)-SUM($P289:AT289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)/$B289))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AV$3>($B289+$E289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)-SUM($P289:AU289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)/$B289))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AW$3>($B289+$E289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)-SUM($P289:AV289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)/$B289))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AX$3>($B289+$E289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)-SUM($P289:AW289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)/$B289))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AY$3>($B289+$E289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)-SUM($P289:AX289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)/$B289))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B289+$E289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)-SUM($P289:AY289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)/$B289))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BA$3>($B289+$E289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)-SUM($P289:AZ289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)/$B289))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BB$3>($B289+$E289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)-SUM($P289:BA289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)/$B289))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BC$3>($B289+$E289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)-SUM($P289:BB289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)/$B289))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BD$3>($B289+$E289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)-SUM($P289:BC289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)/$B289))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BE$3>($B289+$E289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)-SUM($P289:BD289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)/$B289))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BF$3>($B289+$E289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)-SUM($P289:BE289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)/$B289))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BG$3>($B289+$E289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)-SUM($P289:BF289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)/$B289))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BH$3>($B289+$E289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)-SUM($P289:BG289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)/$B289))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BI$3>($B289+$E289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)-SUM($P289:BH289),('PTRM input'!$X$284*(1+WACC!$X$18)^0.5)/$B289))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A8stdlife,MIN(A8stdlife,'Key inputs & assumptions'!$D$9-E290))","v":0},null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Z$3>($B290+$E290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)-SUM($P290:Y290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)/$B290))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AA$3>($B290+$E290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)-SUM($P290:Z290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)/$B290))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AB$3>($B290+$E290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)-SUM($P290:AA290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)/$B290))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AC$3>($B290+$E290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)-SUM($P290:AB290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)/$B290))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AD$3>($B290+$E290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)-SUM($P290:AC290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)/$B290))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AE$3>($B290+$E290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)-SUM($P290:AD290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)/$B290))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AF$3>($B290+$E290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)-SUM($P290:AE290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)/$B290))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AG$3>($B290+$E290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)-SUM($P290:AF290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)/$B290))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AH$3>($B290+$E290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)-SUM($P290:AG290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)/$B290))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AI$3>($B290+$E290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)-SUM($P290:AH290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)/$B290))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B290+$E290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)-SUM($P290:AI290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)/$B290))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AK$3>($B290+$E290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)-SUM($P290:AJ290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)/$B290))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AL$3>($B290+$E290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)-SUM($P290:AK290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)/$B290))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AM$3>($B290+$E290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)-SUM($P290:AL290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)/$B290))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AN$3>($B290+$E290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)-SUM($P290:AM290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)/$B290))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AO$3>($B290+$E290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)-SUM($P290:AN290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)/$B290))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AP$3>($B290+$E290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)-SUM($P290:AO290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)/$B290))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B290+$E290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)-SUM($P290:AP290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)/$B290))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AR$3>($B290+$E290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)-SUM($P290:AQ290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)/$B290))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AS$3>($B290+$E290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)-SUM($P290:AR290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)/$B290))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AT$3>($B290+$E290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)-SUM($P290:AS290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)/$B290))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AU$3>($B290+$E290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)-SUM($P290:AT290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)/$B290))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AV$3>($B290+$E290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)-SUM($P290:AU290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)/$B290))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AW$3>($B290+$E290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)-SUM($P290:AV290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)/$B290))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AX$3>($B290+$E290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)-SUM($P290:AW290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)/$B290))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AY$3>($B290+$E290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)-SUM($P290:AX290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)/$B290))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B290+$E290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)-SUM($P290:AY290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)/$B290))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BA$3>($B290+$E290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)-SUM($P290:AZ290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)/$B290))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BB$3>($B290+$E290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)-SUM($P290:BA290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)/$B290))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BC$3>($B290+$E290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)-SUM($P290:BB290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)/$B290))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BD$3>($B290+$E290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)-SUM($P290:BC290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)/$B290))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BE$3>($B290+$E290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)-SUM($P290:BD290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)/$B290))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BF$3>($B290+$E290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)-SUM($P290:BE290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)/$B290))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BG$3>($B290+$E290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)-SUM($P290:BF290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)/$B290))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BH$3>($B290+$E290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)-SUM($P290:BG290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)/$B290))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(BI$3>($B290+$E290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)-SUM($P290:BH290),('PTRM input'!$Y$284*(1+WACC!$Y$18)^0.5)/$B290))","v":0}]
[null,null,{"$f":"Asset8","v":"Regulatory costs"},null,null,null,{"$f":"SUM(G270:G290)","v":-7.7939370508468284E-6},{"$f":"SUM(H270:H290)","v":-7.7939370508468284E-6},{"$f":"SUM(I270:I290)","v":-7.7939370508468284E-6},{"$f":"SUM(J270:J290)","v":-7.7939370508468284E-6},{"$f":"SUM(K270:K290)","v":-7.7939370508468284E-6},{"$f":"SUM(L270:L290)","v":0},{"$f":"SUM(M270:M290)","v":0},{"$f":"SUM(N270:N290)","v":0},{"$f":"SUM(O270:O290)","v":0},{"$f":"SUM(P270:P290)","v":0},{"$f":"SUM(Q270:Q290)","v":0},{"$f":"SUM(R270:R290)","v":0},{"$f":"SUM(S270:S290)","v":0},{"$f":"SUM(T270:T290)","v":0},{"$f":"SUM(U270:U290)","v":0},{"$f":"SUM(V270:V290)","v":0},{"$f":"SUM(W270:W290)","v":0},{"$f":"SUM(X270:X290)","v":0},{"$f":"SUM(Y270:Y290)","v":0},{"$f":"SUM(Z270:Z290)","v":0},{"$f":"SUM(AA270:AA281)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM270:AM281)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C313","v":"IT System"},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(G$3>A9remlife,A9value-SUM($F292:F292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!G$421)","v":0.20051285244128025},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(H$3>A9remlife,A9value-SUM($F292:G292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!H$421)","v":0.20051285244128025},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(I$3>A9remlife,A9value-SUM($F292:H292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!I$421)","v":0.19045292354833976},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(J$3>A9remlife,A9value-SUM($F292:I292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!J$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(K$3>A9remlife,A9value-SUM($F292:J292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!K$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(L$3>A9remlife,A9value-SUM($F292:K292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!L$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(M$3>A9remlife,A9value-SUM($F292:L292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!M$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(N$3>A9remlife,A9value-SUM($F292:M292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!N$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(O$3>A9remlife,A9value-SUM($F292:N292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!O$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(P$3>A9remlife,A9value-SUM($F292:O292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!P$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Q$3>A9remlife,A9value-SUM($F292:P292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!Q$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(R$3>A9remlife,A9value-SUM($F292:Q292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!R$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(S$3>A9remlife,A9value-SUM($F292:R292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!S$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(T$3>A9remlife,A9value-SUM($F292:S292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!T$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(U$3>A9remlife,A9value-SUM($F292:T292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!U$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(V$3>A9remlife,A9value-SUM($F292:U292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!V$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(W$3>A9remlife,A9value-SUM($F292:V292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!W$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(X$3>A9remlife,A9value-SUM($F292:W292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!X$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Y$3>A9remlife,A9value-SUM($F292:X292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!Y$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Z$3>A9remlife,A9value-SUM($F292:Y292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!Z$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AA$3>A9remlife,A9value-SUM($F292:Z292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!AA$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AB$3>A9remlife,A9value-SUM($F292:AA292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!AB$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AC$3>A9remlife,A9value-SUM($F292:AB292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!AC$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AD$3>A9remlife,A9value-SUM($F292:AC292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!AD$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AE$3>A9remlife,A9value-SUM($F292:AD292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!AE$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AF$3>A9remlife,A9value-SUM($F292:AE292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!AF$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AG$3>A9remlife,A9value-SUM($F292:AF292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!AG$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AH$3>A9remlife,A9value-SUM($F292:AG292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!AH$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AI$3>A9remlife,A9value-SUM($F292:AH292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!AI$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AJ$3>A9remlife,A9value-SUM($F292:AI292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!AJ$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AK$3>A9remlife,A9value-SUM($F292:AJ292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!AK$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AL$3>A9remlife,A9value-SUM($F292:AK292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!AL$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AM$3>A9remlife,A9value-SUM($F292:AL292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!AM$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AN$3>A9remlife,A9value-SUM($F292:AM292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!AN$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AO$3>A9remlife,A9value-SUM($F292:AN292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!AO$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AP$3>A9remlife,A9value-SUM($F292:AO292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!AP$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AQ$3>A9remlife,A9value-SUM($F292:AP292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!AQ$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AR$3>A9remlife,A9value-SUM($F292:AQ292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!AR$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AS$3>A9remlife,A9value-SUM($F292:AR292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!AS$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AT$3>A9remlife,A9value-SUM($F292:AS292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!AT$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AU$3>A9remlife,A9value-SUM($F292:AT292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!AU$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AV$3>A9remlife,A9value-SUM($F292:AU292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!AV$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AW$3>A9remlife,A9value-SUM($F292:AV292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!AW$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AX$3>A9remlife,A9value-SUM($F292:AW292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!AX$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AY$3>A9remlife,A9value-SUM($F292:AX292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!AY$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AZ$3>A9remlife,A9value-SUM($F292:AY292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!AZ$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BA$3>A9remlife,A9value-SUM($F292:AZ292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!BA$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BB$3>A9remlife,A9value-SUM($F292:BA292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!BB$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BC$3>A9remlife,A9value-SUM($F292:BB292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!BC$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BD$3>A9remlife,A9value-SUM($F292:BC292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!BD$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BE$3>A9remlife,A9value-SUM($F292:BD292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!BE$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BF$3>A9remlife,A9value-SUM($F292:BE292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!BF$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BG$3>A9remlife,A9value-SUM($F292:BF292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!BG$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BH$3>A9remlife,A9value-SUM($F292:BG292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!BH$421)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BI$3>A9remlife,A9value-SUM($F292:BH292),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))),'PTRM input'!BI$421)","v":0}]
[null,null,null,"Capex in year",0]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A9stdlife,MIN(A9stdlife,'Key inputs & assumptions'!$D$9-E294))","v":5},null,null,1,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(H$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:G294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(I$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:H294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(J$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:I294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:J294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:K294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:L294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:M294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:N294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:O294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:P294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(R$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:Q294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(S$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:R294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(T$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:S294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(U$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:T294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(V$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:U294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(W$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:V294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(X$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:W294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Y$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:X294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Z$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:Y294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AA$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:Z294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AB$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:AA294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AC$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:AB294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AD$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:AC294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AE$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:AD294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AF$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:AE294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AG$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:AF294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AH$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:AG294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AI$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:AH294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:AI294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AK$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:AJ294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AL$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:AK294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AM$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:AL294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AN$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:AM294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AO$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:AN294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AP$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:AO294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:AP294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AR$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:AQ294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AS$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:AR294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AT$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:AS294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AU$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:AT294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AV$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:AU294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AW$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:AV294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AX$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:AW294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AY$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:AX294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:AY294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BA$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:AZ294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BB$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:BA294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BC$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:BB294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BD$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:BC294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BE$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:BD294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BF$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:BE294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BG$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:BF294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BH$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:BG294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BI$3>($B294+$E294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)-SUM($G294:BH294),('PTRM input'!$G$285*(1+rvanilla01)^0.5)/$B294))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A9stdlife,MIN(A9stdlife,'Key inputs & assumptions'!$D$9-E295))","v":5},null,null,2,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(I$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:H295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(J$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:I295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:J295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:K295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:L295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:M295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:N295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:O295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:P295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(R$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:Q295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(S$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:R295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(T$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:S295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(U$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:T295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(V$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:U295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(W$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:V295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(X$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:W295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Y$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:X295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Z$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:Y295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AA$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:Z295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AB$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:AA295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AC$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:AB295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AD$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:AC295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AE$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:AD295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AF$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:AE295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AG$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:AF295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AH$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:AG295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AI$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:AH295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:AI295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AK$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:AJ295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AL$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:AK295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AM$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:AL295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AN$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:AM295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AO$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:AN295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AP$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:AO295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:AP295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AR$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:AQ295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AS$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:AR295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AT$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:AS295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AU$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:AT295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AV$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:AU295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AW$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:AV295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AX$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:AW295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AY$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:AX295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:AY295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BA$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:AZ295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BB$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:BA295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BC$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:BB295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BD$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:BC295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BE$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:BD295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BF$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:BE295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BG$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:BF295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BH$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:BG295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BI$3>($B295+$E295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)-SUM($H295:BH295),('PTRM input'!$H$285*(1+rvanilla02)^0.5)/$B295))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A9stdlife,MIN(A9stdlife,'Key inputs & assumptions'!$D$9-E296))","v":5},null,null,3,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(J$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:I296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:J296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:K296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:L296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:M296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:N296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:O296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:P296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(R$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:Q296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(S$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:R296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(T$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:S296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(U$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:T296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(V$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:U296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(W$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:V296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(X$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:W296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Y$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:X296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Z$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:Y296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AA$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:Z296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AB$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:AA296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AC$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:AB296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AD$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:AC296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AE$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:AD296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AF$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:AE296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AG$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:AF296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AH$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:AG296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AI$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:AH296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:AI296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AK$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:AJ296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AL$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:AK296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AM$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:AL296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AN$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:AM296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AO$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:AN296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AP$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:AO296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:AP296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AR$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:AQ296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AS$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:AR296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AT$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:AS296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AU$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:AT296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AV$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:AU296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AW$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:AV296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AX$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:AW296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AY$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:AX296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:AY296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BA$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:AZ296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BB$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:BA296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BC$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:BB296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BD$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:BC296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BE$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:BD296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BF$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:BE296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BG$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:BF296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BH$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:BG296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BI$3>($B296+$E296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)-SUM($I296:BH296),('PTRM input'!$I$285*(1+rvanilla03)^0.5)/$B296))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A9stdlife,MIN(A9stdlife,'Key inputs & assumptions'!$D$9-E297))","v":5},null,null,4,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:J297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":2.516834416131878E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:K297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":2.516834416131878E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:L297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":2.516834416131878E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:M297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":2.516834416131878E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:N297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":2.516834416131878E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:O297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:P297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(R$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:Q297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(S$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:R297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(T$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:S297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(U$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:T297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(V$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:U297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(W$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:V297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(X$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:W297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Y$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:X297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Z$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:Y297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AA$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:Z297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AB$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:AA297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AC$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:AB297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AD$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:AC297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AE$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:AD297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AF$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:AE297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AG$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:AF297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AH$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:AG297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AI$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:AH297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:AI297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AK$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:AJ297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AL$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:AK297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AM$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:AL297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AN$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:AM297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AO$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:AN297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AP$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:AO297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:AP297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AR$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:AQ297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AS$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:AR297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AT$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:AS297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AU$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:AT297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AV$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:AU297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AW$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:AV297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AX$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:AW297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AY$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:AX297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:AY297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BA$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:AZ297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BB$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:BA297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BC$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:BB297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BD$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:BC297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BE$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:BD297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BF$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:BE297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BG$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:BF297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BH$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:BG297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BI$3>($B297+$E297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)-SUM($J297:BH297),('PTRM input'!$J$285*(1+rvanilla04)^0.5)/$B297))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A9stdlife,MIN(A9stdlife,'Key inputs & assumptions'!$D$9-E298))","v":5},null,null,5,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:K298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:L298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:M298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:N298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:O298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:P298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(R$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:Q298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(S$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:R298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(T$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:S298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(U$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:T298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(V$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:U298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(W$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:V298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(X$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:W298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Y$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:X298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Z$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:Y298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AA$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:Z298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AB$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:AA298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AC$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:AB298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AD$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:AC298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AE$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:AD298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AF$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:AE298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AG$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:AF298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AH$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:AG298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AI$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:AH298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:AI298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AK$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:AJ298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AL$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:AK298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AM$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:AL298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AN$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:AM298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AO$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:AN298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AP$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:AO298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:AP298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AR$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:AQ298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AS$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:AR298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AT$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:AS298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AU$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:AT298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AV$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:AU298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AW$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:AV298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AX$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:AW298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AY$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:AX298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:AY298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BA$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:AZ298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BB$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:BA298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BC$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:BB298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BD$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:BC298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BE$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:BD298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BF$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:BE298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BG$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:BF298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BH$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:BG298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BI$3>($B298+$E298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)-SUM($K298:BH298),('PTRM input'!$K$285*(1+rvanilla05)^0.5)/$B298))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A9stdlife,MIN(A9stdlife,'Key inputs & assumptions'!$D$9-E299))","v":5},null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>($B299+$E299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)-SUM($L299:L299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)/$B299))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>($B299+$E299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)-SUM($L299:M299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)/$B299))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>($B299+$E299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)-SUM($L299:N299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)/$B299))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>($B299+$E299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)-SUM($L299:O299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)/$B299))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>($B299+$E299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)-SUM($L299:P299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)/$B299))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(R$3>($B299+$E299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)-SUM($L299:Q299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)/$B299))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(S$3>($B299+$E299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)-SUM($L299:R299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)/$B299))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(T$3>($B299+$E299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)-SUM($L299:S299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)/$B299))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(U$3>($B299+$E299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)-SUM($L299:T299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)/$B299))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(V$3>($B299+$E299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)-SUM($L299:U299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)/$B299))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(W$3>($B299+$E299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)-SUM($L299:V299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)/$B299))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(X$3>($B299+$E299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)-SUM($L299:W299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)/$B299))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Y$3>($B299+$E299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)-SUM($L299:X299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)/$B299))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Z$3>($B299+$E299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)-SUM($L299:Y299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)/$B299))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AA$3>($B299+$E299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)-SUM($L299:Z299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)/$B299))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AB$3>($B299+$E299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)-SUM($L299:AA299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)/$B299))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AC$3>($B299+$E299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)-SUM($L299:AB299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)/$B299))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AD$3>($B299+$E299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)-SUM($L299:AC299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)/$B299))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AE$3>($B299+$E299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)-SUM($L299:AD299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)/$B299))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AF$3>($B299+$E299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)-SUM($L299:AE299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)/$B299))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AG$3>($B299+$E299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)-SUM($L299:AF299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)/$B299))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AH$3>($B299+$E299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)-SUM($L299:AG299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)/$B299))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AI$3>($B299+$E299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)-SUM($L299:AH299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)/$B299))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B299+$E299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)-SUM($L299:AI299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)/$B299))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AK$3>($B299+$E299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)-SUM($L299:AJ299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)/$B299))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AL$3>($B299+$E299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)-SUM($L299:AK299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)/$B299))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AM$3>($B299+$E299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)-SUM($L299:AL299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)/$B299))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AN$3>($B299+$E299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)-SUM($L299:AM299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)/$B299))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AO$3>($B299+$E299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)-SUM($L299:AN299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)/$B299))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AP$3>($B299+$E299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)-SUM($L299:AO299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)/$B299))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B299+$E299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)-SUM($L299:AP299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)/$B299))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AR$3>($B299+$E299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)-SUM($L299:AQ299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)/$B299))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AS$3>($B299+$E299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)-SUM($L299:AR299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)/$B299))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AT$3>($B299+$E299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)-SUM($L299:AS299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)/$B299))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AU$3>($B299+$E299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)-SUM($L299:AT299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)/$B299))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AV$3>($B299+$E299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)-SUM($L299:AU299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)/$B299))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AW$3>($B299+$E299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)-SUM($L299:AV299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)/$B299))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AX$3>($B299+$E299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)-SUM($L299:AW299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)/$B299))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AY$3>($B299+$E299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)-SUM($L299:AX299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)/$B299))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B299+$E299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)-SUM($L299:AY299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)/$B299))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BA$3>($B299+$E299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)-SUM($L299:AZ299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)/$B299))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BB$3>($B299+$E299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)-SUM($L299:BA299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)/$B299))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BC$3>($B299+$E299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)-SUM($L299:BB299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)/$B299))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BD$3>($B299+$E299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)-SUM($L299:BC299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)/$B299))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BE$3>($B299+$E299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)-SUM($L299:BD299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)/$B299))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BF$3>($B299+$E299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)-SUM($L299:BE299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)/$B299))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BG$3>($B299+$E299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)-SUM($L299:BF299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)/$B299))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BH$3>($B299+$E299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)-SUM($L299:BG299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)/$B299))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BI$3>($B299+$E299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)-SUM($L299:BH299),('PTRM input'!$L$285*(1+rvanilla06)^0.5)/$B299))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A9stdlife,MIN(A9stdlife,'Key inputs & assumptions'!$D$9-E300))","v":5},null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>($B300+$E300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)-SUM($M300:M300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)/$B300))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>($B300+$E300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)-SUM($M300:N300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)/$B300))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>($B300+$E300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)-SUM($M300:O300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)/$B300))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>($B300+$E300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)-SUM($M300:P300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)/$B300))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(R$3>($B300+$E300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)-SUM($M300:Q300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)/$B300))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(S$3>($B300+$E300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)-SUM($M300:R300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)/$B300))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(T$3>($B300+$E300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)-SUM($M300:S300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)/$B300))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(U$3>($B300+$E300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)-SUM($M300:T300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)/$B300))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(V$3>($B300+$E300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)-SUM($M300:U300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)/$B300))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(W$3>($B300+$E300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)-SUM($M300:V300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)/$B300))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(X$3>($B300+$E300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)-SUM($M300:W300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)/$B300))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Y$3>($B300+$E300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)-SUM($M300:X300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)/$B300))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Z$3>($B300+$E300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)-SUM($M300:Y300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)/$B300))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AA$3>($B300+$E300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)-SUM($M300:Z300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)/$B300))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AB$3>($B300+$E300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)-SUM($M300:AA300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)/$B300))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AC$3>($B300+$E300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)-SUM($M300:AB300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)/$B300))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AD$3>($B300+$E300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)-SUM($M300:AC300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)/$B300))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AE$3>($B300+$E300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)-SUM($M300:AD300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)/$B300))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AF$3>($B300+$E300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)-SUM($M300:AE300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)/$B300))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AG$3>($B300+$E300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)-SUM($M300:AF300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)/$B300))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AH$3>($B300+$E300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)-SUM($M300:AG300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)/$B300))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AI$3>($B300+$E300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)-SUM($M300:AH300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)/$B300))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B300+$E300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)-SUM($M300:AI300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)/$B300))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AK$3>($B300+$E300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)-SUM($M300:AJ300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)/$B300))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AL$3>($B300+$E300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)-SUM($M300:AK300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)/$B300))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AM$3>($B300+$E300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)-SUM($M300:AL300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)/$B300))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AN$3>($B300+$E300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)-SUM($M300:AM300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)/$B300))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AO$3>($B300+$E300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)-SUM($M300:AN300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)/$B300))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AP$3>($B300+$E300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)-SUM($M300:AO300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)/$B300))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B300+$E300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)-SUM($M300:AP300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)/$B300))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AR$3>($B300+$E300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)-SUM($M300:AQ300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)/$B300))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AS$3>($B300+$E300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)-SUM($M300:AR300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)/$B300))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AT$3>($B300+$E300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)-SUM($M300:AS300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)/$B300))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AU$3>($B300+$E300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)-SUM($M300:AT300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)/$B300))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AV$3>($B300+$E300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)-SUM($M300:AU300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)/$B300))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AW$3>($B300+$E300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)-SUM($M300:AV300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)/$B300))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AX$3>($B300+$E300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)-SUM($M300:AW300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)/$B300))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AY$3>($B300+$E300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)-SUM($M300:AX300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)/$B300))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B300+$E300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)-SUM($M300:AY300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)/$B300))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BA$3>($B300+$E300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)-SUM($M300:AZ300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)/$B300))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BB$3>($B300+$E300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)-SUM($M300:BA300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)/$B300))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BC$3>($B300+$E300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)-SUM($M300:BB300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)/$B300))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BD$3>($B300+$E300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)-SUM($M300:BC300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)/$B300))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BE$3>($B300+$E300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)-SUM($M300:BD300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)/$B300))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BF$3>($B300+$E300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)-SUM($M300:BE300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)/$B300))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BG$3>($B300+$E300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)-SUM($M300:BF300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)/$B300))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BH$3>($B300+$E300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)-SUM($M300:BG300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)/$B300))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BI$3>($B300+$E300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)-SUM($M300:BH300),('PTRM input'!$M$285*(1+rvanilla07)^0.5)/$B300))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A9stdlife,MIN(A9stdlife,'Key inputs & assumptions'!$D$9-E301))","v":5},null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>($B301+$E301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)-SUM($N301:N301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)/$B301))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>($B301+$E301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)-SUM($N301:O301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)/$B301))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>($B301+$E301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)-SUM($N301:P301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)/$B301))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(R$3>($B301+$E301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)-SUM($N301:Q301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)/$B301))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(S$3>($B301+$E301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)-SUM($N301:R301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)/$B301))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(T$3>($B301+$E301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)-SUM($N301:S301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)/$B301))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(U$3>($B301+$E301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)-SUM($N301:T301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)/$B301))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(V$3>($B301+$E301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)-SUM($N301:U301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)/$B301))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(W$3>($B301+$E301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)-SUM($N301:V301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)/$B301))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(X$3>($B301+$E301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)-SUM($N301:W301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)/$B301))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Y$3>($B301+$E301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)-SUM($N301:X301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)/$B301))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Z$3>($B301+$E301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)-SUM($N301:Y301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)/$B301))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AA$3>($B301+$E301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)-SUM($N301:Z301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)/$B301))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AB$3>($B301+$E301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)-SUM($N301:AA301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)/$B301))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AC$3>($B301+$E301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)-SUM($N301:AB301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)/$B301))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AD$3>($B301+$E301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)-SUM($N301:AC301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)/$B301))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AE$3>($B301+$E301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)-SUM($N301:AD301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)/$B301))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AF$3>($B301+$E301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)-SUM($N301:AE301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)/$B301))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AG$3>($B301+$E301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)-SUM($N301:AF301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)/$B301))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AH$3>($B301+$E301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)-SUM($N301:AG301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)/$B301))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AI$3>($B301+$E301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)-SUM($N301:AH301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)/$B301))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B301+$E301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)-SUM($N301:AI301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)/$B301))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AK$3>($B301+$E301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)-SUM($N301:AJ301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)/$B301))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AL$3>($B301+$E301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)-SUM($N301:AK301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)/$B301))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AM$3>($B301+$E301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)-SUM($N301:AL301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)/$B301))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AN$3>($B301+$E301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)-SUM($N301:AM301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)/$B301))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AO$3>($B301+$E301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)-SUM($N301:AN301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)/$B301))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AP$3>($B301+$E301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)-SUM($N301:AO301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)/$B301))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B301+$E301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)-SUM($N301:AP301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)/$B301))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AR$3>($B301+$E301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)-SUM($N301:AQ301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)/$B301))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AS$3>($B301+$E301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)-SUM($N301:AR301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)/$B301))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AT$3>($B301+$E301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)-SUM($N301:AS301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)/$B301))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AU$3>($B301+$E301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)-SUM($N301:AT301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)/$B301))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AV$3>($B301+$E301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)-SUM($N301:AU301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)/$B301))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AW$3>($B301+$E301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)-SUM($N301:AV301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)/$B301))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AX$3>($B301+$E301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)-SUM($N301:AW301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)/$B301))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AY$3>($B301+$E301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)-SUM($N301:AX301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)/$B301))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B301+$E301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)-SUM($N301:AY301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)/$B301))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BA$3>($B301+$E301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)-SUM($N301:AZ301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)/$B301))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BB$3>($B301+$E301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)-SUM($N301:BA301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)/$B301))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BC$3>($B301+$E301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)-SUM($N301:BB301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)/$B301))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BD$3>($B301+$E301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)-SUM($N301:BC301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)/$B301))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BE$3>($B301+$E301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)-SUM($N301:BD301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)/$B301))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BF$3>($B301+$E301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)-SUM($N301:BE301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)/$B301))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BG$3>($B301+$E301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)-SUM($N301:BF301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)/$B301))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BH$3>($B301+$E301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)-SUM($N301:BG301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)/$B301))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BI$3>($B301+$E301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)-SUM($N301:BH301),('PTRM input'!$N$285*(1+rvanilla08)^0.5)/$B301))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A9stdlife,MIN(A9stdlife,'Key inputs & assumptions'!$D$9-E302))","v":5},null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>($B302+$E302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)-SUM($O302:O302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)/$B302))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>($B302+$E302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)-SUM($O302:P302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)/$B302))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(R$3>($B302+$E302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)-SUM($O302:Q302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)/$B302))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(S$3>($B302+$E302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)-SUM($O302:R302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)/$B302))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(T$3>($B302+$E302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)-SUM($O302:S302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)/$B302))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(U$3>($B302+$E302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)-SUM($O302:T302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)/$B302))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(V$3>($B302+$E302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)-SUM($O302:U302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)/$B302))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(W$3>($B302+$E302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)-SUM($O302:V302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)/$B302))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(X$3>($B302+$E302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)-SUM($O302:W302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)/$B302))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Y$3>($B302+$E302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)-SUM($O302:X302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)/$B302))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Z$3>($B302+$E302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)-SUM($O302:Y302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)/$B302))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AA$3>($B302+$E302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)-SUM($O302:Z302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)/$B302))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AB$3>($B302+$E302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)-SUM($O302:AA302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)/$B302))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AC$3>($B302+$E302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)-SUM($O302:AB302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)/$B302))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AD$3>($B302+$E302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)-SUM($O302:AC302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)/$B302))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AE$3>($B302+$E302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)-SUM($O302:AD302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)/$B302))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AF$3>($B302+$E302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)-SUM($O302:AE302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)/$B302))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AG$3>($B302+$E302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)-SUM($O302:AF302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)/$B302))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AH$3>($B302+$E302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)-SUM($O302:AG302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)/$B302))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AI$3>($B302+$E302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)-SUM($O302:AH302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)/$B302))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B302+$E302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)-SUM($O302:AI302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)/$B302))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AK$3>($B302+$E302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)-SUM($O302:AJ302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)/$B302))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AL$3>($B302+$E302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)-SUM($O302:AK302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)/$B302))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AM$3>($B302+$E302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)-SUM($O302:AL302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)/$B302))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AN$3>($B302+$E302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)-SUM($O302:AM302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)/$B302))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AO$3>($B302+$E302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)-SUM($O302:AN302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)/$B302))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AP$3>($B302+$E302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)-SUM($O302:AO302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)/$B302))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B302+$E302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)-SUM($O302:AP302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)/$B302))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AR$3>($B302+$E302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)-SUM($O302:AQ302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)/$B302))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AS$3>($B302+$E302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)-SUM($O302:AR302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)/$B302))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AT$3>($B302+$E302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)-SUM($O302:AS302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)/$B302))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AU$3>($B302+$E302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)-SUM($O302:AT302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)/$B302))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AV$3>($B302+$E302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)-SUM($O302:AU302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)/$B302))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AW$3>($B302+$E302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)-SUM($O302:AV302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)/$B302))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AX$3>($B302+$E302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)-SUM($O302:AW302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)/$B302))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AY$3>($B302+$E302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)-SUM($O302:AX302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)/$B302))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B302+$E302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)-SUM($O302:AY302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)/$B302))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BA$3>($B302+$E302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)-SUM($O302:AZ302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)/$B302))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BB$3>($B302+$E302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)-SUM($O302:BA302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)/$B302))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BC$3>($B302+$E302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)-SUM($O302:BB302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)/$B302))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BD$3>($B302+$E302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)-SUM($O302:BC302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)/$B302))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BE$3>($B302+$E302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)-SUM($O302:BD302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)/$B302))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BF$3>($B302+$E302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)-SUM($O302:BE302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)/$B302))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BG$3>($B302+$E302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)-SUM($O302:BF302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)/$B302))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BH$3>($B302+$E302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)-SUM($O302:BG302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)/$B302))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BI$3>($B302+$E302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)-SUM($O302:BH302),('PTRM input'!$O$285*(1+rvanilla09)^0.5)/$B302))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A9stdlife,MIN(A9stdlife,'Key inputs & assumptions'!$D$9-E303))","v":5},null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>($B303+$E303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)-SUM($P303:P303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)/$B303))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(R$3>($B303+$E303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)-SUM($P303:Q303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)/$B303))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(S$3>($B303+$E303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)-SUM($P303:R303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)/$B303))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(T$3>($B303+$E303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)-SUM($P303:S303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)/$B303))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(U$3>($B303+$E303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)-SUM($P303:T303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)/$B303))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(V$3>($B303+$E303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)-SUM($P303:U303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)/$B303))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(W$3>($B303+$E303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)-SUM($P303:V303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)/$B303))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(X$3>($B303+$E303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)-SUM($P303:W303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)/$B303))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Y$3>($B303+$E303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)-SUM($P303:X303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)/$B303))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Z$3>($B303+$E303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)-SUM($P303:Y303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)/$B303))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AA$3>($B303+$E303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)-SUM($P303:Z303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)/$B303))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AB$3>($B303+$E303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)-SUM($P303:AA303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)/$B303))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AC$3>($B303+$E303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)-SUM($P303:AB303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)/$B303))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AD$3>($B303+$E303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)-SUM($P303:AC303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)/$B303))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AE$3>($B303+$E303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)-SUM($P303:AD303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)/$B303))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AF$3>($B303+$E303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)-SUM($P303:AE303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)/$B303))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AG$3>($B303+$E303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)-SUM($P303:AF303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)/$B303))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AH$3>($B303+$E303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)-SUM($P303:AG303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)/$B303))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AI$3>($B303+$E303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)-SUM($P303:AH303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)/$B303))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B303+$E303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)-SUM($P303:AI303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)/$B303))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AK$3>($B303+$E303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)-SUM($P303:AJ303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)/$B303))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AL$3>($B303+$E303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)-SUM($P303:AK303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)/$B303))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AM$3>($B303+$E303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)-SUM($P303:AL303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)/$B303))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AN$3>($B303+$E303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)-SUM($P303:AM303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)/$B303))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AO$3>($B303+$E303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)-SUM($P303:AN303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)/$B303))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AP$3>($B303+$E303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)-SUM($P303:AO303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)/$B303))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B303+$E303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)-SUM($P303:AP303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)/$B303))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AR$3>($B303+$E303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)-SUM($P303:AQ303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)/$B303))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AS$3>($B303+$E303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)-SUM($P303:AR303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)/$B303))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AT$3>($B303+$E303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)-SUM($P303:AS303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)/$B303))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AU$3>($B303+$E303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)-SUM($P303:AT303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)/$B303))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AV$3>($B303+$E303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)-SUM($P303:AU303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)/$B303))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AW$3>($B303+$E303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)-SUM($P303:AV303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)/$B303))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AX$3>($B303+$E303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)-SUM($P303:AW303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)/$B303))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AY$3>($B303+$E303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)-SUM($P303:AX303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)/$B303))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B303+$E303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)-SUM($P303:AY303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)/$B303))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BA$3>($B303+$E303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)-SUM($P303:AZ303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)/$B303))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BB$3>($B303+$E303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)-SUM($P303:BA303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)/$B303))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BC$3>($B303+$E303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)-SUM($P303:BB303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)/$B303))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BD$3>($B303+$E303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)-SUM($P303:BC303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)/$B303))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BE$3>($B303+$E303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)-SUM($P303:BD303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)/$B303))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BF$3>($B303+$E303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)-SUM($P303:BE303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)/$B303))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BG$3>($B303+$E303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)-SUM($P303:BF303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)/$B303))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BH$3>($B303+$E303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)-SUM($P303:BG303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)/$B303))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BI$3>($B303+$E303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)-SUM($P303:BH303),('PTRM input'!$P$285*(1+rvanilla10)^0.5)/$B303))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A9stdlife,MIN(A9stdlife,'Key inputs & assumptions'!$D$9-E304))","v":5},null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(R$3>($B304+$E304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)-SUM($P304:Q304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)/$B304))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(S$3>($B304+$E304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)-SUM($P304:R304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)/$B304))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(T$3>($B304+$E304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)-SUM($P304:S304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)/$B304))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(U$3>($B304+$E304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)-SUM($P304:T304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)/$B304))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(V$3>($B304+$E304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)-SUM($P304:U304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)/$B304))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(W$3>($B304+$E304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)-SUM($P304:V304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)/$B304))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(X$3>($B304+$E304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)-SUM($P304:W304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)/$B304))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Y$3>($B304+$E304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)-SUM($P304:X304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)/$B304))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Z$3>($B304+$E304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)-SUM($P304:Y304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)/$B304))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AA$3>($B304+$E304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)-SUM($P304:Z304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)/$B304))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AB$3>($B304+$E304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)-SUM($P304:AA304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)/$B304))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AC$3>($B304+$E304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)-SUM($P304:AB304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)/$B304))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AD$3>($B304+$E304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)-SUM($P304:AC304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)/$B304))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AE$3>($B304+$E304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)-SUM($P304:AD304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)/$B304))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AF$3>($B304+$E304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)-SUM($P304:AE304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)/$B304))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AG$3>($B304+$E304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)-SUM($P304:AF304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)/$B304))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AH$3>($B304+$E304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)-SUM($P304:AG304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)/$B304))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AI$3>($B304+$E304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)-SUM($P304:AH304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)/$B304))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B304+$E304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)-SUM($P304:AI304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)/$B304))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AK$3>($B304+$E304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)-SUM($P304:AJ304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)/$B304))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AL$3>($B304+$E304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)-SUM($P304:AK304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)/$B304))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AM$3>($B304+$E304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)-SUM($P304:AL304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)/$B304))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AN$3>($B304+$E304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)-SUM($P304:AM304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)/$B304))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AO$3>($B304+$E304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)-SUM($P304:AN304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)/$B304))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AP$3>($B304+$E304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)-SUM($P304:AO304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)/$B304))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B304+$E304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)-SUM($P304:AP304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)/$B304))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AR$3>($B304+$E304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)-SUM($P304:AQ304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)/$B304))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AS$3>($B304+$E304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)-SUM($P304:AR304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)/$B304))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AT$3>($B304+$E304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)-SUM($P304:AS304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)/$B304))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AU$3>($B304+$E304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)-SUM($P304:AT304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)/$B304))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AV$3>($B304+$E304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)-SUM($P304:AU304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)/$B304))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AW$3>($B304+$E304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)-SUM($P304:AV304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)/$B304))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AX$3>($B304+$E304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)-SUM($P304:AW304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)/$B304))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AY$3>($B304+$E304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)-SUM($P304:AX304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)/$B304))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B304+$E304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)-SUM($P304:AY304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)/$B304))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BA$3>($B304+$E304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)-SUM($P304:AZ304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)/$B304))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BB$3>($B304+$E304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)-SUM($P304:BA304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)/$B304))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BC$3>($B304+$E304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)-SUM($P304:BB304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)/$B304))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BD$3>($B304+$E304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)-SUM($P304:BC304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)/$B304))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BE$3>($B304+$E304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)-SUM($P304:BD304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)/$B304))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BF$3>($B304+$E304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)-SUM($P304:BE304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)/$B304))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BG$3>($B304+$E304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)-SUM($P304:BF304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)/$B304))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BH$3>($B304+$E304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)-SUM($P304:BG304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)/$B304))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BI$3>($B304+$E304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)-SUM($P304:BH304),('PTRM input'!$Q$285*(1+WACC!$Q$18)^0.5)/$B304))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A9stdlife,MIN(A9stdlife,'Key inputs & assumptions'!$D$9-E305))","v":5},null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(S$3>($B305+$E305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)-SUM($P305:R305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)/$B305))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(T$3>($B305+$E305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)-SUM($P305:S305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)/$B305))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(U$3>($B305+$E305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)-SUM($P305:T305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)/$B305))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(V$3>($B305+$E305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)-SUM($P305:U305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)/$B305))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(W$3>($B305+$E305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)-SUM($P305:V305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)/$B305))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(X$3>($B305+$E305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)-SUM($P305:W305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)/$B305))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Y$3>($B305+$E305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)-SUM($P305:X305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)/$B305))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Z$3>($B305+$E305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)-SUM($P305:Y305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)/$B305))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AA$3>($B305+$E305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)-SUM($P305:Z305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)/$B305))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AB$3>($B305+$E305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)-SUM($P305:AA305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)/$B305))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AC$3>($B305+$E305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)-SUM($P305:AB305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)/$B305))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AD$3>($B305+$E305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)-SUM($P305:AC305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)/$B305))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AE$3>($B305+$E305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)-SUM($P305:AD305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)/$B305))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AF$3>($B305+$E305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)-SUM($P305:AE305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)/$B305))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AG$3>($B305+$E305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)-SUM($P305:AF305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)/$B305))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AH$3>($B305+$E305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)-SUM($P305:AG305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)/$B305))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AI$3>($B305+$E305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)-SUM($P305:AH305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)/$B305))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B305+$E305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)-SUM($P305:AI305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)/$B305))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AK$3>($B305+$E305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)-SUM($P305:AJ305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)/$B305))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AL$3>($B305+$E305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)-SUM($P305:AK305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)/$B305))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AM$3>($B305+$E305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)-SUM($P305:AL305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)/$B305))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AN$3>($B305+$E305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)-SUM($P305:AM305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)/$B305))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AO$3>($B305+$E305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)-SUM($P305:AN305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)/$B305))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AP$3>($B305+$E305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)-SUM($P305:AO305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)/$B305))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B305+$E305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)-SUM($P305:AP305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)/$B305))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AR$3>($B305+$E305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)-SUM($P305:AQ305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)/$B305))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AS$3>($B305+$E305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)-SUM($P305:AR305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)/$B305))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AT$3>($B305+$E305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)-SUM($P305:AS305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)/$B305))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AU$3>($B305+$E305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)-SUM($P305:AT305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)/$B305))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AV$3>($B305+$E305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)-SUM($P305:AU305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)/$B305))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AW$3>($B305+$E305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)-SUM($P305:AV305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)/$B305))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AX$3>($B305+$E305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)-SUM($P305:AW305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)/$B305))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AY$3>($B305+$E305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)-SUM($P305:AX305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)/$B305))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B305+$E305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)-SUM($P305:AY305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)/$B305))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BA$3>($B305+$E305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)-SUM($P305:AZ305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)/$B305))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BB$3>($B305+$E305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)-SUM($P305:BA305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)/$B305))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BC$3>($B305+$E305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)-SUM($P305:BB305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)/$B305))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BD$3>($B305+$E305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)-SUM($P305:BC305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)/$B305))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BE$3>($B305+$E305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)-SUM($P305:BD305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)/$B305))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BF$3>($B305+$E305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)-SUM($P305:BE305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)/$B305))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BG$3>($B305+$E305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)-SUM($P305:BF305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)/$B305))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BH$3>($B305+$E305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)-SUM($P305:BG305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)/$B305))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BI$3>($B305+$E305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)-SUM($P305:BH305),('PTRM input'!$R$285*(1+WACC!$R$18)^0.5)/$B305))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A9stdlife,MIN(A9stdlife,'Key inputs & assumptions'!$D$9-E306))","v":5},null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(T$3>($B306+$E306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)-SUM($P306:S306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)/$B306))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(U$3>($B306+$E306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)-SUM($P306:T306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)/$B306))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(V$3>($B306+$E306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)-SUM($P306:U306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)/$B306))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(W$3>($B306+$E306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)-SUM($P306:V306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)/$B306))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(X$3>($B306+$E306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)-SUM($P306:W306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)/$B306))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Y$3>($B306+$E306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)-SUM($P306:X306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)/$B306))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Z$3>($B306+$E306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)-SUM($P306:Y306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)/$B306))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AA$3>($B306+$E306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)-SUM($P306:Z306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)/$B306))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AB$3>($B306+$E306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)-SUM($P306:AA306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)/$B306))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AC$3>($B306+$E306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)-SUM($P306:AB306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)/$B306))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AD$3>($B306+$E306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)-SUM($P306:AC306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)/$B306))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AE$3>($B306+$E306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)-SUM($P306:AD306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)/$B306))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AF$3>($B306+$E306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)-SUM($P306:AE306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)/$B306))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AG$3>($B306+$E306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)-SUM($P306:AF306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)/$B306))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AH$3>($B306+$E306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)-SUM($P306:AG306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)/$B306))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AI$3>($B306+$E306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)-SUM($P306:AH306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)/$B306))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B306+$E306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)-SUM($P306:AI306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)/$B306))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AK$3>($B306+$E306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)-SUM($P306:AJ306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)/$B306))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AL$3>($B306+$E306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)-SUM($P306:AK306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)/$B306))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AM$3>($B306+$E306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)-SUM($P306:AL306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)/$B306))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AN$3>($B306+$E306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)-SUM($P306:AM306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)/$B306))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AO$3>($B306+$E306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)-SUM($P306:AN306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)/$B306))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AP$3>($B306+$E306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)-SUM($P306:AO306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)/$B306))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B306+$E306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)-SUM($P306:AP306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)/$B306))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AR$3>($B306+$E306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)-SUM($P306:AQ306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)/$B306))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AS$3>($B306+$E306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)-SUM($P306:AR306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)/$B306))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AT$3>($B306+$E306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)-SUM($P306:AS306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)/$B306))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AU$3>($B306+$E306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)-SUM($P306:AT306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)/$B306))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AV$3>($B306+$E306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)-SUM($P306:AU306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)/$B306))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AW$3>($B306+$E306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)-SUM($P306:AV306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)/$B306))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AX$3>($B306+$E306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)-SUM($P306:AW306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)/$B306))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AY$3>($B306+$E306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)-SUM($P306:AX306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)/$B306))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B306+$E306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)-SUM($P306:AY306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)/$B306))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BA$3>($B306+$E306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)-SUM($P306:AZ306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)/$B306))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BB$3>($B306+$E306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)-SUM($P306:BA306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)/$B306))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BC$3>($B306+$E306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)-SUM($P306:BB306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)/$B306))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BD$3>($B306+$E306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)-SUM($P306:BC306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)/$B306))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BE$3>($B306+$E306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)-SUM($P306:BD306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)/$B306))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BF$3>($B306+$E306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)-SUM($P306:BE306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)/$B306))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BG$3>($B306+$E306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)-SUM($P306:BF306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)/$B306))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BH$3>($B306+$E306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)-SUM($P306:BG306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)/$B306))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BI$3>($B306+$E306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)-SUM($P306:BH306),('PTRM input'!$S$285*(1+WACC!$S$18)^0.5)/$B306))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A9stdlife,MIN(A9stdlife,'Key inputs & assumptions'!$D$9-E307))","v":5},null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(U$3>($B307+$E307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)-SUM($P307:T307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)/$B307))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(V$3>($B307+$E307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)-SUM($P307:U307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)/$B307))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(W$3>($B307+$E307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)-SUM($P307:V307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)/$B307))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(X$3>($B307+$E307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)-SUM($P307:W307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)/$B307))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Y$3>($B307+$E307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)-SUM($P307:X307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)/$B307))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Z$3>($B307+$E307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)-SUM($P307:Y307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)/$B307))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AA$3>($B307+$E307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)-SUM($P307:Z307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)/$B307))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AB$3>($B307+$E307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)-SUM($P307:AA307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)/$B307))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AC$3>($B307+$E307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)-SUM($P307:AB307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)/$B307))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AD$3>($B307+$E307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)-SUM($P307:AC307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)/$B307))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AE$3>($B307+$E307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)-SUM($P307:AD307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)/$B307))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AF$3>($B307+$E307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)-SUM($P307:AE307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)/$B307))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AG$3>($B307+$E307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)-SUM($P307:AF307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)/$B307))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AH$3>($B307+$E307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)-SUM($P307:AG307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)/$B307))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AI$3>($B307+$E307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)-SUM($P307:AH307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)/$B307))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B307+$E307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)-SUM($P307:AI307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)/$B307))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AK$3>($B307+$E307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)-SUM($P307:AJ307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)/$B307))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AL$3>($B307+$E307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)-SUM($P307:AK307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)/$B307))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AM$3>($B307+$E307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)-SUM($P307:AL307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)/$B307))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AN$3>($B307+$E307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)-SUM($P307:AM307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)/$B307))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AO$3>($B307+$E307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)-SUM($P307:AN307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)/$B307))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AP$3>($B307+$E307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)-SUM($P307:AO307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)/$B307))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B307+$E307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)-SUM($P307:AP307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)/$B307))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AR$3>($B307+$E307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)-SUM($P307:AQ307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)/$B307))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AS$3>($B307+$E307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)-SUM($P307:AR307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)/$B307))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AT$3>($B307+$E307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)-SUM($P307:AS307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)/$B307))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AU$3>($B307+$E307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)-SUM($P307:AT307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)/$B307))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AV$3>($B307+$E307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)-SUM($P307:AU307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)/$B307))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AW$3>($B307+$E307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)-SUM($P307:AV307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)/$B307))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AX$3>($B307+$E307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)-SUM($P307:AW307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)/$B307))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AY$3>($B307+$E307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)-SUM($P307:AX307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)/$B307))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B307+$E307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)-SUM($P307:AY307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)/$B307))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BA$3>($B307+$E307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)-SUM($P307:AZ307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)/$B307))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BB$3>($B307+$E307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)-SUM($P307:BA307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)/$B307))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BC$3>($B307+$E307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)-SUM($P307:BB307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)/$B307))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BD$3>($B307+$E307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)-SUM($P307:BC307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)/$B307))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BE$3>($B307+$E307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)-SUM($P307:BD307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)/$B307))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BF$3>($B307+$E307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)-SUM($P307:BE307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)/$B307))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BG$3>($B307+$E307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)-SUM($P307:BF307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)/$B307))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BH$3>($B307+$E307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)-SUM($P307:BG307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)/$B307))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BI$3>($B307+$E307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)-SUM($P307:BH307),('PTRM input'!$T$285*(1+WACC!$T$18)^0.5)/$B307))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A9stdlife,MIN(A9stdlife,'Key inputs & assumptions'!$D$9-E308))","v":4},null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(V$3>($B308+$E308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)-SUM($P308:U308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)/$B308))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(W$3>($B308+$E308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)-SUM($P308:V308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)/$B308))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(X$3>($B308+$E308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)-SUM($P308:W308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)/$B308))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Y$3>($B308+$E308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)-SUM($P308:X308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)/$B308))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Z$3>($B308+$E308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)-SUM($P308:Y308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)/$B308))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AA$3>($B308+$E308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)-SUM($P308:Z308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)/$B308))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AB$3>($B308+$E308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)-SUM($P308:AA308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)/$B308))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AC$3>($B308+$E308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)-SUM($P308:AB308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)/$B308))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AD$3>($B308+$E308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)-SUM($P308:AC308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)/$B308))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AE$3>($B308+$E308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)-SUM($P308:AD308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)/$B308))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AF$3>($B308+$E308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)-SUM($P308:AE308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)/$B308))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AG$3>($B308+$E308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)-SUM($P308:AF308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)/$B308))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AH$3>($B308+$E308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)-SUM($P308:AG308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)/$B308))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AI$3>($B308+$E308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)-SUM($P308:AH308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)/$B308))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B308+$E308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)-SUM($P308:AI308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)/$B308))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AK$3>($B308+$E308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)-SUM($P308:AJ308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)/$B308))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AL$3>($B308+$E308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)-SUM($P308:AK308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)/$B308))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AM$3>($B308+$E308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)-SUM($P308:AL308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)/$B308))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AN$3>($B308+$E308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)-SUM($P308:AM308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)/$B308))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AO$3>($B308+$E308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)-SUM($P308:AN308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)/$B308))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AP$3>($B308+$E308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)-SUM($P308:AO308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)/$B308))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B308+$E308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)-SUM($P308:AP308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)/$B308))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AR$3>($B308+$E308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)-SUM($P308:AQ308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)/$B308))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AS$3>($B308+$E308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)-SUM($P308:AR308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)/$B308))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AT$3>($B308+$E308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)-SUM($P308:AS308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)/$B308))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AU$3>($B308+$E308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)-SUM($P308:AT308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)/$B308))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AV$3>($B308+$E308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)-SUM($P308:AU308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)/$B308))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AW$3>($B308+$E308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)-SUM($P308:AV308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)/$B308))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AX$3>($B308+$E308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)-SUM($P308:AW308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)/$B308))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AY$3>($B308+$E308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)-SUM($P308:AX308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)/$B308))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B308+$E308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)-SUM($P308:AY308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)/$B308))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BA$3>($B308+$E308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)-SUM($P308:AZ308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)/$B308))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BB$3>($B308+$E308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)-SUM($P308:BA308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)/$B308))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BC$3>($B308+$E308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)-SUM($P308:BB308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)/$B308))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BD$3>($B308+$E308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)-SUM($P308:BC308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)/$B308))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BE$3>($B308+$E308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)-SUM($P308:BD308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)/$B308))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BF$3>($B308+$E308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)-SUM($P308:BE308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)/$B308))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BG$3>($B308+$E308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)-SUM($P308:BF308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)/$B308))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BH$3>($B308+$E308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)-SUM($P308:BG308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)/$B308))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BI$3>($B308+$E308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)-SUM($P308:BH308),('PTRM input'!$U$285*(1+WACC!$U$18)^0.5)/$B308))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A9stdlife,MIN(A9stdlife,'Key inputs & assumptions'!$D$9-E309))","v":3},null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(W$3>($B309+$E309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)-SUM($P309:V309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)/$B309))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(X$3>($B309+$E309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)-SUM($P309:W309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)/$B309))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Y$3>($B309+$E309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)-SUM($P309:X309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)/$B309))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Z$3>($B309+$E309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)-SUM($P309:Y309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)/$B309))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AA$3>($B309+$E309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)-SUM($P309:Z309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)/$B309))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AB$3>($B309+$E309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)-SUM($P309:AA309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)/$B309))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AC$3>($B309+$E309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)-SUM($P309:AB309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)/$B309))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AD$3>($B309+$E309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)-SUM($P309:AC309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)/$B309))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AE$3>($B309+$E309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)-SUM($P309:AD309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)/$B309))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AF$3>($B309+$E309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)-SUM($P309:AE309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)/$B309))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AG$3>($B309+$E309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)-SUM($P309:AF309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)/$B309))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AH$3>($B309+$E309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)-SUM($P309:AG309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)/$B309))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AI$3>($B309+$E309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)-SUM($P309:AH309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)/$B309))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B309+$E309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)-SUM($P309:AI309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)/$B309))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AK$3>($B309+$E309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)-SUM($P309:AJ309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)/$B309))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AL$3>($B309+$E309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)-SUM($P309:AK309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)/$B309))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AM$3>($B309+$E309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)-SUM($P309:AL309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)/$B309))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AN$3>($B309+$E309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)-SUM($P309:AM309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)/$B309))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AO$3>($B309+$E309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)-SUM($P309:AN309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)/$B309))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AP$3>($B309+$E309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)-SUM($P309:AO309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)/$B309))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B309+$E309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)-SUM($P309:AP309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)/$B309))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AR$3>($B309+$E309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)-SUM($P309:AQ309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)/$B309))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AS$3>($B309+$E309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)-SUM($P309:AR309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)/$B309))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AT$3>($B309+$E309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)-SUM($P309:AS309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)/$B309))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AU$3>($B309+$E309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)-SUM($P309:AT309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)/$B309))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AV$3>($B309+$E309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)-SUM($P309:AU309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)/$B309))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AW$3>($B309+$E309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)-SUM($P309:AV309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)/$B309))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AX$3>($B309+$E309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)-SUM($P309:AW309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)/$B309))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AY$3>($B309+$E309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)-SUM($P309:AX309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)/$B309))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B309+$E309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)-SUM($P309:AY309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)/$B309))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BA$3>($B309+$E309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)-SUM($P309:AZ309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)/$B309))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BB$3>($B309+$E309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)-SUM($P309:BA309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)/$B309))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BC$3>($B309+$E309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)-SUM($P309:BB309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)/$B309))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BD$3>($B309+$E309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)-SUM($P309:BC309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)/$B309))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BE$3>($B309+$E309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)-SUM($P309:BD309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)/$B309))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BF$3>($B309+$E309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)-SUM($P309:BE309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)/$B309))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BG$3>($B309+$E309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)-SUM($P309:BF309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)/$B309))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BH$3>($B309+$E309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)-SUM($P309:BG309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)/$B309))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BI$3>($B309+$E309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)-SUM($P309:BH309),('PTRM input'!$V$285*(1+WACC!$V$18)^0.5)/$B309))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A9stdlife,MIN(A9stdlife,'Key inputs & assumptions'!$D$9-E310))","v":2},null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(X$3>($B310+$E310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)-SUM($P310:W310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)/$B310))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Y$3>($B310+$E310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)-SUM($P310:X310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)/$B310))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Z$3>($B310+$E310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)-SUM($P310:Y310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)/$B310))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AA$3>($B310+$E310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)-SUM($P310:Z310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)/$B310))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AB$3>($B310+$E310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)-SUM($P310:AA310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)/$B310))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AC$3>($B310+$E310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)-SUM($P310:AB310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)/$B310))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AD$3>($B310+$E310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)-SUM($P310:AC310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)/$B310))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AE$3>($B310+$E310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)-SUM($P310:AD310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)/$B310))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AF$3>($B310+$E310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)-SUM($P310:AE310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)/$B310))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AG$3>($B310+$E310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)-SUM($P310:AF310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)/$B310))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AH$3>($B310+$E310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)-SUM($P310:AG310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)/$B310))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AI$3>($B310+$E310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)-SUM($P310:AH310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)/$B310))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B310+$E310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)-SUM($P310:AI310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)/$B310))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AK$3>($B310+$E310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)-SUM($P310:AJ310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)/$B310))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AL$3>($B310+$E310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)-SUM($P310:AK310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)/$B310))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AM$3>($B310+$E310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)-SUM($P310:AL310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)/$B310))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AN$3>($B310+$E310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)-SUM($P310:AM310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)/$B310))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AO$3>($B310+$E310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)-SUM($P310:AN310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)/$B310))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AP$3>($B310+$E310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)-SUM($P310:AO310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)/$B310))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B310+$E310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)-SUM($P310:AP310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)/$B310))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AR$3>($B310+$E310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)-SUM($P310:AQ310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)/$B310))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AS$3>($B310+$E310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)-SUM($P310:AR310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)/$B310))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AT$3>($B310+$E310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)-SUM($P310:AS310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)/$B310))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AU$3>($B310+$E310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)-SUM($P310:AT310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)/$B310))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AV$3>($B310+$E310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)-SUM($P310:AU310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)/$B310))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AW$3>($B310+$E310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)-SUM($P310:AV310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)/$B310))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AX$3>($B310+$E310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)-SUM($P310:AW310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)/$B310))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AY$3>($B310+$E310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)-SUM($P310:AX310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)/$B310))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B310+$E310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)-SUM($P310:AY310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)/$B310))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BA$3>($B310+$E310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)-SUM($P310:AZ310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)/$B310))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BB$3>($B310+$E310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)-SUM($P310:BA310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)/$B310))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BC$3>($B310+$E310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)-SUM($P310:BB310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)/$B310))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BD$3>($B310+$E310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)-SUM($P310:BC310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)/$B310))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BE$3>($B310+$E310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)-SUM($P310:BD310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)/$B310))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BF$3>($B310+$E310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)-SUM($P310:BE310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)/$B310))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BG$3>($B310+$E310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)-SUM($P310:BF310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)/$B310))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BH$3>($B310+$E310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)-SUM($P310:BG310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)/$B310))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BI$3>($B310+$E310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)-SUM($P310:BH310),('PTRM input'!$W$285*(1+WACC!$W$18)^0.5)/$B310))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A9stdlife,MIN(A9stdlife,'Key inputs & assumptions'!$D$9-E311))","v":1},null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Y$3>($B311+$E311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)-SUM($P311:X311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)/$B311))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Z$3>($B311+$E311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)-SUM($P311:Y311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)/$B311))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AA$3>($B311+$E311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)-SUM($P311:Z311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)/$B311))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AB$3>($B311+$E311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)-SUM($P311:AA311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)/$B311))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AC$3>($B311+$E311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)-SUM($P311:AB311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)/$B311))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AD$3>($B311+$E311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)-SUM($P311:AC311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)/$B311))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AE$3>($B311+$E311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)-SUM($P311:AD311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)/$B311))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AF$3>($B311+$E311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)-SUM($P311:AE311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)/$B311))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AG$3>($B311+$E311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)-SUM($P311:AF311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)/$B311))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AH$3>($B311+$E311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)-SUM($P311:AG311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)/$B311))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AI$3>($B311+$E311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)-SUM($P311:AH311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)/$B311))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B311+$E311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)-SUM($P311:AI311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)/$B311))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AK$3>($B311+$E311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)-SUM($P311:AJ311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)/$B311))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AL$3>($B311+$E311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)-SUM($P311:AK311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)/$B311))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AM$3>($B311+$E311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)-SUM($P311:AL311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)/$B311))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AN$3>($B311+$E311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)-SUM($P311:AM311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)/$B311))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AO$3>($B311+$E311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)-SUM($P311:AN311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)/$B311))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AP$3>($B311+$E311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)-SUM($P311:AO311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)/$B311))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B311+$E311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)-SUM($P311:AP311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)/$B311))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AR$3>($B311+$E311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)-SUM($P311:AQ311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)/$B311))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AS$3>($B311+$E311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)-SUM($P311:AR311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)/$B311))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AT$3>($B311+$E311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)-SUM($P311:AS311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)/$B311))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AU$3>($B311+$E311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)-SUM($P311:AT311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)/$B311))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AV$3>($B311+$E311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)-SUM($P311:AU311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)/$B311))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AW$3>($B311+$E311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)-SUM($P311:AV311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)/$B311))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AX$3>($B311+$E311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)-SUM($P311:AW311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)/$B311))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AY$3>($B311+$E311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)-SUM($P311:AX311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)/$B311))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B311+$E311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)-SUM($P311:AY311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)/$B311))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BA$3>($B311+$E311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)-SUM($P311:AZ311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)/$B311))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BB$3>($B311+$E311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)-SUM($P311:BA311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)/$B311))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BC$3>($B311+$E311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)-SUM($P311:BB311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)/$B311))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BD$3>($B311+$E311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)-SUM($P311:BC311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)/$B311))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BE$3>($B311+$E311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)-SUM($P311:BD311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)/$B311))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BF$3>($B311+$E311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)-SUM($P311:BE311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)/$B311))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BG$3>($B311+$E311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)-SUM($P311:BF311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)/$B311))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BH$3>($B311+$E311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)-SUM($P311:BG311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)/$B311))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BI$3>($B311+$E311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)-SUM($P311:BH311),('PTRM input'!$X$285*(1+WACC!$X$18)^0.5)/$B311))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A9stdlife,MIN(A9stdlife,'Key inputs & assumptions'!$D$9-E312))","v":0},null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Z$3>($B312+$E312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)-SUM($P312:Y312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)/$B312))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AA$3>($B312+$E312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)-SUM($P312:Z312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)/$B312))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AB$3>($B312+$E312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)-SUM($P312:AA312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)/$B312))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AC$3>($B312+$E312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)-SUM($P312:AB312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)/$B312))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AD$3>($B312+$E312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)-SUM($P312:AC312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)/$B312))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AE$3>($B312+$E312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)-SUM($P312:AD312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)/$B312))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AF$3>($B312+$E312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)-SUM($P312:AE312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)/$B312))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AG$3>($B312+$E312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)-SUM($P312:AF312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)/$B312))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AH$3>($B312+$E312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)-SUM($P312:AG312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)/$B312))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AI$3>($B312+$E312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)-SUM($P312:AH312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)/$B312))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B312+$E312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)-SUM($P312:AI312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)/$B312))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AK$3>($B312+$E312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)-SUM($P312:AJ312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)/$B312))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AL$3>($B312+$E312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)-SUM($P312:AK312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)/$B312))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AM$3>($B312+$E312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)-SUM($P312:AL312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)/$B312))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AN$3>($B312+$E312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)-SUM($P312:AM312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)/$B312))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AO$3>($B312+$E312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)-SUM($P312:AN312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)/$B312))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AP$3>($B312+$E312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)-SUM($P312:AO312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)/$B312))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B312+$E312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)-SUM($P312:AP312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)/$B312))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AR$3>($B312+$E312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)-SUM($P312:AQ312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)/$B312))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AS$3>($B312+$E312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)-SUM($P312:AR312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)/$B312))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AT$3>($B312+$E312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)-SUM($P312:AS312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)/$B312))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AU$3>($B312+$E312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)-SUM($P312:AT312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)/$B312))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AV$3>($B312+$E312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)-SUM($P312:AU312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)/$B312))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AW$3>($B312+$E312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)-SUM($P312:AV312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)/$B312))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AX$3>($B312+$E312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)-SUM($P312:AW312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)/$B312))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AY$3>($B312+$E312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)-SUM($P312:AX312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)/$B312))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B312+$E312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)-SUM($P312:AY312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)/$B312))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BA$3>($B312+$E312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)-SUM($P312:AZ312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)/$B312))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BB$3>($B312+$E312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)-SUM($P312:BA312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)/$B312))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BC$3>($B312+$E312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)-SUM($P312:BB312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)/$B312))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BD$3>($B312+$E312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)-SUM($P312:BC312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)/$B312))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BE$3>($B312+$E312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)-SUM($P312:BD312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)/$B312))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BF$3>($B312+$E312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)-SUM($P312:BE312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)/$B312))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BG$3>($B312+$E312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)-SUM($P312:BF312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)/$B312))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BH$3>($B312+$E312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)-SUM($P312:BG312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)/$B312))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(BI$3>($B312+$E312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)-SUM($P312:BH312),('PTRM input'!$Y$285*(1+WACC!$Y$18)^0.5)/$B312))","v":0}]
[null,null,{"$f":"Asset9","v":"IT System"},null,null,null,{"$f":"SUM(G292:G312)","v":0.20051285244128025},{"$f":"SUM(H292:H312)","v":0.20051285244128025},{"$f":"SUM(I292:I312)","v":0.19045292354833976},{"$f":"SUM(J292:J312)","v":0},{"$f":"SUM(K292:K312)","v":2.516834416131878E-2},{"$f":"SUM(L292:L312)","v":2.516834416131878E-2},{"$f":"SUM(M292:M312)","v":2.516834416131878E-2},{"$f":"SUM(N292:N312)","v":2.516834416131878E-2},{"$f":"SUM(O292:O312)","v":2.516834416131878E-2},{"$f":"SUM(P292:P312)","v":0},{"$f":"SUM(Q292:Q312)","v":0},{"$f":"SUM(R292:R312)","v":0},{"$f":"SUM(S292:S312)","v":0},{"$f":"SUM(T292:T312)","v":0},{"$f":"SUM(U292:U312)","v":0},{"$f":"SUM(V292:V312)","v":0},{"$f":"SUM(W292:W312)","v":0},{"$f":"SUM(X292:X312)","v":0},{"$f":"SUM(Y292:Y312)","v":0},{"$f":"SUM(Z292:Z312)","v":0},{"$f":"SUM(AA292:AA303)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM292:AM303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C335","v":"Land and easement"},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(G$3>A10remlife,A10value-SUM($F314:F314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!G$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(H$3>A10remlife,A10value-SUM($F314:G314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!H$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(I$3>A10remlife,A10value-SUM($F314:H314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!I$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(J$3>A10remlife,A10value-SUM($F314:I314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!J$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(K$3>A10remlife,A10value-SUM($F314:J314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!K$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(L$3>A10remlife,A10value-SUM($F314:K314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!L$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(M$3>A10remlife,A10value-SUM($F314:L314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!M$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(N$3>A10remlife,A10value-SUM($F314:M314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!N$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(O$3>A10remlife,A10value-SUM($F314:N314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!O$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(P$3>A10remlife,A10value-SUM($F314:O314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!P$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Q$3>A10remlife,A10value-SUM($F314:P314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!Q$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(R$3>A10remlife,A10value-SUM($F314:Q314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!R$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(S$3>A10remlife,A10value-SUM($F314:R314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!S$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(T$3>A10remlife,A10value-SUM($F314:S314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!T$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(U$3>A10remlife,A10value-SUM($F314:T314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!U$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(V$3>A10remlife,A10value-SUM($F314:U314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!V$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(W$3>A10remlife,A10value-SUM($F314:V314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!W$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(X$3>A10remlife,A10value-SUM($F314:W314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!X$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Y$3>A10remlife,A10value-SUM($F314:X314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!Y$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Z$3>A10remlife,A10value-SUM($F314:Y314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!Z$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AA$3>A10remlife,A10value-SUM($F314:Z314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!AA$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AB$3>A10remlife,A10value-SUM($F314:AA314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!AB$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AC$3>A10remlife,A10value-SUM($F314:AB314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!AC$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AD$3>A10remlife,A10value-SUM($F314:AC314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!AD$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AE$3>A10remlife,A10value-SUM($F314:AD314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!AE$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AF$3>A10remlife,A10value-SUM($F314:AE314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!AF$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AG$3>A10remlife,A10value-SUM($F314:AF314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!AG$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AH$3>A10remlife,A10value-SUM($F314:AG314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!AH$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AI$3>A10remlife,A10value-SUM($F314:AH314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!AI$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AJ$3>A10remlife,A10value-SUM($F314:AI314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!AJ$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AK$3>A10remlife,A10value-SUM($F314:AJ314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!AK$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AL$3>A10remlife,A10value-SUM($F314:AK314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!AL$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AM$3>A10remlife,A10value-SUM($F314:AL314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!AM$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AN$3>A10remlife,A10value-SUM($F314:AM314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!AN$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AO$3>A10remlife,A10value-SUM($F314:AN314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!AO$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AP$3>A10remlife,A10value-SUM($F314:AO314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!AP$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AQ$3>A10remlife,A10value-SUM($F314:AP314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!AQ$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AR$3>A10remlife,A10value-SUM($F314:AQ314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!AR$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AS$3>A10remlife,A10value-SUM($F314:AR314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!AS$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AT$3>A10remlife,A10value-SUM($F314:AS314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!AT$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AU$3>A10remlife,A10value-SUM($F314:AT314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!AU$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AV$3>A10remlife,A10value-SUM($F314:AU314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!AV$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AW$3>A10remlife,A10value-SUM($F314:AV314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!AW$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AX$3>A10remlife,A10value-SUM($F314:AW314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!AX$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AY$3>A10remlife,A10value-SUM($F314:AX314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!AY$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AZ$3>A10remlife,A10value-SUM($F314:AY314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!AZ$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BA$3>A10remlife,A10value-SUM($F314:AZ314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!BA$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BB$3>A10remlife,A10value-SUM($F314:BA314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!BB$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BC$3>A10remlife,A10value-SUM($F314:BB314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!BC$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BD$3>A10remlife,A10value-SUM($F314:BC314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!BD$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BE$3>A10remlife,A10value-SUM($F314:BD314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!BE$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BF$3>A10remlife,A10value-SUM($F314:BE314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!BF$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BG$3>A10remlife,A10value-SUM($F314:BF314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!BG$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BH$3>A10remlife,A10value-SUM($F314:BG314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!BH$422)","v":"n/a"},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BI$3>A10remlife,A10value-SUM($F314:BH314),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))),'PTRM input'!BI$422)","v":"n/a"}]
[null,null,null,"Capex in year",0]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A10stdlife,MIN(A10stdlife,'Key inputs & assumptions'!$D$9-E316))","v":18},null,null,1,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(H$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:G316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(I$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:H316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(J$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:I316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(K$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:J316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:K316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:L316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:M316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:N316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:O316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:P316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(R$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:Q316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(S$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:R316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(T$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:S316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(U$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:T316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(V$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:U316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(W$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:V316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(X$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:W316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Y$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:X316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Z$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:Y316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AA$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:Z316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AB$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:AA316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AC$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:AB316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AD$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:AC316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AE$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:AD316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AF$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:AE316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AG$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:AF316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AH$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:AG316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AI$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:AH316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:AI316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AK$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:AJ316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AL$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:AK316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AM$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:AL316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AN$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:AM316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AO$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:AN316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AP$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:AO316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:AP316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AR$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:AQ316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AS$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:AR316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AT$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:AS316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AU$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:AT316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AV$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:AU316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AW$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:AV316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AX$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:AW316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AY$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:AX316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:AY316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BA$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:AZ316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BB$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:BA316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BC$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:BB316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BD$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:BC316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BE$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:BD316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BF$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:BE316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BG$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:BF316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BH$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:BG316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BI$3>($B316+$E316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)-SUM($G316:BH316),('PTRM input'!$G$286*(1+rvanilla01)^0.5)/$B316))","v":"n/a"}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A10stdlife,MIN(A10stdlife,'Key inputs & assumptions'!$D$9-E317))","v":17},null,null,2,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(I$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:H317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(J$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:I317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(K$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:J317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:K317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:L317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:M317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:N317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:O317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:P317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(R$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:Q317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(S$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:R317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(T$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:S317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(U$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:T317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(V$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:U317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(W$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:V317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(X$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:W317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Y$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:X317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Z$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:Y317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AA$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:Z317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AB$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:AA317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AC$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:AB317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AD$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:AC317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AE$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:AD317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AF$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:AE317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AG$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:AF317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AH$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:AG317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AI$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:AH317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:AI317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AK$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:AJ317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AL$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:AK317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AM$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:AL317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AN$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:AM317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AO$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:AN317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AP$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:AO317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:AP317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AR$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:AQ317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AS$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:AR317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AT$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:AS317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AU$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:AT317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AV$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:AU317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AW$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:AV317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AX$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:AW317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AY$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:AX317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:AY317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BA$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:AZ317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BB$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:BA317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BC$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:BB317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BD$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:BC317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BE$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:BD317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BF$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:BE317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BG$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:BF317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BH$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:BG317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BI$3>($B317+$E317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)-SUM($H317:BH317),('PTRM input'!$H$286*(1+rvanilla02)^0.5)/$B317))","v":"n/a"}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A10stdlife,MIN(A10stdlife,'Key inputs & assumptions'!$D$9-E318))","v":16},null,null,3,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(J$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:I318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(K$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:J318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:K318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:L318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:M318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:N318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:O318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:P318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(R$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:Q318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(S$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:R318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(T$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:S318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(U$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:T318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(V$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:U318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(W$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:V318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(X$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:W318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Y$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:X318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Z$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:Y318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AA$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:Z318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AB$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:AA318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AC$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:AB318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AD$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:AC318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AE$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:AD318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AF$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:AE318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AG$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:AF318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AH$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:AG318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AI$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:AH318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:AI318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AK$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:AJ318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AL$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:AK318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AM$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:AL318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AN$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:AM318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AO$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:AN318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AP$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:AO318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:AP318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AR$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:AQ318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AS$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:AR318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AT$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:AS318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AU$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:AT318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AV$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:AU318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AW$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:AV318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AX$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:AW318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AY$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:AX318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:AY318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BA$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:AZ318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BB$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:BA318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BC$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:BB318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BD$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:BC318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BE$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:BD318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BF$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:BE318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BG$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:BF318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BH$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:BG318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BI$3>($B318+$E318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)-SUM($I318:BH318),('PTRM input'!$I$286*(1+rvanilla03)^0.5)/$B318))","v":"n/a"}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A10stdlife,MIN(A10stdlife,'Key inputs & assumptions'!$D$9-E319))","v":15},null,null,4,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(K$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:J319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:K319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:L319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:M319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:N319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:O319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:P319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(R$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:Q319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(S$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:R319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(T$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:S319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(U$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:T319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(V$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:U319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(W$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:V319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(X$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:W319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Y$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:X319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Z$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:Y319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AA$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:Z319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AB$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:AA319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AC$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:AB319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AD$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:AC319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AE$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:AD319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AF$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:AE319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AG$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:AF319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AH$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:AG319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AI$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:AH319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:AI319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AK$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:AJ319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AL$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:AK319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AM$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:AL319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AN$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:AM319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AO$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:AN319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AP$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:AO319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:AP319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AR$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:AQ319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AS$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:AR319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AT$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:AS319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AU$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:AT319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AV$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:AU319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AW$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:AV319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AX$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:AW319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AY$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:AX319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:AY319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BA$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:AZ319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BB$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:BA319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BC$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:BB319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BD$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:BC319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BE$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:BD319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BF$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:BE319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BG$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:BF319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BH$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:BG319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BI$3>($B319+$E319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)-SUM($J319:BH319),('PTRM input'!$J$286*(1+rvanilla04)^0.5)/$B319))","v":"n/a"}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A10stdlife,MIN(A10stdlife,'Key inputs & assumptions'!$D$9-E320))","v":14},null,null,5,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:K320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:L320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:M320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:N320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:O320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:P320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(R$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:Q320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(S$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:R320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(T$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:S320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(U$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:T320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(V$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:U320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(W$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:V320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(X$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:W320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Y$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:X320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Z$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:Y320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AA$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:Z320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AB$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:AA320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AC$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:AB320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AD$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:AC320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AE$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:AD320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AF$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:AE320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AG$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:AF320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AH$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:AG320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AI$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:AH320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:AI320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AK$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:AJ320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AL$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:AK320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AM$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:AL320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AN$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:AM320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AO$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:AN320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AP$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:AO320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:AP320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AR$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:AQ320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AS$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:AR320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AT$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:AS320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AU$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:AT320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AV$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:AU320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AW$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:AV320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AX$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:AW320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AY$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:AX320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:AY320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BA$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:AZ320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BB$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:BA320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BC$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:BB320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BD$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:BC320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BE$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:BD320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BF$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:BE320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BG$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:BF320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BH$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:BG320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BI$3>($B320+$E320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)-SUM($K320:BH320),('PTRM input'!$K$286*(1+rvanilla05)^0.5)/$B320))","v":"n/a"}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A10stdlife,MIN(A10stdlife,'Key inputs & assumptions'!$D$9-E321))","v":13},null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>($B321+$E321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)-SUM($L321:L321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)/$B321))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>($B321+$E321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)-SUM($L321:M321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)/$B321))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>($B321+$E321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)-SUM($L321:N321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)/$B321))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>($B321+$E321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)-SUM($L321:O321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)/$B321))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>($B321+$E321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)-SUM($L321:P321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)/$B321))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(R$3>($B321+$E321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)-SUM($L321:Q321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)/$B321))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(S$3>($B321+$E321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)-SUM($L321:R321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)/$B321))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(T$3>($B321+$E321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)-SUM($L321:S321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)/$B321))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(U$3>($B321+$E321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)-SUM($L321:T321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)/$B321))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(V$3>($B321+$E321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)-SUM($L321:U321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)/$B321))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(W$3>($B321+$E321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)-SUM($L321:V321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)/$B321))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(X$3>($B321+$E321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)-SUM($L321:W321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)/$B321))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Y$3>($B321+$E321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)-SUM($L321:X321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)/$B321))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Z$3>($B321+$E321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)-SUM($L321:Y321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)/$B321))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AA$3>($B321+$E321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)-SUM($L321:Z321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)/$B321))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AB$3>($B321+$E321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)-SUM($L321:AA321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)/$B321))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AC$3>($B321+$E321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)-SUM($L321:AB321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)/$B321))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AD$3>($B321+$E321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)-SUM($L321:AC321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)/$B321))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AE$3>($B321+$E321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)-SUM($L321:AD321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)/$B321))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AF$3>($B321+$E321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)-SUM($L321:AE321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)/$B321))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AG$3>($B321+$E321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)-SUM($L321:AF321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)/$B321))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AH$3>($B321+$E321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)-SUM($L321:AG321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)/$B321))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AI$3>($B321+$E321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)-SUM($L321:AH321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)/$B321))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B321+$E321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)-SUM($L321:AI321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)/$B321))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AK$3>($B321+$E321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)-SUM($L321:AJ321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)/$B321))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AL$3>($B321+$E321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)-SUM($L321:AK321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)/$B321))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AM$3>($B321+$E321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)-SUM($L321:AL321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)/$B321))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AN$3>($B321+$E321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)-SUM($L321:AM321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)/$B321))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AO$3>($B321+$E321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)-SUM($L321:AN321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)/$B321))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AP$3>($B321+$E321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)-SUM($L321:AO321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)/$B321))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B321+$E321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)-SUM($L321:AP321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)/$B321))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AR$3>($B321+$E321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)-SUM($L321:AQ321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)/$B321))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AS$3>($B321+$E321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)-SUM($L321:AR321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)/$B321))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AT$3>($B321+$E321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)-SUM($L321:AS321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)/$B321))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AU$3>($B321+$E321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)-SUM($L321:AT321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)/$B321))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AV$3>($B321+$E321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)-SUM($L321:AU321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)/$B321))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AW$3>($B321+$E321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)-SUM($L321:AV321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)/$B321))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AX$3>($B321+$E321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)-SUM($L321:AW321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)/$B321))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AY$3>($B321+$E321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)-SUM($L321:AX321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)/$B321))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B321+$E321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)-SUM($L321:AY321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)/$B321))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BA$3>($B321+$E321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)-SUM($L321:AZ321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)/$B321))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BB$3>($B321+$E321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)-SUM($L321:BA321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)/$B321))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BC$3>($B321+$E321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)-SUM($L321:BB321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)/$B321))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BD$3>($B321+$E321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)-SUM($L321:BC321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)/$B321))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BE$3>($B321+$E321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)-SUM($L321:BD321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)/$B321))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BF$3>($B321+$E321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)-SUM($L321:BE321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)/$B321))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BG$3>($B321+$E321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)-SUM($L321:BF321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)/$B321))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BH$3>($B321+$E321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)-SUM($L321:BG321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)/$B321))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BI$3>($B321+$E321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)-SUM($L321:BH321),('PTRM input'!$L$286*(1+rvanilla06)^0.5)/$B321))","v":"n/a"}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A10stdlife,MIN(A10stdlife,'Key inputs & assumptions'!$D$9-E322))","v":12},null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>($B322+$E322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)-SUM($M322:M322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)/$B322))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>($B322+$E322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)-SUM($M322:N322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)/$B322))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>($B322+$E322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)-SUM($M322:O322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)/$B322))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>($B322+$E322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)-SUM($M322:P322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)/$B322))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(R$3>($B322+$E322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)-SUM($M322:Q322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)/$B322))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(S$3>($B322+$E322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)-SUM($M322:R322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)/$B322))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(T$3>($B322+$E322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)-SUM($M322:S322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)/$B322))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(U$3>($B322+$E322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)-SUM($M322:T322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)/$B322))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(V$3>($B322+$E322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)-SUM($M322:U322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)/$B322))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(W$3>($B322+$E322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)-SUM($M322:V322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)/$B322))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(X$3>($B322+$E322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)-SUM($M322:W322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)/$B322))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Y$3>($B322+$E322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)-SUM($M322:X322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)/$B322))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Z$3>($B322+$E322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)-SUM($M322:Y322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)/$B322))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AA$3>($B322+$E322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)-SUM($M322:Z322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)/$B322))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AB$3>($B322+$E322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)-SUM($M322:AA322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)/$B322))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AC$3>($B322+$E322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)-SUM($M322:AB322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)/$B322))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AD$3>($B322+$E322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)-SUM($M322:AC322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)/$B322))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AE$3>($B322+$E322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)-SUM($M322:AD322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)/$B322))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AF$3>($B322+$E322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)-SUM($M322:AE322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)/$B322))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AG$3>($B322+$E322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)-SUM($M322:AF322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)/$B322))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AH$3>($B322+$E322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)-SUM($M322:AG322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)/$B322))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AI$3>($B322+$E322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)-SUM($M322:AH322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)/$B322))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B322+$E322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)-SUM($M322:AI322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)/$B322))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AK$3>($B322+$E322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)-SUM($M322:AJ322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)/$B322))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AL$3>($B322+$E322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)-SUM($M322:AK322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)/$B322))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AM$3>($B322+$E322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)-SUM($M322:AL322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)/$B322))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AN$3>($B322+$E322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)-SUM($M322:AM322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)/$B322))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AO$3>($B322+$E322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)-SUM($M322:AN322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)/$B322))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AP$3>($B322+$E322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)-SUM($M322:AO322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)/$B322))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B322+$E322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)-SUM($M322:AP322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)/$B322))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AR$3>($B322+$E322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)-SUM($M322:AQ322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)/$B322))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AS$3>($B322+$E322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)-SUM($M322:AR322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)/$B322))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AT$3>($B322+$E322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)-SUM($M322:AS322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)/$B322))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AU$3>($B322+$E322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)-SUM($M322:AT322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)/$B322))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AV$3>($B322+$E322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)-SUM($M322:AU322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)/$B322))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AW$3>($B322+$E322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)-SUM($M322:AV322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)/$B322))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AX$3>($B322+$E322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)-SUM($M322:AW322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)/$B322))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AY$3>($B322+$E322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)-SUM($M322:AX322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)/$B322))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B322+$E322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)-SUM($M322:AY322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)/$B322))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BA$3>($B322+$E322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)-SUM($M322:AZ322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)/$B322))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BB$3>($B322+$E322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)-SUM($M322:BA322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)/$B322))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BC$3>($B322+$E322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)-SUM($M322:BB322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)/$B322))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BD$3>($B322+$E322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)-SUM($M322:BC322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)/$B322))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BE$3>($B322+$E322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)-SUM($M322:BD322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)/$B322))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BF$3>($B322+$E322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)-SUM($M322:BE322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)/$B322))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BG$3>($B322+$E322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)-SUM($M322:BF322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)/$B322))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BH$3>($B322+$E322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)-SUM($M322:BG322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)/$B322))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BI$3>($B322+$E322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)-SUM($M322:BH322),('PTRM input'!$M$286*(1+rvanilla07)^0.5)/$B322))","v":"n/a"}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A10stdlife,MIN(A10stdlife,'Key inputs & assumptions'!$D$9-E323))","v":11},null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>($B323+$E323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)-SUM($N323:N323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)/$B323))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>($B323+$E323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)-SUM($N323:O323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)/$B323))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>($B323+$E323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)-SUM($N323:P323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)/$B323))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(R$3>($B323+$E323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)-SUM($N323:Q323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)/$B323))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(S$3>($B323+$E323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)-SUM($N323:R323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)/$B323))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(T$3>($B323+$E323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)-SUM($N323:S323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)/$B323))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(U$3>($B323+$E323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)-SUM($N323:T323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)/$B323))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(V$3>($B323+$E323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)-SUM($N323:U323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)/$B323))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(W$3>($B323+$E323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)-SUM($N323:V323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)/$B323))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(X$3>($B323+$E323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)-SUM($N323:W323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)/$B323))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Y$3>($B323+$E323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)-SUM($N323:X323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)/$B323))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Z$3>($B323+$E323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)-SUM($N323:Y323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)/$B323))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AA$3>($B323+$E323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)-SUM($N323:Z323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)/$B323))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AB$3>($B323+$E323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)-SUM($N323:AA323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)/$B323))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AC$3>($B323+$E323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)-SUM($N323:AB323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)/$B323))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AD$3>($B323+$E323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)-SUM($N323:AC323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)/$B323))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AE$3>($B323+$E323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)-SUM($N323:AD323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)/$B323))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AF$3>($B323+$E323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)-SUM($N323:AE323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)/$B323))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AG$3>($B323+$E323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)-SUM($N323:AF323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)/$B323))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AH$3>($B323+$E323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)-SUM($N323:AG323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)/$B323))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AI$3>($B323+$E323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)-SUM($N323:AH323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)/$B323))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B323+$E323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)-SUM($N323:AI323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)/$B323))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AK$3>($B323+$E323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)-SUM($N323:AJ323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)/$B323))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AL$3>($B323+$E323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)-SUM($N323:AK323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)/$B323))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AM$3>($B323+$E323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)-SUM($N323:AL323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)/$B323))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AN$3>($B323+$E323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)-SUM($N323:AM323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)/$B323))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AO$3>($B323+$E323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)-SUM($N323:AN323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)/$B323))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AP$3>($B323+$E323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)-SUM($N323:AO323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)/$B323))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B323+$E323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)-SUM($N323:AP323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)/$B323))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AR$3>($B323+$E323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)-SUM($N323:AQ323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)/$B323))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AS$3>($B323+$E323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)-SUM($N323:AR323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)/$B323))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AT$3>($B323+$E323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)-SUM($N323:AS323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)/$B323))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AU$3>($B323+$E323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)-SUM($N323:AT323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)/$B323))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AV$3>($B323+$E323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)-SUM($N323:AU323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)/$B323))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AW$3>($B323+$E323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)-SUM($N323:AV323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)/$B323))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AX$3>($B323+$E323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)-SUM($N323:AW323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)/$B323))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AY$3>($B323+$E323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)-SUM($N323:AX323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)/$B323))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B323+$E323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)-SUM($N323:AY323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)/$B323))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BA$3>($B323+$E323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)-SUM($N323:AZ323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)/$B323))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BB$3>($B323+$E323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)-SUM($N323:BA323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)/$B323))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BC$3>($B323+$E323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)-SUM($N323:BB323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)/$B323))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BD$3>($B323+$E323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)-SUM($N323:BC323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)/$B323))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BE$3>($B323+$E323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)-SUM($N323:BD323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)/$B323))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BF$3>($B323+$E323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)-SUM($N323:BE323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)/$B323))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BG$3>($B323+$E323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)-SUM($N323:BF323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)/$B323))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BH$3>($B323+$E323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)-SUM($N323:BG323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)/$B323))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BI$3>($B323+$E323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)-SUM($N323:BH323),('PTRM input'!$N$286*(1+rvanilla08)^0.5)/$B323))","v":"n/a"}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A10stdlife,MIN(A10stdlife,'Key inputs & assumptions'!$D$9-E324))","v":10},null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>($B324+$E324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)-SUM($O324:O324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)/$B324))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>($B324+$E324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)-SUM($O324:P324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)/$B324))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(R$3>($B324+$E324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)-SUM($O324:Q324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)/$B324))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(S$3>($B324+$E324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)-SUM($O324:R324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)/$B324))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(T$3>($B324+$E324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)-SUM($O324:S324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)/$B324))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(U$3>($B324+$E324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)-SUM($O324:T324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)/$B324))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(V$3>($B324+$E324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)-SUM($O324:U324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)/$B324))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(W$3>($B324+$E324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)-SUM($O324:V324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)/$B324))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(X$3>($B324+$E324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)-SUM($O324:W324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)/$B324))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Y$3>($B324+$E324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)-SUM($O324:X324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)/$B324))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Z$3>($B324+$E324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)-SUM($O324:Y324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)/$B324))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AA$3>($B324+$E324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)-SUM($O324:Z324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)/$B324))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AB$3>($B324+$E324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)-SUM($O324:AA324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)/$B324))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AC$3>($B324+$E324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)-SUM($O324:AB324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)/$B324))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AD$3>($B324+$E324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)-SUM($O324:AC324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)/$B324))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AE$3>($B324+$E324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)-SUM($O324:AD324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)/$B324))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AF$3>($B324+$E324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)-SUM($O324:AE324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)/$B324))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AG$3>($B324+$E324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)-SUM($O324:AF324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)/$B324))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AH$3>($B324+$E324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)-SUM($O324:AG324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)/$B324))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AI$3>($B324+$E324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)-SUM($O324:AH324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)/$B324))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B324+$E324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)-SUM($O324:AI324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)/$B324))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AK$3>($B324+$E324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)-SUM($O324:AJ324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)/$B324))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AL$3>($B324+$E324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)-SUM($O324:AK324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)/$B324))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AM$3>($B324+$E324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)-SUM($O324:AL324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)/$B324))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AN$3>($B324+$E324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)-SUM($O324:AM324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)/$B324))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AO$3>($B324+$E324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)-SUM($O324:AN324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)/$B324))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AP$3>($B324+$E324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)-SUM($O324:AO324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)/$B324))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B324+$E324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)-SUM($O324:AP324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)/$B324))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AR$3>($B324+$E324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)-SUM($O324:AQ324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)/$B324))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AS$3>($B324+$E324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)-SUM($O324:AR324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)/$B324))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AT$3>($B324+$E324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)-SUM($O324:AS324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)/$B324))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AU$3>($B324+$E324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)-SUM($O324:AT324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)/$B324))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AV$3>($B324+$E324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)-SUM($O324:AU324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)/$B324))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AW$3>($B324+$E324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)-SUM($O324:AV324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)/$B324))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AX$3>($B324+$E324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)-SUM($O324:AW324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)/$B324))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AY$3>($B324+$E324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)-SUM($O324:AX324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)/$B324))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B324+$E324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)-SUM($O324:AY324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)/$B324))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BA$3>($B324+$E324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)-SUM($O324:AZ324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)/$B324))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BB$3>($B324+$E324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)-SUM($O324:BA324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)/$B324))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BC$3>($B324+$E324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)-SUM($O324:BB324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)/$B324))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BD$3>($B324+$E324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)-SUM($O324:BC324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)/$B324))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BE$3>($B324+$E324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)-SUM($O324:BD324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)/$B324))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BF$3>($B324+$E324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)-SUM($O324:BE324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)/$B324))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BG$3>($B324+$E324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)-SUM($O324:BF324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)/$B324))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BH$3>($B324+$E324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)-SUM($O324:BG324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)/$B324))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BI$3>($B324+$E324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)-SUM($O324:BH324),('PTRM input'!$O$286*(1+rvanilla09)^0.5)/$B324))","v":"n/a"}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A10stdlife,MIN(A10stdlife,'Key inputs & assumptions'!$D$9-E325))","v":9},null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>($B325+$E325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)-SUM($P325:P325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)/$B325))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(R$3>($B325+$E325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)-SUM($P325:Q325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)/$B325))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(S$3>($B325+$E325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)-SUM($P325:R325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)/$B325))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(T$3>($B325+$E325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)-SUM($P325:S325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)/$B325))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(U$3>($B325+$E325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)-SUM($P325:T325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)/$B325))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(V$3>($B325+$E325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)-SUM($P325:U325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)/$B325))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(W$3>($B325+$E325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)-SUM($P325:V325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)/$B325))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(X$3>($B325+$E325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)-SUM($P325:W325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)/$B325))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Y$3>($B325+$E325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)-SUM($P325:X325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)/$B325))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Z$3>($B325+$E325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)-SUM($P325:Y325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)/$B325))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AA$3>($B325+$E325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)-SUM($P325:Z325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)/$B325))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AB$3>($B325+$E325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)-SUM($P325:AA325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)/$B325))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AC$3>($B325+$E325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)-SUM($P325:AB325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)/$B325))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AD$3>($B325+$E325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)-SUM($P325:AC325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)/$B325))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AE$3>($B325+$E325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)-SUM($P325:AD325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)/$B325))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AF$3>($B325+$E325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)-SUM($P325:AE325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)/$B325))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AG$3>($B325+$E325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)-SUM($P325:AF325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)/$B325))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AH$3>($B325+$E325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)-SUM($P325:AG325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)/$B325))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AI$3>($B325+$E325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)-SUM($P325:AH325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)/$B325))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B325+$E325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)-SUM($P325:AI325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)/$B325))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AK$3>($B325+$E325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)-SUM($P325:AJ325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)/$B325))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AL$3>($B325+$E325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)-SUM($P325:AK325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)/$B325))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AM$3>($B325+$E325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)-SUM($P325:AL325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)/$B325))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AN$3>($B325+$E325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)-SUM($P325:AM325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)/$B325))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AO$3>($B325+$E325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)-SUM($P325:AN325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)/$B325))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AP$3>($B325+$E325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)-SUM($P325:AO325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)/$B325))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B325+$E325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)-SUM($P325:AP325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)/$B325))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AR$3>($B325+$E325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)-SUM($P325:AQ325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)/$B325))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AS$3>($B325+$E325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)-SUM($P325:AR325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)/$B325))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AT$3>($B325+$E325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)-SUM($P325:AS325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)/$B325))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AU$3>($B325+$E325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)-SUM($P325:AT325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)/$B325))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AV$3>($B325+$E325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)-SUM($P325:AU325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)/$B325))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AW$3>($B325+$E325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)-SUM($P325:AV325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)/$B325))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AX$3>($B325+$E325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)-SUM($P325:AW325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)/$B325))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AY$3>($B325+$E325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)-SUM($P325:AX325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)/$B325))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B325+$E325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)-SUM($P325:AY325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)/$B325))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BA$3>($B325+$E325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)-SUM($P325:AZ325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)/$B325))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BB$3>($B325+$E325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)-SUM($P325:BA325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)/$B325))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BC$3>($B325+$E325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)-SUM($P325:BB325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)/$B325))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BD$3>($B325+$E325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)-SUM($P325:BC325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)/$B325))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BE$3>($B325+$E325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)-SUM($P325:BD325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)/$B325))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BF$3>($B325+$E325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)-SUM($P325:BE325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)/$B325))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BG$3>($B325+$E325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)-SUM($P325:BF325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)/$B325))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BH$3>($B325+$E325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)-SUM($P325:BG325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)/$B325))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BI$3>($B325+$E325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)-SUM($P325:BH325),('PTRM input'!$P$286*(1+rvanilla10)^0.5)/$B325))","v":"n/a"}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A10stdlife,MIN(A10stdlife,'Key inputs & assumptions'!$D$9-E326))","v":8},null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(R$3>($B326+$E326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)-SUM($P326:Q326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)/$B326))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(S$3>($B326+$E326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)-SUM($P326:R326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)/$B326))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(T$3>($B326+$E326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)-SUM($P326:S326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)/$B326))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(U$3>($B326+$E326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)-SUM($P326:T326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)/$B326))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(V$3>($B326+$E326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)-SUM($P326:U326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)/$B326))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(W$3>($B326+$E326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)-SUM($P326:V326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)/$B326))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(X$3>($B326+$E326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)-SUM($P326:W326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)/$B326))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Y$3>($B326+$E326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)-SUM($P326:X326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)/$B326))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Z$3>($B326+$E326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)-SUM($P326:Y326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)/$B326))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AA$3>($B326+$E326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)-SUM($P326:Z326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)/$B326))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AB$3>($B326+$E326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)-SUM($P326:AA326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)/$B326))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AC$3>($B326+$E326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)-SUM($P326:AB326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)/$B326))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AD$3>($B326+$E326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)-SUM($P326:AC326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)/$B326))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AE$3>($B326+$E326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)-SUM($P326:AD326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)/$B326))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AF$3>($B326+$E326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)-SUM($P326:AE326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)/$B326))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AG$3>($B326+$E326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)-SUM($P326:AF326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)/$B326))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AH$3>($B326+$E326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)-SUM($P326:AG326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)/$B326))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AI$3>($B326+$E326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)-SUM($P326:AH326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)/$B326))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B326+$E326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)-SUM($P326:AI326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)/$B326))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AK$3>($B326+$E326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)-SUM($P326:AJ326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)/$B326))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AL$3>($B326+$E326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)-SUM($P326:AK326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)/$B326))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AM$3>($B326+$E326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)-SUM($P326:AL326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)/$B326))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AN$3>($B326+$E326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)-SUM($P326:AM326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)/$B326))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AO$3>($B326+$E326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)-SUM($P326:AN326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)/$B326))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AP$3>($B326+$E326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)-SUM($P326:AO326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)/$B326))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B326+$E326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)-SUM($P326:AP326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)/$B326))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AR$3>($B326+$E326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)-SUM($P326:AQ326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)/$B326))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AS$3>($B326+$E326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)-SUM($P326:AR326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)/$B326))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AT$3>($B326+$E326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)-SUM($P326:AS326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)/$B326))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AU$3>($B326+$E326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)-SUM($P326:AT326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)/$B326))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AV$3>($B326+$E326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)-SUM($P326:AU326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)/$B326))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AW$3>($B326+$E326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)-SUM($P326:AV326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)/$B326))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AX$3>($B326+$E326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)-SUM($P326:AW326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)/$B326))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AY$3>($B326+$E326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)-SUM($P326:AX326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)/$B326))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B326+$E326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)-SUM($P326:AY326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)/$B326))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BA$3>($B326+$E326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)-SUM($P326:AZ326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)/$B326))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BB$3>($B326+$E326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)-SUM($P326:BA326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)/$B326))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BC$3>($B326+$E326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)-SUM($P326:BB326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)/$B326))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BD$3>($B326+$E326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)-SUM($P326:BC326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)/$B326))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BE$3>($B326+$E326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)-SUM($P326:BD326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)/$B326))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BF$3>($B326+$E326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)-SUM($P326:BE326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)/$B326))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BG$3>($B326+$E326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)-SUM($P326:BF326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)/$B326))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BH$3>($B326+$E326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)-SUM($P326:BG326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)/$B326))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BI$3>($B326+$E326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)-SUM($P326:BH326),('PTRM input'!$Q$286*(1+WACC!$Q$18)^0.5)/$B326))","v":"n/a"}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A10stdlife,MIN(A10stdlife,'Key inputs & assumptions'!$D$9-E327))","v":7},null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(S$3>($B327+$E327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)-SUM($P327:R327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)/$B327))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(T$3>($B327+$E327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)-SUM($P327:S327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)/$B327))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(U$3>($B327+$E327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)-SUM($P327:T327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)/$B327))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(V$3>($B327+$E327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)-SUM($P327:U327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)/$B327))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(W$3>($B327+$E327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)-SUM($P327:V327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)/$B327))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(X$3>($B327+$E327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)-SUM($P327:W327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)/$B327))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Y$3>($B327+$E327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)-SUM($P327:X327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)/$B327))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Z$3>($B327+$E327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)-SUM($P327:Y327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)/$B327))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AA$3>($B327+$E327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)-SUM($P327:Z327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)/$B327))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AB$3>($B327+$E327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)-SUM($P327:AA327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)/$B327))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AC$3>($B327+$E327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)-SUM($P327:AB327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)/$B327))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AD$3>($B327+$E327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)-SUM($P327:AC327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)/$B327))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AE$3>($B327+$E327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)-SUM($P327:AD327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)/$B327))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AF$3>($B327+$E327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)-SUM($P327:AE327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)/$B327))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AG$3>($B327+$E327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)-SUM($P327:AF327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)/$B327))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AH$3>($B327+$E327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)-SUM($P327:AG327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)/$B327))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AI$3>($B327+$E327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)-SUM($P327:AH327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)/$B327))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B327+$E327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)-SUM($P327:AI327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)/$B327))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AK$3>($B327+$E327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)-SUM($P327:AJ327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)/$B327))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AL$3>($B327+$E327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)-SUM($P327:AK327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)/$B327))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AM$3>($B327+$E327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)-SUM($P327:AL327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)/$B327))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AN$3>($B327+$E327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)-SUM($P327:AM327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)/$B327))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AO$3>($B327+$E327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)-SUM($P327:AN327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)/$B327))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AP$3>($B327+$E327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)-SUM($P327:AO327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)/$B327))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B327+$E327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)-SUM($P327:AP327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)/$B327))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AR$3>($B327+$E327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)-SUM($P327:AQ327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)/$B327))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AS$3>($B327+$E327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)-SUM($P327:AR327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)/$B327))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AT$3>($B327+$E327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)-SUM($P327:AS327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)/$B327))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AU$3>($B327+$E327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)-SUM($P327:AT327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)/$B327))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AV$3>($B327+$E327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)-SUM($P327:AU327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)/$B327))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AW$3>($B327+$E327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)-SUM($P327:AV327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)/$B327))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AX$3>($B327+$E327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)-SUM($P327:AW327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)/$B327))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AY$3>($B327+$E327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)-SUM($P327:AX327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)/$B327))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B327+$E327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)-SUM($P327:AY327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)/$B327))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BA$3>($B327+$E327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)-SUM($P327:AZ327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)/$B327))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BB$3>($B327+$E327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)-SUM($P327:BA327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)/$B327))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BC$3>($B327+$E327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)-SUM($P327:BB327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)/$B327))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BD$3>($B327+$E327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)-SUM($P327:BC327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)/$B327))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BE$3>($B327+$E327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)-SUM($P327:BD327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)/$B327))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BF$3>($B327+$E327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)-SUM($P327:BE327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)/$B327))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BG$3>($B327+$E327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)-SUM($P327:BF327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)/$B327))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BH$3>($B327+$E327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)-SUM($P327:BG327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)/$B327))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BI$3>($B327+$E327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)-SUM($P327:BH327),('PTRM input'!$R$286*(1+WACC!$R$18)^0.5)/$B327))","v":"n/a"}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A10stdlife,MIN(A10stdlife,'Key inputs & assumptions'!$D$9-E328))","v":6},null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(T$3>($B328+$E328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)-SUM($P328:S328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)/$B328))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(U$3>($B328+$E328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)-SUM($P328:T328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)/$B328))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(V$3>($B328+$E328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)-SUM($P328:U328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)/$B328))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(W$3>($B328+$E328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)-SUM($P328:V328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)/$B328))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(X$3>($B328+$E328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)-SUM($P328:W328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)/$B328))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Y$3>($B328+$E328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)-SUM($P328:X328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)/$B328))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Z$3>($B328+$E328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)-SUM($P328:Y328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)/$B328))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AA$3>($B328+$E328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)-SUM($P328:Z328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)/$B328))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AB$3>($B328+$E328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)-SUM($P328:AA328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)/$B328))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AC$3>($B328+$E328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)-SUM($P328:AB328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)/$B328))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AD$3>($B328+$E328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)-SUM($P328:AC328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)/$B328))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AE$3>($B328+$E328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)-SUM($P328:AD328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)/$B328))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AF$3>($B328+$E328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)-SUM($P328:AE328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)/$B328))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AG$3>($B328+$E328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)-SUM($P328:AF328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)/$B328))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AH$3>($B328+$E328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)-SUM($P328:AG328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)/$B328))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AI$3>($B328+$E328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)-SUM($P328:AH328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)/$B328))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B328+$E328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)-SUM($P328:AI328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)/$B328))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AK$3>($B328+$E328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)-SUM($P328:AJ328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)/$B328))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AL$3>($B328+$E328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)-SUM($P328:AK328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)/$B328))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AM$3>($B328+$E328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)-SUM($P328:AL328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)/$B328))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AN$3>($B328+$E328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)-SUM($P328:AM328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)/$B328))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AO$3>($B328+$E328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)-SUM($P328:AN328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)/$B328))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AP$3>($B328+$E328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)-SUM($P328:AO328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)/$B328))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B328+$E328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)-SUM($P328:AP328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)/$B328))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AR$3>($B328+$E328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)-SUM($P328:AQ328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)/$B328))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AS$3>($B328+$E328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)-SUM($P328:AR328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)/$B328))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AT$3>($B328+$E328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)-SUM($P328:AS328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)/$B328))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AU$3>($B328+$E328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)-SUM($P328:AT328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)/$B328))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AV$3>($B328+$E328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)-SUM($P328:AU328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)/$B328))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AW$3>($B328+$E328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)-SUM($P328:AV328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)/$B328))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AX$3>($B328+$E328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)-SUM($P328:AW328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)/$B328))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AY$3>($B328+$E328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)-SUM($P328:AX328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)/$B328))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B328+$E328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)-SUM($P328:AY328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)/$B328))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BA$3>($B328+$E328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)-SUM($P328:AZ328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)/$B328))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BB$3>($B328+$E328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)-SUM($P328:BA328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)/$B328))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BC$3>($B328+$E328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)-SUM($P328:BB328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)/$B328))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BD$3>($B328+$E328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)-SUM($P328:BC328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)/$B328))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BE$3>($B328+$E328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)-SUM($P328:BD328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)/$B328))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BF$3>($B328+$E328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)-SUM($P328:BE328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)/$B328))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BG$3>($B328+$E328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)-SUM($P328:BF328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)/$B328))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BH$3>($B328+$E328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)-SUM($P328:BG328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)/$B328))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BI$3>($B328+$E328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)-SUM($P328:BH328),('PTRM input'!$S$286*(1+WACC!$S$18)^0.5)/$B328))","v":"n/a"}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A10stdlife,MIN(A10stdlife,'Key inputs & assumptions'!$D$9-E329))","v":5},null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(U$3>($B329+$E329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)-SUM($P329:T329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)/$B329))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(V$3>($B329+$E329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)-SUM($P329:U329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)/$B329))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(W$3>($B329+$E329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)-SUM($P329:V329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)/$B329))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(X$3>($B329+$E329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)-SUM($P329:W329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)/$B329))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Y$3>($B329+$E329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)-SUM($P329:X329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)/$B329))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Z$3>($B329+$E329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)-SUM($P329:Y329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)/$B329))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AA$3>($B329+$E329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)-SUM($P329:Z329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)/$B329))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AB$3>($B329+$E329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)-SUM($P329:AA329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)/$B329))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AC$3>($B329+$E329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)-SUM($P329:AB329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)/$B329))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AD$3>($B329+$E329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)-SUM($P329:AC329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)/$B329))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AE$3>($B329+$E329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)-SUM($P329:AD329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)/$B329))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AF$3>($B329+$E329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)-SUM($P329:AE329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)/$B329))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AG$3>($B329+$E329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)-SUM($P329:AF329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)/$B329))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AH$3>($B329+$E329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)-SUM($P329:AG329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)/$B329))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AI$3>($B329+$E329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)-SUM($P329:AH329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)/$B329))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B329+$E329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)-SUM($P329:AI329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)/$B329))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AK$3>($B329+$E329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)-SUM($P329:AJ329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)/$B329))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AL$3>($B329+$E329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)-SUM($P329:AK329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)/$B329))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AM$3>($B329+$E329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)-SUM($P329:AL329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)/$B329))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AN$3>($B329+$E329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)-SUM($P329:AM329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)/$B329))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AO$3>($B329+$E329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)-SUM($P329:AN329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)/$B329))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AP$3>($B329+$E329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)-SUM($P329:AO329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)/$B329))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B329+$E329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)-SUM($P329:AP329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)/$B329))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AR$3>($B329+$E329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)-SUM($P329:AQ329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)/$B329))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AS$3>($B329+$E329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)-SUM($P329:AR329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)/$B329))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AT$3>($B329+$E329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)-SUM($P329:AS329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)/$B329))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AU$3>($B329+$E329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)-SUM($P329:AT329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)/$B329))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AV$3>($B329+$E329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)-SUM($P329:AU329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)/$B329))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AW$3>($B329+$E329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)-SUM($P329:AV329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)/$B329))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AX$3>($B329+$E329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)-SUM($P329:AW329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)/$B329))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AY$3>($B329+$E329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)-SUM($P329:AX329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)/$B329))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B329+$E329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)-SUM($P329:AY329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)/$B329))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BA$3>($B329+$E329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)-SUM($P329:AZ329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)/$B329))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BB$3>($B329+$E329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)-SUM($P329:BA329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)/$B329))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BC$3>($B329+$E329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)-SUM($P329:BB329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)/$B329))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BD$3>($B329+$E329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)-SUM($P329:BC329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)/$B329))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BE$3>($B329+$E329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)-SUM($P329:BD329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)/$B329))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BF$3>($B329+$E329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)-SUM($P329:BE329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)/$B329))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BG$3>($B329+$E329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)-SUM($P329:BF329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)/$B329))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BH$3>($B329+$E329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)-SUM($P329:BG329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)/$B329))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BI$3>($B329+$E329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)-SUM($P329:BH329),('PTRM input'!$T$286*(1+WACC!$T$18)^0.5)/$B329))","v":"n/a"}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A10stdlife,MIN(A10stdlife,'Key inputs & assumptions'!$D$9-E330))","v":4},null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(V$3>($B330+$E330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)-SUM($P330:U330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)/$B330))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(W$3>($B330+$E330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)-SUM($P330:V330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)/$B330))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(X$3>($B330+$E330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)-SUM($P330:W330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)/$B330))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Y$3>($B330+$E330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)-SUM($P330:X330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)/$B330))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Z$3>($B330+$E330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)-SUM($P330:Y330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)/$B330))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AA$3>($B330+$E330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)-SUM($P330:Z330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)/$B330))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AB$3>($B330+$E330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)-SUM($P330:AA330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)/$B330))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AC$3>($B330+$E330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)-SUM($P330:AB330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)/$B330))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AD$3>($B330+$E330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)-SUM($P330:AC330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)/$B330))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AE$3>($B330+$E330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)-SUM($P330:AD330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)/$B330))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AF$3>($B330+$E330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)-SUM($P330:AE330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)/$B330))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AG$3>($B330+$E330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)-SUM($P330:AF330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)/$B330))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AH$3>($B330+$E330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)-SUM($P330:AG330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)/$B330))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AI$3>($B330+$E330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)-SUM($P330:AH330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)/$B330))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B330+$E330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)-SUM($P330:AI330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)/$B330))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AK$3>($B330+$E330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)-SUM($P330:AJ330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)/$B330))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AL$3>($B330+$E330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)-SUM($P330:AK330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)/$B330))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AM$3>($B330+$E330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)-SUM($P330:AL330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)/$B330))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AN$3>($B330+$E330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)-SUM($P330:AM330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)/$B330))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AO$3>($B330+$E330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)-SUM($P330:AN330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)/$B330))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AP$3>($B330+$E330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)-SUM($P330:AO330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)/$B330))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B330+$E330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)-SUM($P330:AP330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)/$B330))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AR$3>($B330+$E330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)-SUM($P330:AQ330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)/$B330))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AS$3>($B330+$E330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)-SUM($P330:AR330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)/$B330))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AT$3>($B330+$E330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)-SUM($P330:AS330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)/$B330))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AU$3>($B330+$E330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)-SUM($P330:AT330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)/$B330))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AV$3>($B330+$E330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)-SUM($P330:AU330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)/$B330))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AW$3>($B330+$E330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)-SUM($P330:AV330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)/$B330))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AX$3>($B330+$E330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)-SUM($P330:AW330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)/$B330))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AY$3>($B330+$E330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)-SUM($P330:AX330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)/$B330))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B330+$E330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)-SUM($P330:AY330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)/$B330))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BA$3>($B330+$E330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)-SUM($P330:AZ330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)/$B330))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BB$3>($B330+$E330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)-SUM($P330:BA330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)/$B330))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BC$3>($B330+$E330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)-SUM($P330:BB330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)/$B330))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BD$3>($B330+$E330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)-SUM($P330:BC330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)/$B330))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BE$3>($B330+$E330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)-SUM($P330:BD330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)/$B330))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BF$3>($B330+$E330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)-SUM($P330:BE330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)/$B330))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BG$3>($B330+$E330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)-SUM($P330:BF330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)/$B330))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BH$3>($B330+$E330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)-SUM($P330:BG330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)/$B330))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BI$3>($B330+$E330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)-SUM($P330:BH330),('PTRM input'!$U$286*(1+WACC!$U$18)^0.5)/$B330))","v":"n/a"}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A10stdlife,MIN(A10stdlife,'Key inputs & assumptions'!$D$9-E331))","v":3},null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(W$3>($B331+$E331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)-SUM($P331:V331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)/$B331))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(X$3>($B331+$E331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)-SUM($P331:W331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)/$B331))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Y$3>($B331+$E331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)-SUM($P331:X331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)/$B331))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Z$3>($B331+$E331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)-SUM($P331:Y331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)/$B331))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AA$3>($B331+$E331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)-SUM($P331:Z331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)/$B331))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AB$3>($B331+$E331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)-SUM($P331:AA331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)/$B331))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AC$3>($B331+$E331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)-SUM($P331:AB331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)/$B331))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AD$3>($B331+$E331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)-SUM($P331:AC331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)/$B331))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AE$3>($B331+$E331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)-SUM($P331:AD331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)/$B331))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AF$3>($B331+$E331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)-SUM($P331:AE331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)/$B331))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AG$3>($B331+$E331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)-SUM($P331:AF331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)/$B331))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AH$3>($B331+$E331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)-SUM($P331:AG331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)/$B331))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AI$3>($B331+$E331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)-SUM($P331:AH331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)/$B331))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B331+$E331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)-SUM($P331:AI331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)/$B331))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AK$3>($B331+$E331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)-SUM($P331:AJ331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)/$B331))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AL$3>($B331+$E331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)-SUM($P331:AK331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)/$B331))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AM$3>($B331+$E331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)-SUM($P331:AL331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)/$B331))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AN$3>($B331+$E331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)-SUM($P331:AM331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)/$B331))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AO$3>($B331+$E331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)-SUM($P331:AN331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)/$B331))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AP$3>($B331+$E331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)-SUM($P331:AO331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)/$B331))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B331+$E331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)-SUM($P331:AP331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)/$B331))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AR$3>($B331+$E331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)-SUM($P331:AQ331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)/$B331))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AS$3>($B331+$E331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)-SUM($P331:AR331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)/$B331))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AT$3>($B331+$E331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)-SUM($P331:AS331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)/$B331))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AU$3>($B331+$E331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)-SUM($P331:AT331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)/$B331))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AV$3>($B331+$E331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)-SUM($P331:AU331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)/$B331))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AW$3>($B331+$E331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)-SUM($P331:AV331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)/$B331))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AX$3>($B331+$E331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)-SUM($P331:AW331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)/$B331))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AY$3>($B331+$E331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)-SUM($P331:AX331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)/$B331))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B331+$E331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)-SUM($P331:AY331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)/$B331))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BA$3>($B331+$E331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)-SUM($P331:AZ331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)/$B331))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BB$3>($B331+$E331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)-SUM($P331:BA331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)/$B331))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BC$3>($B331+$E331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)-SUM($P331:BB331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)/$B331))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BD$3>($B331+$E331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)-SUM($P331:BC331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)/$B331))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BE$3>($B331+$E331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)-SUM($P331:BD331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)/$B331))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BF$3>($B331+$E331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)-SUM($P331:BE331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)/$B331))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BG$3>($B331+$E331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)-SUM($P331:BF331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)/$B331))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BH$3>($B331+$E331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)-SUM($P331:BG331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)/$B331))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BI$3>($B331+$E331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)-SUM($P331:BH331),('PTRM input'!$V$286*(1+WACC!$V$18)^0.5)/$B331))","v":"n/a"}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A10stdlife,MIN(A10stdlife,'Key inputs & assumptions'!$D$9-E332))","v":2},null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(X$3>($B332+$E332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)-SUM($P332:W332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)/$B332))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Y$3>($B332+$E332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)-SUM($P332:X332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)/$B332))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Z$3>($B332+$E332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)-SUM($P332:Y332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)/$B332))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AA$3>($B332+$E332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)-SUM($P332:Z332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)/$B332))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AB$3>($B332+$E332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)-SUM($P332:AA332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)/$B332))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AC$3>($B332+$E332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)-SUM($P332:AB332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)/$B332))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AD$3>($B332+$E332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)-SUM($P332:AC332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)/$B332))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AE$3>($B332+$E332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)-SUM($P332:AD332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)/$B332))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AF$3>($B332+$E332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)-SUM($P332:AE332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)/$B332))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AG$3>($B332+$E332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)-SUM($P332:AF332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)/$B332))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AH$3>($B332+$E332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)-SUM($P332:AG332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)/$B332))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AI$3>($B332+$E332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)-SUM($P332:AH332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)/$B332))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B332+$E332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)-SUM($P332:AI332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)/$B332))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AK$3>($B332+$E332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)-SUM($P332:AJ332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)/$B332))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AL$3>($B332+$E332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)-SUM($P332:AK332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)/$B332))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AM$3>($B332+$E332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)-SUM($P332:AL332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)/$B332))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AN$3>($B332+$E332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)-SUM($P332:AM332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)/$B332))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AO$3>($B332+$E332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)-SUM($P332:AN332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)/$B332))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AP$3>($B332+$E332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)-SUM($P332:AO332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)/$B332))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B332+$E332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)-SUM($P332:AP332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)/$B332))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AR$3>($B332+$E332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)-SUM($P332:AQ332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)/$B332))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AS$3>($B332+$E332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)-SUM($P332:AR332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)/$B332))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AT$3>($B332+$E332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)-SUM($P332:AS332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)/$B332))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AU$3>($B332+$E332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)-SUM($P332:AT332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)/$B332))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AV$3>($B332+$E332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)-SUM($P332:AU332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)/$B332))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AW$3>($B332+$E332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)-SUM($P332:AV332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)/$B332))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AX$3>($B332+$E332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)-SUM($P332:AW332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)/$B332))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AY$3>($B332+$E332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)-SUM($P332:AX332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)/$B332))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B332+$E332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)-SUM($P332:AY332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)/$B332))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BA$3>($B332+$E332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)-SUM($P332:AZ332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)/$B332))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BB$3>($B332+$E332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)-SUM($P332:BA332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)/$B332))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BC$3>($B332+$E332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)-SUM($P332:BB332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)/$B332))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BD$3>($B332+$E332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)-SUM($P332:BC332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)/$B332))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BE$3>($B332+$E332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)-SUM($P332:BD332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)/$B332))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BF$3>($B332+$E332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)-SUM($P332:BE332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)/$B332))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BG$3>($B332+$E332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)-SUM($P332:BF332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)/$B332))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BH$3>($B332+$E332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)-SUM($P332:BG332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)/$B332))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BI$3>($B332+$E332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)-SUM($P332:BH332),('PTRM input'!$W$286*(1+WACC!$W$18)^0.5)/$B332))","v":"n/a"}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A10stdlife,MIN(A10stdlife,'Key inputs & assumptions'!$D$9-E333))","v":1},null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Y$3>($B333+$E333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)-SUM($P333:X333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)/$B333))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Z$3>($B333+$E333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)-SUM($P333:Y333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)/$B333))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AA$3>($B333+$E333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)-SUM($P333:Z333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)/$B333))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AB$3>($B333+$E333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)-SUM($P333:AA333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)/$B333))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AC$3>($B333+$E333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)-SUM($P333:AB333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)/$B333))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AD$3>($B333+$E333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)-SUM($P333:AC333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)/$B333))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AE$3>($B333+$E333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)-SUM($P333:AD333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)/$B333))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AF$3>($B333+$E333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)-SUM($P333:AE333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)/$B333))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AG$3>($B333+$E333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)-SUM($P333:AF333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)/$B333))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AH$3>($B333+$E333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)-SUM($P333:AG333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)/$B333))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AI$3>($B333+$E333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)-SUM($P333:AH333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)/$B333))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B333+$E333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)-SUM($P333:AI333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)/$B333))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AK$3>($B333+$E333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)-SUM($P333:AJ333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)/$B333))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AL$3>($B333+$E333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)-SUM($P333:AK333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)/$B333))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AM$3>($B333+$E333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)-SUM($P333:AL333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)/$B333))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AN$3>($B333+$E333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)-SUM($P333:AM333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)/$B333))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AO$3>($B333+$E333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)-SUM($P333:AN333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)/$B333))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AP$3>($B333+$E333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)-SUM($P333:AO333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)/$B333))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B333+$E333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)-SUM($P333:AP333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)/$B333))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AR$3>($B333+$E333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)-SUM($P333:AQ333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)/$B333))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AS$3>($B333+$E333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)-SUM($P333:AR333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)/$B333))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AT$3>($B333+$E333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)-SUM($P333:AS333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)/$B333))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AU$3>($B333+$E333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)-SUM($P333:AT333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)/$B333))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AV$3>($B333+$E333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)-SUM($P333:AU333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)/$B333))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AW$3>($B333+$E333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)-SUM($P333:AV333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)/$B333))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AX$3>($B333+$E333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)-SUM($P333:AW333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)/$B333))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AY$3>($B333+$E333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)-SUM($P333:AX333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)/$B333))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B333+$E333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)-SUM($P333:AY333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)/$B333))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BA$3>($B333+$E333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)-SUM($P333:AZ333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)/$B333))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BB$3>($B333+$E333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)-SUM($P333:BA333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)/$B333))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BC$3>($B333+$E333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)-SUM($P333:BB333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)/$B333))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BD$3>($B333+$E333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)-SUM($P333:BC333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)/$B333))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BE$3>($B333+$E333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)-SUM($P333:BD333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)/$B333))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BF$3>($B333+$E333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)-SUM($P333:BE333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)/$B333))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BG$3>($B333+$E333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)-SUM($P333:BF333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)/$B333))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BH$3>($B333+$E333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)-SUM($P333:BG333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)/$B333))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BI$3>($B333+$E333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)-SUM($P333:BH333),('PTRM input'!$X$286*(1+WACC!$X$18)^0.5)/$B333))","v":"n/a"}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A10stdlife,MIN(A10stdlife,'Key inputs & assumptions'!$D$9-E334))","v":0},null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Z$3>($B334+$E334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)-SUM($P334:Y334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)/$B334))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AA$3>($B334+$E334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)-SUM($P334:Z334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)/$B334))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AB$3>($B334+$E334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)-SUM($P334:AA334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)/$B334))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AC$3>($B334+$E334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)-SUM($P334:AB334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)/$B334))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AD$3>($B334+$E334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)-SUM($P334:AC334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)/$B334))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AE$3>($B334+$E334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)-SUM($P334:AD334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)/$B334))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AF$3>($B334+$E334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)-SUM($P334:AE334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)/$B334))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AG$3>($B334+$E334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)-SUM($P334:AF334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)/$B334))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AH$3>($B334+$E334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)-SUM($P334:AG334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)/$B334))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AI$3>($B334+$E334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)-SUM($P334:AH334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)/$B334))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B334+$E334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)-SUM($P334:AI334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)/$B334))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AK$3>($B334+$E334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)-SUM($P334:AJ334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)/$B334))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AL$3>($B334+$E334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)-SUM($P334:AK334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)/$B334))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AM$3>($B334+$E334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)-SUM($P334:AL334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)/$B334))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AN$3>($B334+$E334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)-SUM($P334:AM334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)/$B334))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AO$3>($B334+$E334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)-SUM($P334:AN334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)/$B334))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AP$3>($B334+$E334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)-SUM($P334:AO334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)/$B334))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B334+$E334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)-SUM($P334:AP334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)/$B334))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AR$3>($B334+$E334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)-SUM($P334:AQ334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)/$B334))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AS$3>($B334+$E334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)-SUM($P334:AR334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)/$B334))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AT$3>($B334+$E334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)-SUM($P334:AS334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)/$B334))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AU$3>($B334+$E334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)-SUM($P334:AT334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)/$B334))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AV$3>($B334+$E334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)-SUM($P334:AU334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)/$B334))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AW$3>($B334+$E334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)-SUM($P334:AV334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)/$B334))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AX$3>($B334+$E334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)-SUM($P334:AW334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)/$B334))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AY$3>($B334+$E334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)-SUM($P334:AX334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)/$B334))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B334+$E334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)-SUM($P334:AY334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)/$B334))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BA$3>($B334+$E334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)-SUM($P334:AZ334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)/$B334))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BB$3>($B334+$E334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)-SUM($P334:BA334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)/$B334))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BC$3>($B334+$E334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)-SUM($P334:BB334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)/$B334))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BD$3>($B334+$E334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)-SUM($P334:BC334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)/$B334))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BE$3>($B334+$E334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)-SUM($P334:BD334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)/$B334))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BF$3>($B334+$E334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)-SUM($P334:BE334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)/$B334))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BG$3>($B334+$E334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)-SUM($P334:BF334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)/$B334))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BH$3>($B334+$E334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)-SUM($P334:BG334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)/$B334))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(BI$3>($B334+$E334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)-SUM($P334:BH334),('PTRM input'!$Y$286*(1+WACC!$Y$18)^0.5)/$B334))","v":"n/a"}]
[null,null,{"$f":"Asset10","v":"Land and easement"},null,null,null,{"$f":"SUM(G314:G334)","v":0},{"$f":"SUM(H314:H334)","v":0},{"$f":"SUM(I314:I334)","v":0},{"$f":"SUM(J314:J334)","v":0},{"$f":"SUM(K314:K334)","v":0},{"$f":"SUM(L314:L334)","v":0},{"$f":"SUM(M314:M334)","v":0},{"$f":"SUM(N314:N334)","v":0},{"$f":"SUM(O314:O334)","v":0},{"$f":"SUM(P314:P334)","v":0},{"$f":"SUM(Q314:Q334)","v":0},{"$f":"SUM(R314:R334)","v":0},{"$f":"SUM(S314:S334)","v":0},{"$f":"SUM(T314:T334)","v":0},{"$f":"SUM(U314:U334)","v":0},{"$f":"SUM(V314:V334)","v":0},{"$f":"SUM(W314:W334)","v":0},{"$f":"SUM(X314:X334)","v":0},{"$f":"SUM(Y314:Y334)","v":0},{"$f":"SUM(Z314:Z334)","v":0},{"$f":"SUM(AA314:AA325)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM314:AM325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C357","v":"Non-system assets"},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(G$3>A11remlife,A11value-SUM($F336:F336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!G$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(H$3>A11remlife,A11value-SUM($F336:G336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!H$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(I$3>A11remlife,A11value-SUM($F336:H336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!I$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(J$3>A11remlife,A11value-SUM($F336:I336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!J$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(K$3>A11remlife,A11value-SUM($F336:J336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!K$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(L$3>A11remlife,A11value-SUM($F336:K336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!L$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(M$3>A11remlife,A11value-SUM($F336:L336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!M$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(N$3>A11remlife,A11value-SUM($F336:M336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!N$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(O$3>A11remlife,A11value-SUM($F336:N336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!O$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(P$3>A11remlife,A11value-SUM($F336:O336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!P$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Q$3>A11remlife,A11value-SUM($F336:P336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!Q$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(R$3>A11remlife,A11value-SUM($F336:Q336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!R$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(S$3>A11remlife,A11value-SUM($F336:R336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!S$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(T$3>A11remlife,A11value-SUM($F336:S336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!T$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(U$3>A11remlife,A11value-SUM($F336:T336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!U$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(V$3>A11remlife,A11value-SUM($F336:U336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!V$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(W$3>A11remlife,A11value-SUM($F336:V336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!W$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(X$3>A11remlife,A11value-SUM($F336:W336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!X$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Y$3>A11remlife,A11value-SUM($F336:X336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!Y$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Z$3>A11remlife,A11value-SUM($F336:Y336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!Z$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AA$3>A11remlife,A11value-SUM($F336:Z336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!AA$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AB$3>A11remlife,A11value-SUM($F336:AA336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!AB$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AC$3>A11remlife,A11value-SUM($F336:AB336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!AC$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AD$3>A11remlife,A11value-SUM($F336:AC336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!AD$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AE$3>A11remlife,A11value-SUM($F336:AD336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!AE$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AF$3>A11remlife,A11value-SUM($F336:AE336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!AF$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AG$3>A11remlife,A11value-SUM($F336:AF336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!AG$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AH$3>A11remlife,A11value-SUM($F336:AG336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!AH$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AI$3>A11remlife,A11value-SUM($F336:AH336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!AI$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AJ$3>A11remlife,A11value-SUM($F336:AI336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!AJ$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AK$3>A11remlife,A11value-SUM($F336:AJ336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!AK$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AL$3>A11remlife,A11value-SUM($F336:AK336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!AL$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AM$3>A11remlife,A11value-SUM($F336:AL336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!AM$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AN$3>A11remlife,A11value-SUM($F336:AM336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!AN$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AO$3>A11remlife,A11value-SUM($F336:AN336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!AO$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AP$3>A11remlife,A11value-SUM($F336:AO336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!AP$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AQ$3>A11remlife,A11value-SUM($F336:AP336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!AQ$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AR$3>A11remlife,A11value-SUM($F336:AQ336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!AR$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AS$3>A11remlife,A11value-SUM($F336:AR336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!AS$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AT$3>A11remlife,A11value-SUM($F336:AS336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!AT$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AU$3>A11remlife,A11value-SUM($F336:AT336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!AU$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AV$3>A11remlife,A11value-SUM($F336:AU336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!AV$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AW$3>A11remlife,A11value-SUM($F336:AV336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!AW$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AX$3>A11remlife,A11value-SUM($F336:AW336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!AX$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AY$3>A11remlife,A11value-SUM($F336:AX336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!AY$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AZ$3>A11remlife,A11value-SUM($F336:AY336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!AZ$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BA$3>A11remlife,A11value-SUM($F336:AZ336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!BA$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BB$3>A11remlife,A11value-SUM($F336:BA336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!BB$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BC$3>A11remlife,A11value-SUM($F336:BB336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!BC$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BD$3>A11remlife,A11value-SUM($F336:BC336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!BD$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BE$3>A11remlife,A11value-SUM($F336:BD336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!BE$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BF$3>A11remlife,A11value-SUM($F336:BE336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!BF$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BG$3>A11remlife,A11value-SUM($F336:BF336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!BG$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BH$3>A11remlife,A11value-SUM($F336:BG336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!BH$423)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BI$3>A11remlife,A11value-SUM($F336:BH336),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))),'PTRM input'!BI$423)","v":0}]
[null,null,null,"Capex in year",0]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A11stdlife,MIN(A11stdlife,'Key inputs & assumptions'!$D$9-E338))","v":5},null,null,1,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(H$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:G338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(I$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:H338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(J$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:I338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(K$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:J338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:K338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:L338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:M338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:N338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:O338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:P338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(R$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:Q338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(S$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:R338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(T$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:S338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(U$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:T338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(V$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:U338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(W$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:V338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(X$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:W338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Y$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:X338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Z$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:Y338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AA$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:Z338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AB$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:AA338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AC$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:AB338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AD$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:AC338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AE$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:AD338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AF$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:AE338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AG$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:AF338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AH$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:AG338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AI$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:AH338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:AI338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AK$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:AJ338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AL$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:AK338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AM$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:AL338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AN$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:AM338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AO$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:AN338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AP$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:AO338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:AP338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AR$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:AQ338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AS$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:AR338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AT$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:AS338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AU$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:AT338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AV$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:AU338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AW$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:AV338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AX$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:AW338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AY$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:AX338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:AY338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BA$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:AZ338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BB$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:BA338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BC$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:BB338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BD$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:BC338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BE$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:BD338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BF$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:BE338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BG$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:BF338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BH$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:BG338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BI$3>($B338+$E338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)-SUM($G338:BH338),('PTRM input'!$G$287*(1+rvanilla01)^0.5)/$B338))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A11stdlife,MIN(A11stdlife,'Key inputs & assumptions'!$D$9-E339))","v":5},null,null,2,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(I$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:H339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(J$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:I339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(K$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:J339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:K339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:L339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:M339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:N339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:O339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:P339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(R$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:Q339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(S$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:R339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(T$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:S339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(U$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:T339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(V$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:U339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(W$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:V339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(X$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:W339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Y$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:X339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Z$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:Y339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AA$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:Z339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AB$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:AA339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AC$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:AB339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AD$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:AC339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AE$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:AD339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AF$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:AE339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AG$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:AF339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AH$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:AG339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AI$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:AH339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:AI339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AK$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:AJ339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AL$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:AK339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AM$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:AL339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AN$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:AM339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AO$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:AN339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AP$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:AO339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:AP339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AR$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:AQ339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AS$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:AR339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AT$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:AS339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AU$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:AT339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AV$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:AU339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AW$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:AV339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AX$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:AW339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AY$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:AX339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:AY339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BA$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:AZ339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BB$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:BA339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BC$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:BB339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BD$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:BC339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BE$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:BD339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BF$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:BE339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BG$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:BF339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BH$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:BG339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BI$3>($B339+$E339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)-SUM($H339:BH339),('PTRM input'!$H$287*(1+rvanilla02)^0.5)/$B339))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A11stdlife,MIN(A11stdlife,'Key inputs & assumptions'!$D$9-E340))","v":5},null,null,3,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(J$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:I340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(K$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:J340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:K340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:L340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:M340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:N340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:O340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:P340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(R$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:Q340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(S$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:R340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(T$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:S340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(U$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:T340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(V$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:U340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(W$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:V340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(X$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:W340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Y$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:X340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Z$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:Y340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AA$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:Z340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AB$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:AA340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AC$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:AB340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AD$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:AC340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AE$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:AD340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AF$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:AE340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AG$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:AF340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AH$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:AG340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AI$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:AH340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:AI340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AK$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:AJ340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AL$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:AK340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AM$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:AL340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AN$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:AM340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AO$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:AN340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AP$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:AO340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:AP340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AR$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:AQ340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AS$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:AR340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AT$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:AS340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AU$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:AT340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AV$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:AU340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AW$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:AV340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AX$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:AW340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AY$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:AX340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:AY340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BA$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:AZ340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BB$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:BA340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BC$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:BB340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BD$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:BC340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BE$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:BD340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BF$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:BE340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BG$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:BF340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BH$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:BG340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BI$3>($B340+$E340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)-SUM($I340:BH340),('PTRM input'!$I$287*(1+rvanilla03)^0.5)/$B340))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A11stdlife,MIN(A11stdlife,'Key inputs & assumptions'!$D$9-E341))","v":5},null,null,4,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(K$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:J341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:K341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:L341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:M341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:N341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:O341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:P341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(R$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:Q341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(S$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:R341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(T$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:S341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(U$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:T341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(V$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:U341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(W$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:V341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(X$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:W341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Y$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:X341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Z$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:Y341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AA$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:Z341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AB$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:AA341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AC$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:AB341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AD$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:AC341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AE$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:AD341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AF$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:AE341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AG$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:AF341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AH$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:AG341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AI$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:AH341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:AI341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AK$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:AJ341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AL$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:AK341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AM$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:AL341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AN$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:AM341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AO$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:AN341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AP$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:AO341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:AP341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AR$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:AQ341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AS$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:AR341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AT$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:AS341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AU$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:AT341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AV$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:AU341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AW$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:AV341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AX$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:AW341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AY$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:AX341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:AY341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BA$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:AZ341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BB$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:BA341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BC$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:BB341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BD$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:BC341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BE$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:BD341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BF$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:BE341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BG$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:BF341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BH$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:BG341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BI$3>($B341+$E341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)-SUM($J341:BH341),('PTRM input'!$J$287*(1+rvanilla04)^0.5)/$B341))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A11stdlife,MIN(A11stdlife,'Key inputs & assumptions'!$D$9-E342))","v":5},null,null,5,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:K342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:L342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:M342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:N342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:O342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:P342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(R$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:Q342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(S$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:R342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(T$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:S342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(U$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:T342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(V$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:U342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(W$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:V342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(X$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:W342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Y$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:X342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Z$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:Y342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AA$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:Z342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AB$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:AA342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AC$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:AB342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AD$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:AC342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AE$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:AD342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AF$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:AE342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AG$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:AF342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AH$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:AG342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AI$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:AH342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:AI342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AK$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:AJ342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AL$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:AK342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AM$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:AL342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AN$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:AM342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AO$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:AN342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AP$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:AO342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:AP342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AR$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:AQ342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AS$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:AR342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AT$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:AS342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AU$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:AT342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AV$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:AU342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AW$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:AV342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AX$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:AW342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AY$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:AX342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:AY342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BA$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:AZ342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BB$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:BA342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BC$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:BB342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BD$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:BC342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BE$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:BD342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BF$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:BE342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BG$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:BF342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BH$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:BG342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BI$3>($B342+$E342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)-SUM($K342:BH342),('PTRM input'!$K$287*(1+rvanilla05)^0.5)/$B342))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A11stdlife,MIN(A11stdlife,'Key inputs & assumptions'!$D$9-E343))","v":5},null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>($B343+$E343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)-SUM($L343:L343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)/$B343))","v":3.4895759324962708E-2},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>($B343+$E343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)-SUM($L343:M343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)/$B343))","v":3.4895759324962708E-2},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>($B343+$E343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)-SUM($L343:N343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)/$B343))","v":3.4895759324962708E-2},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>($B343+$E343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)-SUM($L343:O343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)/$B343))","v":3.4895759324962708E-2},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>($B343+$E343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)-SUM($L343:P343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)/$B343))","v":3.4895759324962708E-2},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(R$3>($B343+$E343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)-SUM($L343:Q343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)/$B343))","v":2.7755575615628914E-17},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(S$3>($B343+$E343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)-SUM($L343:R343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)/$B343))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(T$3>($B343+$E343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)-SUM($L343:S343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)/$B343))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(U$3>($B343+$E343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)-SUM($L343:T343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)/$B343))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(V$3>($B343+$E343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)-SUM($L343:U343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)/$B343))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(W$3>($B343+$E343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)-SUM($L343:V343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)/$B343))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(X$3>($B343+$E343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)-SUM($L343:W343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)/$B343))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Y$3>($B343+$E343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)-SUM($L343:X343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)/$B343))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Z$3>($B343+$E343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)-SUM($L343:Y343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)/$B343))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AA$3>($B343+$E343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)-SUM($L343:Z343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)/$B343))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AB$3>($B343+$E343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)-SUM($L343:AA343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)/$B343))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AC$3>($B343+$E343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)-SUM($L343:AB343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)/$B343))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AD$3>($B343+$E343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)-SUM($L343:AC343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)/$B343))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AE$3>($B343+$E343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)-SUM($L343:AD343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)/$B343))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AF$3>($B343+$E343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)-SUM($L343:AE343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)/$B343))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AG$3>($B343+$E343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)-SUM($L343:AF343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)/$B343))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AH$3>($B343+$E343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)-SUM($L343:AG343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)/$B343))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AI$3>($B343+$E343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)-SUM($L343:AH343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)/$B343))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B343+$E343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)-SUM($L343:AI343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)/$B343))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AK$3>($B343+$E343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)-SUM($L343:AJ343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)/$B343))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AL$3>($B343+$E343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)-SUM($L343:AK343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)/$B343))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AM$3>($B343+$E343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)-SUM($L343:AL343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)/$B343))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AN$3>($B343+$E343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)-SUM($L343:AM343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)/$B343))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AO$3>($B343+$E343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)-SUM($L343:AN343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)/$B343))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AP$3>($B343+$E343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)-SUM($L343:AO343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)/$B343))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B343+$E343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)-SUM($L343:AP343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)/$B343))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AR$3>($B343+$E343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)-SUM($L343:AQ343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)/$B343))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AS$3>($B343+$E343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)-SUM($L343:AR343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)/$B343))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AT$3>($B343+$E343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)-SUM($L343:AS343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)/$B343))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AU$3>($B343+$E343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)-SUM($L343:AT343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)/$B343))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AV$3>($B343+$E343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)-SUM($L343:AU343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)/$B343))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AW$3>($B343+$E343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)-SUM($L343:AV343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)/$B343))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AX$3>($B343+$E343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)-SUM($L343:AW343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)/$B343))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AY$3>($B343+$E343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)-SUM($L343:AX343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)/$B343))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B343+$E343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)-SUM($L343:AY343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)/$B343))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BA$3>($B343+$E343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)-SUM($L343:AZ343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)/$B343))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BB$3>($B343+$E343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)-SUM($L343:BA343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)/$B343))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BC$3>($B343+$E343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)-SUM($L343:BB343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)/$B343))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BD$3>($B343+$E343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)-SUM($L343:BC343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)/$B343))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BE$3>($B343+$E343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)-SUM($L343:BD343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)/$B343))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BF$3>($B343+$E343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)-SUM($L343:BE343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)/$B343))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BG$3>($B343+$E343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)-SUM($L343:BF343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)/$B343))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BH$3>($B343+$E343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)-SUM($L343:BG343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)/$B343))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BI$3>($B343+$E343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)-SUM($L343:BH343),('PTRM input'!$L$287*(1+rvanilla06)^0.5)/$B343))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A11stdlife,MIN(A11stdlife,'Key inputs & assumptions'!$D$9-E344))","v":5},null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>($B344+$E344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)-SUM($M344:M344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)/$B344))","v":2.2964151114626742E-3},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>($B344+$E344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)-SUM($M344:N344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)/$B344))","v":2.2964151114626742E-3},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>($B344+$E344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)-SUM($M344:O344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)/$B344))","v":2.2964151114626742E-3},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>($B344+$E344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)-SUM($M344:P344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)/$B344))","v":2.2964151114626742E-3},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(R$3>($B344+$E344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)-SUM($M344:Q344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)/$B344))","v":2.2964151114626742E-3},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(S$3>($B344+$E344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)-SUM($M344:R344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)/$B344))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(T$3>($B344+$E344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)-SUM($M344:S344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)/$B344))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(U$3>($B344+$E344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)-SUM($M344:T344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)/$B344))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(V$3>($B344+$E344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)-SUM($M344:U344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)/$B344))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(W$3>($B344+$E344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)-SUM($M344:V344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)/$B344))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(X$3>($B344+$E344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)-SUM($M344:W344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)/$B344))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Y$3>($B344+$E344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)-SUM($M344:X344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)/$B344))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Z$3>($B344+$E344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)-SUM($M344:Y344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)/$B344))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AA$3>($B344+$E344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)-SUM($M344:Z344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)/$B344))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AB$3>($B344+$E344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)-SUM($M344:AA344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)/$B344))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AC$3>($B344+$E344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)-SUM($M344:AB344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)/$B344))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AD$3>($B344+$E344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)-SUM($M344:AC344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)/$B344))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AE$3>($B344+$E344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)-SUM($M344:AD344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)/$B344))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AF$3>($B344+$E344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)-SUM($M344:AE344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)/$B344))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AG$3>($B344+$E344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)-SUM($M344:AF344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)/$B344))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AH$3>($B344+$E344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)-SUM($M344:AG344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)/$B344))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AI$3>($B344+$E344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)-SUM($M344:AH344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)/$B344))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B344+$E344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)-SUM($M344:AI344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)/$B344))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AK$3>($B344+$E344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)-SUM($M344:AJ344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)/$B344))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AL$3>($B344+$E344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)-SUM($M344:AK344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)/$B344))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AM$3>($B344+$E344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)-SUM($M344:AL344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)/$B344))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AN$3>($B344+$E344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)-SUM($M344:AM344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)/$B344))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AO$3>($B344+$E344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)-SUM($M344:AN344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)/$B344))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AP$3>($B344+$E344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)-SUM($M344:AO344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)/$B344))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B344+$E344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)-SUM($M344:AP344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)/$B344))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AR$3>($B344+$E344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)-SUM($M344:AQ344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)/$B344))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AS$3>($B344+$E344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)-SUM($M344:AR344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)/$B344))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AT$3>($B344+$E344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)-SUM($M344:AS344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)/$B344))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AU$3>($B344+$E344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)-SUM($M344:AT344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)/$B344))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AV$3>($B344+$E344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)-SUM($M344:AU344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)/$B344))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AW$3>($B344+$E344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)-SUM($M344:AV344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)/$B344))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AX$3>($B344+$E344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)-SUM($M344:AW344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)/$B344))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AY$3>($B344+$E344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)-SUM($M344:AX344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)/$B344))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B344+$E344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)-SUM($M344:AY344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)/$B344))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BA$3>($B344+$E344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)-SUM($M344:AZ344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)/$B344))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BB$3>($B344+$E344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)-SUM($M344:BA344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)/$B344))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BC$3>($B344+$E344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)-SUM($M344:BB344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)/$B344))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BD$3>($B344+$E344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)-SUM($M344:BC344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)/$B344))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BE$3>($B344+$E344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)-SUM($M344:BD344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)/$B344))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BF$3>($B344+$E344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)-SUM($M344:BE344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)/$B344))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BG$3>($B344+$E344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)-SUM($M344:BF344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)/$B344))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BH$3>($B344+$E344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)-SUM($M344:BG344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)/$B344))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BI$3>($B344+$E344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)-SUM($M344:BH344),('PTRM input'!$M$287*(1+rvanilla07)^0.5)/$B344))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A11stdlife,MIN(A11stdlife,'Key inputs & assumptions'!$D$9-E345))","v":5},null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>($B345+$E345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)-SUM($N345:N345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)/$B345))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>($B345+$E345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)-SUM($N345:O345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)/$B345))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>($B345+$E345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)-SUM($N345:P345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)/$B345))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(R$3>($B345+$E345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)-SUM($N345:Q345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)/$B345))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(S$3>($B345+$E345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)-SUM($N345:R345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)/$B345))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(T$3>($B345+$E345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)-SUM($N345:S345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)/$B345))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(U$3>($B345+$E345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)-SUM($N345:T345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)/$B345))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(V$3>($B345+$E345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)-SUM($N345:U345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)/$B345))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(W$3>($B345+$E345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)-SUM($N345:V345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)/$B345))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(X$3>($B345+$E345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)-SUM($N345:W345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)/$B345))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Y$3>($B345+$E345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)-SUM($N345:X345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)/$B345))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Z$3>($B345+$E345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)-SUM($N345:Y345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)/$B345))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AA$3>($B345+$E345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)-SUM($N345:Z345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)/$B345))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AB$3>($B345+$E345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)-SUM($N345:AA345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)/$B345))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AC$3>($B345+$E345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)-SUM($N345:AB345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)/$B345))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AD$3>($B345+$E345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)-SUM($N345:AC345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)/$B345))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AE$3>($B345+$E345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)-SUM($N345:AD345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)/$B345))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AF$3>($B345+$E345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)-SUM($N345:AE345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)/$B345))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AG$3>($B345+$E345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)-SUM($N345:AF345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)/$B345))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AH$3>($B345+$E345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)-SUM($N345:AG345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)/$B345))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AI$3>($B345+$E345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)-SUM($N345:AH345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)/$B345))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B345+$E345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)-SUM($N345:AI345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)/$B345))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AK$3>($B345+$E345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)-SUM($N345:AJ345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)/$B345))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AL$3>($B345+$E345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)-SUM($N345:AK345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)/$B345))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AM$3>($B345+$E345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)-SUM($N345:AL345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)/$B345))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AN$3>($B345+$E345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)-SUM($N345:AM345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)/$B345))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AO$3>($B345+$E345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)-SUM($N345:AN345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)/$B345))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AP$3>($B345+$E345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)-SUM($N345:AO345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)/$B345))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B345+$E345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)-SUM($N345:AP345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)/$B345))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AR$3>($B345+$E345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)-SUM($N345:AQ345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)/$B345))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AS$3>($B345+$E345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)-SUM($N345:AR345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)/$B345))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AT$3>($B345+$E345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)-SUM($N345:AS345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)/$B345))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AU$3>($B345+$E345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)-SUM($N345:AT345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)/$B345))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AV$3>($B345+$E345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)-SUM($N345:AU345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)/$B345))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AW$3>($B345+$E345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)-SUM($N345:AV345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)/$B345))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AX$3>($B345+$E345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)-SUM($N345:AW345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)/$B345))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AY$3>($B345+$E345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)-SUM($N345:AX345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)/$B345))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B345+$E345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)-SUM($N345:AY345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)/$B345))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BA$3>($B345+$E345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)-SUM($N345:AZ345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)/$B345))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BB$3>($B345+$E345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)-SUM($N345:BA345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)/$B345))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BC$3>($B345+$E345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)-SUM($N345:BB345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)/$B345))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BD$3>($B345+$E345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)-SUM($N345:BC345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)/$B345))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BE$3>($B345+$E345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)-SUM($N345:BD345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)/$B345))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BF$3>($B345+$E345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)-SUM($N345:BE345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)/$B345))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BG$3>($B345+$E345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)-SUM($N345:BF345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)/$B345))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BH$3>($B345+$E345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)-SUM($N345:BG345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)/$B345))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BI$3>($B345+$E345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)-SUM($N345:BH345),('PTRM input'!$N$287*(1+rvanilla08)^0.5)/$B345))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A11stdlife,MIN(A11stdlife,'Key inputs & assumptions'!$D$9-E346))","v":5},null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>($B346+$E346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)-SUM($O346:O346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)/$B346))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>($B346+$E346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)-SUM($O346:P346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)/$B346))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(R$3>($B346+$E346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)-SUM($O346:Q346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)/$B346))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(S$3>($B346+$E346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)-SUM($O346:R346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)/$B346))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(T$3>($B346+$E346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)-SUM($O346:S346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)/$B346))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(U$3>($B346+$E346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)-SUM($O346:T346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)/$B346))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(V$3>($B346+$E346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)-SUM($O346:U346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)/$B346))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(W$3>($B346+$E346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)-SUM($O346:V346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)/$B346))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(X$3>($B346+$E346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)-SUM($O346:W346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)/$B346))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Y$3>($B346+$E346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)-SUM($O346:X346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)/$B346))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Z$3>($B346+$E346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)-SUM($O346:Y346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)/$B346))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AA$3>($B346+$E346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)-SUM($O346:Z346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)/$B346))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AB$3>($B346+$E346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)-SUM($O346:AA346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)/$B346))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AC$3>($B346+$E346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)-SUM($O346:AB346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)/$B346))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AD$3>($B346+$E346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)-SUM($O346:AC346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)/$B346))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AE$3>($B346+$E346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)-SUM($O346:AD346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)/$B346))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AF$3>($B346+$E346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)-SUM($O346:AE346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)/$B346))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AG$3>($B346+$E346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)-SUM($O346:AF346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)/$B346))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AH$3>($B346+$E346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)-SUM($O346:AG346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)/$B346))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AI$3>($B346+$E346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)-SUM($O346:AH346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)/$B346))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B346+$E346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)-SUM($O346:AI346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)/$B346))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AK$3>($B346+$E346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)-SUM($O346:AJ346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)/$B346))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AL$3>($B346+$E346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)-SUM($O346:AK346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)/$B346))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AM$3>($B346+$E346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)-SUM($O346:AL346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)/$B346))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AN$3>($B346+$E346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)-SUM($O346:AM346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)/$B346))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AO$3>($B346+$E346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)-SUM($O346:AN346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)/$B346))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AP$3>($B346+$E346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)-SUM($O346:AO346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)/$B346))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B346+$E346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)-SUM($O346:AP346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)/$B346))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AR$3>($B346+$E346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)-SUM($O346:AQ346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)/$B346))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AS$3>($B346+$E346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)-SUM($O346:AR346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)/$B346))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AT$3>($B346+$E346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)-SUM($O346:AS346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)/$B346))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AU$3>($B346+$E346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)-SUM($O346:AT346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)/$B346))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AV$3>($B346+$E346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)-SUM($O346:AU346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)/$B346))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AW$3>($B346+$E346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)-SUM($O346:AV346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)/$B346))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AX$3>($B346+$E346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)-SUM($O346:AW346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)/$B346))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AY$3>($B346+$E346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)-SUM($O346:AX346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)/$B346))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B346+$E346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)-SUM($O346:AY346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)/$B346))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BA$3>($B346+$E346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)-SUM($O346:AZ346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)/$B346))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BB$3>($B346+$E346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)-SUM($O346:BA346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)/$B346))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BC$3>($B346+$E346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)-SUM($O346:BB346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)/$B346))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BD$3>($B346+$E346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)-SUM($O346:BC346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)/$B346))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BE$3>($B346+$E346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)-SUM($O346:BD346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)/$B346))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BF$3>($B346+$E346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)-SUM($O346:BE346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)/$B346))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BG$3>($B346+$E346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)-SUM($O346:BF346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)/$B346))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BH$3>($B346+$E346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)-SUM($O346:BG346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)/$B346))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BI$3>($B346+$E346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)-SUM($O346:BH346),('PTRM input'!$O$287*(1+rvanilla09)^0.5)/$B346))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A11stdlife,MIN(A11stdlife,'Key inputs & assumptions'!$D$9-E347))","v":5},null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>($B347+$E347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)-SUM($P347:P347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)/$B347))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(R$3>($B347+$E347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)-SUM($P347:Q347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)/$B347))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(S$3>($B347+$E347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)-SUM($P347:R347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)/$B347))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(T$3>($B347+$E347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)-SUM($P347:S347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)/$B347))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(U$3>($B347+$E347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)-SUM($P347:T347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)/$B347))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(V$3>($B347+$E347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)-SUM($P347:U347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)/$B347))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(W$3>($B347+$E347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)-SUM($P347:V347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)/$B347))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(X$3>($B347+$E347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)-SUM($P347:W347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)/$B347))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Y$3>($B347+$E347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)-SUM($P347:X347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)/$B347))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Z$3>($B347+$E347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)-SUM($P347:Y347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)/$B347))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AA$3>($B347+$E347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)-SUM($P347:Z347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)/$B347))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AB$3>($B347+$E347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)-SUM($P347:AA347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)/$B347))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AC$3>($B347+$E347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)-SUM($P347:AB347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)/$B347))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AD$3>($B347+$E347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)-SUM($P347:AC347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)/$B347))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AE$3>($B347+$E347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)-SUM($P347:AD347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)/$B347))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AF$3>($B347+$E347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)-SUM($P347:AE347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)/$B347))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AG$3>($B347+$E347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)-SUM($P347:AF347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)/$B347))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AH$3>($B347+$E347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)-SUM($P347:AG347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)/$B347))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AI$3>($B347+$E347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)-SUM($P347:AH347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)/$B347))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B347+$E347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)-SUM($P347:AI347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)/$B347))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AK$3>($B347+$E347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)-SUM($P347:AJ347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)/$B347))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AL$3>($B347+$E347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)-SUM($P347:AK347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)/$B347))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AM$3>($B347+$E347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)-SUM($P347:AL347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)/$B347))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AN$3>($B347+$E347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)-SUM($P347:AM347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)/$B347))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AO$3>($B347+$E347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)-SUM($P347:AN347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)/$B347))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AP$3>($B347+$E347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)-SUM($P347:AO347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)/$B347))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B347+$E347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)-SUM($P347:AP347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)/$B347))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AR$3>($B347+$E347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)-SUM($P347:AQ347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)/$B347))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AS$3>($B347+$E347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)-SUM($P347:AR347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)/$B347))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AT$3>($B347+$E347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)-SUM($P347:AS347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)/$B347))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AU$3>($B347+$E347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)-SUM($P347:AT347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)/$B347))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AV$3>($B347+$E347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)-SUM($P347:AU347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)/$B347))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AW$3>($B347+$E347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)-SUM($P347:AV347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)/$B347))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AX$3>($B347+$E347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)-SUM($P347:AW347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)/$B347))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AY$3>($B347+$E347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)-SUM($P347:AX347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)/$B347))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B347+$E347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)-SUM($P347:AY347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)/$B347))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BA$3>($B347+$E347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)-SUM($P347:AZ347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)/$B347))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BB$3>($B347+$E347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)-SUM($P347:BA347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)/$B347))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BC$3>($B347+$E347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)-SUM($P347:BB347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)/$B347))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BD$3>($B347+$E347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)-SUM($P347:BC347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)/$B347))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BE$3>($B347+$E347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)-SUM($P347:BD347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)/$B347))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BF$3>($B347+$E347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)-SUM($P347:BE347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)/$B347))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BG$3>($B347+$E347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)-SUM($P347:BF347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)/$B347))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BH$3>($B347+$E347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)-SUM($P347:BG347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)/$B347))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BI$3>($B347+$E347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)-SUM($P347:BH347),('PTRM input'!$P$287*(1+rvanilla10)^0.5)/$B347))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A11stdlife,MIN(A11stdlife,'Key inputs & assumptions'!$D$9-E348))","v":5},null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(R$3>($B348+$E348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)-SUM($P348:Q348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)/$B348))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(S$3>($B348+$E348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)-SUM($P348:R348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)/$B348))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(T$3>($B348+$E348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)-SUM($P348:S348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)/$B348))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(U$3>($B348+$E348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)-SUM($P348:T348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)/$B348))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(V$3>($B348+$E348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)-SUM($P348:U348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)/$B348))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(W$3>($B348+$E348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)-SUM($P348:V348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)/$B348))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(X$3>($B348+$E348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)-SUM($P348:W348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)/$B348))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Y$3>($B348+$E348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)-SUM($P348:X348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)/$B348))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Z$3>($B348+$E348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)-SUM($P348:Y348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)/$B348))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AA$3>($B348+$E348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)-SUM($P348:Z348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)/$B348))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AB$3>($B348+$E348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)-SUM($P348:AA348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)/$B348))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AC$3>($B348+$E348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)-SUM($P348:AB348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)/$B348))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AD$3>($B348+$E348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)-SUM($P348:AC348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)/$B348))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AE$3>($B348+$E348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)-SUM($P348:AD348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)/$B348))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AF$3>($B348+$E348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)-SUM($P348:AE348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)/$B348))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AG$3>($B348+$E348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)-SUM($P348:AF348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)/$B348))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AH$3>($B348+$E348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)-SUM($P348:AG348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)/$B348))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AI$3>($B348+$E348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)-SUM($P348:AH348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)/$B348))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B348+$E348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)-SUM($P348:AI348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)/$B348))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AK$3>($B348+$E348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)-SUM($P348:AJ348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)/$B348))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AL$3>($B348+$E348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)-SUM($P348:AK348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)/$B348))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AM$3>($B348+$E348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)-SUM($P348:AL348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)/$B348))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AN$3>($B348+$E348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)-SUM($P348:AM348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)/$B348))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AO$3>($B348+$E348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)-SUM($P348:AN348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)/$B348))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AP$3>($B348+$E348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)-SUM($P348:AO348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)/$B348))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B348+$E348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)-SUM($P348:AP348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)/$B348))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AR$3>($B348+$E348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)-SUM($P348:AQ348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)/$B348))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AS$3>($B348+$E348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)-SUM($P348:AR348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)/$B348))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AT$3>($B348+$E348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)-SUM($P348:AS348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)/$B348))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AU$3>($B348+$E348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)-SUM($P348:AT348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)/$B348))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AV$3>($B348+$E348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)-SUM($P348:AU348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)/$B348))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AW$3>($B348+$E348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)-SUM($P348:AV348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)/$B348))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AX$3>($B348+$E348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)-SUM($P348:AW348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)/$B348))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AY$3>($B348+$E348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)-SUM($P348:AX348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)/$B348))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B348+$E348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)-SUM($P348:AY348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)/$B348))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BA$3>($B348+$E348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)-SUM($P348:AZ348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)/$B348))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BB$3>($B348+$E348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)-SUM($P348:BA348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)/$B348))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BC$3>($B348+$E348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)-SUM($P348:BB348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)/$B348))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BD$3>($B348+$E348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)-SUM($P348:BC348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)/$B348))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BE$3>($B348+$E348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)-SUM($P348:BD348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)/$B348))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BF$3>($B348+$E348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)-SUM($P348:BE348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)/$B348))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BG$3>($B348+$E348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)-SUM($P348:BF348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)/$B348))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BH$3>($B348+$E348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)-SUM($P348:BG348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)/$B348))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BI$3>($B348+$E348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)-SUM($P348:BH348),('PTRM input'!$Q$287*(1+WACC!$Q$18)^0.5)/$B348))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A11stdlife,MIN(A11stdlife,'Key inputs & assumptions'!$D$9-E349))","v":5},null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(S$3>($B349+$E349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)-SUM($P349:R349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)/$B349))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(T$3>($B349+$E349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)-SUM($P349:S349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)/$B349))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(U$3>($B349+$E349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)-SUM($P349:T349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)/$B349))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(V$3>($B349+$E349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)-SUM($P349:U349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)/$B349))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(W$3>($B349+$E349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)-SUM($P349:V349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)/$B349))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(X$3>($B349+$E349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)-SUM($P349:W349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)/$B349))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Y$3>($B349+$E349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)-SUM($P349:X349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)/$B349))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Z$3>($B349+$E349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)-SUM($P349:Y349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)/$B349))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AA$3>($B349+$E349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)-SUM($P349:Z349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)/$B349))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AB$3>($B349+$E349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)-SUM($P349:AA349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)/$B349))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AC$3>($B349+$E349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)-SUM($P349:AB349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)/$B349))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AD$3>($B349+$E349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)-SUM($P349:AC349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)/$B349))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AE$3>($B349+$E349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)-SUM($P349:AD349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)/$B349))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AF$3>($B349+$E349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)-SUM($P349:AE349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)/$B349))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AG$3>($B349+$E349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)-SUM($P349:AF349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)/$B349))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AH$3>($B349+$E349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)-SUM($P349:AG349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)/$B349))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AI$3>($B349+$E349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)-SUM($P349:AH349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)/$B349))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B349+$E349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)-SUM($P349:AI349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)/$B349))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AK$3>($B349+$E349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)-SUM($P349:AJ349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)/$B349))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AL$3>($B349+$E349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)-SUM($P349:AK349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)/$B349))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AM$3>($B349+$E349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)-SUM($P349:AL349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)/$B349))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AN$3>($B349+$E349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)-SUM($P349:AM349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)/$B349))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AO$3>($B349+$E349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)-SUM($P349:AN349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)/$B349))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AP$3>($B349+$E349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)-SUM($P349:AO349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)/$B349))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B349+$E349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)-SUM($P349:AP349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)/$B349))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AR$3>($B349+$E349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)-SUM($P349:AQ349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)/$B349))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AS$3>($B349+$E349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)-SUM($P349:AR349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)/$B349))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AT$3>($B349+$E349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)-SUM($P349:AS349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)/$B349))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AU$3>($B349+$E349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)-SUM($P349:AT349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)/$B349))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AV$3>($B349+$E349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)-SUM($P349:AU349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)/$B349))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AW$3>($B349+$E349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)-SUM($P349:AV349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)/$B349))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AX$3>($B349+$E349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)-SUM($P349:AW349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)/$B349))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AY$3>($B349+$E349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)-SUM($P349:AX349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)/$B349))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B349+$E349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)-SUM($P349:AY349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)/$B349))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BA$3>($B349+$E349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)-SUM($P349:AZ349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)/$B349))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BB$3>($B349+$E349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)-SUM($P349:BA349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)/$B349))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BC$3>($B349+$E349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)-SUM($P349:BB349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)/$B349))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BD$3>($B349+$E349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)-SUM($P349:BC349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)/$B349))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BE$3>($B349+$E349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)-SUM($P349:BD349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)/$B349))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BF$3>($B349+$E349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)-SUM($P349:BE349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)/$B349))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BG$3>($B349+$E349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)-SUM($P349:BF349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)/$B349))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BH$3>($B349+$E349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)-SUM($P349:BG349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)/$B349))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BI$3>($B349+$E349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)-SUM($P349:BH349),('PTRM input'!$R$287*(1+WACC!$R$18)^0.5)/$B349))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A11stdlife,MIN(A11stdlife,'Key inputs & assumptions'!$D$9-E350))","v":5},null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(T$3>($B350+$E350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)-SUM($P350:S350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)/$B350))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(U$3>($B350+$E350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)-SUM($P350:T350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)/$B350))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(V$3>($B350+$E350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)-SUM($P350:U350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)/$B350))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(W$3>($B350+$E350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)-SUM($P350:V350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)/$B350))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(X$3>($B350+$E350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)-SUM($P350:W350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)/$B350))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Y$3>($B350+$E350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)-SUM($P350:X350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)/$B350))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Z$3>($B350+$E350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)-SUM($P350:Y350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)/$B350))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AA$3>($B350+$E350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)-SUM($P350:Z350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)/$B350))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AB$3>($B350+$E350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)-SUM($P350:AA350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)/$B350))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AC$3>($B350+$E350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)-SUM($P350:AB350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)/$B350))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AD$3>($B350+$E350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)-SUM($P350:AC350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)/$B350))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AE$3>($B350+$E350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)-SUM($P350:AD350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)/$B350))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AF$3>($B350+$E350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)-SUM($P350:AE350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)/$B350))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AG$3>($B350+$E350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)-SUM($P350:AF350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)/$B350))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AH$3>($B350+$E350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)-SUM($P350:AG350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)/$B350))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AI$3>($B350+$E350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)-SUM($P350:AH350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)/$B350))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B350+$E350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)-SUM($P350:AI350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)/$B350))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AK$3>($B350+$E350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)-SUM($P350:AJ350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)/$B350))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AL$3>($B350+$E350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)-SUM($P350:AK350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)/$B350))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AM$3>($B350+$E350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)-SUM($P350:AL350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)/$B350))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AN$3>($B350+$E350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)-SUM($P350:AM350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)/$B350))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AO$3>($B350+$E350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)-SUM($P350:AN350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)/$B350))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AP$3>($B350+$E350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)-SUM($P350:AO350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)/$B350))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B350+$E350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)-SUM($P350:AP350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)/$B350))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AR$3>($B350+$E350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)-SUM($P350:AQ350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)/$B350))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AS$3>($B350+$E350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)-SUM($P350:AR350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)/$B350))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AT$3>($B350+$E350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)-SUM($P350:AS350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)/$B350))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AU$3>($B350+$E350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)-SUM($P350:AT350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)/$B350))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AV$3>($B350+$E350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)-SUM($P350:AU350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)/$B350))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AW$3>($B350+$E350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)-SUM($P350:AV350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)/$B350))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AX$3>($B350+$E350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)-SUM($P350:AW350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)/$B350))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AY$3>($B350+$E350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)-SUM($P350:AX350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)/$B350))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B350+$E350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)-SUM($P350:AY350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)/$B350))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BA$3>($B350+$E350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)-SUM($P350:AZ350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)/$B350))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BB$3>($B350+$E350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)-SUM($P350:BA350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)/$B350))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BC$3>($B350+$E350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)-SUM($P350:BB350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)/$B350))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BD$3>($B350+$E350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)-SUM($P350:BC350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)/$B350))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BE$3>($B350+$E350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)-SUM($P350:BD350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)/$B350))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BF$3>($B350+$E350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)-SUM($P350:BE350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)/$B350))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BG$3>($B350+$E350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)-SUM($P350:BF350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)/$B350))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BH$3>($B350+$E350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)-SUM($P350:BG350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)/$B350))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BI$3>($B350+$E350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)-SUM($P350:BH350),('PTRM input'!$S$287*(1+WACC!$S$18)^0.5)/$B350))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A11stdlife,MIN(A11stdlife,'Key inputs & assumptions'!$D$9-E351))","v":5},null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(U$3>($B351+$E351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)-SUM($P351:T351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)/$B351))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(V$3>($B351+$E351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)-SUM($P351:U351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)/$B351))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(W$3>($B351+$E351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)-SUM($P351:V351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)/$B351))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(X$3>($B351+$E351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)-SUM($P351:W351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)/$B351))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Y$3>($B351+$E351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)-SUM($P351:X351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)/$B351))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Z$3>($B351+$E351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)-SUM($P351:Y351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)/$B351))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AA$3>($B351+$E351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)-SUM($P351:Z351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)/$B351))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AB$3>($B351+$E351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)-SUM($P351:AA351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)/$B351))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AC$3>($B351+$E351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)-SUM($P351:AB351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)/$B351))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AD$3>($B351+$E351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)-SUM($P351:AC351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)/$B351))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AE$3>($B351+$E351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)-SUM($P351:AD351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)/$B351))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AF$3>($B351+$E351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)-SUM($P351:AE351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)/$B351))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AG$3>($B351+$E351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)-SUM($P351:AF351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)/$B351))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AH$3>($B351+$E351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)-SUM($P351:AG351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)/$B351))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AI$3>($B351+$E351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)-SUM($P351:AH351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)/$B351))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B351+$E351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)-SUM($P351:AI351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)/$B351))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AK$3>($B351+$E351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)-SUM($P351:AJ351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)/$B351))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AL$3>($B351+$E351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)-SUM($P351:AK351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)/$B351))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AM$3>($B351+$E351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)-SUM($P351:AL351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)/$B351))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AN$3>($B351+$E351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)-SUM($P351:AM351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)/$B351))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AO$3>($B351+$E351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)-SUM($P351:AN351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)/$B351))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AP$3>($B351+$E351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)-SUM($P351:AO351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)/$B351))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B351+$E351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)-SUM($P351:AP351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)/$B351))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AR$3>($B351+$E351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)-SUM($P351:AQ351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)/$B351))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AS$3>($B351+$E351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)-SUM($P351:AR351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)/$B351))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AT$3>($B351+$E351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)-SUM($P351:AS351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)/$B351))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AU$3>($B351+$E351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)-SUM($P351:AT351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)/$B351))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AV$3>($B351+$E351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)-SUM($P351:AU351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)/$B351))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AW$3>($B351+$E351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)-SUM($P351:AV351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)/$B351))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AX$3>($B351+$E351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)-SUM($P351:AW351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)/$B351))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AY$3>($B351+$E351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)-SUM($P351:AX351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)/$B351))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B351+$E351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)-SUM($P351:AY351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)/$B351))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BA$3>($B351+$E351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)-SUM($P351:AZ351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)/$B351))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BB$3>($B351+$E351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)-SUM($P351:BA351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)/$B351))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BC$3>($B351+$E351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)-SUM($P351:BB351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)/$B351))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BD$3>($B351+$E351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)-SUM($P351:BC351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)/$B351))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BE$3>($B351+$E351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)-SUM($P351:BD351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)/$B351))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BF$3>($B351+$E351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)-SUM($P351:BE351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)/$B351))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BG$3>($B351+$E351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)-SUM($P351:BF351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)/$B351))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BH$3>($B351+$E351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)-SUM($P351:BG351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)/$B351))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BI$3>($B351+$E351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)-SUM($P351:BH351),('PTRM input'!$T$287*(1+WACC!$T$18)^0.5)/$B351))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A11stdlife,MIN(A11stdlife,'Key inputs & assumptions'!$D$9-E352))","v":4},null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(V$3>($B352+$E352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)-SUM($P352:U352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)/$B352))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(W$3>($B352+$E352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)-SUM($P352:V352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)/$B352))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(X$3>($B352+$E352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)-SUM($P352:W352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)/$B352))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Y$3>($B352+$E352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)-SUM($P352:X352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)/$B352))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Z$3>($B352+$E352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)-SUM($P352:Y352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)/$B352))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AA$3>($B352+$E352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)-SUM($P352:Z352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)/$B352))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AB$3>($B352+$E352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)-SUM($P352:AA352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)/$B352))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AC$3>($B352+$E352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)-SUM($P352:AB352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)/$B352))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AD$3>($B352+$E352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)-SUM($P352:AC352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)/$B352))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AE$3>($B352+$E352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)-SUM($P352:AD352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)/$B352))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AF$3>($B352+$E352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)-SUM($P352:AE352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)/$B352))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AG$3>($B352+$E352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)-SUM($P352:AF352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)/$B352))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AH$3>($B352+$E352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)-SUM($P352:AG352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)/$B352))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AI$3>($B352+$E352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)-SUM($P352:AH352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)/$B352))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B352+$E352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)-SUM($P352:AI352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)/$B352))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AK$3>($B352+$E352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)-SUM($P352:AJ352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)/$B352))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AL$3>($B352+$E352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)-SUM($P352:AK352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)/$B352))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AM$3>($B352+$E352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)-SUM($P352:AL352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)/$B352))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AN$3>($B352+$E352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)-SUM($P352:AM352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)/$B352))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AO$3>($B352+$E352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)-SUM($P352:AN352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)/$B352))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AP$3>($B352+$E352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)-SUM($P352:AO352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)/$B352))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B352+$E352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)-SUM($P352:AP352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)/$B352))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AR$3>($B352+$E352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)-SUM($P352:AQ352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)/$B352))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AS$3>($B352+$E352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)-SUM($P352:AR352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)/$B352))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AT$3>($B352+$E352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)-SUM($P352:AS352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)/$B352))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AU$3>($B352+$E352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)-SUM($P352:AT352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)/$B352))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AV$3>($B352+$E352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)-SUM($P352:AU352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)/$B352))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AW$3>($B352+$E352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)-SUM($P352:AV352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)/$B352))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AX$3>($B352+$E352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)-SUM($P352:AW352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)/$B352))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AY$3>($B352+$E352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)-SUM($P352:AX352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)/$B352))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B352+$E352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)-SUM($P352:AY352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)/$B352))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BA$3>($B352+$E352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)-SUM($P352:AZ352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)/$B352))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BB$3>($B352+$E352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)-SUM($P352:BA352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)/$B352))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BC$3>($B352+$E352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)-SUM($P352:BB352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)/$B352))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BD$3>($B352+$E352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)-SUM($P352:BC352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)/$B352))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BE$3>($B352+$E352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)-SUM($P352:BD352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)/$B352))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BF$3>($B352+$E352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)-SUM($P352:BE352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)/$B352))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BG$3>($B352+$E352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)-SUM($P352:BF352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)/$B352))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BH$3>($B352+$E352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)-SUM($P352:BG352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)/$B352))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BI$3>($B352+$E352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)-SUM($P352:BH352),('PTRM input'!$U$287*(1+WACC!$U$18)^0.5)/$B352))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A11stdlife,MIN(A11stdlife,'Key inputs & assumptions'!$D$9-E353))","v":3},null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(W$3>($B353+$E353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)-SUM($P353:V353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)/$B353))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(X$3>($B353+$E353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)-SUM($P353:W353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)/$B353))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Y$3>($B353+$E353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)-SUM($P353:X353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)/$B353))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Z$3>($B353+$E353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)-SUM($P353:Y353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)/$B353))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AA$3>($B353+$E353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)-SUM($P353:Z353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)/$B353))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AB$3>($B353+$E353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)-SUM($P353:AA353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)/$B353))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AC$3>($B353+$E353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)-SUM($P353:AB353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)/$B353))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AD$3>($B353+$E353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)-SUM($P353:AC353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)/$B353))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AE$3>($B353+$E353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)-SUM($P353:AD353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)/$B353))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AF$3>($B353+$E353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)-SUM($P353:AE353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)/$B353))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AG$3>($B353+$E353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)-SUM($P353:AF353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)/$B353))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AH$3>($B353+$E353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)-SUM($P353:AG353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)/$B353))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AI$3>($B353+$E353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)-SUM($P353:AH353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)/$B353))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B353+$E353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)-SUM($P353:AI353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)/$B353))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AK$3>($B353+$E353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)-SUM($P353:AJ353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)/$B353))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AL$3>($B353+$E353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)-SUM($P353:AK353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)/$B353))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AM$3>($B353+$E353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)-SUM($P353:AL353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)/$B353))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AN$3>($B353+$E353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)-SUM($P353:AM353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)/$B353))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AO$3>($B353+$E353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)-SUM($P353:AN353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)/$B353))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AP$3>($B353+$E353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)-SUM($P353:AO353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)/$B353))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B353+$E353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)-SUM($P353:AP353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)/$B353))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AR$3>($B353+$E353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)-SUM($P353:AQ353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)/$B353))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AS$3>($B353+$E353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)-SUM($P353:AR353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)/$B353))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AT$3>($B353+$E353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)-SUM($P353:AS353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)/$B353))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AU$3>($B353+$E353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)-SUM($P353:AT353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)/$B353))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AV$3>($B353+$E353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)-SUM($P353:AU353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)/$B353))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AW$3>($B353+$E353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)-SUM($P353:AV353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)/$B353))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AX$3>($B353+$E353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)-SUM($P353:AW353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)/$B353))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AY$3>($B353+$E353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)-SUM($P353:AX353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)/$B353))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B353+$E353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)-SUM($P353:AY353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)/$B353))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BA$3>($B353+$E353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)-SUM($P353:AZ353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)/$B353))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BB$3>($B353+$E353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)-SUM($P353:BA353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)/$B353))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BC$3>($B353+$E353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)-SUM($P353:BB353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)/$B353))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BD$3>($B353+$E353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)-SUM($P353:BC353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)/$B353))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BE$3>($B353+$E353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)-SUM($P353:BD353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)/$B353))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BF$3>($B353+$E353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)-SUM($P353:BE353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)/$B353))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BG$3>($B353+$E353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)-SUM($P353:BF353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)/$B353))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BH$3>($B353+$E353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)-SUM($P353:BG353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)/$B353))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BI$3>($B353+$E353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)-SUM($P353:BH353),('PTRM input'!$V$287*(1+WACC!$V$18)^0.5)/$B353))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A11stdlife,MIN(A11stdlife,'Key inputs & assumptions'!$D$9-E354))","v":2},null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(X$3>($B354+$E354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)-SUM($P354:W354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)/$B354))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Y$3>($B354+$E354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)-SUM($P354:X354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)/$B354))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Z$3>($B354+$E354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)-SUM($P354:Y354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)/$B354))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AA$3>($B354+$E354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)-SUM($P354:Z354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)/$B354))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AB$3>($B354+$E354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)-SUM($P354:AA354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)/$B354))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AC$3>($B354+$E354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)-SUM($P354:AB354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)/$B354))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AD$3>($B354+$E354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)-SUM($P354:AC354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)/$B354))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AE$3>($B354+$E354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)-SUM($P354:AD354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)/$B354))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AF$3>($B354+$E354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)-SUM($P354:AE354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)/$B354))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AG$3>($B354+$E354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)-SUM($P354:AF354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)/$B354))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AH$3>($B354+$E354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)-SUM($P354:AG354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)/$B354))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AI$3>($B354+$E354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)-SUM($P354:AH354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)/$B354))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B354+$E354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)-SUM($P354:AI354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)/$B354))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AK$3>($B354+$E354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)-SUM($P354:AJ354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)/$B354))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AL$3>($B354+$E354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)-SUM($P354:AK354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)/$B354))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AM$3>($B354+$E354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)-SUM($P354:AL354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)/$B354))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AN$3>($B354+$E354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)-SUM($P354:AM354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)/$B354))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AO$3>($B354+$E354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)-SUM($P354:AN354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)/$B354))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AP$3>($B354+$E354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)-SUM($P354:AO354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)/$B354))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B354+$E354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)-SUM($P354:AP354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)/$B354))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AR$3>($B354+$E354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)-SUM($P354:AQ354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)/$B354))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AS$3>($B354+$E354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)-SUM($P354:AR354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)/$B354))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AT$3>($B354+$E354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)-SUM($P354:AS354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)/$B354))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AU$3>($B354+$E354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)-SUM($P354:AT354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)/$B354))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AV$3>($B354+$E354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)-SUM($P354:AU354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)/$B354))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AW$3>($B354+$E354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)-SUM($P354:AV354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)/$B354))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AX$3>($B354+$E354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)-SUM($P354:AW354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)/$B354))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AY$3>($B354+$E354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)-SUM($P354:AX354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)/$B354))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B354+$E354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)-SUM($P354:AY354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)/$B354))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BA$3>($B354+$E354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)-SUM($P354:AZ354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)/$B354))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BB$3>($B354+$E354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)-SUM($P354:BA354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)/$B354))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BC$3>($B354+$E354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)-SUM($P354:BB354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)/$B354))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BD$3>($B354+$E354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)-SUM($P354:BC354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)/$B354))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BE$3>($B354+$E354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)-SUM($P354:BD354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)/$B354))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BF$3>($B354+$E354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)-SUM($P354:BE354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)/$B354))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BG$3>($B354+$E354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)-SUM($P354:BF354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)/$B354))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BH$3>($B354+$E354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)-SUM($P354:BG354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)/$B354))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BI$3>($B354+$E354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)-SUM($P354:BH354),('PTRM input'!$W$287*(1+WACC!$W$18)^0.5)/$B354))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A11stdlife,MIN(A11stdlife,'Key inputs & assumptions'!$D$9-E355))","v":1},null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Y$3>($B355+$E355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)-SUM($P355:X355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)/$B355))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Z$3>($B355+$E355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)-SUM($P355:Y355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)/$B355))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AA$3>($B355+$E355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)-SUM($P355:Z355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)/$B355))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AB$3>($B355+$E355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)-SUM($P355:AA355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)/$B355))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AC$3>($B355+$E355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)-SUM($P355:AB355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)/$B355))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AD$3>($B355+$E355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)-SUM($P355:AC355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)/$B355))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AE$3>($B355+$E355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)-SUM($P355:AD355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)/$B355))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AF$3>($B355+$E355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)-SUM($P355:AE355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)/$B355))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AG$3>($B355+$E355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)-SUM($P355:AF355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)/$B355))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AH$3>($B355+$E355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)-SUM($P355:AG355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)/$B355))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AI$3>($B355+$E355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)-SUM($P355:AH355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)/$B355))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B355+$E355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)-SUM($P355:AI355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)/$B355))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AK$3>($B355+$E355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)-SUM($P355:AJ355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)/$B355))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AL$3>($B355+$E355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)-SUM($P355:AK355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)/$B355))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AM$3>($B355+$E355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)-SUM($P355:AL355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)/$B355))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AN$3>($B355+$E355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)-SUM($P355:AM355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)/$B355))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AO$3>($B355+$E355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)-SUM($P355:AN355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)/$B355))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AP$3>($B355+$E355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)-SUM($P355:AO355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)/$B355))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B355+$E355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)-SUM($P355:AP355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)/$B355))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AR$3>($B355+$E355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)-SUM($P355:AQ355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)/$B355))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AS$3>($B355+$E355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)-SUM($P355:AR355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)/$B355))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AT$3>($B355+$E355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)-SUM($P355:AS355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)/$B355))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AU$3>($B355+$E355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)-SUM($P355:AT355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)/$B355))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AV$3>($B355+$E355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)-SUM($P355:AU355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)/$B355))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AW$3>($B355+$E355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)-SUM($P355:AV355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)/$B355))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AX$3>($B355+$E355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)-SUM($P355:AW355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)/$B355))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AY$3>($B355+$E355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)-SUM($P355:AX355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)/$B355))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B355+$E355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)-SUM($P355:AY355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)/$B355))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BA$3>($B355+$E355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)-SUM($P355:AZ355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)/$B355))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BB$3>($B355+$E355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)-SUM($P355:BA355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)/$B355))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BC$3>($B355+$E355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)-SUM($P355:BB355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)/$B355))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BD$3>($B355+$E355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)-SUM($P355:BC355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)/$B355))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BE$3>($B355+$E355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)-SUM($P355:BD355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)/$B355))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BF$3>($B355+$E355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)-SUM($P355:BE355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)/$B355))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BG$3>($B355+$E355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)-SUM($P355:BF355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)/$B355))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BH$3>($B355+$E355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)-SUM($P355:BG355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)/$B355))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BI$3>($B355+$E355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)-SUM($P355:BH355),('PTRM input'!$X$287*(1+WACC!$X$18)^0.5)/$B355))","v":0}]
[null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$13,A11stdlife,MIN(A11stdlife,'Key inputs & assumptions'!$D$9-E356))","v":0},null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Z$3>($B356+$E356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)-SUM($P356:Y356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)/$B356))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AA$3>($B356+$E356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)-SUM($P356:Z356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)/$B356))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AB$3>($B356+$E356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)-SUM($P356:AA356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)/$B356))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AC$3>($B356+$E356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)-SUM($P356:AB356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)/$B356))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AD$3>($B356+$E356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)-SUM($P356:AC356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)/$B356))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AE$3>($B356+$E356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)-SUM($P356:AD356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)/$B356))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AF$3>($B356+$E356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)-SUM($P356:AE356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)/$B356))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AG$3>($B356+$E356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)-SUM($P356:AF356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)/$B356))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AH$3>($B356+$E356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)-SUM($P356:AG356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)/$B356))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AI$3>($B356+$E356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)-SUM($P356:AH356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)/$B356))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AJ$3>($B356+$E356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)-SUM($P356:AI356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)/$B356))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AK$3>($B356+$E356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)-SUM($P356:AJ356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)/$B356))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AL$3>($B356+$E356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)-SUM($P356:AK356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)/$B356))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AM$3>($B356+$E356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)-SUM($P356:AL356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)/$B356))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AN$3>($B356+$E356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)-SUM($P356:AM356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)/$B356))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AO$3>($B356+$E356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)-SUM($P356:AN356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)/$B356))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AP$3>($B356+$E356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)-SUM($P356:AO356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)/$B356))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AQ$3>($B356+$E356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)-SUM($P356:AP356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)/$B356))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AR$3>($B356+$E356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)-SUM($P356:AQ356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)/$B356))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AS$3>($B356+$E356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)-SUM($P356:AR356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)/$B356))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AT$3>($B356+$E356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)-SUM($P356:AS356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)/$B356))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AU$3>($B356+$E356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)-SUM($P356:AT356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)/$B356))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AV$3>($B356+$E356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)-SUM($P356:AU356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)/$B356))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AW$3>($B356+$E356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)-SUM($P356:AV356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)/$B356))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AX$3>($B356+$E356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)-SUM($P356:AW356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)/$B356))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AY$3>($B356+$E356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)-SUM($P356:AX356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)/$B356))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(AZ$3>($B356+$E356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)-SUM($P356:AY356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)/$B356))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BA$3>($B356+$E356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)-SUM($P356:AZ356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)/$B356))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BB$3>($B356+$E356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)-SUM($P356:BA356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)/$B356))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BC$3>($B356+$E356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)-SUM($P356:BB356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)/$B356))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BD$3>($B356+$E356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)-SUM($P356:BC356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)/$B356))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BE$3>($B356+$E356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)-SUM($P356:BD356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)/$B356))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BF$3>($B356+$E356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)-SUM($P356:BE356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)/$B356))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BG$3>($B356+$E356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)-SUM($P356:BF356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)/$B356))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BH$3>($B356+$E356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)-SUM($P356:BG356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)/$B356))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(BI$3>($B356+$E356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)-SUM($P356:BH356),('PTRM input'!$Y$287*(1+WACC!$Y$18)^0.5)/$B356))","v":0}]
[null,null,{"$f":"Asset11","v":"Non-system assets"},null,null,null,{"$f":"SUM(G336:G356)","v":0},{"$f":"SUM(H336:H356)","v":0},{"$f":"SUM(I336:I356)","v":0},{"$f":"SUM(J336:J356)","v":0},{"$f":"SUM(K336:K356)","v":0},{"$f":"SUM(L336:L356)","v":0},{"$f":"SUM(M336:M356)","v":3.4895759324962708E-2},{"$f":"SUM(N336:N356)","v":3.7192174436425383E-2},{"$f":"SUM(O336:O356)","v":3.7192174436425383E-2},{"$f":"SUM(P336:P356)","v":3.7192174436425383E-2},{"$f":"SUM(Q336:Q356)","v":3.7192174436425383E-2},{"$f":"SUM(R336:R356)","v":2.2964151114627019E-3},{"$f":"SUM(S336:S356)","v":0},{"$f":"SUM(T336:T356)","v":0},{"$f":"SUM(U336:U356)","v":0},{"$f":"SUM(V336:V356)","v":0},{"$f":"SUM(W336:W356)","v":0},{"$f":"SUM(X336:X356)","v":0},{"$f":"SUM(Y336:Y356)","v":0},{"$f":"SUM(Z336:Z356)","v":0},{"$f":"SUM(AA336:AA347)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM336:AM347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C370","v":0},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(G$3>A12remlife,A12value-SUM($F358:F358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!G$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(H$3>A12remlife,A12value-SUM($F358:G358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!H$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(I$3>A12remlife,A12value-SUM($F358:H358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!I$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(J$3>A12remlife,A12value-SUM($F358:I358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!J$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(K$3>A12remlife,A12value-SUM($F358:J358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!K$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(L$3>A12remlife,A12value-SUM($F358:K358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!L$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(M$3>A12remlife,A12value-SUM($F358:L358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!M$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(N$3>A12remlife,A12value-SUM($F358:M358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!N$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(O$3>A12remlife,A12value-SUM($F358:N358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!O$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(P$3>A12remlife,A12value-SUM($F358:O358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!P$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Q$3>A12remlife,A12value-SUM($F358:P358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!Q$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(R$3>A12remlife,A12value-SUM($F358:Q358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!R$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(S$3>A12remlife,A12value-SUM($F358:R358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!S$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(T$3>A12remlife,A12value-SUM($F358:S358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!T$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(U$3>A12remlife,A12value-SUM($F358:T358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!U$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(V$3>A12remlife,A12value-SUM($F358:U358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!V$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(W$3>A12remlife,A12value-SUM($F358:V358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!W$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(X$3>A12remlife,A12value-SUM($F358:W358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!X$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Y$3>A12remlife,A12value-SUM($F358:X358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!Y$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Z$3>A12remlife,A12value-SUM($F358:Y358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!Z$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AA$3>A12remlife,A12value-SUM($F358:Z358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!AA$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AB$3>A12remlife,A12value-SUM($F358:AA358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!AB$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AC$3>A12remlife,A12value-SUM($F358:AB358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!AC$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AD$3>A12remlife,A12value-SUM($F358:AC358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!AD$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AE$3>A12remlife,A12value-SUM($F358:AD358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!AE$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AF$3>A12remlife,A12value-SUM($F358:AE358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!AF$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AG$3>A12remlife,A12value-SUM($F358:AF358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!AG$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AH$3>A12remlife,A12value-SUM($F358:AG358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!AH$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AI$3>A12remlife,A12value-SUM($F358:AH358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!AI$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AJ$3>A12remlife,A12value-SUM($F358:AI358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!AJ$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AK$3>A12remlife,A12value-SUM($F358:AJ358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!AK$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AL$3>A12remlife,A12value-SUM($F358:AK358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!AL$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AM$3>A12remlife,A12value-SUM($F358:AL358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!AM$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AN$3>A12remlife,A12value-SUM($F358:AM358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!AN$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AO$3>A12remlife,A12value-SUM($F358:AN358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!AO$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AP$3>A12remlife,A12value-SUM($F358:AO358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!AP$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AQ$3>A12remlife,A12value-SUM($F358:AP358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!AQ$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AR$3>A12remlife,A12value-SUM($F358:AQ358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!AR$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AS$3>A12remlife,A12value-SUM($F358:AR358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!AS$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AT$3>A12remlife,A12value-SUM($F358:AS358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!AT$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AU$3>A12remlife,A12value-SUM($F358:AT358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!AU$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AV$3>A12remlife,A12value-SUM($F358:AU358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!AV$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AW$3>A12remlife,A12value-SUM($F358:AV358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!AW$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AX$3>A12remlife,A12value-SUM($F358:AW358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!AX$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AY$3>A12remlife,A12value-SUM($F358:AX358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!AY$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AZ$3>A12remlife,A12value-SUM($F358:AY358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!AZ$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BA$3>A12remlife,A12value-SUM($F358:AZ358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!BA$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BB$3>A12remlife,A12value-SUM($F358:BA358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!BB$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BC$3>A12remlife,A12value-SUM($F358:BB358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!BC$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BD$3>A12remlife,A12value-SUM($F358:BC358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!BD$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BE$3>A12remlife,A12value-SUM($F358:BD358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!BE$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BF$3>A12remlife,A12value-SUM($F358:BE358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!BF$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BG$3>A12remlife,A12value-SUM($F358:BF358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!BG$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BH$3>A12remlife,A12value-SUM($F358:BG358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!BH$424)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BI$3>A12remlife,A12value-SUM($F358:BH358),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))),'PTRM input'!BI$424)","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(H$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:G360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(I$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:H360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(J$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:I360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(K$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:J360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:K360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:L360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:M360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:N360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:O360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:P360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(R$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:Q360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(S$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:R360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(T$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:S360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(U$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:T360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(V$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:U360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(W$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:V360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(X$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:W360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Y$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:X360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Z$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:Y360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AA$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:Z360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AB$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:AA360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AC$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:AB360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AD$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:AC360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AE$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:AD360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AF$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:AE360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AG$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:AF360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AH$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:AG360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AI$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:AH360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:AI360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AK$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:AJ360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AL$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:AK360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AM$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:AL360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AN$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:AM360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AO$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:AN360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AP$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:AO360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:AP360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AR$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:AQ360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AS$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:AR360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AT$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:AS360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AU$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:AT360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AV$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:AU360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AW$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:AV360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AX$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:AW360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AY$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:AX360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:AY360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BA$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:AZ360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BB$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:BA360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BC$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:BB360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BD$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:BC360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BE$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:BD360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BF$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:BE360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BG$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:BF360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BH$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:BG360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BI$3>(A12stdlife+$E360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)-SUM($G360:BH360),('PTRM input'!$G$288*(1+rvanilla01)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(I$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:H361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(J$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:I361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(K$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:J361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:K361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:L361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:M361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:N361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:O361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:P361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(R$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:Q361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(S$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:R361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(T$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:S361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(U$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:T361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(V$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:U361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(W$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:V361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(X$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:W361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Y$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:X361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Z$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:Y361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AA$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:Z361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AB$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:AA361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AC$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:AB361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AD$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:AC361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AE$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:AD361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AF$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:AE361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AG$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:AF361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AH$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:AG361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AI$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:AH361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:AI361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AK$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:AJ361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AL$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:AK361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AM$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:AL361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AN$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:AM361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AO$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:AN361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AP$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:AO361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:AP361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AR$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:AQ361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AS$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:AR361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AT$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:AS361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AU$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:AT361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AV$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:AU361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AW$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:AV361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AX$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:AW361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AY$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:AX361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:AY361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BA$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:AZ361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BB$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:BA361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BC$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:BB361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BD$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:BC361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BE$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:BD361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BF$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:BE361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BG$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:BF361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BH$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:BG361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BI$3>(A12stdlife+$E361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)-SUM($H361:BH361),('PTRM input'!$H$288*(1+rvanilla02)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(J$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:I362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(K$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:J362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:K362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:L362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:M362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:N362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:O362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:P362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(R$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:Q362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(S$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:R362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(T$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:S362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(U$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:T362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(V$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:U362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(W$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:V362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(X$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:W362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Y$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:X362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Z$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:Y362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AA$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:Z362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AB$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:AA362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AC$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:AB362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AD$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:AC362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AE$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:AD362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AF$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:AE362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AG$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:AF362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AH$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:AG362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AI$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:AH362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:AI362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AK$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:AJ362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AL$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:AK362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AM$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:AL362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AN$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:AM362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AO$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:AN362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AP$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:AO362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:AP362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AR$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:AQ362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AS$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:AR362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AT$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:AS362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AU$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:AT362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AV$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:AU362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AW$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:AV362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AX$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:AW362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AY$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:AX362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:AY362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BA$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:AZ362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BB$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:BA362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BC$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:BB362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BD$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:BC362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BE$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:BD362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BF$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:BE362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BG$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:BF362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BH$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:BG362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BI$3>(A12stdlife+$E362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)-SUM($I362:BH362),('PTRM input'!$I$288*(1+rvanilla03)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(K$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:J363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:K363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:L363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:M363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:N363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:O363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:P363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(R$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:Q363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(S$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:R363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(T$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:S363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(U$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:T363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(V$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:U363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(W$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:V363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(X$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:W363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Y$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:X363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Z$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:Y363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AA$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:Z363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AB$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:AA363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AC$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:AB363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AD$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:AC363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AE$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:AD363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AF$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:AE363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AG$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:AF363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AH$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:AG363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AI$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:AH363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:AI363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AK$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:AJ363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AL$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:AK363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AM$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:AL363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AN$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:AM363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AO$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:AN363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AP$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:AO363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:AP363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AR$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:AQ363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AS$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:AR363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AT$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:AS363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AU$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:AT363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AV$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:AU363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AW$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:AV363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AX$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:AW363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AY$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:AX363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:AY363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BA$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:AZ363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BB$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:BA363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BC$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:BB363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BD$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:BC363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BE$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:BD363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BF$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:BE363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BG$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:BF363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BH$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:BG363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BI$3>(A12stdlife+$E363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)-SUM($J363:BH363),('PTRM input'!$J$288*(1+rvanilla04)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:K364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:L364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:M364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:N364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:O364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:P364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(R$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:Q364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(S$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:R364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(T$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:S364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(U$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:T364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(V$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:U364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(W$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:V364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(X$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:W364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Y$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:X364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Z$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:Y364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AA$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:Z364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AB$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:AA364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AC$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:AB364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AD$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:AC364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AE$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:AD364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AF$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:AE364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AG$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:AF364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AH$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:AG364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AI$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:AH364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:AI364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AK$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:AJ364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AL$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:AK364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AM$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:AL364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AN$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:AM364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AO$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:AN364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AP$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:AO364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:AP364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AR$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:AQ364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AS$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:AR364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AT$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:AS364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AU$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:AT364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AV$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:AU364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AW$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:AV364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AX$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:AW364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AY$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:AX364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:AY364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BA$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:AZ364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BB$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:BA364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BC$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:BB364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BD$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:BC364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BE$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:BD364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BF$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:BE364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BG$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:BF364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BH$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:BG364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BI$3>(A12stdlife+$E364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)-SUM($K364:BH364),('PTRM input'!$K$288*(1+rvanilla05)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$E365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)-SUM($L365:L365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$E365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)-SUM($L365:M365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$E365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)-SUM($L365:N365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$E365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)-SUM($L365:O365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$E365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)-SUM($L365:P365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(R$3>(A12stdlife+$E365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)-SUM($L365:Q365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(S$3>(A12stdlife+$E365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)-SUM($L365:R365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(T$3>(A12stdlife+$E365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)-SUM($L365:S365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(U$3>(A12stdlife+$E365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)-SUM($L365:T365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(V$3>(A12stdlife+$E365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)-SUM($L365:U365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(W$3>(A12stdlife+$E365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)-SUM($L365:V365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(X$3>(A12stdlife+$E365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)-SUM($L365:W365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Y$3>(A12stdlife+$E365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)-SUM($L365:X365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Z$3>(A12stdlife+$E365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)-SUM($L365:Y365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AA$3>(A12stdlife+$E365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)-SUM($L365:Z365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AB$3>(A12stdlife+$E365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)-SUM($L365:AA365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AC$3>(A12stdlife+$E365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)-SUM($L365:AB365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AD$3>(A12stdlife+$E365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)-SUM($L365:AC365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AE$3>(A12stdlife+$E365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)-SUM($L365:AD365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AF$3>(A12stdlife+$E365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)-SUM($L365:AE365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AG$3>(A12stdlife+$E365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)-SUM($L365:AF365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AH$3>(A12stdlife+$E365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)-SUM($L365:AG365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AI$3>(A12stdlife+$E365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)-SUM($L365:AH365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A12stdlife+$E365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)-SUM($L365:AI365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AK$3>(A12stdlife+$E365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)-SUM($L365:AJ365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AL$3>(A12stdlife+$E365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)-SUM($L365:AK365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AM$3>(A12stdlife+$E365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)-SUM($L365:AL365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AN$3>(A12stdlife+$E365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)-SUM($L365:AM365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AO$3>(A12stdlife+$E365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)-SUM($L365:AN365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AP$3>(A12stdlife+$E365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)-SUM($L365:AO365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A12stdlife+$E365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)-SUM($L365:AP365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AR$3>(A12stdlife+$E365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)-SUM($L365:AQ365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AS$3>(A12stdlife+$E365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)-SUM($L365:AR365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AT$3>(A12stdlife+$E365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)-SUM($L365:AS365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AU$3>(A12stdlife+$E365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)-SUM($L365:AT365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AV$3>(A12stdlife+$E365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)-SUM($L365:AU365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AW$3>(A12stdlife+$E365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)-SUM($L365:AV365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AX$3>(A12stdlife+$E365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)-SUM($L365:AW365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AY$3>(A12stdlife+$E365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)-SUM($L365:AX365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A12stdlife+$E365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)-SUM($L365:AY365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BA$3>(A12stdlife+$E365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)-SUM($L365:AZ365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BB$3>(A12stdlife+$E365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)-SUM($L365:BA365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BC$3>(A12stdlife+$E365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)-SUM($L365:BB365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BD$3>(A12stdlife+$E365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)-SUM($L365:BC365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BE$3>(A12stdlife+$E365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)-SUM($L365:BD365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BF$3>(A12stdlife+$E365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)-SUM($L365:BE365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BG$3>(A12stdlife+$E365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)-SUM($L365:BF365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BH$3>(A12stdlife+$E365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)-SUM($L365:BG365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BI$3>(A12stdlife+$E365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)-SUM($L365:BH365),('PTRM input'!$L$288*(1+rvanilla06)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$E366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)-SUM($M366:M366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$E366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)-SUM($M366:N366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$E366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)-SUM($M366:O366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$E366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)-SUM($M366:P366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(R$3>(A12stdlife+$E366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)-SUM($M366:Q366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(S$3>(A12stdlife+$E366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)-SUM($M366:R366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(T$3>(A12stdlife+$E366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)-SUM($M366:S366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(U$3>(A12stdlife+$E366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)-SUM($M366:T366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(V$3>(A12stdlife+$E366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)-SUM($M366:U366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(W$3>(A12stdlife+$E366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)-SUM($M366:V366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(X$3>(A12stdlife+$E366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)-SUM($M366:W366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Y$3>(A12stdlife+$E366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)-SUM($M366:X366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Z$3>(A12stdlife+$E366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)-SUM($M366:Y366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AA$3>(A12stdlife+$E366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)-SUM($M366:Z366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AB$3>(A12stdlife+$E366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)-SUM($M366:AA366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AC$3>(A12stdlife+$E366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)-SUM($M366:AB366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AD$3>(A12stdlife+$E366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)-SUM($M366:AC366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AE$3>(A12stdlife+$E366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)-SUM($M366:AD366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AF$3>(A12stdlife+$E366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)-SUM($M366:AE366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AG$3>(A12stdlife+$E366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)-SUM($M366:AF366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AH$3>(A12stdlife+$E366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)-SUM($M366:AG366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AI$3>(A12stdlife+$E366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)-SUM($M366:AH366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A12stdlife+$E366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)-SUM($M366:AI366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AK$3>(A12stdlife+$E366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)-SUM($M366:AJ366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AL$3>(A12stdlife+$E366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)-SUM($M366:AK366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AM$3>(A12stdlife+$E366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)-SUM($M366:AL366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AN$3>(A12stdlife+$E366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)-SUM($M366:AM366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AO$3>(A12stdlife+$E366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)-SUM($M366:AN366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AP$3>(A12stdlife+$E366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)-SUM($M366:AO366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A12stdlife+$E366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)-SUM($M366:AP366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AR$3>(A12stdlife+$E366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)-SUM($M366:AQ366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AS$3>(A12stdlife+$E366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)-SUM($M366:AR366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AT$3>(A12stdlife+$E366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)-SUM($M366:AS366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AU$3>(A12stdlife+$E366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)-SUM($M366:AT366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AV$3>(A12stdlife+$E366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)-SUM($M366:AU366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AW$3>(A12stdlife+$E366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)-SUM($M366:AV366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AX$3>(A12stdlife+$E366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)-SUM($M366:AW366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AY$3>(A12stdlife+$E366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)-SUM($M366:AX366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A12stdlife+$E366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)-SUM($M366:AY366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BA$3>(A12stdlife+$E366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)-SUM($M366:AZ366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BB$3>(A12stdlife+$E366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)-SUM($M366:BA366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BC$3>(A12stdlife+$E366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)-SUM($M366:BB366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BD$3>(A12stdlife+$E366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)-SUM($M366:BC366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BE$3>(A12stdlife+$E366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)-SUM($M366:BD366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BF$3>(A12stdlife+$E366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)-SUM($M366:BE366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BG$3>(A12stdlife+$E366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)-SUM($M366:BF366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BH$3>(A12stdlife+$E366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)-SUM($M366:BG366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BI$3>(A12stdlife+$E366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)-SUM($M366:BH366),('PTRM input'!$M$288*(1+rvanilla07)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$E367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)-SUM($N367:N367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$E367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)-SUM($N367:O367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$E367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)-SUM($N367:P367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(R$3>(A12stdlife+$E367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)-SUM($N367:Q367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(S$3>(A12stdlife+$E367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)-SUM($N367:R367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(T$3>(A12stdlife+$E367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)-SUM($N367:S367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(U$3>(A12stdlife+$E367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)-SUM($N367:T367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(V$3>(A12stdlife+$E367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)-SUM($N367:U367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(W$3>(A12stdlife+$E367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)-SUM($N367:V367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(X$3>(A12stdlife+$E367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)-SUM($N367:W367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Y$3>(A12stdlife+$E367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)-SUM($N367:X367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Z$3>(A12stdlife+$E367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)-SUM($N367:Y367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AA$3>(A12stdlife+$E367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)-SUM($N367:Z367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AB$3>(A12stdlife+$E367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)-SUM($N367:AA367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AC$3>(A12stdlife+$E367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)-SUM($N367:AB367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AD$3>(A12stdlife+$E367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)-SUM($N367:AC367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AE$3>(A12stdlife+$E367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)-SUM($N367:AD367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AF$3>(A12stdlife+$E367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)-SUM($N367:AE367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AG$3>(A12stdlife+$E367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)-SUM($N367:AF367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AH$3>(A12stdlife+$E367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)-SUM($N367:AG367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AI$3>(A12stdlife+$E367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)-SUM($N367:AH367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A12stdlife+$E367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)-SUM($N367:AI367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AK$3>(A12stdlife+$E367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)-SUM($N367:AJ367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AL$3>(A12stdlife+$E367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)-SUM($N367:AK367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AM$3>(A12stdlife+$E367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)-SUM($N367:AL367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AN$3>(A12stdlife+$E367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)-SUM($N367:AM367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AO$3>(A12stdlife+$E367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)-SUM($N367:AN367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AP$3>(A12stdlife+$E367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)-SUM($N367:AO367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A12stdlife+$E367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)-SUM($N367:AP367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AR$3>(A12stdlife+$E367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)-SUM($N367:AQ367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AS$3>(A12stdlife+$E367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)-SUM($N367:AR367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AT$3>(A12stdlife+$E367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)-SUM($N367:AS367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AU$3>(A12stdlife+$E367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)-SUM($N367:AT367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AV$3>(A12stdlife+$E367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)-SUM($N367:AU367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AW$3>(A12stdlife+$E367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)-SUM($N367:AV367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AX$3>(A12stdlife+$E367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)-SUM($N367:AW367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AY$3>(A12stdlife+$E367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)-SUM($N367:AX367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A12stdlife+$E367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)-SUM($N367:AY367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BA$3>(A12stdlife+$E367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)-SUM($N367:AZ367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BB$3>(A12stdlife+$E367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)-SUM($N367:BA367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BC$3>(A12stdlife+$E367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)-SUM($N367:BB367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BD$3>(A12stdlife+$E367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)-SUM($N367:BC367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BE$3>(A12stdlife+$E367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)-SUM($N367:BD367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BF$3>(A12stdlife+$E367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)-SUM($N367:BE367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BG$3>(A12stdlife+$E367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)-SUM($N367:BF367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BH$3>(A12stdlife+$E367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)-SUM($N367:BG367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BI$3>(A12stdlife+$E367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)-SUM($N367:BH367),('PTRM input'!$N$288*(1+rvanilla08)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$E368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)-SUM($O368:O368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$E368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)-SUM($O368:P368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(R$3>(A12stdlife+$E368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)-SUM($O368:Q368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(S$3>(A12stdlife+$E368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)-SUM($O368:R368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(T$3>(A12stdlife+$E368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)-SUM($O368:S368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(U$3>(A12stdlife+$E368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)-SUM($O368:T368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(V$3>(A12stdlife+$E368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)-SUM($O368:U368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(W$3>(A12stdlife+$E368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)-SUM($O368:V368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(X$3>(A12stdlife+$E368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)-SUM($O368:W368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Y$3>(A12stdlife+$E368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)-SUM($O368:X368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Z$3>(A12stdlife+$E368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)-SUM($O368:Y368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AA$3>(A12stdlife+$E368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)-SUM($O368:Z368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AB$3>(A12stdlife+$E368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)-SUM($O368:AA368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AC$3>(A12stdlife+$E368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)-SUM($O368:AB368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AD$3>(A12stdlife+$E368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)-SUM($O368:AC368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AE$3>(A12stdlife+$E368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)-SUM($O368:AD368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AF$3>(A12stdlife+$E368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)-SUM($O368:AE368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AG$3>(A12stdlife+$E368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)-SUM($O368:AF368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AH$3>(A12stdlife+$E368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)-SUM($O368:AG368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AI$3>(A12stdlife+$E368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)-SUM($O368:AH368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A12stdlife+$E368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)-SUM($O368:AI368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AK$3>(A12stdlife+$E368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)-SUM($O368:AJ368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AL$3>(A12stdlife+$E368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)-SUM($O368:AK368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AM$3>(A12stdlife+$E368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)-SUM($O368:AL368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AN$3>(A12stdlife+$E368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)-SUM($O368:AM368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AO$3>(A12stdlife+$E368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)-SUM($O368:AN368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AP$3>(A12stdlife+$E368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)-SUM($O368:AO368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A12stdlife+$E368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)-SUM($O368:AP368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AR$3>(A12stdlife+$E368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)-SUM($O368:AQ368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AS$3>(A12stdlife+$E368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)-SUM($O368:AR368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AT$3>(A12stdlife+$E368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)-SUM($O368:AS368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AU$3>(A12stdlife+$E368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)-SUM($O368:AT368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AV$3>(A12stdlife+$E368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)-SUM($O368:AU368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AW$3>(A12stdlife+$E368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)-SUM($O368:AV368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AX$3>(A12stdlife+$E368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)-SUM($O368:AW368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AY$3>(A12stdlife+$E368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)-SUM($O368:AX368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A12stdlife+$E368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)-SUM($O368:AY368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BA$3>(A12stdlife+$E368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)-SUM($O368:AZ368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BB$3>(A12stdlife+$E368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)-SUM($O368:BA368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BC$3>(A12stdlife+$E368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)-SUM($O368:BB368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BD$3>(A12stdlife+$E368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)-SUM($O368:BC368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BE$3>(A12stdlife+$E368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)-SUM($O368:BD368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BF$3>(A12stdlife+$E368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)-SUM($O368:BE368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BG$3>(A12stdlife+$E368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)-SUM($O368:BF368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BH$3>(A12stdlife+$E368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)-SUM($O368:BG368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BI$3>(A12stdlife+$E368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)-SUM($O368:BH368),('PTRM input'!$O$288*(1+rvanilla09)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$E369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)-SUM($P369:P369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(R$3>(A12stdlife+$E369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)-SUM($P369:Q369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(S$3>(A12stdlife+$E369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)-SUM($P369:R369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(T$3>(A12stdlife+$E369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)-SUM($P369:S369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(U$3>(A12stdlife+$E369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)-SUM($P369:T369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(V$3>(A12stdlife+$E369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)-SUM($P369:U369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(W$3>(A12stdlife+$E369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)-SUM($P369:V369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(X$3>(A12stdlife+$E369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)-SUM($P369:W369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Y$3>(A12stdlife+$E369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)-SUM($P369:X369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Z$3>(A12stdlife+$E369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)-SUM($P369:Y369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AA$3>(A12stdlife+$E369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)-SUM($P369:Z369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AB$3>(A12stdlife+$E369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)-SUM($P369:AA369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AC$3>(A12stdlife+$E369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)-SUM($P369:AB369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AD$3>(A12stdlife+$E369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)-SUM($P369:AC369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AE$3>(A12stdlife+$E369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)-SUM($P369:AD369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AF$3>(A12stdlife+$E369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)-SUM($P369:AE369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AG$3>(A12stdlife+$E369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)-SUM($P369:AF369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AH$3>(A12stdlife+$E369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)-SUM($P369:AG369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AI$3>(A12stdlife+$E369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)-SUM($P369:AH369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A12stdlife+$E369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)-SUM($P369:AI369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AK$3>(A12stdlife+$E369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)-SUM($P369:AJ369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AL$3>(A12stdlife+$E369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)-SUM($P369:AK369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AM$3>(A12stdlife+$E369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)-SUM($P369:AL369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AN$3>(A12stdlife+$E369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)-SUM($P369:AM369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AO$3>(A12stdlife+$E369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)-SUM($P369:AN369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AP$3>(A12stdlife+$E369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)-SUM($P369:AO369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A12stdlife+$E369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)-SUM($P369:AP369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AR$3>(A12stdlife+$E369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)-SUM($P369:AQ369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AS$3>(A12stdlife+$E369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)-SUM($P369:AR369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AT$3>(A12stdlife+$E369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)-SUM($P369:AS369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AU$3>(A12stdlife+$E369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)-SUM($P369:AT369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AV$3>(A12stdlife+$E369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)-SUM($P369:AU369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AW$3>(A12stdlife+$E369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)-SUM($P369:AV369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AX$3>(A12stdlife+$E369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)-SUM($P369:AW369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AY$3>(A12stdlife+$E369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)-SUM($P369:AX369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A12stdlife+$E369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)-SUM($P369:AY369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BA$3>(A12stdlife+$E369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)-SUM($P369:AZ369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BB$3>(A12stdlife+$E369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)-SUM($P369:BA369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BC$3>(A12stdlife+$E369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)-SUM($P369:BB369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BD$3>(A12stdlife+$E369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)-SUM($P369:BC369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BE$3>(A12stdlife+$E369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)-SUM($P369:BD369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BF$3>(A12stdlife+$E369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)-SUM($P369:BE369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BG$3>(A12stdlife+$E369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)-SUM($P369:BF369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BH$3>(A12stdlife+$E369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)-SUM($P369:BG369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(BI$3>(A12stdlife+$E369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)-SUM($P369:BH369),('PTRM input'!$P$288*(1+rvanilla10)^0.5)/A12stdlife))","v":0}]
[null,null,{"$f":"Asset12","v":0},null,null,null,{"$f":"SUM(G358:G369)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM358:AM369)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C383","v":0},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(G$3>A13remlife,A13value-SUM($F371:F371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!G$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(H$3>A13remlife,A13value-SUM($F371:G371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!H$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(I$3>A13remlife,A13value-SUM($F371:H371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!I$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(J$3>A13remlife,A13value-SUM($F371:I371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!J$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(K$3>A13remlife,A13value-SUM($F371:J371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!K$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(L$3>A13remlife,A13value-SUM($F371:K371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!L$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(M$3>A13remlife,A13value-SUM($F371:L371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!M$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(N$3>A13remlife,A13value-SUM($F371:M371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!N$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(O$3>A13remlife,A13value-SUM($F371:N371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!O$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(P$3>A13remlife,A13value-SUM($F371:O371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!P$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Q$3>A13remlife,A13value-SUM($F371:P371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!Q$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(R$3>A13remlife,A13value-SUM($F371:Q371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!R$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(S$3>A13remlife,A13value-SUM($F371:R371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!S$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(T$3>A13remlife,A13value-SUM($F371:S371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!T$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(U$3>A13remlife,A13value-SUM($F371:T371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!U$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(V$3>A13remlife,A13value-SUM($F371:U371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!V$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(W$3>A13remlife,A13value-SUM($F371:V371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!W$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(X$3>A13remlife,A13value-SUM($F371:W371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!X$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Y$3>A13remlife,A13value-SUM($F371:X371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!Y$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Z$3>A13remlife,A13value-SUM($F371:Y371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!Z$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AA$3>A13remlife,A13value-SUM($F371:Z371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!AA$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AB$3>A13remlife,A13value-SUM($F371:AA371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!AB$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AC$3>A13remlife,A13value-SUM($F371:AB371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!AC$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AD$3>A13remlife,A13value-SUM($F371:AC371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!AD$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AE$3>A13remlife,A13value-SUM($F371:AD371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!AE$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AF$3>A13remlife,A13value-SUM($F371:AE371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!AF$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AG$3>A13remlife,A13value-SUM($F371:AF371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!AG$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AH$3>A13remlife,A13value-SUM($F371:AG371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!AH$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AI$3>A13remlife,A13value-SUM($F371:AH371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!AI$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AJ$3>A13remlife,A13value-SUM($F371:AI371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!AJ$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AK$3>A13remlife,A13value-SUM($F371:AJ371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!AK$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AL$3>A13remlife,A13value-SUM($F371:AK371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!AL$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AM$3>A13remlife,A13value-SUM($F371:AL371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!AM$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AN$3>A13remlife,A13value-SUM($F371:AM371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!AN$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AO$3>A13remlife,A13value-SUM($F371:AN371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!AO$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AP$3>A13remlife,A13value-SUM($F371:AO371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!AP$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AQ$3>A13remlife,A13value-SUM($F371:AP371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!AQ$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AR$3>A13remlife,A13value-SUM($F371:AQ371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!AR$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AS$3>A13remlife,A13value-SUM($F371:AR371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!AS$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AT$3>A13remlife,A13value-SUM($F371:AS371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!AT$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AU$3>A13remlife,A13value-SUM($F371:AT371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!AU$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AV$3>A13remlife,A13value-SUM($F371:AU371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!AV$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AW$3>A13remlife,A13value-SUM($F371:AV371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!AW$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AX$3>A13remlife,A13value-SUM($F371:AW371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!AX$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AY$3>A13remlife,A13value-SUM($F371:AX371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!AY$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AZ$3>A13remlife,A13value-SUM($F371:AY371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!AZ$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BA$3>A13remlife,A13value-SUM($F371:AZ371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!BA$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BB$3>A13remlife,A13value-SUM($F371:BA371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!BB$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BC$3>A13remlife,A13value-SUM($F371:BB371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!BC$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BD$3>A13remlife,A13value-SUM($F371:BC371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!BD$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BE$3>A13remlife,A13value-SUM($F371:BD371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!BE$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BF$3>A13remlife,A13value-SUM($F371:BE371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!BF$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BG$3>A13remlife,A13value-SUM($F371:BF371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!BG$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BH$3>A13remlife,A13value-SUM($F371:BG371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!BH$425)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BI$3>A13remlife,A13value-SUM($F371:BH371),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))),'PTRM input'!BI$425)","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(H$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:G373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(I$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:H373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(J$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:I373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(K$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:J373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:K373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:L373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:M373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:N373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:O373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:P373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(R$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:Q373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(S$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:R373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(T$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:S373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(U$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:T373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(V$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:U373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(W$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:V373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(X$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:W373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Y$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:X373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Z$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:Y373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AA$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:Z373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AB$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:AA373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AC$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:AB373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AD$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:AC373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AE$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:AD373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AF$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:AE373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AG$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:AF373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AH$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:AG373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AI$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:AH373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:AI373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AK$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:AJ373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AL$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:AK373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AM$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:AL373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AN$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:AM373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AO$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:AN373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AP$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:AO373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:AP373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AR$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:AQ373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AS$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:AR373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AT$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:AS373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AU$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:AT373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AV$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:AU373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AW$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:AV373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AX$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:AW373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AY$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:AX373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:AY373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BA$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:AZ373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BB$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:BA373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BC$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:BB373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BD$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:BC373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BE$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:BD373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BF$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:BE373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BG$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:BF373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BH$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:BG373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BI$3>(A13stdlife+$E373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)-SUM($G373:BH373),('PTRM input'!$G$289*(1+rvanilla01)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(I$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:H374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(J$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:I374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(K$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:J374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:K374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:L374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:M374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:N374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:O374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:P374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(R$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:Q374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(S$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:R374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(T$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:S374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(U$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:T374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(V$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:U374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(W$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:V374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(X$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:W374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Y$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:X374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Z$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:Y374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AA$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:Z374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AB$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:AA374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AC$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:AB374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AD$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:AC374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AE$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:AD374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AF$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:AE374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AG$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:AF374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AH$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:AG374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AI$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:AH374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:AI374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AK$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:AJ374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AL$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:AK374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AM$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:AL374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AN$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:AM374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AO$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:AN374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AP$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:AO374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:AP374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AR$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:AQ374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AS$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:AR374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AT$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:AS374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AU$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:AT374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AV$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:AU374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AW$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:AV374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AX$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:AW374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AY$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:AX374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:AY374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BA$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:AZ374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BB$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:BA374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BC$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:BB374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BD$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:BC374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BE$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:BD374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BF$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:BE374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BG$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:BF374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BH$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:BG374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BI$3>(A13stdlife+$E374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)-SUM($H374:BH374),('PTRM input'!$H$289*(1+rvanilla02)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(J$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:I375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(K$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:J375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:K375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:L375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:M375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:N375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:O375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:P375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(R$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:Q375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(S$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:R375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(T$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:S375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(U$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:T375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(V$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:U375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(W$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:V375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(X$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:W375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Y$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:X375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Z$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:Y375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AA$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:Z375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AB$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:AA375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AC$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:AB375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AD$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:AC375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AE$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:AD375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AF$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:AE375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AG$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:AF375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AH$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:AG375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AI$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:AH375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:AI375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AK$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:AJ375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AL$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:AK375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AM$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:AL375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AN$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:AM375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AO$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:AN375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AP$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:AO375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:AP375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AR$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:AQ375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AS$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:AR375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AT$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:AS375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AU$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:AT375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AV$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:AU375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AW$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:AV375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AX$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:AW375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AY$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:AX375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:AY375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BA$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:AZ375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BB$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:BA375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BC$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:BB375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BD$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:BC375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BE$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:BD375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BF$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:BE375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BG$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:BF375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BH$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:BG375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BI$3>(A13stdlife+$E375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)-SUM($I375:BH375),('PTRM input'!$I$289*(1+rvanilla03)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(K$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:J376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:K376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:L376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:M376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:N376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:O376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:P376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(R$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:Q376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(S$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:R376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(T$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:S376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(U$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:T376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(V$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:U376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(W$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:V376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(X$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:W376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Y$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:X376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Z$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:Y376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AA$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:Z376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AB$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:AA376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AC$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:AB376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AD$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:AC376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AE$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:AD376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AF$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:AE376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AG$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:AF376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AH$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:AG376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AI$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:AH376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:AI376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AK$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:AJ376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AL$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:AK376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AM$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:AL376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AN$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:AM376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AO$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:AN376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AP$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:AO376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:AP376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AR$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:AQ376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AS$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:AR376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AT$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:AS376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AU$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:AT376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AV$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:AU376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AW$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:AV376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AX$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:AW376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AY$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:AX376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:AY376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BA$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:AZ376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BB$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:BA376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BC$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:BB376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BD$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:BC376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BE$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:BD376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BF$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:BE376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BG$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:BF376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BH$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:BG376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BI$3>(A13stdlife+$E376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)-SUM($J376:BH376),('PTRM input'!$J$289*(1+rvanilla04)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:K377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:L377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:M377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:N377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:O377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:P377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(R$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:Q377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(S$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:R377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(T$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:S377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(U$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:T377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(V$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:U377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(W$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:V377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(X$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:W377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Y$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:X377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Z$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:Y377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AA$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:Z377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AB$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:AA377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AC$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:AB377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AD$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:AC377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AE$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:AD377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AF$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:AE377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AG$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:AF377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AH$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:AG377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AI$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:AH377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:AI377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AK$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:AJ377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AL$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:AK377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AM$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:AL377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AN$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:AM377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AO$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:AN377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AP$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:AO377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:AP377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AR$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:AQ377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AS$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:AR377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AT$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:AS377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AU$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:AT377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AV$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:AU377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AW$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:AV377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AX$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:AW377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AY$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:AX377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:AY377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BA$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:AZ377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BB$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:BA377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BC$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:BB377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BD$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:BC377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BE$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:BD377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BF$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:BE377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BG$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:BF377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BH$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:BG377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BI$3>(A13stdlife+$E377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)-SUM($K377:BH377),('PTRM input'!$K$289*(1+rvanilla05)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$E378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)-SUM($L378:L378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$E378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)-SUM($L378:M378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$E378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)-SUM($L378:N378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$E378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)-SUM($L378:O378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$E378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)-SUM($L378:P378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(R$3>(A13stdlife+$E378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)-SUM($L378:Q378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(S$3>(A13stdlife+$E378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)-SUM($L378:R378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(T$3>(A13stdlife+$E378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)-SUM($L378:S378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(U$3>(A13stdlife+$E378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)-SUM($L378:T378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(V$3>(A13stdlife+$E378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)-SUM($L378:U378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(W$3>(A13stdlife+$E378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)-SUM($L378:V378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(X$3>(A13stdlife+$E378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)-SUM($L378:W378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Y$3>(A13stdlife+$E378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)-SUM($L378:X378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Z$3>(A13stdlife+$E378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)-SUM($L378:Y378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AA$3>(A13stdlife+$E378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)-SUM($L378:Z378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AB$3>(A13stdlife+$E378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)-SUM($L378:AA378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AC$3>(A13stdlife+$E378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)-SUM($L378:AB378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AD$3>(A13stdlife+$E378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)-SUM($L378:AC378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AE$3>(A13stdlife+$E378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)-SUM($L378:AD378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AF$3>(A13stdlife+$E378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)-SUM($L378:AE378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AG$3>(A13stdlife+$E378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)-SUM($L378:AF378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AH$3>(A13stdlife+$E378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)-SUM($L378:AG378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AI$3>(A13stdlife+$E378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)-SUM($L378:AH378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A13stdlife+$E378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)-SUM($L378:AI378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AK$3>(A13stdlife+$E378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)-SUM($L378:AJ378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AL$3>(A13stdlife+$E378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)-SUM($L378:AK378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AM$3>(A13stdlife+$E378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)-SUM($L378:AL378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AN$3>(A13stdlife+$E378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)-SUM($L378:AM378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AO$3>(A13stdlife+$E378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)-SUM($L378:AN378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AP$3>(A13stdlife+$E378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)-SUM($L378:AO378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A13stdlife+$E378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)-SUM($L378:AP378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AR$3>(A13stdlife+$E378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)-SUM($L378:AQ378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AS$3>(A13stdlife+$E378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)-SUM($L378:AR378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AT$3>(A13stdlife+$E378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)-SUM($L378:AS378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AU$3>(A13stdlife+$E378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)-SUM($L378:AT378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AV$3>(A13stdlife+$E378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)-SUM($L378:AU378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AW$3>(A13stdlife+$E378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)-SUM($L378:AV378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AX$3>(A13stdlife+$E378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)-SUM($L378:AW378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AY$3>(A13stdlife+$E378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)-SUM($L378:AX378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A13stdlife+$E378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)-SUM($L378:AY378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BA$3>(A13stdlife+$E378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)-SUM($L378:AZ378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BB$3>(A13stdlife+$E378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)-SUM($L378:BA378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BC$3>(A13stdlife+$E378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)-SUM($L378:BB378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BD$3>(A13stdlife+$E378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)-SUM($L378:BC378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BE$3>(A13stdlife+$E378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)-SUM($L378:BD378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BF$3>(A13stdlife+$E378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)-SUM($L378:BE378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BG$3>(A13stdlife+$E378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)-SUM($L378:BF378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BH$3>(A13stdlife+$E378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)-SUM($L378:BG378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BI$3>(A13stdlife+$E378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)-SUM($L378:BH378),('PTRM input'!$L$289*(1+rvanilla06)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$E379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)-SUM($M379:M379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$E379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)-SUM($M379:N379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$E379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)-SUM($M379:O379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$E379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)-SUM($M379:P379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(R$3>(A13stdlife+$E379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)-SUM($M379:Q379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(S$3>(A13stdlife+$E379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)-SUM($M379:R379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(T$3>(A13stdlife+$E379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)-SUM($M379:S379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(U$3>(A13stdlife+$E379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)-SUM($M379:T379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(V$3>(A13stdlife+$E379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)-SUM($M379:U379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(W$3>(A13stdlife+$E379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)-SUM($M379:V379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(X$3>(A13stdlife+$E379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)-SUM($M379:W379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Y$3>(A13stdlife+$E379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)-SUM($M379:X379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Z$3>(A13stdlife+$E379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)-SUM($M379:Y379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AA$3>(A13stdlife+$E379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)-SUM($M379:Z379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AB$3>(A13stdlife+$E379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)-SUM($M379:AA379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AC$3>(A13stdlife+$E379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)-SUM($M379:AB379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AD$3>(A13stdlife+$E379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)-SUM($M379:AC379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AE$3>(A13stdlife+$E379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)-SUM($M379:AD379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AF$3>(A13stdlife+$E379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)-SUM($M379:AE379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AG$3>(A13stdlife+$E379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)-SUM($M379:AF379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AH$3>(A13stdlife+$E379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)-SUM($M379:AG379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AI$3>(A13stdlife+$E379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)-SUM($M379:AH379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A13stdlife+$E379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)-SUM($M379:AI379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AK$3>(A13stdlife+$E379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)-SUM($M379:AJ379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AL$3>(A13stdlife+$E379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)-SUM($M379:AK379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AM$3>(A13stdlife+$E379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)-SUM($M379:AL379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AN$3>(A13stdlife+$E379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)-SUM($M379:AM379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AO$3>(A13stdlife+$E379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)-SUM($M379:AN379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AP$3>(A13stdlife+$E379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)-SUM($M379:AO379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A13stdlife+$E379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)-SUM($M379:AP379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AR$3>(A13stdlife+$E379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)-SUM($M379:AQ379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AS$3>(A13stdlife+$E379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)-SUM($M379:AR379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AT$3>(A13stdlife+$E379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)-SUM($M379:AS379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AU$3>(A13stdlife+$E379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)-SUM($M379:AT379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AV$3>(A13stdlife+$E379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)-SUM($M379:AU379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AW$3>(A13stdlife+$E379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)-SUM($M379:AV379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AX$3>(A13stdlife+$E379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)-SUM($M379:AW379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AY$3>(A13stdlife+$E379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)-SUM($M379:AX379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A13stdlife+$E379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)-SUM($M379:AY379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BA$3>(A13stdlife+$E379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)-SUM($M379:AZ379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BB$3>(A13stdlife+$E379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)-SUM($M379:BA379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BC$3>(A13stdlife+$E379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)-SUM($M379:BB379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BD$3>(A13stdlife+$E379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)-SUM($M379:BC379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BE$3>(A13stdlife+$E379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)-SUM($M379:BD379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BF$3>(A13stdlife+$E379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)-SUM($M379:BE379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BG$3>(A13stdlife+$E379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)-SUM($M379:BF379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BH$3>(A13stdlife+$E379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)-SUM($M379:BG379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BI$3>(A13stdlife+$E379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)-SUM($M379:BH379),('PTRM input'!$M$289*(1+rvanilla07)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$E380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)-SUM($N380:N380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$E380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)-SUM($N380:O380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$E380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)-SUM($N380:P380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(R$3>(A13stdlife+$E380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)-SUM($N380:Q380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(S$3>(A13stdlife+$E380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)-SUM($N380:R380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(T$3>(A13stdlife+$E380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)-SUM($N380:S380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(U$3>(A13stdlife+$E380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)-SUM($N380:T380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(V$3>(A13stdlife+$E380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)-SUM($N380:U380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(W$3>(A13stdlife+$E380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)-SUM($N380:V380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(X$3>(A13stdlife+$E380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)-SUM($N380:W380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Y$3>(A13stdlife+$E380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)-SUM($N380:X380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Z$3>(A13stdlife+$E380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)-SUM($N380:Y380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AA$3>(A13stdlife+$E380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)-SUM($N380:Z380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AB$3>(A13stdlife+$E380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)-SUM($N380:AA380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AC$3>(A13stdlife+$E380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)-SUM($N380:AB380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AD$3>(A13stdlife+$E380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)-SUM($N380:AC380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AE$3>(A13stdlife+$E380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)-SUM($N380:AD380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AF$3>(A13stdlife+$E380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)-SUM($N380:AE380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AG$3>(A13stdlife+$E380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)-SUM($N380:AF380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AH$3>(A13stdlife+$E380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)-SUM($N380:AG380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AI$3>(A13stdlife+$E380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)-SUM($N380:AH380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A13stdlife+$E380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)-SUM($N380:AI380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AK$3>(A13stdlife+$E380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)-SUM($N380:AJ380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AL$3>(A13stdlife+$E380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)-SUM($N380:AK380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AM$3>(A13stdlife+$E380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)-SUM($N380:AL380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AN$3>(A13stdlife+$E380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)-SUM($N380:AM380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AO$3>(A13stdlife+$E380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)-SUM($N380:AN380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AP$3>(A13stdlife+$E380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)-SUM($N380:AO380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A13stdlife+$E380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)-SUM($N380:AP380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AR$3>(A13stdlife+$E380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)-SUM($N380:AQ380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AS$3>(A13stdlife+$E380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)-SUM($N380:AR380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AT$3>(A13stdlife+$E380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)-SUM($N380:AS380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AU$3>(A13stdlife+$E380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)-SUM($N380:AT380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AV$3>(A13stdlife+$E380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)-SUM($N380:AU380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AW$3>(A13stdlife+$E380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)-SUM($N380:AV380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AX$3>(A13stdlife+$E380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)-SUM($N380:AW380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AY$3>(A13stdlife+$E380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)-SUM($N380:AX380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A13stdlife+$E380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)-SUM($N380:AY380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BA$3>(A13stdlife+$E380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)-SUM($N380:AZ380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BB$3>(A13stdlife+$E380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)-SUM($N380:BA380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BC$3>(A13stdlife+$E380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)-SUM($N380:BB380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BD$3>(A13stdlife+$E380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)-SUM($N380:BC380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BE$3>(A13stdlife+$E380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)-SUM($N380:BD380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BF$3>(A13stdlife+$E380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)-SUM($N380:BE380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BG$3>(A13stdlife+$E380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)-SUM($N380:BF380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BH$3>(A13stdlife+$E380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)-SUM($N380:BG380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BI$3>(A13stdlife+$E380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)-SUM($N380:BH380),('PTRM input'!$N$289*(1+rvanilla08)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$E381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)-SUM($O381:O381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$E381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)-SUM($O381:P381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(R$3>(A13stdlife+$E381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)-SUM($O381:Q381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(S$3>(A13stdlife+$E381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)-SUM($O381:R381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(T$3>(A13stdlife+$E381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)-SUM($O381:S381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(U$3>(A13stdlife+$E381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)-SUM($O381:T381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(V$3>(A13stdlife+$E381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)-SUM($O381:U381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(W$3>(A13stdlife+$E381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)-SUM($O381:V381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(X$3>(A13stdlife+$E381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)-SUM($O381:W381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Y$3>(A13stdlife+$E381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)-SUM($O381:X381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Z$3>(A13stdlife+$E381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)-SUM($O381:Y381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AA$3>(A13stdlife+$E381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)-SUM($O381:Z381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AB$3>(A13stdlife+$E381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)-SUM($O381:AA381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AC$3>(A13stdlife+$E381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)-SUM($O381:AB381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AD$3>(A13stdlife+$E381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)-SUM($O381:AC381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AE$3>(A13stdlife+$E381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)-SUM($O381:AD381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AF$3>(A13stdlife+$E381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)-SUM($O381:AE381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AG$3>(A13stdlife+$E381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)-SUM($O381:AF381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AH$3>(A13stdlife+$E381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)-SUM($O381:AG381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AI$3>(A13stdlife+$E381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)-SUM($O381:AH381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A13stdlife+$E381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)-SUM($O381:AI381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AK$3>(A13stdlife+$E381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)-SUM($O381:AJ381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AL$3>(A13stdlife+$E381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)-SUM($O381:AK381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AM$3>(A13stdlife+$E381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)-SUM($O381:AL381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AN$3>(A13stdlife+$E381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)-SUM($O381:AM381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AO$3>(A13stdlife+$E381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)-SUM($O381:AN381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AP$3>(A13stdlife+$E381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)-SUM($O381:AO381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A13stdlife+$E381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)-SUM($O381:AP381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AR$3>(A13stdlife+$E381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)-SUM($O381:AQ381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AS$3>(A13stdlife+$E381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)-SUM($O381:AR381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AT$3>(A13stdlife+$E381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)-SUM($O381:AS381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AU$3>(A13stdlife+$E381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)-SUM($O381:AT381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AV$3>(A13stdlife+$E381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)-SUM($O381:AU381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AW$3>(A13stdlife+$E381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)-SUM($O381:AV381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AX$3>(A13stdlife+$E381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)-SUM($O381:AW381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AY$3>(A13stdlife+$E381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)-SUM($O381:AX381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A13stdlife+$E381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)-SUM($O381:AY381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BA$3>(A13stdlife+$E381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)-SUM($O381:AZ381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BB$3>(A13stdlife+$E381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)-SUM($O381:BA381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BC$3>(A13stdlife+$E381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)-SUM($O381:BB381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BD$3>(A13stdlife+$E381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)-SUM($O381:BC381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BE$3>(A13stdlife+$E381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)-SUM($O381:BD381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BF$3>(A13stdlife+$E381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)-SUM($O381:BE381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BG$3>(A13stdlife+$E381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)-SUM($O381:BF381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BH$3>(A13stdlife+$E381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)-SUM($O381:BG381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BI$3>(A13stdlife+$E381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)-SUM($O381:BH381),('PTRM input'!$O$289*(1+rvanilla09)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$E382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)-SUM($P382:P382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(R$3>(A13stdlife+$E382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)-SUM($P382:Q382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(S$3>(A13stdlife+$E382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)-SUM($P382:R382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(T$3>(A13stdlife+$E382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)-SUM($P382:S382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(U$3>(A13stdlife+$E382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)-SUM($P382:T382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(V$3>(A13stdlife+$E382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)-SUM($P382:U382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(W$3>(A13stdlife+$E382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)-SUM($P382:V382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(X$3>(A13stdlife+$E382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)-SUM($P382:W382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Y$3>(A13stdlife+$E382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)-SUM($P382:X382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Z$3>(A13stdlife+$E382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)-SUM($P382:Y382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AA$3>(A13stdlife+$E382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)-SUM($P382:Z382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AB$3>(A13stdlife+$E382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)-SUM($P382:AA382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AC$3>(A13stdlife+$E382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)-SUM($P382:AB382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AD$3>(A13stdlife+$E382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)-SUM($P382:AC382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AE$3>(A13stdlife+$E382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)-SUM($P382:AD382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AF$3>(A13stdlife+$E382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)-SUM($P382:AE382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AG$3>(A13stdlife+$E382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)-SUM($P382:AF382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AH$3>(A13stdlife+$E382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)-SUM($P382:AG382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AI$3>(A13stdlife+$E382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)-SUM($P382:AH382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A13stdlife+$E382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)-SUM($P382:AI382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AK$3>(A13stdlife+$E382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)-SUM($P382:AJ382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AL$3>(A13stdlife+$E382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)-SUM($P382:AK382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AM$3>(A13stdlife+$E382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)-SUM($P382:AL382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AN$3>(A13stdlife+$E382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)-SUM($P382:AM382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AO$3>(A13stdlife+$E382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)-SUM($P382:AN382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AP$3>(A13stdlife+$E382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)-SUM($P382:AO382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A13stdlife+$E382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)-SUM($P382:AP382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AR$3>(A13stdlife+$E382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)-SUM($P382:AQ382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AS$3>(A13stdlife+$E382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)-SUM($P382:AR382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AT$3>(A13stdlife+$E382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)-SUM($P382:AS382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AU$3>(A13stdlife+$E382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)-SUM($P382:AT382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AV$3>(A13stdlife+$E382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)-SUM($P382:AU382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AW$3>(A13stdlife+$E382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)-SUM($P382:AV382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AX$3>(A13stdlife+$E382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)-SUM($P382:AW382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AY$3>(A13stdlife+$E382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)-SUM($P382:AX382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A13stdlife+$E382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)-SUM($P382:AY382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BA$3>(A13stdlife+$E382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)-SUM($P382:AZ382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BB$3>(A13stdlife+$E382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)-SUM($P382:BA382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BC$3>(A13stdlife+$E382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)-SUM($P382:BB382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BD$3>(A13stdlife+$E382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)-SUM($P382:BC382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BE$3>(A13stdlife+$E382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)-SUM($P382:BD382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BF$3>(A13stdlife+$E382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)-SUM($P382:BE382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BG$3>(A13stdlife+$E382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)-SUM($P382:BF382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BH$3>(A13stdlife+$E382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)-SUM($P382:BG382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(BI$3>(A13stdlife+$E382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)-SUM($P382:BH382),('PTRM input'!$P$289*(1+rvanilla10)^0.5)/A13stdlife))","v":0}]
[null,null,{"$f":"Asset13","v":0},null,null,null,{"$f":"SUM(G371:G382)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM371:AM382)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C396","v":0},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(G$3>A14remlife,A14value-SUM($F384:F384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!G$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(H$3>A14remlife,A14value-SUM($F384:G384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!H$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(I$3>A14remlife,A14value-SUM($F384:H384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!I$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(J$3>A14remlife,A14value-SUM($F384:I384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!J$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(K$3>A14remlife,A14value-SUM($F384:J384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!K$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(L$3>A14remlife,A14value-SUM($F384:K384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!L$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(M$3>A14remlife,A14value-SUM($F384:L384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!M$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(N$3>A14remlife,A14value-SUM($F384:M384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!N$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(O$3>A14remlife,A14value-SUM($F384:N384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!O$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(P$3>A14remlife,A14value-SUM($F384:O384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!P$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Q$3>A14remlife,A14value-SUM($F384:P384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!Q$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(R$3>A14remlife,A14value-SUM($F384:Q384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!R$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(S$3>A14remlife,A14value-SUM($F384:R384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!S$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(T$3>A14remlife,A14value-SUM($F384:S384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!T$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(U$3>A14remlife,A14value-SUM($F384:T384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!U$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(V$3>A14remlife,A14value-SUM($F384:U384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!V$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(W$3>A14remlife,A14value-SUM($F384:V384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!W$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(X$3>A14remlife,A14value-SUM($F384:W384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!X$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Y$3>A14remlife,A14value-SUM($F384:X384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!Y$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Z$3>A14remlife,A14value-SUM($F384:Y384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!Z$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AA$3>A14remlife,A14value-SUM($F384:Z384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!AA$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AB$3>A14remlife,A14value-SUM($F384:AA384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!AB$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AC$3>A14remlife,A14value-SUM($F384:AB384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!AC$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AD$3>A14remlife,A14value-SUM($F384:AC384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!AD$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AE$3>A14remlife,A14value-SUM($F384:AD384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!AE$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AF$3>A14remlife,A14value-SUM($F384:AE384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!AF$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AG$3>A14remlife,A14value-SUM($F384:AF384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!AG$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AH$3>A14remlife,A14value-SUM($F384:AG384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!AH$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AI$3>A14remlife,A14value-SUM($F384:AH384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!AI$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AJ$3>A14remlife,A14value-SUM($F384:AI384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!AJ$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AK$3>A14remlife,A14value-SUM($F384:AJ384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!AK$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AL$3>A14remlife,A14value-SUM($F384:AK384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!AL$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AM$3>A14remlife,A14value-SUM($F384:AL384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!AM$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AN$3>A14remlife,A14value-SUM($F384:AM384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!AN$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AO$3>A14remlife,A14value-SUM($F384:AN384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!AO$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AP$3>A14remlife,A14value-SUM($F384:AO384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!AP$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AQ$3>A14remlife,A14value-SUM($F384:AP384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!AQ$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AR$3>A14remlife,A14value-SUM($F384:AQ384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!AR$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AS$3>A14remlife,A14value-SUM($F384:AR384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!AS$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AT$3>A14remlife,A14value-SUM($F384:AS384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!AT$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AU$3>A14remlife,A14value-SUM($F384:AT384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!AU$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AV$3>A14remlife,A14value-SUM($F384:AU384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!AV$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AW$3>A14remlife,A14value-SUM($F384:AV384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!AW$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AX$3>A14remlife,A14value-SUM($F384:AW384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!AX$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AY$3>A14remlife,A14value-SUM($F384:AX384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!AY$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AZ$3>A14remlife,A14value-SUM($F384:AY384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!AZ$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BA$3>A14remlife,A14value-SUM($F384:AZ384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!BA$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BB$3>A14remlife,A14value-SUM($F384:BA384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!BB$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BC$3>A14remlife,A14value-SUM($F384:BB384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!BC$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BD$3>A14remlife,A14value-SUM($F384:BC384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!BD$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BE$3>A14remlife,A14value-SUM($F384:BD384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!BE$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BF$3>A14remlife,A14value-SUM($F384:BE384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!BF$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BG$3>A14remlife,A14value-SUM($F384:BF384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!BG$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BH$3>A14remlife,A14value-SUM($F384:BG384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!BH$426)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BI$3>A14remlife,A14value-SUM($F384:BH384),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))),'PTRM input'!BI$426)","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(H$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:G386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(I$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:H386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(J$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:I386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(K$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:J386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:K386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:L386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:M386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:N386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:O386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:P386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(R$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:Q386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(S$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:R386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(T$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:S386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(U$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:T386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(V$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:U386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(W$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:V386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(X$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:W386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Y$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:X386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Z$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:Y386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AA$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:Z386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AB$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:AA386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AC$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:AB386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AD$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:AC386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AE$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:AD386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AF$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:AE386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AG$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:AF386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AH$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:AG386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AI$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:AH386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:AI386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AK$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:AJ386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AL$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:AK386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AM$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:AL386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AN$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:AM386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AO$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:AN386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AP$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:AO386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:AP386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AR$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:AQ386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AS$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:AR386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AT$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:AS386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AU$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:AT386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AV$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:AU386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AW$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:AV386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AX$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:AW386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AY$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:AX386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:AY386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BA$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:AZ386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BB$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:BA386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BC$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:BB386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BD$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:BC386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BE$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:BD386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BF$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:BE386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BG$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:BF386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BH$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:BG386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BI$3>(A14stdlife+$E386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)-SUM($G386:BH386),('PTRM input'!$G$290*(1+rvanilla01)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(I$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:H387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(J$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:I387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(K$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:J387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:K387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:L387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:M387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:N387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:O387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:P387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(R$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:Q387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(S$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:R387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(T$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:S387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(U$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:T387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(V$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:U387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(W$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:V387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(X$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:W387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Y$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:X387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Z$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:Y387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AA$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:Z387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AB$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:AA387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AC$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:AB387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AD$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:AC387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AE$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:AD387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AF$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:AE387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AG$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:AF387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AH$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:AG387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AI$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:AH387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:AI387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AK$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:AJ387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AL$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:AK387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AM$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:AL387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AN$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:AM387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AO$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:AN387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AP$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:AO387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:AP387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AR$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:AQ387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AS$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:AR387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AT$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:AS387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AU$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:AT387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AV$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:AU387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AW$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:AV387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AX$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:AW387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AY$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:AX387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:AY387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BA$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:AZ387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BB$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:BA387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BC$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:BB387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BD$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:BC387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BE$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:BD387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BF$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:BE387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BG$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:BF387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BH$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:BG387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BI$3>(A14stdlife+$E387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)-SUM($H387:BH387),('PTRM input'!$H$290*(1+rvanilla02)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(J$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:I388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(K$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:J388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:K388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:L388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:M388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:N388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:O388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:P388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(R$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:Q388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(S$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:R388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(T$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:S388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(U$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:T388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(V$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:U388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(W$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:V388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(X$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:W388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Y$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:X388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Z$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:Y388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AA$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:Z388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AB$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:AA388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AC$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:AB388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AD$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:AC388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AE$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:AD388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AF$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:AE388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AG$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:AF388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AH$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:AG388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AI$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:AH388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:AI388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AK$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:AJ388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AL$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:AK388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AM$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:AL388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AN$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:AM388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AO$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:AN388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AP$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:AO388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:AP388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AR$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:AQ388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AS$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:AR388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AT$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:AS388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AU$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:AT388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AV$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:AU388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AW$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:AV388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AX$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:AW388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AY$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:AX388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:AY388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BA$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:AZ388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BB$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:BA388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BC$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:BB388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BD$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:BC388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BE$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:BD388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BF$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:BE388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BG$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:BF388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BH$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:BG388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BI$3>(A14stdlife+$E388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)-SUM($I388:BH388),('PTRM input'!$I$290*(1+rvanilla03)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(K$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:J389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:K389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:L389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:M389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:N389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:O389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:P389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(R$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:Q389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(S$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:R389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(T$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:S389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(U$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:T389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(V$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:U389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(W$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:V389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(X$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:W389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Y$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:X389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Z$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:Y389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AA$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:Z389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AB$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:AA389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AC$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:AB389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AD$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:AC389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AE$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:AD389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AF$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:AE389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AG$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:AF389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AH$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:AG389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AI$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:AH389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:AI389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AK$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:AJ389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AL$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:AK389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AM$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:AL389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AN$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:AM389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AO$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:AN389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AP$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:AO389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:AP389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AR$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:AQ389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AS$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:AR389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AT$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:AS389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AU$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:AT389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AV$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:AU389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AW$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:AV389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AX$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:AW389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AY$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:AX389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:AY389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BA$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:AZ389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BB$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:BA389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BC$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:BB389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BD$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:BC389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BE$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:BD389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BF$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:BE389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BG$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:BF389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BH$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:BG389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BI$3>(A14stdlife+$E389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)-SUM($J389:BH389),('PTRM input'!$J$290*(1+rvanilla04)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:K390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:L390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:M390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:N390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:O390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:P390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(R$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:Q390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(S$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:R390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(T$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:S390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(U$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:T390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(V$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:U390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(W$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:V390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(X$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:W390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Y$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:X390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Z$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:Y390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AA$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:Z390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AB$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:AA390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AC$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:AB390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AD$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:AC390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AE$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:AD390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AF$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:AE390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AG$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:AF390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AH$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:AG390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AI$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:AH390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:AI390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AK$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:AJ390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AL$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:AK390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AM$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:AL390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AN$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:AM390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AO$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:AN390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AP$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:AO390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:AP390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AR$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:AQ390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AS$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:AR390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AT$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:AS390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AU$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:AT390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AV$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:AU390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AW$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:AV390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AX$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:AW390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AY$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:AX390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:AY390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BA$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:AZ390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BB$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:BA390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BC$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:BB390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BD$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:BC390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BE$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:BD390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BF$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:BE390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BG$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:BF390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BH$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:BG390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BI$3>(A14stdlife+$E390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)-SUM($K390:BH390),('PTRM input'!$K$290*(1+rvanilla05)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$E391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)-SUM($L391:L391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$E391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)-SUM($L391:M391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$E391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)-SUM($L391:N391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$E391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)-SUM($L391:O391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$E391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)-SUM($L391:P391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(R$3>(A14stdlife+$E391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)-SUM($L391:Q391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(S$3>(A14stdlife+$E391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)-SUM($L391:R391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(T$3>(A14stdlife+$E391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)-SUM($L391:S391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(U$3>(A14stdlife+$E391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)-SUM($L391:T391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(V$3>(A14stdlife+$E391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)-SUM($L391:U391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(W$3>(A14stdlife+$E391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)-SUM($L391:V391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(X$3>(A14stdlife+$E391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)-SUM($L391:W391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Y$3>(A14stdlife+$E391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)-SUM($L391:X391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Z$3>(A14stdlife+$E391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)-SUM($L391:Y391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AA$3>(A14stdlife+$E391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)-SUM($L391:Z391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AB$3>(A14stdlife+$E391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)-SUM($L391:AA391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AC$3>(A14stdlife+$E391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)-SUM($L391:AB391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AD$3>(A14stdlife+$E391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)-SUM($L391:AC391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AE$3>(A14stdlife+$E391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)-SUM($L391:AD391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AF$3>(A14stdlife+$E391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)-SUM($L391:AE391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AG$3>(A14stdlife+$E391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)-SUM($L391:AF391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AH$3>(A14stdlife+$E391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)-SUM($L391:AG391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AI$3>(A14stdlife+$E391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)-SUM($L391:AH391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A14stdlife+$E391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)-SUM($L391:AI391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AK$3>(A14stdlife+$E391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)-SUM($L391:AJ391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AL$3>(A14stdlife+$E391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)-SUM($L391:AK391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AM$3>(A14stdlife+$E391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)-SUM($L391:AL391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AN$3>(A14stdlife+$E391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)-SUM($L391:AM391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AO$3>(A14stdlife+$E391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)-SUM($L391:AN391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AP$3>(A14stdlife+$E391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)-SUM($L391:AO391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A14stdlife+$E391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)-SUM($L391:AP391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AR$3>(A14stdlife+$E391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)-SUM($L391:AQ391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AS$3>(A14stdlife+$E391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)-SUM($L391:AR391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AT$3>(A14stdlife+$E391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)-SUM($L391:AS391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AU$3>(A14stdlife+$E391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)-SUM($L391:AT391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AV$3>(A14stdlife+$E391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)-SUM($L391:AU391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AW$3>(A14stdlife+$E391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)-SUM($L391:AV391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AX$3>(A14stdlife+$E391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)-SUM($L391:AW391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AY$3>(A14stdlife+$E391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)-SUM($L391:AX391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A14stdlife+$E391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)-SUM($L391:AY391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BA$3>(A14stdlife+$E391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)-SUM($L391:AZ391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BB$3>(A14stdlife+$E391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)-SUM($L391:BA391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BC$3>(A14stdlife+$E391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)-SUM($L391:BB391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BD$3>(A14stdlife+$E391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)-SUM($L391:BC391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BE$3>(A14stdlife+$E391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)-SUM($L391:BD391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BF$3>(A14stdlife+$E391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)-SUM($L391:BE391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BG$3>(A14stdlife+$E391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)-SUM($L391:BF391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BH$3>(A14stdlife+$E391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)-SUM($L391:BG391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BI$3>(A14stdlife+$E391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)-SUM($L391:BH391),('PTRM input'!$L$290*(1+rvanilla06)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$E392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)-SUM($M392:M392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$E392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)-SUM($M392:N392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$E392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)-SUM($M392:O392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$E392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)-SUM($M392:P392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(R$3>(A14stdlife+$E392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)-SUM($M392:Q392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(S$3>(A14stdlife+$E392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)-SUM($M392:R392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(T$3>(A14stdlife+$E392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)-SUM($M392:S392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(U$3>(A14stdlife+$E392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)-SUM($M392:T392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(V$3>(A14stdlife+$E392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)-SUM($M392:U392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(W$3>(A14stdlife+$E392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)-SUM($M392:V392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(X$3>(A14stdlife+$E392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)-SUM($M392:W392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Y$3>(A14stdlife+$E392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)-SUM($M392:X392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Z$3>(A14stdlife+$E392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)-SUM($M392:Y392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AA$3>(A14stdlife+$E392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)-SUM($M392:Z392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AB$3>(A14stdlife+$E392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)-SUM($M392:AA392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AC$3>(A14stdlife+$E392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)-SUM($M392:AB392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AD$3>(A14stdlife+$E392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)-SUM($M392:AC392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AE$3>(A14stdlife+$E392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)-SUM($M392:AD392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AF$3>(A14stdlife+$E392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)-SUM($M392:AE392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AG$3>(A14stdlife+$E392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)-SUM($M392:AF392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AH$3>(A14stdlife+$E392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)-SUM($M392:AG392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AI$3>(A14stdlife+$E392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)-SUM($M392:AH392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A14stdlife+$E392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)-SUM($M392:AI392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AK$3>(A14stdlife+$E392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)-SUM($M392:AJ392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AL$3>(A14stdlife+$E392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)-SUM($M392:AK392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AM$3>(A14stdlife+$E392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)-SUM($M392:AL392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AN$3>(A14stdlife+$E392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)-SUM($M392:AM392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AO$3>(A14stdlife+$E392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)-SUM($M392:AN392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AP$3>(A14stdlife+$E392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)-SUM($M392:AO392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A14stdlife+$E392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)-SUM($M392:AP392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AR$3>(A14stdlife+$E392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)-SUM($M392:AQ392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AS$3>(A14stdlife+$E392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)-SUM($M392:AR392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AT$3>(A14stdlife+$E392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)-SUM($M392:AS392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AU$3>(A14stdlife+$E392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)-SUM($M392:AT392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AV$3>(A14stdlife+$E392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)-SUM($M392:AU392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AW$3>(A14stdlife+$E392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)-SUM($M392:AV392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AX$3>(A14stdlife+$E392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)-SUM($M392:AW392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AY$3>(A14stdlife+$E392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)-SUM($M392:AX392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A14stdlife+$E392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)-SUM($M392:AY392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BA$3>(A14stdlife+$E392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)-SUM($M392:AZ392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BB$3>(A14stdlife+$E392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)-SUM($M392:BA392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BC$3>(A14stdlife+$E392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)-SUM($M392:BB392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BD$3>(A14stdlife+$E392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)-SUM($M392:BC392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BE$3>(A14stdlife+$E392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)-SUM($M392:BD392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BF$3>(A14stdlife+$E392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)-SUM($M392:BE392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BG$3>(A14stdlife+$E392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)-SUM($M392:BF392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BH$3>(A14stdlife+$E392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)-SUM($M392:BG392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BI$3>(A14stdlife+$E392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)-SUM($M392:BH392),('PTRM input'!$M$290*(1+rvanilla07)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$E393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)-SUM($N393:N393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$E393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)-SUM($N393:O393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$E393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)-SUM($N393:P393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(R$3>(A14stdlife+$E393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)-SUM($N393:Q393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(S$3>(A14stdlife+$E393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)-SUM($N393:R393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(T$3>(A14stdlife+$E393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)-SUM($N393:S393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(U$3>(A14stdlife+$E393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)-SUM($N393:T393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(V$3>(A14stdlife+$E393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)-SUM($N393:U393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(W$3>(A14stdlife+$E393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)-SUM($N393:V393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(X$3>(A14stdlife+$E393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)-SUM($N393:W393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Y$3>(A14stdlife+$E393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)-SUM($N393:X393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Z$3>(A14stdlife+$E393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)-SUM($N393:Y393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AA$3>(A14stdlife+$E393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)-SUM($N393:Z393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AB$3>(A14stdlife+$E393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)-SUM($N393:AA393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AC$3>(A14stdlife+$E393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)-SUM($N393:AB393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AD$3>(A14stdlife+$E393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)-SUM($N393:AC393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AE$3>(A14stdlife+$E393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)-SUM($N393:AD393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AF$3>(A14stdlife+$E393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)-SUM($N393:AE393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AG$3>(A14stdlife+$E393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)-SUM($N393:AF393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AH$3>(A14stdlife+$E393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)-SUM($N393:AG393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AI$3>(A14stdlife+$E393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)-SUM($N393:AH393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A14stdlife+$E393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)-SUM($N393:AI393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AK$3>(A14stdlife+$E393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)-SUM($N393:AJ393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AL$3>(A14stdlife+$E393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)-SUM($N393:AK393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AM$3>(A14stdlife+$E393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)-SUM($N393:AL393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AN$3>(A14stdlife+$E393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)-SUM($N393:AM393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AO$3>(A14stdlife+$E393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)-SUM($N393:AN393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AP$3>(A14stdlife+$E393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)-SUM($N393:AO393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A14stdlife+$E393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)-SUM($N393:AP393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AR$3>(A14stdlife+$E393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)-SUM($N393:AQ393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AS$3>(A14stdlife+$E393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)-SUM($N393:AR393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AT$3>(A14stdlife+$E393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)-SUM($N393:AS393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AU$3>(A14stdlife+$E393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)-SUM($N393:AT393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AV$3>(A14stdlife+$E393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)-SUM($N393:AU393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AW$3>(A14stdlife+$E393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)-SUM($N393:AV393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AX$3>(A14stdlife+$E393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)-SUM($N393:AW393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AY$3>(A14stdlife+$E393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)-SUM($N393:AX393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A14stdlife+$E393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)-SUM($N393:AY393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BA$3>(A14stdlife+$E393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)-SUM($N393:AZ393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BB$3>(A14stdlife+$E393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)-SUM($N393:BA393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BC$3>(A14stdlife+$E393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)-SUM($N393:BB393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BD$3>(A14stdlife+$E393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)-SUM($N393:BC393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BE$3>(A14stdlife+$E393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)-SUM($N393:BD393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BF$3>(A14stdlife+$E393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)-SUM($N393:BE393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BG$3>(A14stdlife+$E393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)-SUM($N393:BF393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BH$3>(A14stdlife+$E393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)-SUM($N393:BG393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BI$3>(A14stdlife+$E393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)-SUM($N393:BH393),('PTRM input'!$N$290*(1+rvanilla08)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$E394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)-SUM($O394:O394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$E394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)-SUM($O394:P394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(R$3>(A14stdlife+$E394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)-SUM($O394:Q394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(S$3>(A14stdlife+$E394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)-SUM($O394:R394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(T$3>(A14stdlife+$E394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)-SUM($O394:S394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(U$3>(A14stdlife+$E394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)-SUM($O394:T394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(V$3>(A14stdlife+$E394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)-SUM($O394:U394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(W$3>(A14stdlife+$E394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)-SUM($O394:V394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(X$3>(A14stdlife+$E394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)-SUM($O394:W394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Y$3>(A14stdlife+$E394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)-SUM($O394:X394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Z$3>(A14stdlife+$E394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)-SUM($O394:Y394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AA$3>(A14stdlife+$E394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)-SUM($O394:Z394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AB$3>(A14stdlife+$E394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)-SUM($O394:AA394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AC$3>(A14stdlife+$E394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)-SUM($O394:AB394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AD$3>(A14stdlife+$E394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)-SUM($O394:AC394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AE$3>(A14stdlife+$E394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)-SUM($O394:AD394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AF$3>(A14stdlife+$E394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)-SUM($O394:AE394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AG$3>(A14stdlife+$E394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)-SUM($O394:AF394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AH$3>(A14stdlife+$E394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)-SUM($O394:AG394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AI$3>(A14stdlife+$E394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)-SUM($O394:AH394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A14stdlife+$E394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)-SUM($O394:AI394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AK$3>(A14stdlife+$E394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)-SUM($O394:AJ394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AL$3>(A14stdlife+$E394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)-SUM($O394:AK394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AM$3>(A14stdlife+$E394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)-SUM($O394:AL394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AN$3>(A14stdlife+$E394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)-SUM($O394:AM394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AO$3>(A14stdlife+$E394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)-SUM($O394:AN394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AP$3>(A14stdlife+$E394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)-SUM($O394:AO394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A14stdlife+$E394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)-SUM($O394:AP394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AR$3>(A14stdlife+$E394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)-SUM($O394:AQ394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AS$3>(A14stdlife+$E394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)-SUM($O394:AR394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AT$3>(A14stdlife+$E394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)-SUM($O394:AS394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AU$3>(A14stdlife+$E394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)-SUM($O394:AT394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AV$3>(A14stdlife+$E394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)-SUM($O394:AU394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AW$3>(A14stdlife+$E394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)-SUM($O394:AV394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AX$3>(A14stdlife+$E394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)-SUM($O394:AW394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AY$3>(A14stdlife+$E394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)-SUM($O394:AX394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A14stdlife+$E394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)-SUM($O394:AY394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BA$3>(A14stdlife+$E394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)-SUM($O394:AZ394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BB$3>(A14stdlife+$E394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)-SUM($O394:BA394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BC$3>(A14stdlife+$E394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)-SUM($O394:BB394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BD$3>(A14stdlife+$E394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)-SUM($O394:BC394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BE$3>(A14stdlife+$E394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)-SUM($O394:BD394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BF$3>(A14stdlife+$E394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)-SUM($O394:BE394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BG$3>(A14stdlife+$E394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)-SUM($O394:BF394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BH$3>(A14stdlife+$E394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)-SUM($O394:BG394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BI$3>(A14stdlife+$E394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)-SUM($O394:BH394),('PTRM input'!$O$290*(1+rvanilla09)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$E395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)-SUM($P395:P395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(R$3>(A14stdlife+$E395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)-SUM($P395:Q395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(S$3>(A14stdlife+$E395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)-SUM($P395:R395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(T$3>(A14stdlife+$E395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)-SUM($P395:S395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(U$3>(A14stdlife+$E395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)-SUM($P395:T395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(V$3>(A14stdlife+$E395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)-SUM($P395:U395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(W$3>(A14stdlife+$E395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)-SUM($P395:V395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(X$3>(A14stdlife+$E395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)-SUM($P395:W395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Y$3>(A14stdlife+$E395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)-SUM($P395:X395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Z$3>(A14stdlife+$E395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)-SUM($P395:Y395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AA$3>(A14stdlife+$E395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)-SUM($P395:Z395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AB$3>(A14stdlife+$E395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)-SUM($P395:AA395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AC$3>(A14stdlife+$E395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)-SUM($P395:AB395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AD$3>(A14stdlife+$E395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)-SUM($P395:AC395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AE$3>(A14stdlife+$E395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)-SUM($P395:AD395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AF$3>(A14stdlife+$E395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)-SUM($P395:AE395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AG$3>(A14stdlife+$E395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)-SUM($P395:AF395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AH$3>(A14stdlife+$E395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)-SUM($P395:AG395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AI$3>(A14stdlife+$E395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)-SUM($P395:AH395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A14stdlife+$E395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)-SUM($P395:AI395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AK$3>(A14stdlife+$E395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)-SUM($P395:AJ395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AL$3>(A14stdlife+$E395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)-SUM($P395:AK395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AM$3>(A14stdlife+$E395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)-SUM($P395:AL395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AN$3>(A14stdlife+$E395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)-SUM($P395:AM395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AO$3>(A14stdlife+$E395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)-SUM($P395:AN395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AP$3>(A14stdlife+$E395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)-SUM($P395:AO395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A14stdlife+$E395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)-SUM($P395:AP395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AR$3>(A14stdlife+$E395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)-SUM($P395:AQ395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AS$3>(A14stdlife+$E395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)-SUM($P395:AR395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AT$3>(A14stdlife+$E395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)-SUM($P395:AS395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AU$3>(A14stdlife+$E395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)-SUM($P395:AT395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AV$3>(A14stdlife+$E395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)-SUM($P395:AU395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AW$3>(A14stdlife+$E395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)-SUM($P395:AV395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AX$3>(A14stdlife+$E395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)-SUM($P395:AW395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AY$3>(A14stdlife+$E395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)-SUM($P395:AX395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A14stdlife+$E395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)-SUM($P395:AY395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BA$3>(A14stdlife+$E395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)-SUM($P395:AZ395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BB$3>(A14stdlife+$E395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)-SUM($P395:BA395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BC$3>(A14stdlife+$E395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)-SUM($P395:BB395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BD$3>(A14stdlife+$E395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)-SUM($P395:BC395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BE$3>(A14stdlife+$E395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)-SUM($P395:BD395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BF$3>(A14stdlife+$E395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)-SUM($P395:BE395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BG$3>(A14stdlife+$E395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)-SUM($P395:BF395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BH$3>(A14stdlife+$E395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)-SUM($P395:BG395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(BI$3>(A14stdlife+$E395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)-SUM($P395:BH395),('PTRM input'!$P$290*(1+rvanilla10)^0.5)/A14stdlife))","v":0}]
[null,null,{"$f":"Asset14","v":0},null,null,null,{"$f":"SUM(G384:G395)","v":0},{"$f":"SUM(H384:H395)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM384:AM395)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C409","v":0},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(G$3>A15remlife,A15value-SUM($F397:F397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!G$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(H$3>A15remlife,A15value-SUM($F397:G397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!H$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(I$3>A15remlife,A15value-SUM($F397:H397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!I$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(J$3>A15remlife,A15value-SUM($F397:I397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!J$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(K$3>A15remlife,A15value-SUM($F397:J397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!K$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(L$3>A15remlife,A15value-SUM($F397:K397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!L$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(M$3>A15remlife,A15value-SUM($F397:L397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!M$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(N$3>A15remlife,A15value-SUM($F397:M397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!N$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(O$3>A15remlife,A15value-SUM($F397:N397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!O$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(P$3>A15remlife,A15value-SUM($F397:O397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!P$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Q$3>A15remlife,A15value-SUM($F397:P397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!Q$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(R$3>A15remlife,A15value-SUM($F397:Q397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!R$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(S$3>A15remlife,A15value-SUM($F397:R397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!S$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(T$3>A15remlife,A15value-SUM($F397:S397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!T$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(U$3>A15remlife,A15value-SUM($F397:T397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!U$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(V$3>A15remlife,A15value-SUM($F397:U397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!V$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(W$3>A15remlife,A15value-SUM($F397:V397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!W$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(X$3>A15remlife,A15value-SUM($F397:W397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!X$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Y$3>A15remlife,A15value-SUM($F397:X397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!Y$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Z$3>A15remlife,A15value-SUM($F397:Y397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!Z$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AA$3>A15remlife,A15value-SUM($F397:Z397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!AA$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AB$3>A15remlife,A15value-SUM($F397:AA397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!AB$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AC$3>A15remlife,A15value-SUM($F397:AB397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!AC$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AD$3>A15remlife,A15value-SUM($F397:AC397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!AD$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AE$3>A15remlife,A15value-SUM($F397:AD397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!AE$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AF$3>A15remlife,A15value-SUM($F397:AE397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!AF$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AG$3>A15remlife,A15value-SUM($F397:AF397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!AG$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AH$3>A15remlife,A15value-SUM($F397:AG397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!AH$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AI$3>A15remlife,A15value-SUM($F397:AH397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!AI$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AJ$3>A15remlife,A15value-SUM($F397:AI397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!AJ$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AK$3>A15remlife,A15value-SUM($F397:AJ397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!AK$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AL$3>A15remlife,A15value-SUM($F397:AK397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!AL$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AM$3>A15remlife,A15value-SUM($F397:AL397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!AM$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AN$3>A15remlife,A15value-SUM($F397:AM397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!AN$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AO$3>A15remlife,A15value-SUM($F397:AN397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!AO$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AP$3>A15remlife,A15value-SUM($F397:AO397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!AP$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AQ$3>A15remlife,A15value-SUM($F397:AP397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!AQ$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AR$3>A15remlife,A15value-SUM($F397:AQ397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!AR$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AS$3>A15remlife,A15value-SUM($F397:AR397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!AS$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AT$3>A15remlife,A15value-SUM($F397:AS397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!AT$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AU$3>A15remlife,A15value-SUM($F397:AT397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!AU$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AV$3>A15remlife,A15value-SUM($F397:AU397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!AV$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AW$3>A15remlife,A15value-SUM($F397:AV397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!AW$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AX$3>A15remlife,A15value-SUM($F397:AW397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!AX$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AY$3>A15remlife,A15value-SUM($F397:AX397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!AY$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AZ$3>A15remlife,A15value-SUM($F397:AY397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!AZ$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BA$3>A15remlife,A15value-SUM($F397:AZ397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!BA$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BB$3>A15remlife,A15value-SUM($F397:BA397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!BB$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BC$3>A15remlife,A15value-SUM($F397:BB397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!BC$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BD$3>A15remlife,A15value-SUM($F397:BC397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!BD$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BE$3>A15remlife,A15value-SUM($F397:BD397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!BE$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BF$3>A15remlife,A15value-SUM($F397:BE397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!BF$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BG$3>A15remlife,A15value-SUM($F397:BF397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!BG$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BH$3>A15remlife,A15value-SUM($F397:BG397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!BH$427)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BI$3>A15remlife,A15value-SUM($F397:BH397),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))),'PTRM input'!BI$427)","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(H$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:G399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(I$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:H399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(J$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:I399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(K$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:J399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:K399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:L399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:M399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:N399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:O399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:P399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(R$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:Q399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(S$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:R399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(T$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:S399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(U$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:T399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(V$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:U399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(W$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:V399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(X$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:W399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Y$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:X399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Z$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:Y399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AA$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:Z399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AB$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:AA399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AC$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:AB399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AD$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:AC399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AE$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:AD399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AF$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:AE399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AG$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:AF399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AH$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:AG399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AI$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:AH399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:AI399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AK$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:AJ399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AL$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:AK399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AM$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:AL399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AN$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:AM399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AO$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:AN399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AP$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:AO399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:AP399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AR$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:AQ399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AS$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:AR399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AT$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:AS399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AU$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:AT399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AV$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:AU399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AW$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:AV399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AX$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:AW399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AY$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:AX399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:AY399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BA$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:AZ399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BB$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:BA399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BC$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:BB399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BD$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:BC399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BE$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:BD399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BF$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:BE399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BG$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:BF399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BH$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:BG399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BI$3>(A15stdlife+$E399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)-SUM($G399:BH399),('PTRM input'!$G$291*(1+rvanilla01)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(I$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:H400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(J$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:I400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(K$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:J400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:K400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:L400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:M400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:N400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:O400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:P400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(R$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:Q400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(S$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:R400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(T$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:S400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(U$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:T400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(V$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:U400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(W$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:V400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(X$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:W400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Y$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:X400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Z$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:Y400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AA$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:Z400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AB$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:AA400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AC$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:AB400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AD$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:AC400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AE$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:AD400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AF$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:AE400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AG$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:AF400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AH$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:AG400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AI$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:AH400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:AI400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AK$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:AJ400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AL$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:AK400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AM$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:AL400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AN$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:AM400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AO$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:AN400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AP$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:AO400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:AP400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AR$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:AQ400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AS$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:AR400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AT$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:AS400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AU$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:AT400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AV$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:AU400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AW$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:AV400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AX$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:AW400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AY$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:AX400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:AY400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BA$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:AZ400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BB$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:BA400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BC$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:BB400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BD$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:BC400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BE$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:BD400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BF$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:BE400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BG$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:BF400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BH$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:BG400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BI$3>(A15stdlife+$E400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)-SUM($H400:BH400),('PTRM input'!$H$291*(1+rvanilla02)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(J$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:I401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(K$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:J401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:K401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:L401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:M401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:N401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:O401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:P401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(R$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:Q401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(S$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:R401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(T$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:S401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(U$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:T401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(V$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:U401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(W$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:V401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(X$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:W401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Y$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:X401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Z$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:Y401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AA$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:Z401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AB$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:AA401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AC$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:AB401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AD$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:AC401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AE$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:AD401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AF$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:AE401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AG$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:AF401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AH$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:AG401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AI$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:AH401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:AI401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AK$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:AJ401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AL$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:AK401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AM$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:AL401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AN$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:AM401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AO$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:AN401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AP$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:AO401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:AP401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AR$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:AQ401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AS$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:AR401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AT$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:AS401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AU$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:AT401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AV$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:AU401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AW$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:AV401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AX$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:AW401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AY$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:AX401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:AY401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BA$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:AZ401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BB$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:BA401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BC$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:BB401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BD$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:BC401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BE$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:BD401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BF$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:BE401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BG$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:BF401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BH$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:BG401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BI$3>(A15stdlife+$E401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)-SUM($I401:BH401),('PTRM input'!$I$291*(1+rvanilla03)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(K$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:J402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:K402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:L402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:M402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:N402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:O402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:P402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(R$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:Q402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(S$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:R402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(T$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:S402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(U$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:T402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(V$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:U402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(W$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:V402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(X$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:W402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Y$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:X402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Z$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:Y402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AA$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:Z402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AB$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:AA402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AC$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:AB402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AD$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:AC402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AE$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:AD402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AF$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:AE402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AG$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:AF402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AH$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:AG402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AI$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:AH402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:AI402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AK$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:AJ402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AL$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:AK402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AM$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:AL402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AN$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:AM402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AO$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:AN402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AP$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:AO402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:AP402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AR$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:AQ402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AS$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:AR402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AT$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:AS402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AU$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:AT402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AV$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:AU402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AW$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:AV402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AX$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:AW402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AY$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:AX402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:AY402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BA$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:AZ402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BB$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:BA402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BC$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:BB402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BD$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:BC402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BE$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:BD402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BF$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:BE402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BG$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:BF402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BH$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:BG402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BI$3>(A15stdlife+$E402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)-SUM($J402:BH402),('PTRM input'!$J$291*(1+rvanilla04)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:K403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:L403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:M403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:N403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:O403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:P403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(R$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:Q403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(S$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:R403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(T$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:S403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(U$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:T403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(V$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:U403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(W$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:V403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(X$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:W403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Y$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:X403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Z$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:Y403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AA$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:Z403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AB$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:AA403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AC$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:AB403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AD$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:AC403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AE$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:AD403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AF$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:AE403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AG$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:AF403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AH$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:AG403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AI$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:AH403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:AI403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AK$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:AJ403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AL$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:AK403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AM$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:AL403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AN$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:AM403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AO$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:AN403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AP$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:AO403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:AP403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AR$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:AQ403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AS$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:AR403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AT$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:AS403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AU$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:AT403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AV$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:AU403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AW$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:AV403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AX$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:AW403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AY$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:AX403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:AY403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BA$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:AZ403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BB$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:BA403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BC$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:BB403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BD$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:BC403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BE$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:BD403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BF$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:BE403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BG$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:BF403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BH$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:BG403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BI$3>(A15stdlife+$E403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)-SUM($K403:BH403),('PTRM input'!$K$291*(1+rvanilla05)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$E404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)-SUM($L404:L404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$E404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)-SUM($L404:M404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$E404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)-SUM($L404:N404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$E404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)-SUM($L404:O404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$E404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)-SUM($L404:P404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(R$3>(A15stdlife+$E404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)-SUM($L404:Q404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(S$3>(A15stdlife+$E404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)-SUM($L404:R404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(T$3>(A15stdlife+$E404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)-SUM($L404:S404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(U$3>(A15stdlife+$E404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)-SUM($L404:T404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(V$3>(A15stdlife+$E404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)-SUM($L404:U404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(W$3>(A15stdlife+$E404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)-SUM($L404:V404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(X$3>(A15stdlife+$E404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)-SUM($L404:W404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Y$3>(A15stdlife+$E404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)-SUM($L404:X404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Z$3>(A15stdlife+$E404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)-SUM($L404:Y404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AA$3>(A15stdlife+$E404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)-SUM($L404:Z404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AB$3>(A15stdlife+$E404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)-SUM($L404:AA404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AC$3>(A15stdlife+$E404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)-SUM($L404:AB404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AD$3>(A15stdlife+$E404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)-SUM($L404:AC404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AE$3>(A15stdlife+$E404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)-SUM($L404:AD404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AF$3>(A15stdlife+$E404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)-SUM($L404:AE404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AG$3>(A15stdlife+$E404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)-SUM($L404:AF404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AH$3>(A15stdlife+$E404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)-SUM($L404:AG404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AI$3>(A15stdlife+$E404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)-SUM($L404:AH404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A15stdlife+$E404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)-SUM($L404:AI404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AK$3>(A15stdlife+$E404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)-SUM($L404:AJ404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AL$3>(A15stdlife+$E404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)-SUM($L404:AK404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AM$3>(A15stdlife+$E404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)-SUM($L404:AL404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AN$3>(A15stdlife+$E404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)-SUM($L404:AM404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AO$3>(A15stdlife+$E404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)-SUM($L404:AN404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AP$3>(A15stdlife+$E404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)-SUM($L404:AO404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A15stdlife+$E404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)-SUM($L404:AP404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AR$3>(A15stdlife+$E404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)-SUM($L404:AQ404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AS$3>(A15stdlife+$E404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)-SUM($L404:AR404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AT$3>(A15stdlife+$E404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)-SUM($L404:AS404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AU$3>(A15stdlife+$E404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)-SUM($L404:AT404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AV$3>(A15stdlife+$E404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)-SUM($L404:AU404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AW$3>(A15stdlife+$E404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)-SUM($L404:AV404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AX$3>(A15stdlife+$E404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)-SUM($L404:AW404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AY$3>(A15stdlife+$E404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)-SUM($L404:AX404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A15stdlife+$E404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)-SUM($L404:AY404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BA$3>(A15stdlife+$E404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)-SUM($L404:AZ404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BB$3>(A15stdlife+$E404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)-SUM($L404:BA404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BC$3>(A15stdlife+$E404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)-SUM($L404:BB404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BD$3>(A15stdlife+$E404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)-SUM($L404:BC404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BE$3>(A15stdlife+$E404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)-SUM($L404:BD404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BF$3>(A15stdlife+$E404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)-SUM($L404:BE404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BG$3>(A15stdlife+$E404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)-SUM($L404:BF404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BH$3>(A15stdlife+$E404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)-SUM($L404:BG404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BI$3>(A15stdlife+$E404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)-SUM($L404:BH404),('PTRM input'!$L$291*(1+rvanilla06)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$E405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)-SUM($M405:M405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$E405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)-SUM($M405:N405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$E405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)-SUM($M405:O405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$E405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)-SUM($M405:P405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(R$3>(A15stdlife+$E405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)-SUM($M405:Q405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(S$3>(A15stdlife+$E405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)-SUM($M405:R405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(T$3>(A15stdlife+$E405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)-SUM($M405:S405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(U$3>(A15stdlife+$E405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)-SUM($M405:T405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(V$3>(A15stdlife+$E405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)-SUM($M405:U405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(W$3>(A15stdlife+$E405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)-SUM($M405:V405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(X$3>(A15stdlife+$E405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)-SUM($M405:W405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Y$3>(A15stdlife+$E405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)-SUM($M405:X405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Z$3>(A15stdlife+$E405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)-SUM($M405:Y405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AA$3>(A15stdlife+$E405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)-SUM($M405:Z405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AB$3>(A15stdlife+$E405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)-SUM($M405:AA405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AC$3>(A15stdlife+$E405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)-SUM($M405:AB405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AD$3>(A15stdlife+$E405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)-SUM($M405:AC405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AE$3>(A15stdlife+$E405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)-SUM($M405:AD405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AF$3>(A15stdlife+$E405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)-SUM($M405:AE405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AG$3>(A15stdlife+$E405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)-SUM($M405:AF405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AH$3>(A15stdlife+$E405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)-SUM($M405:AG405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AI$3>(A15stdlife+$E405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)-SUM($M405:AH405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A15stdlife+$E405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)-SUM($M405:AI405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AK$3>(A15stdlife+$E405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)-SUM($M405:AJ405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AL$3>(A15stdlife+$E405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)-SUM($M405:AK405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AM$3>(A15stdlife+$E405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)-SUM($M405:AL405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AN$3>(A15stdlife+$E405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)-SUM($M405:AM405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AO$3>(A15stdlife+$E405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)-SUM($M405:AN405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AP$3>(A15stdlife+$E405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)-SUM($M405:AO405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A15stdlife+$E405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)-SUM($M405:AP405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AR$3>(A15stdlife+$E405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)-SUM($M405:AQ405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AS$3>(A15stdlife+$E405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)-SUM($M405:AR405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AT$3>(A15stdlife+$E405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)-SUM($M405:AS405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AU$3>(A15stdlife+$E405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)-SUM($M405:AT405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AV$3>(A15stdlife+$E405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)-SUM($M405:AU405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AW$3>(A15stdlife+$E405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)-SUM($M405:AV405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AX$3>(A15stdlife+$E405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)-SUM($M405:AW405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AY$3>(A15stdlife+$E405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)-SUM($M405:AX405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A15stdlife+$E405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)-SUM($M405:AY405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BA$3>(A15stdlife+$E405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)-SUM($M405:AZ405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BB$3>(A15stdlife+$E405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)-SUM($M405:BA405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BC$3>(A15stdlife+$E405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)-SUM($M405:BB405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BD$3>(A15stdlife+$E405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)-SUM($M405:BC405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BE$3>(A15stdlife+$E405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)-SUM($M405:BD405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BF$3>(A15stdlife+$E405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)-SUM($M405:BE405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BG$3>(A15stdlife+$E405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)-SUM($M405:BF405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BH$3>(A15stdlife+$E405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)-SUM($M405:BG405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BI$3>(A15stdlife+$E405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)-SUM($M405:BH405),('PTRM input'!$M$291*(1+rvanilla07)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$E406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)-SUM($N406:N406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$E406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)-SUM($N406:O406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$E406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)-SUM($N406:P406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(R$3>(A15stdlife+$E406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)-SUM($N406:Q406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(S$3>(A15stdlife+$E406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)-SUM($N406:R406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(T$3>(A15stdlife+$E406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)-SUM($N406:S406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(U$3>(A15stdlife+$E406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)-SUM($N406:T406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(V$3>(A15stdlife+$E406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)-SUM($N406:U406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(W$3>(A15stdlife+$E406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)-SUM($N406:V406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(X$3>(A15stdlife+$E406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)-SUM($N406:W406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Y$3>(A15stdlife+$E406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)-SUM($N406:X406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Z$3>(A15stdlife+$E406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)-SUM($N406:Y406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AA$3>(A15stdlife+$E406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)-SUM($N406:Z406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AB$3>(A15stdlife+$E406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)-SUM($N406:AA406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AC$3>(A15stdlife+$E406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)-SUM($N406:AB406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AD$3>(A15stdlife+$E406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)-SUM($N406:AC406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AE$3>(A15stdlife+$E406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)-SUM($N406:AD406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AF$3>(A15stdlife+$E406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)-SUM($N406:AE406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AG$3>(A15stdlife+$E406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)-SUM($N406:AF406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AH$3>(A15stdlife+$E406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)-SUM($N406:AG406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AI$3>(A15stdlife+$E406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)-SUM($N406:AH406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A15stdlife+$E406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)-SUM($N406:AI406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AK$3>(A15stdlife+$E406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)-SUM($N406:AJ406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AL$3>(A15stdlife+$E406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)-SUM($N406:AK406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AM$3>(A15stdlife+$E406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)-SUM($N406:AL406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AN$3>(A15stdlife+$E406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)-SUM($N406:AM406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AO$3>(A15stdlife+$E406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)-SUM($N406:AN406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AP$3>(A15stdlife+$E406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)-SUM($N406:AO406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A15stdlife+$E406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)-SUM($N406:AP406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AR$3>(A15stdlife+$E406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)-SUM($N406:AQ406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AS$3>(A15stdlife+$E406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)-SUM($N406:AR406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AT$3>(A15stdlife+$E406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)-SUM($N406:AS406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AU$3>(A15stdlife+$E406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)-SUM($N406:AT406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AV$3>(A15stdlife+$E406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)-SUM($N406:AU406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AW$3>(A15stdlife+$E406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)-SUM($N406:AV406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AX$3>(A15stdlife+$E406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)-SUM($N406:AW406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AY$3>(A15stdlife+$E406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)-SUM($N406:AX406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A15stdlife+$E406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)-SUM($N406:AY406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BA$3>(A15stdlife+$E406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)-SUM($N406:AZ406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BB$3>(A15stdlife+$E406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)-SUM($N406:BA406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BC$3>(A15stdlife+$E406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)-SUM($N406:BB406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BD$3>(A15stdlife+$E406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)-SUM($N406:BC406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BE$3>(A15stdlife+$E406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)-SUM($N406:BD406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BF$3>(A15stdlife+$E406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)-SUM($N406:BE406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BG$3>(A15stdlife+$E406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)-SUM($N406:BF406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BH$3>(A15stdlife+$E406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)-SUM($N406:BG406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BI$3>(A15stdlife+$E406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)-SUM($N406:BH406),('PTRM input'!$N$291*(1+rvanilla08)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$E407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)-SUM($O407:O407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$E407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)-SUM($O407:P407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(R$3>(A15stdlife+$E407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)-SUM($O407:Q407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(S$3>(A15stdlife+$E407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)-SUM($O407:R407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(T$3>(A15stdlife+$E407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)-SUM($O407:S407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(U$3>(A15stdlife+$E407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)-SUM($O407:T407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(V$3>(A15stdlife+$E407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)-SUM($O407:U407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(W$3>(A15stdlife+$E407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)-SUM($O407:V407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(X$3>(A15stdlife+$E407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)-SUM($O407:W407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Y$3>(A15stdlife+$E407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)-SUM($O407:X407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Z$3>(A15stdlife+$E407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)-SUM($O407:Y407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AA$3>(A15stdlife+$E407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)-SUM($O407:Z407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AB$3>(A15stdlife+$E407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)-SUM($O407:AA407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AC$3>(A15stdlife+$E407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)-SUM($O407:AB407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AD$3>(A15stdlife+$E407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)-SUM($O407:AC407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AE$3>(A15stdlife+$E407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)-SUM($O407:AD407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AF$3>(A15stdlife+$E407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)-SUM($O407:AE407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AG$3>(A15stdlife+$E407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)-SUM($O407:AF407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AH$3>(A15stdlife+$E407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)-SUM($O407:AG407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AI$3>(A15stdlife+$E407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)-SUM($O407:AH407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A15stdlife+$E407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)-SUM($O407:AI407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AK$3>(A15stdlife+$E407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)-SUM($O407:AJ407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AL$3>(A15stdlife+$E407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)-SUM($O407:AK407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AM$3>(A15stdlife+$E407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)-SUM($O407:AL407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AN$3>(A15stdlife+$E407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)-SUM($O407:AM407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AO$3>(A15stdlife+$E407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)-SUM($O407:AN407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AP$3>(A15stdlife+$E407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)-SUM($O407:AO407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A15stdlife+$E407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)-SUM($O407:AP407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AR$3>(A15stdlife+$E407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)-SUM($O407:AQ407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AS$3>(A15stdlife+$E407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)-SUM($O407:AR407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AT$3>(A15stdlife+$E407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)-SUM($O407:AS407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AU$3>(A15stdlife+$E407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)-SUM($O407:AT407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AV$3>(A15stdlife+$E407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)-SUM($O407:AU407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AW$3>(A15stdlife+$E407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)-SUM($O407:AV407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AX$3>(A15stdlife+$E407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)-SUM($O407:AW407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AY$3>(A15stdlife+$E407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)-SUM($O407:AX407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A15stdlife+$E407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)-SUM($O407:AY407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BA$3>(A15stdlife+$E407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)-SUM($O407:AZ407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BB$3>(A15stdlife+$E407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)-SUM($O407:BA407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BC$3>(A15stdlife+$E407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)-SUM($O407:BB407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BD$3>(A15stdlife+$E407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)-SUM($O407:BC407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BE$3>(A15stdlife+$E407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)-SUM($O407:BD407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BF$3>(A15stdlife+$E407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)-SUM($O407:BE407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BG$3>(A15stdlife+$E407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)-SUM($O407:BF407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BH$3>(A15stdlife+$E407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)-SUM($O407:BG407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BI$3>(A15stdlife+$E407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)-SUM($O407:BH407),('PTRM input'!$O$291*(1+rvanilla09)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$E408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)-SUM($P408:P408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(R$3>(A15stdlife+$E408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)-SUM($P408:Q408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(S$3>(A15stdlife+$E408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)-SUM($P408:R408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(T$3>(A15stdlife+$E408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)-SUM($P408:S408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(U$3>(A15stdlife+$E408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)-SUM($P408:T408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(V$3>(A15stdlife+$E408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)-SUM($P408:U408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(W$3>(A15stdlife+$E408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)-SUM($P408:V408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(X$3>(A15stdlife+$E408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)-SUM($P408:W408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Y$3>(A15stdlife+$E408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)-SUM($P408:X408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Z$3>(A15stdlife+$E408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)-SUM($P408:Y408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AA$3>(A15stdlife+$E408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)-SUM($P408:Z408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AB$3>(A15stdlife+$E408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)-SUM($P408:AA408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AC$3>(A15stdlife+$E408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)-SUM($P408:AB408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AD$3>(A15stdlife+$E408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)-SUM($P408:AC408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AE$3>(A15stdlife+$E408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)-SUM($P408:AD408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AF$3>(A15stdlife+$E408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)-SUM($P408:AE408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AG$3>(A15stdlife+$E408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)-SUM($P408:AF408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AH$3>(A15stdlife+$E408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)-SUM($P408:AG408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AI$3>(A15stdlife+$E408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)-SUM($P408:AH408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A15stdlife+$E408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)-SUM($P408:AI408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AK$3>(A15stdlife+$E408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)-SUM($P408:AJ408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AL$3>(A15stdlife+$E408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)-SUM($P408:AK408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AM$3>(A15stdlife+$E408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)-SUM($P408:AL408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AN$3>(A15stdlife+$E408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)-SUM($P408:AM408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AO$3>(A15stdlife+$E408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)-SUM($P408:AN408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AP$3>(A15stdlife+$E408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)-SUM($P408:AO408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A15stdlife+$E408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)-SUM($P408:AP408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AR$3>(A15stdlife+$E408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)-SUM($P408:AQ408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AS$3>(A15stdlife+$E408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)-SUM($P408:AR408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AT$3>(A15stdlife+$E408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)-SUM($P408:AS408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AU$3>(A15stdlife+$E408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)-SUM($P408:AT408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AV$3>(A15stdlife+$E408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)-SUM($P408:AU408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AW$3>(A15stdlife+$E408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)-SUM($P408:AV408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AX$3>(A15stdlife+$E408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)-SUM($P408:AW408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AY$3>(A15stdlife+$E408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)-SUM($P408:AX408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A15stdlife+$E408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)-SUM($P408:AY408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BA$3>(A15stdlife+$E408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)-SUM($P408:AZ408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BB$3>(A15stdlife+$E408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)-SUM($P408:BA408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BC$3>(A15stdlife+$E408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)-SUM($P408:BB408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BD$3>(A15stdlife+$E408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)-SUM($P408:BC408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BE$3>(A15stdlife+$E408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)-SUM($P408:BD408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BF$3>(A15stdlife+$E408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)-SUM($P408:BE408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BG$3>(A15stdlife+$E408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)-SUM($P408:BF408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BH$3>(A15stdlife+$E408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)-SUM($P408:BG408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(BI$3>(A15stdlife+$E408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)-SUM($P408:BH408),('PTRM input'!$P$291*(1+rvanilla10)^0.5)/A15stdlife))","v":0}]
[null,null,{"$f":"Asset15","v":0},null,null,null,{"$f":"SUM(G397:G408)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM397:AM408)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C422","v":0},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(G$3>A16remlife,A16value-SUM($F410:F410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!G$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(H$3>A16remlife,A16value-SUM($F410:G410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!H$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(I$3>A16remlife,A16value-SUM($F410:H410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!I$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(J$3>A16remlife,A16value-SUM($F410:I410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!J$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(K$3>A16remlife,A16value-SUM($F410:J410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!K$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(L$3>A16remlife,A16value-SUM($F410:K410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!L$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(M$3>A16remlife,A16value-SUM($F410:L410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!M$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(N$3>A16remlife,A16value-SUM($F410:M410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!N$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(O$3>A16remlife,A16value-SUM($F410:N410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!O$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(P$3>A16remlife,A16value-SUM($F410:O410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!P$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Q$3>A16remlife,A16value-SUM($F410:P410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!Q$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(R$3>A16remlife,A16value-SUM($F410:Q410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!R$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(S$3>A16remlife,A16value-SUM($F410:R410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!S$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(T$3>A16remlife,A16value-SUM($F410:S410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!T$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(U$3>A16remlife,A16value-SUM($F410:T410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!U$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(V$3>A16remlife,A16value-SUM($F410:U410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!V$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(W$3>A16remlife,A16value-SUM($F410:V410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!W$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(X$3>A16remlife,A16value-SUM($F410:W410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!X$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Y$3>A16remlife,A16value-SUM($F410:X410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!Y$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Z$3>A16remlife,A16value-SUM($F410:Y410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!Z$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AA$3>A16remlife,A16value-SUM($F410:Z410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!AA$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AB$3>A16remlife,A16value-SUM($F410:AA410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!AB$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AC$3>A16remlife,A16value-SUM($F410:AB410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!AC$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AD$3>A16remlife,A16value-SUM($F410:AC410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!AD$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AE$3>A16remlife,A16value-SUM($F410:AD410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!AE$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AF$3>A16remlife,A16value-SUM($F410:AE410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!AF$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AG$3>A16remlife,A16value-SUM($F410:AF410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!AG$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AH$3>A16remlife,A16value-SUM($F410:AG410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!AH$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AI$3>A16remlife,A16value-SUM($F410:AH410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!AI$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AJ$3>A16remlife,A16value-SUM($F410:AI410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!AJ$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AK$3>A16remlife,A16value-SUM($F410:AJ410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!AK$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AL$3>A16remlife,A16value-SUM($F410:AK410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!AL$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AM$3>A16remlife,A16value-SUM($F410:AL410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!AM$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AN$3>A16remlife,A16value-SUM($F410:AM410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!AN$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AO$3>A16remlife,A16value-SUM($F410:AN410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!AO$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AP$3>A16remlife,A16value-SUM($F410:AO410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!AP$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AQ$3>A16remlife,A16value-SUM($F410:AP410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!AQ$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AR$3>A16remlife,A16value-SUM($F410:AQ410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!AR$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AS$3>A16remlife,A16value-SUM($F410:AR410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!AS$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AT$3>A16remlife,A16value-SUM($F410:AS410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!AT$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AU$3>A16remlife,A16value-SUM($F410:AT410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!AU$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AV$3>A16remlife,A16value-SUM($F410:AU410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!AV$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AW$3>A16remlife,A16value-SUM($F410:AV410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!AW$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AX$3>A16remlife,A16value-SUM($F410:AW410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!AX$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AY$3>A16remlife,A16value-SUM($F410:AX410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!AY$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AZ$3>A16remlife,A16value-SUM($F410:AY410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!AZ$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BA$3>A16remlife,A16value-SUM($F410:AZ410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!BA$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BB$3>A16remlife,A16value-SUM($F410:BA410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!BB$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BC$3>A16remlife,A16value-SUM($F410:BB410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!BC$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BD$3>A16remlife,A16value-SUM($F410:BC410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!BD$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BE$3>A16remlife,A16value-SUM($F410:BD410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!BE$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BF$3>A16remlife,A16value-SUM($F410:BE410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!BF$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BG$3>A16remlife,A16value-SUM($F410:BF410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!BG$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BH$3>A16remlife,A16value-SUM($F410:BG410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!BH$428)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BI$3>A16remlife,A16value-SUM($F410:BH410),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))),'PTRM input'!BI$428)","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(H$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:G412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(I$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:H412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(J$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:I412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(K$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:J412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:K412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:L412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:M412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:N412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:O412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:P412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(R$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:Q412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(S$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:R412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(T$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:S412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(U$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:T412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(V$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:U412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(W$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:V412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(X$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:W412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Y$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:X412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Z$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:Y412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AA$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:Z412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AB$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:AA412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AC$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:AB412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AD$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:AC412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AE$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:AD412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AF$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:AE412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AG$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:AF412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AH$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:AG412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AI$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:AH412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:AI412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AK$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:AJ412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AL$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:AK412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AM$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:AL412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AN$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:AM412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AO$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:AN412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AP$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:AO412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:AP412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AR$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:AQ412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AS$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:AR412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AT$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:AS412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AU$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:AT412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AV$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:AU412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AW$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:AV412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AX$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:AW412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AY$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:AX412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:AY412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BA$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:AZ412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BB$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:BA412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BC$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:BB412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BD$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:BC412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BE$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:BD412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BF$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:BE412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BG$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:BF412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BH$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:BG412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BI$3>(A16stdlife+$E412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)-SUM($G412:BH412),('PTRM input'!$G$292*(1+rvanilla01)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(I$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:H413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(J$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:I413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(K$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:J413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:K413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:L413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:M413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:N413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:O413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:P413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(R$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:Q413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(S$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:R413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(T$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:S413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(U$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:T413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(V$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:U413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(W$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:V413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(X$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:W413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Y$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:X413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Z$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:Y413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AA$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:Z413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AB$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:AA413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AC$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:AB413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AD$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:AC413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AE$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:AD413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AF$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:AE413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AG$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:AF413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AH$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:AG413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AI$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:AH413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:AI413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AK$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:AJ413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AL$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:AK413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AM$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:AL413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AN$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:AM413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AO$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:AN413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AP$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:AO413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:AP413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AR$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:AQ413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AS$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:AR413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AT$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:AS413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AU$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:AT413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AV$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:AU413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AW$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:AV413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AX$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:AW413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AY$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:AX413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:AY413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BA$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:AZ413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BB$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:BA413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BC$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:BB413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BD$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:BC413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BE$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:BD413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BF$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:BE413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BG$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:BF413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BH$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:BG413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BI$3>(A16stdlife+$E413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)-SUM($H413:BH413),('PTRM input'!$H$292*(1+rvanilla02)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(J$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:I414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(K$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:J414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:K414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:L414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:M414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:N414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:O414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:P414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(R$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:Q414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(S$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:R414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(T$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:S414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(U$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:T414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(V$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:U414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(W$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:V414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(X$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:W414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Y$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:X414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Z$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:Y414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AA$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:Z414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AB$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:AA414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AC$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:AB414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AD$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:AC414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AE$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:AD414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AF$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:AE414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AG$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:AF414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AH$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:AG414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AI$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:AH414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:AI414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AK$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:AJ414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AL$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:AK414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AM$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:AL414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AN$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:AM414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AO$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:AN414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AP$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:AO414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:AP414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AR$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:AQ414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AS$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:AR414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AT$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:AS414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AU$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:AT414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AV$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:AU414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AW$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:AV414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AX$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:AW414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AY$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:AX414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:AY414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BA$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:AZ414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BB$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:BA414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BC$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:BB414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BD$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:BC414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BE$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:BD414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BF$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:BE414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BG$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:BF414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BH$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:BG414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BI$3>(A16stdlife+$E414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)-SUM($I414:BH414),('PTRM input'!$I$292*(1+rvanilla03)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(K$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:J415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:K415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:L415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:M415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:N415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:O415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:P415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(R$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:Q415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(S$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:R415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(T$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:S415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(U$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:T415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(V$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:U415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(W$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:V415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(X$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:W415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Y$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:X415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Z$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:Y415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AA$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:Z415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AB$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:AA415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AC$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:AB415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AD$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:AC415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AE$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:AD415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AF$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:AE415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AG$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:AF415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AH$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:AG415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AI$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:AH415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:AI415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AK$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:AJ415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AL$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:AK415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AM$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:AL415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AN$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:AM415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AO$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:AN415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AP$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:AO415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:AP415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AR$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:AQ415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AS$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:AR415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AT$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:AS415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AU$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:AT415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AV$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:AU415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AW$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:AV415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AX$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:AW415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AY$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:AX415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:AY415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BA$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:AZ415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BB$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:BA415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BC$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:BB415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BD$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:BC415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BE$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:BD415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BF$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:BE415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BG$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:BF415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BH$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:BG415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BI$3>(A16stdlife+$E415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)-SUM($J415:BH415),('PTRM input'!$J$292*(1+rvanilla04)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:K416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:L416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:M416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:N416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:O416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:P416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(R$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:Q416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(S$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:R416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(T$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:S416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(U$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:T416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(V$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:U416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(W$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:V416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(X$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:W416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Y$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:X416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Z$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:Y416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AA$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:Z416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AB$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:AA416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AC$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:AB416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AD$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:AC416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AE$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:AD416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AF$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:AE416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AG$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:AF416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AH$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:AG416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AI$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:AH416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:AI416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AK$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:AJ416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AL$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:AK416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AM$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:AL416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AN$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:AM416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AO$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:AN416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AP$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:AO416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:AP416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AR$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:AQ416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AS$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:AR416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AT$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:AS416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AU$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:AT416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AV$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:AU416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AW$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:AV416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AX$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:AW416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AY$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:AX416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:AY416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BA$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:AZ416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BB$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:BA416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BC$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:BB416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BD$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:BC416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BE$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:BD416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BF$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:BE416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BG$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:BF416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BH$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:BG416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BI$3>(A16stdlife+$E416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)-SUM($K416:BH416),('PTRM input'!$K$292*(1+rvanilla05)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$E417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)-SUM($L417:L417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$E417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)-SUM($L417:M417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$E417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)-SUM($L417:N417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$E417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)-SUM($L417:O417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$E417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)-SUM($L417:P417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(R$3>(A16stdlife+$E417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)-SUM($L417:Q417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(S$3>(A16stdlife+$E417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)-SUM($L417:R417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(T$3>(A16stdlife+$E417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)-SUM($L417:S417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(U$3>(A16stdlife+$E417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)-SUM($L417:T417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(V$3>(A16stdlife+$E417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)-SUM($L417:U417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(W$3>(A16stdlife+$E417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)-SUM($L417:V417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(X$3>(A16stdlife+$E417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)-SUM($L417:W417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Y$3>(A16stdlife+$E417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)-SUM($L417:X417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Z$3>(A16stdlife+$E417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)-SUM($L417:Y417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AA$3>(A16stdlife+$E417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)-SUM($L417:Z417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AB$3>(A16stdlife+$E417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)-SUM($L417:AA417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AC$3>(A16stdlife+$E417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)-SUM($L417:AB417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AD$3>(A16stdlife+$E417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)-SUM($L417:AC417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AE$3>(A16stdlife+$E417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)-SUM($L417:AD417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AF$3>(A16stdlife+$E417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)-SUM($L417:AE417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AG$3>(A16stdlife+$E417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)-SUM($L417:AF417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AH$3>(A16stdlife+$E417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)-SUM($L417:AG417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AI$3>(A16stdlife+$E417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)-SUM($L417:AH417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A16stdlife+$E417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)-SUM($L417:AI417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AK$3>(A16stdlife+$E417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)-SUM($L417:AJ417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AL$3>(A16stdlife+$E417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)-SUM($L417:AK417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AM$3>(A16stdlife+$E417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)-SUM($L417:AL417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AN$3>(A16stdlife+$E417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)-SUM($L417:AM417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AO$3>(A16stdlife+$E417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)-SUM($L417:AN417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AP$3>(A16stdlife+$E417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)-SUM($L417:AO417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A16stdlife+$E417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)-SUM($L417:AP417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AR$3>(A16stdlife+$E417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)-SUM($L417:AQ417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AS$3>(A16stdlife+$E417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)-SUM($L417:AR417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AT$3>(A16stdlife+$E417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)-SUM($L417:AS417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AU$3>(A16stdlife+$E417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)-SUM($L417:AT417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AV$3>(A16stdlife+$E417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)-SUM($L417:AU417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AW$3>(A16stdlife+$E417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)-SUM($L417:AV417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AX$3>(A16stdlife+$E417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)-SUM($L417:AW417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AY$3>(A16stdlife+$E417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)-SUM($L417:AX417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A16stdlife+$E417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)-SUM($L417:AY417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BA$3>(A16stdlife+$E417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)-SUM($L417:AZ417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BB$3>(A16stdlife+$E417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)-SUM($L417:BA417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BC$3>(A16stdlife+$E417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)-SUM($L417:BB417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BD$3>(A16stdlife+$E417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)-SUM($L417:BC417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BE$3>(A16stdlife+$E417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)-SUM($L417:BD417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BF$3>(A16stdlife+$E417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)-SUM($L417:BE417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BG$3>(A16stdlife+$E417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)-SUM($L417:BF417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BH$3>(A16stdlife+$E417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)-SUM($L417:BG417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BI$3>(A16stdlife+$E417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)-SUM($L417:BH417),('PTRM input'!$L$292*(1+rvanilla06)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$E418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)-SUM($M418:M418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$E418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)-SUM($M418:N418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$E418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)-SUM($M418:O418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$E418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)-SUM($M418:P418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(R$3>(A16stdlife+$E418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)-SUM($M418:Q418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(S$3>(A16stdlife+$E418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)-SUM($M418:R418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(T$3>(A16stdlife+$E418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)-SUM($M418:S418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(U$3>(A16stdlife+$E418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)-SUM($M418:T418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(V$3>(A16stdlife+$E418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)-SUM($M418:U418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(W$3>(A16stdlife+$E418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)-SUM($M418:V418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(X$3>(A16stdlife+$E418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)-SUM($M418:W418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Y$3>(A16stdlife+$E418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)-SUM($M418:X418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Z$3>(A16stdlife+$E418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)-SUM($M418:Y418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AA$3>(A16stdlife+$E418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)-SUM($M418:Z418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AB$3>(A16stdlife+$E418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)-SUM($M418:AA418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AC$3>(A16stdlife+$E418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)-SUM($M418:AB418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AD$3>(A16stdlife+$E418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)-SUM($M418:AC418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AE$3>(A16stdlife+$E418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)-SUM($M418:AD418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AF$3>(A16stdlife+$E418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)-SUM($M418:AE418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AG$3>(A16stdlife+$E418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)-SUM($M418:AF418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AH$3>(A16stdlife+$E418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)-SUM($M418:AG418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AI$3>(A16stdlife+$E418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)-SUM($M418:AH418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A16stdlife+$E418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)-SUM($M418:AI418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AK$3>(A16stdlife+$E418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)-SUM($M418:AJ418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AL$3>(A16stdlife+$E418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)-SUM($M418:AK418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AM$3>(A16stdlife+$E418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)-SUM($M418:AL418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AN$3>(A16stdlife+$E418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)-SUM($M418:AM418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AO$3>(A16stdlife+$E418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)-SUM($M418:AN418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AP$3>(A16stdlife+$E418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)-SUM($M418:AO418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A16stdlife+$E418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)-SUM($M418:AP418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AR$3>(A16stdlife+$E418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)-SUM($M418:AQ418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AS$3>(A16stdlife+$E418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)-SUM($M418:AR418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AT$3>(A16stdlife+$E418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)-SUM($M418:AS418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AU$3>(A16stdlife+$E418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)-SUM($M418:AT418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AV$3>(A16stdlife+$E418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)-SUM($M418:AU418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AW$3>(A16stdlife+$E418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)-SUM($M418:AV418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AX$3>(A16stdlife+$E418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)-SUM($M418:AW418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AY$3>(A16stdlife+$E418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)-SUM($M418:AX418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A16stdlife+$E418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)-SUM($M418:AY418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BA$3>(A16stdlife+$E418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)-SUM($M418:AZ418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BB$3>(A16stdlife+$E418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)-SUM($M418:BA418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BC$3>(A16stdlife+$E418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)-SUM($M418:BB418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BD$3>(A16stdlife+$E418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)-SUM($M418:BC418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BE$3>(A16stdlife+$E418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)-SUM($M418:BD418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BF$3>(A16stdlife+$E418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)-SUM($M418:BE418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BG$3>(A16stdlife+$E418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)-SUM($M418:BF418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BH$3>(A16stdlife+$E418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)-SUM($M418:BG418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BI$3>(A16stdlife+$E418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)-SUM($M418:BH418),('PTRM input'!$M$292*(1+rvanilla07)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$E419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)-SUM($N419:N419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$E419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)-SUM($N419:O419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$E419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)-SUM($N419:P419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(R$3>(A16stdlife+$E419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)-SUM($N419:Q419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(S$3>(A16stdlife+$E419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)-SUM($N419:R419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(T$3>(A16stdlife+$E419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)-SUM($N419:S419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(U$3>(A16stdlife+$E419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)-SUM($N419:T419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(V$3>(A16stdlife+$E419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)-SUM($N419:U419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(W$3>(A16stdlife+$E419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)-SUM($N419:V419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(X$3>(A16stdlife+$E419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)-SUM($N419:W419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Y$3>(A16stdlife+$E419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)-SUM($N419:X419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Z$3>(A16stdlife+$E419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)-SUM($N419:Y419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AA$3>(A16stdlife+$E419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)-SUM($N419:Z419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AB$3>(A16stdlife+$E419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)-SUM($N419:AA419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AC$3>(A16stdlife+$E419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)-SUM($N419:AB419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AD$3>(A16stdlife+$E419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)-SUM($N419:AC419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AE$3>(A16stdlife+$E419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)-SUM($N419:AD419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AF$3>(A16stdlife+$E419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)-SUM($N419:AE419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AG$3>(A16stdlife+$E419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)-SUM($N419:AF419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AH$3>(A16stdlife+$E419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)-SUM($N419:AG419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AI$3>(A16stdlife+$E419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)-SUM($N419:AH419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A16stdlife+$E419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)-SUM($N419:AI419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AK$3>(A16stdlife+$E419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)-SUM($N419:AJ419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AL$3>(A16stdlife+$E419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)-SUM($N419:AK419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AM$3>(A16stdlife+$E419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)-SUM($N419:AL419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AN$3>(A16stdlife+$E419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)-SUM($N419:AM419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AO$3>(A16stdlife+$E419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)-SUM($N419:AN419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AP$3>(A16stdlife+$E419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)-SUM($N419:AO419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A16stdlife+$E419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)-SUM($N419:AP419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AR$3>(A16stdlife+$E419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)-SUM($N419:AQ419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AS$3>(A16stdlife+$E419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)-SUM($N419:AR419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AT$3>(A16stdlife+$E419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)-SUM($N419:AS419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AU$3>(A16stdlife+$E419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)-SUM($N419:AT419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AV$3>(A16stdlife+$E419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)-SUM($N419:AU419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AW$3>(A16stdlife+$E419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)-SUM($N419:AV419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AX$3>(A16stdlife+$E419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)-SUM($N419:AW419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AY$3>(A16stdlife+$E419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)-SUM($N419:AX419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A16stdlife+$E419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)-SUM($N419:AY419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BA$3>(A16stdlife+$E419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)-SUM($N419:AZ419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BB$3>(A16stdlife+$E419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)-SUM($N419:BA419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BC$3>(A16stdlife+$E419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)-SUM($N419:BB419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BD$3>(A16stdlife+$E419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)-SUM($N419:BC419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BE$3>(A16stdlife+$E419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)-SUM($N419:BD419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BF$3>(A16stdlife+$E419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)-SUM($N419:BE419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BG$3>(A16stdlife+$E419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)-SUM($N419:BF419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BH$3>(A16stdlife+$E419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)-SUM($N419:BG419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BI$3>(A16stdlife+$E419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)-SUM($N419:BH419),('PTRM input'!$N$292*(1+rvanilla08)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$E420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)-SUM($O420:O420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$E420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)-SUM($O420:P420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(R$3>(A16stdlife+$E420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)-SUM($O420:Q420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(S$3>(A16stdlife+$E420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)-SUM($O420:R420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(T$3>(A16stdlife+$E420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)-SUM($O420:S420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(U$3>(A16stdlife+$E420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)-SUM($O420:T420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(V$3>(A16stdlife+$E420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)-SUM($O420:U420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(W$3>(A16stdlife+$E420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)-SUM($O420:V420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(X$3>(A16stdlife+$E420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)-SUM($O420:W420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Y$3>(A16stdlife+$E420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)-SUM($O420:X420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Z$3>(A16stdlife+$E420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)-SUM($O420:Y420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AA$3>(A16stdlife+$E420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)-SUM($O420:Z420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AB$3>(A16stdlife+$E420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)-SUM($O420:AA420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AC$3>(A16stdlife+$E420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)-SUM($O420:AB420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AD$3>(A16stdlife+$E420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)-SUM($O420:AC420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AE$3>(A16stdlife+$E420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)-SUM($O420:AD420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AF$3>(A16stdlife+$E420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)-SUM($O420:AE420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AG$3>(A16stdlife+$E420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)-SUM($O420:AF420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AH$3>(A16stdlife+$E420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)-SUM($O420:AG420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AI$3>(A16stdlife+$E420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)-SUM($O420:AH420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A16stdlife+$E420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)-SUM($O420:AI420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AK$3>(A16stdlife+$E420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)-SUM($O420:AJ420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AL$3>(A16stdlife+$E420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)-SUM($O420:AK420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AM$3>(A16stdlife+$E420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)-SUM($O420:AL420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AN$3>(A16stdlife+$E420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)-SUM($O420:AM420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AO$3>(A16stdlife+$E420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)-SUM($O420:AN420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AP$3>(A16stdlife+$E420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)-SUM($O420:AO420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A16stdlife+$E420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)-SUM($O420:AP420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AR$3>(A16stdlife+$E420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)-SUM($O420:AQ420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AS$3>(A16stdlife+$E420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)-SUM($O420:AR420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AT$3>(A16stdlife+$E420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)-SUM($O420:AS420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AU$3>(A16stdlife+$E420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)-SUM($O420:AT420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AV$3>(A16stdlife+$E420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)-SUM($O420:AU420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AW$3>(A16stdlife+$E420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)-SUM($O420:AV420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AX$3>(A16stdlife+$E420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)-SUM($O420:AW420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AY$3>(A16stdlife+$E420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)-SUM($O420:AX420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A16stdlife+$E420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)-SUM($O420:AY420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BA$3>(A16stdlife+$E420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)-SUM($O420:AZ420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BB$3>(A16stdlife+$E420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)-SUM($O420:BA420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BC$3>(A16stdlife+$E420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)-SUM($O420:BB420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BD$3>(A16stdlife+$E420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)-SUM($O420:BC420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BE$3>(A16stdlife+$E420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)-SUM($O420:BD420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BF$3>(A16stdlife+$E420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)-SUM($O420:BE420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BG$3>(A16stdlife+$E420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)-SUM($O420:BF420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BH$3>(A16stdlife+$E420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)-SUM($O420:BG420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BI$3>(A16stdlife+$E420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)-SUM($O420:BH420),('PTRM input'!$O$292*(1+rvanilla09)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$E421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)-SUM($P421:P421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(R$3>(A16stdlife+$E421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)-SUM($P421:Q421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(S$3>(A16stdlife+$E421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)-SUM($P421:R421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(T$3>(A16stdlife+$E421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)-SUM($P421:S421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(U$3>(A16stdlife+$E421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)-SUM($P421:T421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(V$3>(A16stdlife+$E421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)-SUM($P421:U421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(W$3>(A16stdlife+$E421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)-SUM($P421:V421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(X$3>(A16stdlife+$E421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)-SUM($P421:W421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Y$3>(A16stdlife+$E421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)-SUM($P421:X421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Z$3>(A16stdlife+$E421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)-SUM($P421:Y421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AA$3>(A16stdlife+$E421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)-SUM($P421:Z421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AB$3>(A16stdlife+$E421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)-SUM($P421:AA421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AC$3>(A16stdlife+$E421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)-SUM($P421:AB421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AD$3>(A16stdlife+$E421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)-SUM($P421:AC421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AE$3>(A16stdlife+$E421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)-SUM($P421:AD421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AF$3>(A16stdlife+$E421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)-SUM($P421:AE421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AG$3>(A16stdlife+$E421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)-SUM($P421:AF421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AH$3>(A16stdlife+$E421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)-SUM($P421:AG421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AI$3>(A16stdlife+$E421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)-SUM($P421:AH421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A16stdlife+$E421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)-SUM($P421:AI421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AK$3>(A16stdlife+$E421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)-SUM($P421:AJ421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AL$3>(A16stdlife+$E421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)-SUM($P421:AK421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AM$3>(A16stdlife+$E421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)-SUM($P421:AL421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AN$3>(A16stdlife+$E421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)-SUM($P421:AM421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AO$3>(A16stdlife+$E421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)-SUM($P421:AN421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AP$3>(A16stdlife+$E421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)-SUM($P421:AO421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A16stdlife+$E421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)-SUM($P421:AP421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AR$3>(A16stdlife+$E421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)-SUM($P421:AQ421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AS$3>(A16stdlife+$E421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)-SUM($P421:AR421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AT$3>(A16stdlife+$E421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)-SUM($P421:AS421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AU$3>(A16stdlife+$E421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)-SUM($P421:AT421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AV$3>(A16stdlife+$E421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)-SUM($P421:AU421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AW$3>(A16stdlife+$E421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)-SUM($P421:AV421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AX$3>(A16stdlife+$E421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)-SUM($P421:AW421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AY$3>(A16stdlife+$E421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)-SUM($P421:AX421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A16stdlife+$E421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)-SUM($P421:AY421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BA$3>(A16stdlife+$E421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)-SUM($P421:AZ421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BB$3>(A16stdlife+$E421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)-SUM($P421:BA421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BC$3>(A16stdlife+$E421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)-SUM($P421:BB421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BD$3>(A16stdlife+$E421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)-SUM($P421:BC421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BE$3>(A16stdlife+$E421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)-SUM($P421:BD421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BF$3>(A16stdlife+$E421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)-SUM($P421:BE421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BG$3>(A16stdlife+$E421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)-SUM($P421:BF421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BH$3>(A16stdlife+$E421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)-SUM($P421:BG421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(BI$3>(A16stdlife+$E421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)-SUM($P421:BH421),('PTRM input'!$P$292*(1+rvanilla10)^0.5)/A16stdlife))","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,{"$f":"SUM(G410:G421)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM410:AM421)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C435","v":0},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(G$3>A17remlife,A17value-SUM($F423:F423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!G$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(H$3>A17remlife,A17value-SUM($F423:G423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!H$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(I$3>A17remlife,A17value-SUM($F423:H423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!I$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(J$3>A17remlife,A17value-SUM($F423:I423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!J$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(K$3>A17remlife,A17value-SUM($F423:J423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!K$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(L$3>A17remlife,A17value-SUM($F423:K423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!L$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(M$3>A17remlife,A17value-SUM($F423:L423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!M$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(N$3>A17remlife,A17value-SUM($F423:M423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!N$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(O$3>A17remlife,A17value-SUM($F423:N423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!O$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(P$3>A17remlife,A17value-SUM($F423:O423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!P$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Q$3>A17remlife,A17value-SUM($F423:P423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!Q$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(R$3>A17remlife,A17value-SUM($F423:Q423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!R$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(S$3>A17remlife,A17value-SUM($F423:R423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!S$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(T$3>A17remlife,A17value-SUM($F423:S423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!T$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(U$3>A17remlife,A17value-SUM($F423:T423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!U$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(V$3>A17remlife,A17value-SUM($F423:U423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!V$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(W$3>A17remlife,A17value-SUM($F423:V423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!W$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(X$3>A17remlife,A17value-SUM($F423:W423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!X$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Y$3>A17remlife,A17value-SUM($F423:X423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!Y$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Z$3>A17remlife,A17value-SUM($F423:Y423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!Z$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AA$3>A17remlife,A17value-SUM($F423:Z423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!AA$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AB$3>A17remlife,A17value-SUM($F423:AA423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!AB$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AC$3>A17remlife,A17value-SUM($F423:AB423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!AC$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AD$3>A17remlife,A17value-SUM($F423:AC423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!AD$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AE$3>A17remlife,A17value-SUM($F423:AD423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!AE$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AF$3>A17remlife,A17value-SUM($F423:AE423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!AF$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AG$3>A17remlife,A17value-SUM($F423:AF423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!AG$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AH$3>A17remlife,A17value-SUM($F423:AG423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!AH$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AI$3>A17remlife,A17value-SUM($F423:AH423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!AI$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AJ$3>A17remlife,A17value-SUM($F423:AI423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!AJ$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AK$3>A17remlife,A17value-SUM($F423:AJ423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!AK$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AL$3>A17remlife,A17value-SUM($F423:AK423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!AL$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AM$3>A17remlife,A17value-SUM($F423:AL423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!AM$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AN$3>A17remlife,A17value-SUM($F423:AM423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!AN$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AO$3>A17remlife,A17value-SUM($F423:AN423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!AO$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AP$3>A17remlife,A17value-SUM($F423:AO423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!AP$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AQ$3>A17remlife,A17value-SUM($F423:AP423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!AQ$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AR$3>A17remlife,A17value-SUM($F423:AQ423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!AR$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AS$3>A17remlife,A17value-SUM($F423:AR423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!AS$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AT$3>A17remlife,A17value-SUM($F423:AS423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!AT$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AU$3>A17remlife,A17value-SUM($F423:AT423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!AU$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AV$3>A17remlife,A17value-SUM($F423:AU423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!AV$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AW$3>A17remlife,A17value-SUM($F423:AV423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!AW$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AX$3>A17remlife,A17value-SUM($F423:AW423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!AX$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AY$3>A17remlife,A17value-SUM($F423:AX423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!AY$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AZ$3>A17remlife,A17value-SUM($F423:AY423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!AZ$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BA$3>A17remlife,A17value-SUM($F423:AZ423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!BA$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BB$3>A17remlife,A17value-SUM($F423:BA423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!BB$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BC$3>A17remlife,A17value-SUM($F423:BB423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!BC$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BD$3>A17remlife,A17value-SUM($F423:BC423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!BD$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BE$3>A17remlife,A17value-SUM($F423:BD423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!BE$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BF$3>A17remlife,A17value-SUM($F423:BE423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!BF$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BG$3>A17remlife,A17value-SUM($F423:BF423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!BG$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BH$3>A17remlife,A17value-SUM($F423:BG423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!BH$429)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BI$3>A17remlife,A17value-SUM($F423:BH423),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))),'PTRM input'!BI$429)","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(H$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:G425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(I$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:H425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(J$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:I425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(K$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:J425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:K425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:L425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:M425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:N425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:O425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:P425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(R$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:Q425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(S$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:R425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(T$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:S425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(U$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:T425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(V$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:U425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(W$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:V425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(X$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:W425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Y$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:X425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Z$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:Y425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AA$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:Z425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AB$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:AA425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AC$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:AB425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AD$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:AC425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AE$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:AD425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AF$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:AE425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AG$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:AF425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AH$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:AG425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AI$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:AH425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:AI425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AK$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:AJ425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AL$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:AK425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AM$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:AL425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AN$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:AM425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AO$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:AN425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AP$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:AO425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:AP425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AR$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:AQ425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AS$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:AR425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AT$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:AS425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AU$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:AT425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AV$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:AU425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AW$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:AV425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AX$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:AW425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AY$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:AX425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:AY425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BA$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:AZ425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BB$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:BA425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BC$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:BB425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BD$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:BC425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BE$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:BD425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BF$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:BE425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BG$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:BF425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BH$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:BG425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BI$3>(A17stdlife+$E425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)-SUM($G425:BH425),('PTRM input'!$G$293*(1+rvanilla01)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(I$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:H426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(J$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:I426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(K$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:J426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:K426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:L426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:M426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:N426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:O426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:P426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(R$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:Q426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(S$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:R426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(T$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:S426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(U$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:T426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(V$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:U426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(W$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:V426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(X$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:W426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Y$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:X426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Z$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:Y426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AA$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:Z426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AB$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:AA426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AC$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:AB426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AD$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:AC426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AE$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:AD426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AF$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:AE426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AG$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:AF426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AH$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:AG426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AI$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:AH426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:AI426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AK$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:AJ426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AL$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:AK426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AM$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:AL426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AN$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:AM426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AO$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:AN426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AP$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:AO426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:AP426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AR$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:AQ426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AS$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:AR426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AT$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:AS426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AU$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:AT426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AV$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:AU426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AW$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:AV426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AX$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:AW426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AY$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:AX426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:AY426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BA$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:AZ426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BB$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:BA426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BC$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:BB426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BD$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:BC426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BE$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:BD426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BF$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:BE426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BG$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:BF426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BH$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:BG426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BI$3>(A17stdlife+$E426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)-SUM($H426:BH426),('PTRM input'!$H$293*(1+rvanilla02)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(J$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:I427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(K$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:J427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:K427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:L427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:M427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:N427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:O427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:P427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(R$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:Q427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(S$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:R427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(T$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:S427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(U$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:T427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(V$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:U427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(W$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:V427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(X$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:W427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Y$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:X427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Z$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:Y427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AA$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:Z427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AB$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:AA427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AC$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:AB427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AD$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:AC427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AE$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:AD427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AF$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:AE427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AG$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:AF427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AH$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:AG427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AI$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:AH427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:AI427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AK$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:AJ427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AL$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:AK427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AM$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:AL427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AN$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:AM427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AO$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:AN427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AP$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:AO427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:AP427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AR$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:AQ427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AS$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:AR427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AT$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:AS427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AU$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:AT427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AV$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:AU427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AW$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:AV427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AX$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:AW427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AY$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:AX427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:AY427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BA$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:AZ427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BB$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:BA427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BC$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:BB427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BD$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:BC427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BE$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:BD427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BF$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:BE427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BG$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:BF427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BH$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:BG427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BI$3>(A17stdlife+$E427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)-SUM($I427:BH427),('PTRM input'!$I$293*(1+rvanilla03)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(K$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:J428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:K428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:L428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:M428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:N428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:O428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:P428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(R$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:Q428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(S$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:R428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(T$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:S428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(U$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:T428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(V$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:U428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(W$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:V428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(X$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:W428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Y$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:X428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Z$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:Y428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AA$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:Z428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AB$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:AA428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AC$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:AB428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AD$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:AC428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AE$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:AD428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AF$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:AE428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AG$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:AF428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AH$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:AG428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AI$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:AH428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:AI428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AK$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:AJ428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AL$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:AK428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AM$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:AL428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AN$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:AM428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AO$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:AN428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AP$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:AO428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:AP428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AR$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:AQ428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AS$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:AR428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AT$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:AS428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AU$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:AT428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AV$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:AU428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AW$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:AV428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AX$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:AW428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AY$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:AX428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:AY428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BA$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:AZ428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BB$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:BA428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BC$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:BB428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BD$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:BC428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BE$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:BD428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BF$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:BE428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BG$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:BF428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BH$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:BG428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BI$3>(A17stdlife+$E428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)-SUM($J428:BH428),('PTRM input'!$J$293*(1+rvanilla04)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:K429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:L429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:M429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:N429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:O429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:P429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(R$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:Q429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(S$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:R429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(T$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:S429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(U$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:T429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(V$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:U429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(W$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:V429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(X$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:W429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Y$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:X429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Z$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:Y429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AA$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:Z429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AB$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:AA429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AC$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:AB429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AD$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:AC429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AE$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:AD429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AF$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:AE429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AG$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:AF429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AH$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:AG429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AI$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:AH429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:AI429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AK$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:AJ429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AL$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:AK429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AM$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:AL429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AN$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:AM429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AO$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:AN429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AP$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:AO429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:AP429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AR$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:AQ429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AS$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:AR429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AT$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:AS429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AU$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:AT429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AV$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:AU429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AW$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:AV429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AX$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:AW429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AY$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:AX429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:AY429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BA$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:AZ429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BB$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:BA429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BC$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:BB429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BD$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:BC429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BE$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:BD429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BF$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:BE429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BG$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:BF429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BH$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:BG429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BI$3>(A17stdlife+$E429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)-SUM($K429:BH429),('PTRM input'!$K$293*(1+rvanilla05)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$E430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)-SUM($L430:L430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$E430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)-SUM($L430:M430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$E430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)-SUM($L430:N430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$E430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)-SUM($L430:O430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$E430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)-SUM($L430:P430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(R$3>(A17stdlife+$E430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)-SUM($L430:Q430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(S$3>(A17stdlife+$E430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)-SUM($L430:R430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(T$3>(A17stdlife+$E430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)-SUM($L430:S430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(U$3>(A17stdlife+$E430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)-SUM($L430:T430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(V$3>(A17stdlife+$E430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)-SUM($L430:U430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(W$3>(A17stdlife+$E430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)-SUM($L430:V430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(X$3>(A17stdlife+$E430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)-SUM($L430:W430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Y$3>(A17stdlife+$E430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)-SUM($L430:X430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Z$3>(A17stdlife+$E430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)-SUM($L430:Y430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AA$3>(A17stdlife+$E430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)-SUM($L430:Z430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AB$3>(A17stdlife+$E430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)-SUM($L430:AA430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AC$3>(A17stdlife+$E430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)-SUM($L430:AB430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AD$3>(A17stdlife+$E430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)-SUM($L430:AC430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AE$3>(A17stdlife+$E430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)-SUM($L430:AD430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AF$3>(A17stdlife+$E430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)-SUM($L430:AE430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AG$3>(A17stdlife+$E430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)-SUM($L430:AF430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AH$3>(A17stdlife+$E430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)-SUM($L430:AG430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AI$3>(A17stdlife+$E430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)-SUM($L430:AH430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A17stdlife+$E430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)-SUM($L430:AI430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AK$3>(A17stdlife+$E430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)-SUM($L430:AJ430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AL$3>(A17stdlife+$E430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)-SUM($L430:AK430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AM$3>(A17stdlife+$E430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)-SUM($L430:AL430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AN$3>(A17stdlife+$E430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)-SUM($L430:AM430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AO$3>(A17stdlife+$E430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)-SUM($L430:AN430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AP$3>(A17stdlife+$E430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)-SUM($L430:AO430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A17stdlife+$E430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)-SUM($L430:AP430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AR$3>(A17stdlife+$E430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)-SUM($L430:AQ430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AS$3>(A17stdlife+$E430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)-SUM($L430:AR430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AT$3>(A17stdlife+$E430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)-SUM($L430:AS430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AU$3>(A17stdlife+$E430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)-SUM($L430:AT430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AV$3>(A17stdlife+$E430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)-SUM($L430:AU430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AW$3>(A17stdlife+$E430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)-SUM($L430:AV430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AX$3>(A17stdlife+$E430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)-SUM($L430:AW430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AY$3>(A17stdlife+$E430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)-SUM($L430:AX430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A17stdlife+$E430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)-SUM($L430:AY430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BA$3>(A17stdlife+$E430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)-SUM($L430:AZ430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BB$3>(A17stdlife+$E430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)-SUM($L430:BA430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BC$3>(A17stdlife+$E430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)-SUM($L430:BB430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BD$3>(A17stdlife+$E430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)-SUM($L430:BC430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BE$3>(A17stdlife+$E430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)-SUM($L430:BD430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BF$3>(A17stdlife+$E430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)-SUM($L430:BE430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BG$3>(A17stdlife+$E430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)-SUM($L430:BF430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BH$3>(A17stdlife+$E430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)-SUM($L430:BG430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BI$3>(A17stdlife+$E430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)-SUM($L430:BH430),('PTRM input'!$L$293*(1+rvanilla06)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$E431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)-SUM($M431:M431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$E431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)-SUM($M431:N431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$E431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)-SUM($M431:O431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$E431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)-SUM($M431:P431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(R$3>(A17stdlife+$E431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)-SUM($M431:Q431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(S$3>(A17stdlife+$E431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)-SUM($M431:R431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(T$3>(A17stdlife+$E431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)-SUM($M431:S431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(U$3>(A17stdlife+$E431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)-SUM($M431:T431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(V$3>(A17stdlife+$E431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)-SUM($M431:U431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(W$3>(A17stdlife+$E431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)-SUM($M431:V431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(X$3>(A17stdlife+$E431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)-SUM($M431:W431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Y$3>(A17stdlife+$E431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)-SUM($M431:X431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Z$3>(A17stdlife+$E431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)-SUM($M431:Y431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AA$3>(A17stdlife+$E431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)-SUM($M431:Z431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AB$3>(A17stdlife+$E431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)-SUM($M431:AA431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AC$3>(A17stdlife+$E431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)-SUM($M431:AB431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AD$3>(A17stdlife+$E431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)-SUM($M431:AC431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AE$3>(A17stdlife+$E431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)-SUM($M431:AD431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AF$3>(A17stdlife+$E431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)-SUM($M431:AE431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AG$3>(A17stdlife+$E431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)-SUM($M431:AF431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AH$3>(A17stdlife+$E431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)-SUM($M431:AG431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AI$3>(A17stdlife+$E431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)-SUM($M431:AH431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A17stdlife+$E431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)-SUM($M431:AI431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AK$3>(A17stdlife+$E431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)-SUM($M431:AJ431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AL$3>(A17stdlife+$E431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)-SUM($M431:AK431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AM$3>(A17stdlife+$E431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)-SUM($M431:AL431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AN$3>(A17stdlife+$E431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)-SUM($M431:AM431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AO$3>(A17stdlife+$E431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)-SUM($M431:AN431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AP$3>(A17stdlife+$E431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)-SUM($M431:AO431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A17stdlife+$E431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)-SUM($M431:AP431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AR$3>(A17stdlife+$E431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)-SUM($M431:AQ431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AS$3>(A17stdlife+$E431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)-SUM($M431:AR431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AT$3>(A17stdlife+$E431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)-SUM($M431:AS431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AU$3>(A17stdlife+$E431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)-SUM($M431:AT431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AV$3>(A17stdlife+$E431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)-SUM($M431:AU431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AW$3>(A17stdlife+$E431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)-SUM($M431:AV431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AX$3>(A17stdlife+$E431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)-SUM($M431:AW431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AY$3>(A17stdlife+$E431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)-SUM($M431:AX431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A17stdlife+$E431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)-SUM($M431:AY431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BA$3>(A17stdlife+$E431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)-SUM($M431:AZ431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BB$3>(A17stdlife+$E431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)-SUM($M431:BA431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BC$3>(A17stdlife+$E431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)-SUM($M431:BB431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BD$3>(A17stdlife+$E431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)-SUM($M431:BC431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BE$3>(A17stdlife+$E431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)-SUM($M431:BD431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BF$3>(A17stdlife+$E431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)-SUM($M431:BE431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BG$3>(A17stdlife+$E431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)-SUM($M431:BF431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BH$3>(A17stdlife+$E431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)-SUM($M431:BG431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BI$3>(A17stdlife+$E431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)-SUM($M431:BH431),('PTRM input'!$M$293*(1+rvanilla07)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$E432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)-SUM($N432:N432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$E432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)-SUM($N432:O432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$E432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)-SUM($N432:P432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(R$3>(A17stdlife+$E432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)-SUM($N432:Q432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(S$3>(A17stdlife+$E432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)-SUM($N432:R432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(T$3>(A17stdlife+$E432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)-SUM($N432:S432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(U$3>(A17stdlife+$E432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)-SUM($N432:T432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(V$3>(A17stdlife+$E432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)-SUM($N432:U432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(W$3>(A17stdlife+$E432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)-SUM($N432:V432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(X$3>(A17stdlife+$E432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)-SUM($N432:W432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Y$3>(A17stdlife+$E432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)-SUM($N432:X432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Z$3>(A17stdlife+$E432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)-SUM($N432:Y432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AA$3>(A17stdlife+$E432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)-SUM($N432:Z432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AB$3>(A17stdlife+$E432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)-SUM($N432:AA432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AC$3>(A17stdlife+$E432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)-SUM($N432:AB432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AD$3>(A17stdlife+$E432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)-SUM($N432:AC432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AE$3>(A17stdlife+$E432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)-SUM($N432:AD432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AF$3>(A17stdlife+$E432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)-SUM($N432:AE432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AG$3>(A17stdlife+$E432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)-SUM($N432:AF432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AH$3>(A17stdlife+$E432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)-SUM($N432:AG432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AI$3>(A17stdlife+$E432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)-SUM($N432:AH432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A17stdlife+$E432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)-SUM($N432:AI432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AK$3>(A17stdlife+$E432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)-SUM($N432:AJ432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AL$3>(A17stdlife+$E432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)-SUM($N432:AK432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AM$3>(A17stdlife+$E432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)-SUM($N432:AL432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AN$3>(A17stdlife+$E432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)-SUM($N432:AM432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AO$3>(A17stdlife+$E432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)-SUM($N432:AN432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AP$3>(A17stdlife+$E432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)-SUM($N432:AO432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A17stdlife+$E432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)-SUM($N432:AP432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AR$3>(A17stdlife+$E432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)-SUM($N432:AQ432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AS$3>(A17stdlife+$E432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)-SUM($N432:AR432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AT$3>(A17stdlife+$E432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)-SUM($N432:AS432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AU$3>(A17stdlife+$E432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)-SUM($N432:AT432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AV$3>(A17stdlife+$E432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)-SUM($N432:AU432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AW$3>(A17stdlife+$E432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)-SUM($N432:AV432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AX$3>(A17stdlife+$E432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)-SUM($N432:AW432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AY$3>(A17stdlife+$E432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)-SUM($N432:AX432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A17stdlife+$E432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)-SUM($N432:AY432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BA$3>(A17stdlife+$E432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)-SUM($N432:AZ432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BB$3>(A17stdlife+$E432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)-SUM($N432:BA432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BC$3>(A17stdlife+$E432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)-SUM($N432:BB432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BD$3>(A17stdlife+$E432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)-SUM($N432:BC432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BE$3>(A17stdlife+$E432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)-SUM($N432:BD432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BF$3>(A17stdlife+$E432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)-SUM($N432:BE432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BG$3>(A17stdlife+$E432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)-SUM($N432:BF432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BH$3>(A17stdlife+$E432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)-SUM($N432:BG432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BI$3>(A17stdlife+$E432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)-SUM($N432:BH432),('PTRM input'!$N$293*(1+rvanilla08)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$E433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)-SUM($O433:O433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$E433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)-SUM($O433:P433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(R$3>(A17stdlife+$E433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)-SUM($O433:Q433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(S$3>(A17stdlife+$E433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)-SUM($O433:R433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(T$3>(A17stdlife+$E433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)-SUM($O433:S433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(U$3>(A17stdlife+$E433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)-SUM($O433:T433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(V$3>(A17stdlife+$E433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)-SUM($O433:U433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(W$3>(A17stdlife+$E433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)-SUM($O433:V433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(X$3>(A17stdlife+$E433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)-SUM($O433:W433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Y$3>(A17stdlife+$E433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)-SUM($O433:X433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Z$3>(A17stdlife+$E433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)-SUM($O433:Y433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AA$3>(A17stdlife+$E433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)-SUM($O433:Z433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AB$3>(A17stdlife+$E433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)-SUM($O433:AA433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AC$3>(A17stdlife+$E433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)-SUM($O433:AB433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AD$3>(A17stdlife+$E433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)-SUM($O433:AC433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AE$3>(A17stdlife+$E433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)-SUM($O433:AD433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AF$3>(A17stdlife+$E433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)-SUM($O433:AE433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AG$3>(A17stdlife+$E433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)-SUM($O433:AF433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AH$3>(A17stdlife+$E433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)-SUM($O433:AG433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AI$3>(A17stdlife+$E433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)-SUM($O433:AH433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A17stdlife+$E433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)-SUM($O433:AI433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AK$3>(A17stdlife+$E433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)-SUM($O433:AJ433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AL$3>(A17stdlife+$E433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)-SUM($O433:AK433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AM$3>(A17stdlife+$E433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)-SUM($O433:AL433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AN$3>(A17stdlife+$E433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)-SUM($O433:AM433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AO$3>(A17stdlife+$E433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)-SUM($O433:AN433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AP$3>(A17stdlife+$E433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)-SUM($O433:AO433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A17stdlife+$E433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)-SUM($O433:AP433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AR$3>(A17stdlife+$E433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)-SUM($O433:AQ433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AS$3>(A17stdlife+$E433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)-SUM($O433:AR433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AT$3>(A17stdlife+$E433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)-SUM($O433:AS433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AU$3>(A17stdlife+$E433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)-SUM($O433:AT433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AV$3>(A17stdlife+$E433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)-SUM($O433:AU433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AW$3>(A17stdlife+$E433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)-SUM($O433:AV433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AX$3>(A17stdlife+$E433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)-SUM($O433:AW433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AY$3>(A17stdlife+$E433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)-SUM($O433:AX433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A17stdlife+$E433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)-SUM($O433:AY433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BA$3>(A17stdlife+$E433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)-SUM($O433:AZ433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BB$3>(A17stdlife+$E433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)-SUM($O433:BA433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BC$3>(A17stdlife+$E433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)-SUM($O433:BB433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BD$3>(A17stdlife+$E433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)-SUM($O433:BC433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BE$3>(A17stdlife+$E433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)-SUM($O433:BD433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BF$3>(A17stdlife+$E433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)-SUM($O433:BE433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BG$3>(A17stdlife+$E433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)-SUM($O433:BF433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BH$3>(A17stdlife+$E433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)-SUM($O433:BG433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BI$3>(A17stdlife+$E433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)-SUM($O433:BH433),('PTRM input'!$O$293*(1+rvanilla09)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$E434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)-SUM($P434:P434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(R$3>(A17stdlife+$E434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)-SUM($P434:Q434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(S$3>(A17stdlife+$E434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)-SUM($P434:R434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(T$3>(A17stdlife+$E434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)-SUM($P434:S434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(U$3>(A17stdlife+$E434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)-SUM($P434:T434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(V$3>(A17stdlife+$E434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)-SUM($P434:U434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(W$3>(A17stdlife+$E434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)-SUM($P434:V434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(X$3>(A17stdlife+$E434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)-SUM($P434:W434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Y$3>(A17stdlife+$E434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)-SUM($P434:X434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Z$3>(A17stdlife+$E434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)-SUM($P434:Y434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AA$3>(A17stdlife+$E434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)-SUM($P434:Z434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AB$3>(A17stdlife+$E434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)-SUM($P434:AA434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AC$3>(A17stdlife+$E434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)-SUM($P434:AB434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AD$3>(A17stdlife+$E434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)-SUM($P434:AC434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AE$3>(A17stdlife+$E434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)-SUM($P434:AD434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AF$3>(A17stdlife+$E434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)-SUM($P434:AE434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AG$3>(A17stdlife+$E434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)-SUM($P434:AF434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AH$3>(A17stdlife+$E434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)-SUM($P434:AG434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AI$3>(A17stdlife+$E434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)-SUM($P434:AH434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A17stdlife+$E434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)-SUM($P434:AI434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AK$3>(A17stdlife+$E434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)-SUM($P434:AJ434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AL$3>(A17stdlife+$E434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)-SUM($P434:AK434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AM$3>(A17stdlife+$E434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)-SUM($P434:AL434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AN$3>(A17stdlife+$E434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)-SUM($P434:AM434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AO$3>(A17stdlife+$E434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)-SUM($P434:AN434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AP$3>(A17stdlife+$E434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)-SUM($P434:AO434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A17stdlife+$E434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)-SUM($P434:AP434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AR$3>(A17stdlife+$E434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)-SUM($P434:AQ434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AS$3>(A17stdlife+$E434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)-SUM($P434:AR434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AT$3>(A17stdlife+$E434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)-SUM($P434:AS434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AU$3>(A17stdlife+$E434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)-SUM($P434:AT434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AV$3>(A17stdlife+$E434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)-SUM($P434:AU434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AW$3>(A17stdlife+$E434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)-SUM($P434:AV434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AX$3>(A17stdlife+$E434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)-SUM($P434:AW434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AY$3>(A17stdlife+$E434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)-SUM($P434:AX434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A17stdlife+$E434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)-SUM($P434:AY434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BA$3>(A17stdlife+$E434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)-SUM($P434:AZ434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BB$3>(A17stdlife+$E434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)-SUM($P434:BA434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BC$3>(A17stdlife+$E434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)-SUM($P434:BB434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BD$3>(A17stdlife+$E434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)-SUM($P434:BC434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BE$3>(A17stdlife+$E434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)-SUM($P434:BD434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BF$3>(A17stdlife+$E434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)-SUM($P434:BE434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BG$3>(A17stdlife+$E434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)-SUM($P434:BF434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BH$3>(A17stdlife+$E434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)-SUM($P434:BG434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(BI$3>(A17stdlife+$E434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)-SUM($P434:BH434),('PTRM input'!$P$293*(1+rvanilla10)^0.5)/A17stdlife))","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"SUM(G423:G434)","v":0},{"$f":"SUM(H423:H434)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM423:AM434)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C448","v":0},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(G$3>A18remlife,A18value-SUM($F436:F436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!G$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(H$3>A18remlife,A18value-SUM($F436:G436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!H$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(I$3>A18remlife,A18value-SUM($F436:H436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!I$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(J$3>A18remlife,A18value-SUM($F436:I436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!J$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(K$3>A18remlife,A18value-SUM($F436:J436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!K$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(L$3>A18remlife,A18value-SUM($F436:K436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!L$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(M$3>A18remlife,A18value-SUM($F436:L436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!M$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(N$3>A18remlife,A18value-SUM($F436:M436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!N$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(O$3>A18remlife,A18value-SUM($F436:N436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!O$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(P$3>A18remlife,A18value-SUM($F436:O436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!P$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Q$3>A18remlife,A18value-SUM($F436:P436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!Q$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(R$3>A18remlife,A18value-SUM($F436:Q436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!R$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(S$3>A18remlife,A18value-SUM($F436:R436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!S$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(T$3>A18remlife,A18value-SUM($F436:S436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!T$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(U$3>A18remlife,A18value-SUM($F436:T436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!U$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(V$3>A18remlife,A18value-SUM($F436:U436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!V$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(W$3>A18remlife,A18value-SUM($F436:V436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!W$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(X$3>A18remlife,A18value-SUM($F436:W436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!X$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Y$3>A18remlife,A18value-SUM($F436:X436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!Y$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Z$3>A18remlife,A18value-SUM($F436:Y436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!Z$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AA$3>A18remlife,A18value-SUM($F436:Z436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!AA$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AB$3>A18remlife,A18value-SUM($F436:AA436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!AB$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AC$3>A18remlife,A18value-SUM($F436:AB436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!AC$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AD$3>A18remlife,A18value-SUM($F436:AC436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!AD$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AE$3>A18remlife,A18value-SUM($F436:AD436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!AE$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AF$3>A18remlife,A18value-SUM($F436:AE436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!AF$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AG$3>A18remlife,A18value-SUM($F436:AF436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!AG$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AH$3>A18remlife,A18value-SUM($F436:AG436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!AH$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AI$3>A18remlife,A18value-SUM($F436:AH436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!AI$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AJ$3>A18remlife,A18value-SUM($F436:AI436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!AJ$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AK$3>A18remlife,A18value-SUM($F436:AJ436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!AK$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AL$3>A18remlife,A18value-SUM($F436:AK436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!AL$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AM$3>A18remlife,A18value-SUM($F436:AL436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!AM$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AN$3>A18remlife,A18value-SUM($F436:AM436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!AN$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AO$3>A18remlife,A18value-SUM($F436:AN436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!AO$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AP$3>A18remlife,A18value-SUM($F436:AO436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!AP$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AQ$3>A18remlife,A18value-SUM($F436:AP436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!AQ$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AR$3>A18remlife,A18value-SUM($F436:AQ436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!AR$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AS$3>A18remlife,A18value-SUM($F436:AR436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!AS$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AT$3>A18remlife,A18value-SUM($F436:AS436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!AT$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AU$3>A18remlife,A18value-SUM($F436:AT436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!AU$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AV$3>A18remlife,A18value-SUM($F436:AU436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!AV$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AW$3>A18remlife,A18value-SUM($F436:AV436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!AW$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AX$3>A18remlife,A18value-SUM($F436:AW436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!AX$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AY$3>A18remlife,A18value-SUM($F436:AX436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!AY$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AZ$3>A18remlife,A18value-SUM($F436:AY436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!AZ$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BA$3>A18remlife,A18value-SUM($F436:AZ436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!BA$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BB$3>A18remlife,A18value-SUM($F436:BA436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!BB$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BC$3>A18remlife,A18value-SUM($F436:BB436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!BC$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BD$3>A18remlife,A18value-SUM($F436:BC436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!BD$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BE$3>A18remlife,A18value-SUM($F436:BD436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!BE$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BF$3>A18remlife,A18value-SUM($F436:BE436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!BF$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BG$3>A18remlife,A18value-SUM($F436:BF436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!BG$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BH$3>A18remlife,A18value-SUM($F436:BG436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!BH$430)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BI$3>A18remlife,A18value-SUM($F436:BH436),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))),'PTRM input'!BI$430)","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(H$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:G438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(I$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:H438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(J$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:I438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(K$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:J438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:K438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:L438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:M438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:N438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:O438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:P438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(R$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:Q438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(S$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:R438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(T$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:S438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(U$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:T438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(V$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:U438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(W$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:V438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(X$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:W438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Y$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:X438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Z$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:Y438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AA$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:Z438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AB$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:AA438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AC$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:AB438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AD$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:AC438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AE$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:AD438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AF$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:AE438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AG$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:AF438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AH$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:AG438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AI$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:AH438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:AI438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AK$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:AJ438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AL$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:AK438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AM$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:AL438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AN$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:AM438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AO$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:AN438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AP$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:AO438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:AP438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AR$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:AQ438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AS$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:AR438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AT$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:AS438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AU$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:AT438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AV$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:AU438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AW$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:AV438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AX$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:AW438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AY$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:AX438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:AY438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BA$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:AZ438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BB$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:BA438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BC$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:BB438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BD$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:BC438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BE$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:BD438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BF$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:BE438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BG$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:BF438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BH$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:BG438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BI$3>(A18stdlife+$E438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)-SUM($G438:BH438),('PTRM input'!$G$294*(1+rvanilla01)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(I$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:H439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(J$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:I439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(K$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:J439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:K439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:L439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:M439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:N439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:O439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:P439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(R$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:Q439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(S$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:R439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(T$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:S439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(U$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:T439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(V$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:U439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(W$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:V439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(X$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:W439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Y$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:X439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Z$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:Y439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AA$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:Z439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AB$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:AA439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AC$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:AB439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AD$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:AC439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AE$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:AD439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AF$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:AE439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AG$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:AF439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AH$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:AG439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AI$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:AH439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:AI439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AK$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:AJ439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AL$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:AK439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AM$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:AL439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AN$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:AM439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AO$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:AN439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AP$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:AO439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:AP439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AR$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:AQ439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AS$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:AR439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AT$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:AS439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AU$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:AT439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AV$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:AU439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AW$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:AV439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AX$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:AW439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AY$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:AX439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:AY439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BA$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:AZ439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BB$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:BA439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BC$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:BB439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BD$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:BC439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BE$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:BD439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BF$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:BE439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BG$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:BF439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BH$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:BG439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BI$3>(A18stdlife+$E439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)-SUM($H439:BH439),('PTRM input'!$H$294*(1+rvanilla02)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(J$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:I440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(K$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:J440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:K440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:L440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:M440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:N440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:O440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:P440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(R$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:Q440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(S$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:R440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(T$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:S440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(U$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:T440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(V$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:U440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(W$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:V440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(X$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:W440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Y$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:X440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Z$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:Y440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AA$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:Z440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AB$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:AA440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AC$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:AB440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AD$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:AC440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AE$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:AD440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AF$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:AE440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AG$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:AF440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AH$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:AG440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AI$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:AH440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:AI440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AK$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:AJ440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AL$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:AK440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AM$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:AL440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AN$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:AM440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AO$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:AN440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AP$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:AO440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:AP440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AR$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:AQ440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AS$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:AR440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AT$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:AS440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AU$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:AT440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AV$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:AU440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AW$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:AV440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AX$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:AW440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AY$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:AX440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:AY440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BA$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:AZ440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BB$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:BA440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BC$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:BB440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BD$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:BC440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BE$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:BD440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BF$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:BE440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BG$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:BF440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BH$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:BG440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BI$3>(A18stdlife+$E440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)-SUM($I440:BH440),('PTRM input'!$I$294*(1+rvanilla03)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(K$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:J441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:K441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:L441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:M441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:N441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:O441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:P441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(R$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:Q441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(S$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:R441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(T$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:S441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(U$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:T441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(V$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:U441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(W$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:V441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(X$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:W441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Y$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:X441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Z$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:Y441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AA$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:Z441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AB$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:AA441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AC$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:AB441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AD$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:AC441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AE$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:AD441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AF$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:AE441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AG$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:AF441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AH$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:AG441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AI$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:AH441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:AI441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AK$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:AJ441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AL$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:AK441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AM$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:AL441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AN$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:AM441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AO$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:AN441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AP$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:AO441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:AP441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AR$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:AQ441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AS$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:AR441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AT$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:AS441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AU$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:AT441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AV$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:AU441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AW$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:AV441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AX$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:AW441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AY$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:AX441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:AY441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BA$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:AZ441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BB$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:BA441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BC$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:BB441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BD$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:BC441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BE$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:BD441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BF$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:BE441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BG$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:BF441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BH$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:BG441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BI$3>(A18stdlife+$E441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)-SUM($J441:BH441),('PTRM input'!$J$294*(1+rvanilla04)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:K442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:L442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:M442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:N442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:O442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:P442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(R$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:Q442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(S$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:R442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(T$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:S442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(U$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:T442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(V$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:U442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(W$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:V442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(X$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:W442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Y$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:X442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Z$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:Y442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AA$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:Z442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AB$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:AA442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AC$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:AB442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AD$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:AC442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AE$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:AD442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AF$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:AE442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AG$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:AF442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AH$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:AG442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AI$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:AH442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:AI442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AK$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:AJ442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AL$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:AK442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AM$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:AL442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AN$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:AM442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AO$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:AN442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AP$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:AO442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:AP442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AR$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:AQ442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AS$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:AR442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AT$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:AS442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AU$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:AT442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AV$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:AU442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AW$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:AV442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AX$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:AW442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AY$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:AX442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:AY442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BA$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:AZ442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BB$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:BA442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BC$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:BB442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BD$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:BC442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BE$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:BD442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BF$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:BE442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BG$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:BF442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BH$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:BG442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BI$3>(A18stdlife+$E442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)-SUM($K442:BH442),('PTRM input'!$K$294*(1+rvanilla05)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$E443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)-SUM($L443:L443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$E443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)-SUM($L443:M443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$E443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)-SUM($L443:N443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$E443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)-SUM($L443:O443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$E443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)-SUM($L443:P443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(R$3>(A18stdlife+$E443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)-SUM($L443:Q443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(S$3>(A18stdlife+$E443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)-SUM($L443:R443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(T$3>(A18stdlife+$E443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)-SUM($L443:S443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(U$3>(A18stdlife+$E443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)-SUM($L443:T443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(V$3>(A18stdlife+$E443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)-SUM($L443:U443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(W$3>(A18stdlife+$E443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)-SUM($L443:V443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(X$3>(A18stdlife+$E443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)-SUM($L443:W443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Y$3>(A18stdlife+$E443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)-SUM($L443:X443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Z$3>(A18stdlife+$E443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)-SUM($L443:Y443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AA$3>(A18stdlife+$E443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)-SUM($L443:Z443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AB$3>(A18stdlife+$E443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)-SUM($L443:AA443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AC$3>(A18stdlife+$E443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)-SUM($L443:AB443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AD$3>(A18stdlife+$E443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)-SUM($L443:AC443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AE$3>(A18stdlife+$E443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)-SUM($L443:AD443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AF$3>(A18stdlife+$E443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)-SUM($L443:AE443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AG$3>(A18stdlife+$E443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)-SUM($L443:AF443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AH$3>(A18stdlife+$E443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)-SUM($L443:AG443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AI$3>(A18stdlife+$E443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)-SUM($L443:AH443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A18stdlife+$E443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)-SUM($L443:AI443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AK$3>(A18stdlife+$E443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)-SUM($L443:AJ443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AL$3>(A18stdlife+$E443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)-SUM($L443:AK443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AM$3>(A18stdlife+$E443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)-SUM($L443:AL443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AN$3>(A18stdlife+$E443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)-SUM($L443:AM443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AO$3>(A18stdlife+$E443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)-SUM($L443:AN443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AP$3>(A18stdlife+$E443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)-SUM($L443:AO443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A18stdlife+$E443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)-SUM($L443:AP443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AR$3>(A18stdlife+$E443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)-SUM($L443:AQ443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AS$3>(A18stdlife+$E443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)-SUM($L443:AR443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AT$3>(A18stdlife+$E443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)-SUM($L443:AS443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AU$3>(A18stdlife+$E443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)-SUM($L443:AT443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AV$3>(A18stdlife+$E443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)-SUM($L443:AU443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AW$3>(A18stdlife+$E443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)-SUM($L443:AV443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AX$3>(A18stdlife+$E443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)-SUM($L443:AW443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AY$3>(A18stdlife+$E443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)-SUM($L443:AX443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A18stdlife+$E443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)-SUM($L443:AY443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BA$3>(A18stdlife+$E443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)-SUM($L443:AZ443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BB$3>(A18stdlife+$E443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)-SUM($L443:BA443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BC$3>(A18stdlife+$E443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)-SUM($L443:BB443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BD$3>(A18stdlife+$E443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)-SUM($L443:BC443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BE$3>(A18stdlife+$E443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)-SUM($L443:BD443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BF$3>(A18stdlife+$E443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)-SUM($L443:BE443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BG$3>(A18stdlife+$E443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)-SUM($L443:BF443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BH$3>(A18stdlife+$E443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)-SUM($L443:BG443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BI$3>(A18stdlife+$E443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)-SUM($L443:BH443),('PTRM input'!$L$294*(1+rvanilla06)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$E444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)-SUM($M444:M444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$E444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)-SUM($M444:N444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$E444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)-SUM($M444:O444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$E444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)-SUM($M444:P444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(R$3>(A18stdlife+$E444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)-SUM($M444:Q444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(S$3>(A18stdlife+$E444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)-SUM($M444:R444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(T$3>(A18stdlife+$E444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)-SUM($M444:S444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(U$3>(A18stdlife+$E444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)-SUM($M444:T444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(V$3>(A18stdlife+$E444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)-SUM($M444:U444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(W$3>(A18stdlife+$E444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)-SUM($M444:V444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(X$3>(A18stdlife+$E444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)-SUM($M444:W444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Y$3>(A18stdlife+$E444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)-SUM($M444:X444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Z$3>(A18stdlife+$E444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)-SUM($M444:Y444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AA$3>(A18stdlife+$E444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)-SUM($M444:Z444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AB$3>(A18stdlife+$E444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)-SUM($M444:AA444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AC$3>(A18stdlife+$E444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)-SUM($M444:AB444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AD$3>(A18stdlife+$E444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)-SUM($M444:AC444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AE$3>(A18stdlife+$E444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)-SUM($M444:AD444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AF$3>(A18stdlife+$E444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)-SUM($M444:AE444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AG$3>(A18stdlife+$E444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)-SUM($M444:AF444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AH$3>(A18stdlife+$E444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)-SUM($M444:AG444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AI$3>(A18stdlife+$E444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)-SUM($M444:AH444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A18stdlife+$E444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)-SUM($M444:AI444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AK$3>(A18stdlife+$E444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)-SUM($M444:AJ444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AL$3>(A18stdlife+$E444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)-SUM($M444:AK444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AM$3>(A18stdlife+$E444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)-SUM($M444:AL444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AN$3>(A18stdlife+$E444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)-SUM($M444:AM444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AO$3>(A18stdlife+$E444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)-SUM($M444:AN444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AP$3>(A18stdlife+$E444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)-SUM($M444:AO444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A18stdlife+$E444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)-SUM($M444:AP444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AR$3>(A18stdlife+$E444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)-SUM($M444:AQ444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AS$3>(A18stdlife+$E444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)-SUM($M444:AR444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AT$3>(A18stdlife+$E444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)-SUM($M444:AS444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AU$3>(A18stdlife+$E444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)-SUM($M444:AT444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AV$3>(A18stdlife+$E444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)-SUM($M444:AU444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AW$3>(A18stdlife+$E444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)-SUM($M444:AV444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AX$3>(A18stdlife+$E444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)-SUM($M444:AW444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AY$3>(A18stdlife+$E444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)-SUM($M444:AX444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A18stdlife+$E444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)-SUM($M444:AY444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BA$3>(A18stdlife+$E444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)-SUM($M444:AZ444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BB$3>(A18stdlife+$E444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)-SUM($M444:BA444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BC$3>(A18stdlife+$E444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)-SUM($M444:BB444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BD$3>(A18stdlife+$E444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)-SUM($M444:BC444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BE$3>(A18stdlife+$E444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)-SUM($M444:BD444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BF$3>(A18stdlife+$E444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)-SUM($M444:BE444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BG$3>(A18stdlife+$E444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)-SUM($M444:BF444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BH$3>(A18stdlife+$E444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)-SUM($M444:BG444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BI$3>(A18stdlife+$E444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)-SUM($M444:BH444),('PTRM input'!$M$294*(1+rvanilla07)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$E445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)-SUM($N445:N445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$E445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)-SUM($N445:O445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$E445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)-SUM($N445:P445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(R$3>(A18stdlife+$E445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)-SUM($N445:Q445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(S$3>(A18stdlife+$E445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)-SUM($N445:R445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(T$3>(A18stdlife+$E445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)-SUM($N445:S445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(U$3>(A18stdlife+$E445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)-SUM($N445:T445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(V$3>(A18stdlife+$E445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)-SUM($N445:U445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(W$3>(A18stdlife+$E445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)-SUM($N445:V445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(X$3>(A18stdlife+$E445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)-SUM($N445:W445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Y$3>(A18stdlife+$E445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)-SUM($N445:X445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Z$3>(A18stdlife+$E445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)-SUM($N445:Y445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AA$3>(A18stdlife+$E445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)-SUM($N445:Z445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AB$3>(A18stdlife+$E445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)-SUM($N445:AA445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AC$3>(A18stdlife+$E445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)-SUM($N445:AB445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AD$3>(A18stdlife+$E445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)-SUM($N445:AC445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AE$3>(A18stdlife+$E445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)-SUM($N445:AD445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AF$3>(A18stdlife+$E445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)-SUM($N445:AE445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AG$3>(A18stdlife+$E445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)-SUM($N445:AF445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AH$3>(A18stdlife+$E445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)-SUM($N445:AG445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AI$3>(A18stdlife+$E445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)-SUM($N445:AH445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A18stdlife+$E445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)-SUM($N445:AI445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AK$3>(A18stdlife+$E445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)-SUM($N445:AJ445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AL$3>(A18stdlife+$E445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)-SUM($N445:AK445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AM$3>(A18stdlife+$E445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)-SUM($N445:AL445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AN$3>(A18stdlife+$E445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)-SUM($N445:AM445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AO$3>(A18stdlife+$E445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)-SUM($N445:AN445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AP$3>(A18stdlife+$E445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)-SUM($N445:AO445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A18stdlife+$E445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)-SUM($N445:AP445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AR$3>(A18stdlife+$E445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)-SUM($N445:AQ445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AS$3>(A18stdlife+$E445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)-SUM($N445:AR445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AT$3>(A18stdlife+$E445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)-SUM($N445:AS445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AU$3>(A18stdlife+$E445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)-SUM($N445:AT445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AV$3>(A18stdlife+$E445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)-SUM($N445:AU445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AW$3>(A18stdlife+$E445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)-SUM($N445:AV445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AX$3>(A18stdlife+$E445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)-SUM($N445:AW445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AY$3>(A18stdlife+$E445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)-SUM($N445:AX445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A18stdlife+$E445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)-SUM($N445:AY445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BA$3>(A18stdlife+$E445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)-SUM($N445:AZ445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BB$3>(A18stdlife+$E445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)-SUM($N445:BA445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BC$3>(A18stdlife+$E445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)-SUM($N445:BB445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BD$3>(A18stdlife+$E445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)-SUM($N445:BC445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BE$3>(A18stdlife+$E445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)-SUM($N445:BD445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BF$3>(A18stdlife+$E445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)-SUM($N445:BE445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BG$3>(A18stdlife+$E445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)-SUM($N445:BF445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BH$3>(A18stdlife+$E445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)-SUM($N445:BG445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BI$3>(A18stdlife+$E445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)-SUM($N445:BH445),('PTRM input'!$N$294*(1+rvanilla08)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$E446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)-SUM($O446:O446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$E446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)-SUM($O446:P446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(R$3>(A18stdlife+$E446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)-SUM($O446:Q446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(S$3>(A18stdlife+$E446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)-SUM($O446:R446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(T$3>(A18stdlife+$E446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)-SUM($O446:S446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(U$3>(A18stdlife+$E446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)-SUM($O446:T446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(V$3>(A18stdlife+$E446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)-SUM($O446:U446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(W$3>(A18stdlife+$E446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)-SUM($O446:V446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(X$3>(A18stdlife+$E446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)-SUM($O446:W446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Y$3>(A18stdlife+$E446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)-SUM($O446:X446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Z$3>(A18stdlife+$E446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)-SUM($O446:Y446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AA$3>(A18stdlife+$E446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)-SUM($O446:Z446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AB$3>(A18stdlife+$E446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)-SUM($O446:AA446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AC$3>(A18stdlife+$E446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)-SUM($O446:AB446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AD$3>(A18stdlife+$E446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)-SUM($O446:AC446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AE$3>(A18stdlife+$E446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)-SUM($O446:AD446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AF$3>(A18stdlife+$E446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)-SUM($O446:AE446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AG$3>(A18stdlife+$E446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)-SUM($O446:AF446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AH$3>(A18stdlife+$E446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)-SUM($O446:AG446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AI$3>(A18stdlife+$E446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)-SUM($O446:AH446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A18stdlife+$E446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)-SUM($O446:AI446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AK$3>(A18stdlife+$E446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)-SUM($O446:AJ446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AL$3>(A18stdlife+$E446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)-SUM($O446:AK446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AM$3>(A18stdlife+$E446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)-SUM($O446:AL446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AN$3>(A18stdlife+$E446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)-SUM($O446:AM446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AO$3>(A18stdlife+$E446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)-SUM($O446:AN446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AP$3>(A18stdlife+$E446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)-SUM($O446:AO446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A18stdlife+$E446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)-SUM($O446:AP446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AR$3>(A18stdlife+$E446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)-SUM($O446:AQ446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AS$3>(A18stdlife+$E446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)-SUM($O446:AR446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AT$3>(A18stdlife+$E446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)-SUM($O446:AS446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AU$3>(A18stdlife+$E446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)-SUM($O446:AT446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AV$3>(A18stdlife+$E446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)-SUM($O446:AU446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AW$3>(A18stdlife+$E446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)-SUM($O446:AV446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AX$3>(A18stdlife+$E446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)-SUM($O446:AW446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AY$3>(A18stdlife+$E446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)-SUM($O446:AX446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A18stdlife+$E446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)-SUM($O446:AY446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BA$3>(A18stdlife+$E446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)-SUM($O446:AZ446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BB$3>(A18stdlife+$E446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)-SUM($O446:BA446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BC$3>(A18stdlife+$E446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)-SUM($O446:BB446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BD$3>(A18stdlife+$E446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)-SUM($O446:BC446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BE$3>(A18stdlife+$E446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)-SUM($O446:BD446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BF$3>(A18stdlife+$E446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)-SUM($O446:BE446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BG$3>(A18stdlife+$E446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)-SUM($O446:BF446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BH$3>(A18stdlife+$E446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)-SUM($O446:BG446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BI$3>(A18stdlife+$E446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)-SUM($O446:BH446),('PTRM input'!$O$294*(1+rvanilla09)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$E447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)-SUM($P447:P447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(R$3>(A18stdlife+$E447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)-SUM($P447:Q447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(S$3>(A18stdlife+$E447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)-SUM($P447:R447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(T$3>(A18stdlife+$E447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)-SUM($P447:S447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(U$3>(A18stdlife+$E447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)-SUM($P447:T447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(V$3>(A18stdlife+$E447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)-SUM($P447:U447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(W$3>(A18stdlife+$E447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)-SUM($P447:V447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(X$3>(A18stdlife+$E447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)-SUM($P447:W447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Y$3>(A18stdlife+$E447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)-SUM($P447:X447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Z$3>(A18stdlife+$E447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)-SUM($P447:Y447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AA$3>(A18stdlife+$E447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)-SUM($P447:Z447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AB$3>(A18stdlife+$E447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)-SUM($P447:AA447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AC$3>(A18stdlife+$E447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)-SUM($P447:AB447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AD$3>(A18stdlife+$E447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)-SUM($P447:AC447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AE$3>(A18stdlife+$E447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)-SUM($P447:AD447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AF$3>(A18stdlife+$E447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)-SUM($P447:AE447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AG$3>(A18stdlife+$E447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)-SUM($P447:AF447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AH$3>(A18stdlife+$E447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)-SUM($P447:AG447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AI$3>(A18stdlife+$E447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)-SUM($P447:AH447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A18stdlife+$E447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)-SUM($P447:AI447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AK$3>(A18stdlife+$E447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)-SUM($P447:AJ447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AL$3>(A18stdlife+$E447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)-SUM($P447:AK447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AM$3>(A18stdlife+$E447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)-SUM($P447:AL447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AN$3>(A18stdlife+$E447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)-SUM($P447:AM447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AO$3>(A18stdlife+$E447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)-SUM($P447:AN447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AP$3>(A18stdlife+$E447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)-SUM($P447:AO447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A18stdlife+$E447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)-SUM($P447:AP447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AR$3>(A18stdlife+$E447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)-SUM($P447:AQ447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AS$3>(A18stdlife+$E447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)-SUM($P447:AR447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AT$3>(A18stdlife+$E447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)-SUM($P447:AS447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AU$3>(A18stdlife+$E447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)-SUM($P447:AT447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AV$3>(A18stdlife+$E447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)-SUM($P447:AU447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AW$3>(A18stdlife+$E447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)-SUM($P447:AV447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AX$3>(A18stdlife+$E447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)-SUM($P447:AW447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AY$3>(A18stdlife+$E447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)-SUM($P447:AX447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A18stdlife+$E447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)-SUM($P447:AY447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BA$3>(A18stdlife+$E447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)-SUM($P447:AZ447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BB$3>(A18stdlife+$E447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)-SUM($P447:BA447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BC$3>(A18stdlife+$E447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)-SUM($P447:BB447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BD$3>(A18stdlife+$E447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)-SUM($P447:BC447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BE$3>(A18stdlife+$E447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)-SUM($P447:BD447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BF$3>(A18stdlife+$E447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)-SUM($P447:BE447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BG$3>(A18stdlife+$E447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)-SUM($P447:BF447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BH$3>(A18stdlife+$E447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)-SUM($P447:BG447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(BI$3>(A18stdlife+$E447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)-SUM($P447:BH447),('PTRM input'!$P$294*(1+rvanilla10)^0.5)/A18stdlife))","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,{"$f":"SUM(G436:G447)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM436:AM447)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C461","v":0},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(G$3>A19remlife,A19value-SUM($F449:F449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!G$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(H$3>A19remlife,A19value-SUM($F449:G449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!H$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(I$3>A19remlife,A19value-SUM($F449:H449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!I$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(J$3>A19remlife,A19value-SUM($F449:I449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!J$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(K$3>A19remlife,A19value-SUM($F449:J449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!K$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(L$3>A19remlife,A19value-SUM($F449:K449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!L$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(M$3>A19remlife,A19value-SUM($F449:L449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!M$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(N$3>A19remlife,A19value-SUM($F449:M449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!N$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(O$3>A19remlife,A19value-SUM($F449:N449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!O$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(P$3>A19remlife,A19value-SUM($F449:O449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!P$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Q$3>A19remlife,A19value-SUM($F449:P449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!Q$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(R$3>A19remlife,A19value-SUM($F449:Q449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!R$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(S$3>A19remlife,A19value-SUM($F449:R449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!S$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(T$3>A19remlife,A19value-SUM($F449:S449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!T$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(U$3>A19remlife,A19value-SUM($F449:T449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!U$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(V$3>A19remlife,A19value-SUM($F449:U449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!V$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(W$3>A19remlife,A19value-SUM($F449:V449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!W$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(X$3>A19remlife,A19value-SUM($F449:W449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!X$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Y$3>A19remlife,A19value-SUM($F449:X449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!Y$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Z$3>A19remlife,A19value-SUM($F449:Y449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!Z$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AA$3>A19remlife,A19value-SUM($F449:Z449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!AA$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AB$3>A19remlife,A19value-SUM($F449:AA449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!AB$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AC$3>A19remlife,A19value-SUM($F449:AB449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!AC$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AD$3>A19remlife,A19value-SUM($F449:AC449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!AD$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AE$3>A19remlife,A19value-SUM($F449:AD449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!AE$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AF$3>A19remlife,A19value-SUM($F449:AE449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!AF$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AG$3>A19remlife,A19value-SUM($F449:AF449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!AG$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AH$3>A19remlife,A19value-SUM($F449:AG449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!AH$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AI$3>A19remlife,A19value-SUM($F449:AH449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!AI$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AJ$3>A19remlife,A19value-SUM($F449:AI449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!AJ$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AK$3>A19remlife,A19value-SUM($F449:AJ449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!AK$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AL$3>A19remlife,A19value-SUM($F449:AK449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!AL$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AM$3>A19remlife,A19value-SUM($F449:AL449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!AM$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AN$3>A19remlife,A19value-SUM($F449:AM449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!AN$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AO$3>A19remlife,A19value-SUM($F449:AN449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!AO$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AP$3>A19remlife,A19value-SUM($F449:AO449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!AP$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AQ$3>A19remlife,A19value-SUM($F449:AP449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!AQ$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AR$3>A19remlife,A19value-SUM($F449:AQ449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!AR$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AS$3>A19remlife,A19value-SUM($F449:AR449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!AS$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AT$3>A19remlife,A19value-SUM($F449:AS449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!AT$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AU$3>A19remlife,A19value-SUM($F449:AT449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!AU$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AV$3>A19remlife,A19value-SUM($F449:AU449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!AV$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AW$3>A19remlife,A19value-SUM($F449:AV449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!AW$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AX$3>A19remlife,A19value-SUM($F449:AW449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!AX$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AY$3>A19remlife,A19value-SUM($F449:AX449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!AY$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AZ$3>A19remlife,A19value-SUM($F449:AY449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!AZ$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BA$3>A19remlife,A19value-SUM($F449:AZ449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!BA$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BB$3>A19remlife,A19value-SUM($F449:BA449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!BB$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BC$3>A19remlife,A19value-SUM($F449:BB449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!BC$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BD$3>A19remlife,A19value-SUM($F449:BC449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!BD$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BE$3>A19remlife,A19value-SUM($F449:BD449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!BE$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BF$3>A19remlife,A19value-SUM($F449:BE449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!BF$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BG$3>A19remlife,A19value-SUM($F449:BF449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!BG$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BH$3>A19remlife,A19value-SUM($F449:BG449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!BH$431)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BI$3>A19remlife,A19value-SUM($F449:BH449),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))),'PTRM input'!BI$431)","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(H$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:G451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(I$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:H451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(J$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:I451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(K$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:J451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:K451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:L451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:M451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:N451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:O451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:P451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(R$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:Q451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(S$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:R451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(T$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:S451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(U$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:T451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(V$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:U451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(W$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:V451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(X$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:W451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Y$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:X451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Z$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:Y451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AA$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:Z451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AB$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:AA451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AC$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:AB451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AD$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:AC451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AE$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:AD451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AF$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:AE451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AG$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:AF451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AH$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:AG451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AI$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:AH451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:AI451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AK$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:AJ451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AL$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:AK451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AM$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:AL451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AN$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:AM451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AO$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:AN451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AP$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:AO451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:AP451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AR$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:AQ451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AS$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:AR451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AT$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:AS451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AU$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:AT451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AV$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:AU451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AW$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:AV451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AX$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:AW451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AY$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:AX451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:AY451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BA$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:AZ451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BB$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:BA451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BC$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:BB451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BD$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:BC451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BE$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:BD451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BF$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:BE451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BG$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:BF451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BH$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:BG451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BI$3>(A19stdlife+$E451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)-SUM($G451:BH451),('PTRM input'!$G$295*(1+rvanilla01)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(I$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:H452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(J$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:I452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(K$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:J452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:K452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:L452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:M452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:N452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:O452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:P452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(R$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:Q452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(S$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:R452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(T$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:S452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(U$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:T452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(V$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:U452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(W$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:V452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(X$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:W452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Y$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:X452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Z$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:Y452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AA$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:Z452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AB$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:AA452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AC$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:AB452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AD$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:AC452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AE$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:AD452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AF$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:AE452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AG$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:AF452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AH$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:AG452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AI$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:AH452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:AI452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AK$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:AJ452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AL$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:AK452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AM$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:AL452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AN$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:AM452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AO$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:AN452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AP$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:AO452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:AP452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AR$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:AQ452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AS$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:AR452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AT$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:AS452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AU$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:AT452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AV$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:AU452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AW$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:AV452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AX$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:AW452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AY$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:AX452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:AY452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BA$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:AZ452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BB$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:BA452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BC$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:BB452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BD$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:BC452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BE$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:BD452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BF$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:BE452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BG$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:BF452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BH$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:BG452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BI$3>(A19stdlife+$E452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)-SUM($H452:BH452),('PTRM input'!$H$295*(1+rvanilla02)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(J$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:I453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(K$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:J453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:K453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:L453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:M453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:N453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:O453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:P453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(R$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:Q453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(S$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:R453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(T$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:S453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(U$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:T453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(V$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:U453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(W$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:V453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(X$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:W453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Y$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:X453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Z$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:Y453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AA$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:Z453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AB$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:AA453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AC$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:AB453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AD$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:AC453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AE$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:AD453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AF$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:AE453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AG$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:AF453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AH$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:AG453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AI$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:AH453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:AI453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AK$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:AJ453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AL$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:AK453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AM$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:AL453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AN$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:AM453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AO$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:AN453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AP$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:AO453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:AP453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AR$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:AQ453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AS$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:AR453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AT$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:AS453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AU$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:AT453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AV$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:AU453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AW$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:AV453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AX$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:AW453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AY$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:AX453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:AY453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BA$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:AZ453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BB$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:BA453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BC$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:BB453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BD$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:BC453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BE$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:BD453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BF$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:BE453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BG$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:BF453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BH$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:BG453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BI$3>(A19stdlife+$E453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)-SUM($I453:BH453),('PTRM input'!$I$295*(1+rvanilla03)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(K$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:J454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:K454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:L454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:M454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:N454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:O454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:P454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(R$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:Q454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(S$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:R454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(T$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:S454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(U$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:T454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(V$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:U454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(W$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:V454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(X$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:W454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Y$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:X454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Z$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:Y454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AA$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:Z454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AB$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:AA454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AC$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:AB454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AD$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:AC454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AE$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:AD454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AF$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:AE454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AG$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:AF454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AH$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:AG454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AI$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:AH454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:AI454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AK$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:AJ454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AL$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:AK454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AM$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:AL454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AN$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:AM454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AO$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:AN454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AP$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:AO454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:AP454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AR$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:AQ454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AS$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:AR454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AT$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:AS454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AU$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:AT454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AV$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:AU454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AW$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:AV454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AX$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:AW454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AY$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:AX454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:AY454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BA$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:AZ454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BB$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:BA454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BC$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:BB454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BD$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:BC454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BE$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:BD454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BF$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:BE454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BG$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:BF454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BH$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:BG454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BI$3>(A19stdlife+$E454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)-SUM($J454:BH454),('PTRM input'!$J$295*(1+rvanilla04)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:K455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:L455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:M455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:N455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:O455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:P455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(R$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:Q455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(S$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:R455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(T$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:S455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(U$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:T455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(V$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:U455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(W$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:V455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(X$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:W455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Y$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:X455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Z$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:Y455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AA$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:Z455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AB$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:AA455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AC$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:AB455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AD$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:AC455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AE$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:AD455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AF$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:AE455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AG$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:AF455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AH$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:AG455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AI$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:AH455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:AI455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AK$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:AJ455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AL$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:AK455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AM$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:AL455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AN$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:AM455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AO$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:AN455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AP$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:AO455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:AP455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AR$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:AQ455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AS$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:AR455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AT$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:AS455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AU$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:AT455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AV$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:AU455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AW$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:AV455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AX$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:AW455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AY$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:AX455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:AY455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BA$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:AZ455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BB$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:BA455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BC$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:BB455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BD$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:BC455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BE$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:BD455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BF$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:BE455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BG$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:BF455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BH$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:BG455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BI$3>(A19stdlife+$E455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)-SUM($K455:BH455),('PTRM input'!$K$295*(1+rvanilla05)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$E456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)-SUM($L456:L456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$E456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)-SUM($L456:M456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$E456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)-SUM($L456:N456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$E456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)-SUM($L456:O456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$E456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)-SUM($L456:P456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(R$3>(A19stdlife+$E456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)-SUM($L456:Q456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(S$3>(A19stdlife+$E456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)-SUM($L456:R456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(T$3>(A19stdlife+$E456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)-SUM($L456:S456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(U$3>(A19stdlife+$E456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)-SUM($L456:T456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(V$3>(A19stdlife+$E456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)-SUM($L456:U456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(W$3>(A19stdlife+$E456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)-SUM($L456:V456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(X$3>(A19stdlife+$E456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)-SUM($L456:W456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Y$3>(A19stdlife+$E456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)-SUM($L456:X456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Z$3>(A19stdlife+$E456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)-SUM($L456:Y456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AA$3>(A19stdlife+$E456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)-SUM($L456:Z456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AB$3>(A19stdlife+$E456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)-SUM($L456:AA456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AC$3>(A19stdlife+$E456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)-SUM($L456:AB456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AD$3>(A19stdlife+$E456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)-SUM($L456:AC456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AE$3>(A19stdlife+$E456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)-SUM($L456:AD456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AF$3>(A19stdlife+$E456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)-SUM($L456:AE456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AG$3>(A19stdlife+$E456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)-SUM($L456:AF456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AH$3>(A19stdlife+$E456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)-SUM($L456:AG456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AI$3>(A19stdlife+$E456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)-SUM($L456:AH456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A19stdlife+$E456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)-SUM($L456:AI456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AK$3>(A19stdlife+$E456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)-SUM($L456:AJ456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AL$3>(A19stdlife+$E456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)-SUM($L456:AK456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AM$3>(A19stdlife+$E456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)-SUM($L456:AL456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AN$3>(A19stdlife+$E456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)-SUM($L456:AM456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AO$3>(A19stdlife+$E456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)-SUM($L456:AN456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AP$3>(A19stdlife+$E456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)-SUM($L456:AO456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A19stdlife+$E456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)-SUM($L456:AP456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AR$3>(A19stdlife+$E456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)-SUM($L456:AQ456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AS$3>(A19stdlife+$E456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)-SUM($L456:AR456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AT$3>(A19stdlife+$E456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)-SUM($L456:AS456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AU$3>(A19stdlife+$E456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)-SUM($L456:AT456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AV$3>(A19stdlife+$E456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)-SUM($L456:AU456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AW$3>(A19stdlife+$E456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)-SUM($L456:AV456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AX$3>(A19stdlife+$E456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)-SUM($L456:AW456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AY$3>(A19stdlife+$E456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)-SUM($L456:AX456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A19stdlife+$E456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)-SUM($L456:AY456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BA$3>(A19stdlife+$E456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)-SUM($L456:AZ456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BB$3>(A19stdlife+$E456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)-SUM($L456:BA456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BC$3>(A19stdlife+$E456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)-SUM($L456:BB456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BD$3>(A19stdlife+$E456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)-SUM($L456:BC456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BE$3>(A19stdlife+$E456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)-SUM($L456:BD456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BF$3>(A19stdlife+$E456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)-SUM($L456:BE456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BG$3>(A19stdlife+$E456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)-SUM($L456:BF456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BH$3>(A19stdlife+$E456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)-SUM($L456:BG456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BI$3>(A19stdlife+$E456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)-SUM($L456:BH456),('PTRM input'!$L$295*(1+rvanilla06)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$E457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)-SUM($M457:M457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$E457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)-SUM($M457:N457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$E457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)-SUM($M457:O457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$E457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)-SUM($M457:P457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(R$3>(A19stdlife+$E457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)-SUM($M457:Q457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(S$3>(A19stdlife+$E457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)-SUM($M457:R457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(T$3>(A19stdlife+$E457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)-SUM($M457:S457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(U$3>(A19stdlife+$E457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)-SUM($M457:T457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(V$3>(A19stdlife+$E457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)-SUM($M457:U457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(W$3>(A19stdlife+$E457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)-SUM($M457:V457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(X$3>(A19stdlife+$E457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)-SUM($M457:W457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Y$3>(A19stdlife+$E457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)-SUM($M457:X457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Z$3>(A19stdlife+$E457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)-SUM($M457:Y457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AA$3>(A19stdlife+$E457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)-SUM($M457:Z457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AB$3>(A19stdlife+$E457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)-SUM($M457:AA457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AC$3>(A19stdlife+$E457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)-SUM($M457:AB457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AD$3>(A19stdlife+$E457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)-SUM($M457:AC457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AE$3>(A19stdlife+$E457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)-SUM($M457:AD457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AF$3>(A19stdlife+$E457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)-SUM($M457:AE457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AG$3>(A19stdlife+$E457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)-SUM($M457:AF457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AH$3>(A19stdlife+$E457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)-SUM($M457:AG457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AI$3>(A19stdlife+$E457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)-SUM($M457:AH457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A19stdlife+$E457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)-SUM($M457:AI457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AK$3>(A19stdlife+$E457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)-SUM($M457:AJ457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AL$3>(A19stdlife+$E457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)-SUM($M457:AK457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AM$3>(A19stdlife+$E457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)-SUM($M457:AL457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AN$3>(A19stdlife+$E457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)-SUM($M457:AM457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AO$3>(A19stdlife+$E457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)-SUM($M457:AN457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AP$3>(A19stdlife+$E457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)-SUM($M457:AO457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A19stdlife+$E457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)-SUM($M457:AP457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AR$3>(A19stdlife+$E457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)-SUM($M457:AQ457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AS$3>(A19stdlife+$E457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)-SUM($M457:AR457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AT$3>(A19stdlife+$E457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)-SUM($M457:AS457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AU$3>(A19stdlife+$E457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)-SUM($M457:AT457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AV$3>(A19stdlife+$E457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)-SUM($M457:AU457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AW$3>(A19stdlife+$E457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)-SUM($M457:AV457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AX$3>(A19stdlife+$E457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)-SUM($M457:AW457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AY$3>(A19stdlife+$E457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)-SUM($M457:AX457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A19stdlife+$E457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)-SUM($M457:AY457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BA$3>(A19stdlife+$E457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)-SUM($M457:AZ457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BB$3>(A19stdlife+$E457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)-SUM($M457:BA457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BC$3>(A19stdlife+$E457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)-SUM($M457:BB457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BD$3>(A19stdlife+$E457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)-SUM($M457:BC457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BE$3>(A19stdlife+$E457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)-SUM($M457:BD457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BF$3>(A19stdlife+$E457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)-SUM($M457:BE457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BG$3>(A19stdlife+$E457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)-SUM($M457:BF457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BH$3>(A19stdlife+$E457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)-SUM($M457:BG457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BI$3>(A19stdlife+$E457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)-SUM($M457:BH457),('PTRM input'!$M$295*(1+rvanilla07)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$E458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)-SUM($N458:N458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$E458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)-SUM($N458:O458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$E458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)-SUM($N458:P458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(R$3>(A19stdlife+$E458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)-SUM($N458:Q458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(S$3>(A19stdlife+$E458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)-SUM($N458:R458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(T$3>(A19stdlife+$E458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)-SUM($N458:S458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(U$3>(A19stdlife+$E458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)-SUM($N458:T458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(V$3>(A19stdlife+$E458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)-SUM($N458:U458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(W$3>(A19stdlife+$E458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)-SUM($N458:V458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(X$3>(A19stdlife+$E458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)-SUM($N458:W458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Y$3>(A19stdlife+$E458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)-SUM($N458:X458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Z$3>(A19stdlife+$E458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)-SUM($N458:Y458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AA$3>(A19stdlife+$E458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)-SUM($N458:Z458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AB$3>(A19stdlife+$E458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)-SUM($N458:AA458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AC$3>(A19stdlife+$E458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)-SUM($N458:AB458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AD$3>(A19stdlife+$E458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)-SUM($N458:AC458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AE$3>(A19stdlife+$E458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)-SUM($N458:AD458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AF$3>(A19stdlife+$E458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)-SUM($N458:AE458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AG$3>(A19stdlife+$E458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)-SUM($N458:AF458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AH$3>(A19stdlife+$E458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)-SUM($N458:AG458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AI$3>(A19stdlife+$E458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)-SUM($N458:AH458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A19stdlife+$E458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)-SUM($N458:AI458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AK$3>(A19stdlife+$E458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)-SUM($N458:AJ458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AL$3>(A19stdlife+$E458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)-SUM($N458:AK458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AM$3>(A19stdlife+$E458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)-SUM($N458:AL458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AN$3>(A19stdlife+$E458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)-SUM($N458:AM458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AO$3>(A19stdlife+$E458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)-SUM($N458:AN458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AP$3>(A19stdlife+$E458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)-SUM($N458:AO458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A19stdlife+$E458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)-SUM($N458:AP458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AR$3>(A19stdlife+$E458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)-SUM($N458:AQ458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AS$3>(A19stdlife+$E458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)-SUM($N458:AR458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AT$3>(A19stdlife+$E458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)-SUM($N458:AS458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AU$3>(A19stdlife+$E458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)-SUM($N458:AT458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AV$3>(A19stdlife+$E458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)-SUM($N458:AU458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AW$3>(A19stdlife+$E458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)-SUM($N458:AV458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AX$3>(A19stdlife+$E458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)-SUM($N458:AW458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AY$3>(A19stdlife+$E458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)-SUM($N458:AX458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A19stdlife+$E458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)-SUM($N458:AY458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BA$3>(A19stdlife+$E458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)-SUM($N458:AZ458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BB$3>(A19stdlife+$E458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)-SUM($N458:BA458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BC$3>(A19stdlife+$E458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)-SUM($N458:BB458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BD$3>(A19stdlife+$E458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)-SUM($N458:BC458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BE$3>(A19stdlife+$E458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)-SUM($N458:BD458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BF$3>(A19stdlife+$E458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)-SUM($N458:BE458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BG$3>(A19stdlife+$E458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)-SUM($N458:BF458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BH$3>(A19stdlife+$E458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)-SUM($N458:BG458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BI$3>(A19stdlife+$E458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)-SUM($N458:BH458),('PTRM input'!$N$295*(1+rvanilla08)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$E459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)-SUM($O459:O459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$E459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)-SUM($O459:P459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(R$3>(A19stdlife+$E459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)-SUM($O459:Q459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(S$3>(A19stdlife+$E459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)-SUM($O459:R459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(T$3>(A19stdlife+$E459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)-SUM($O459:S459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(U$3>(A19stdlife+$E459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)-SUM($O459:T459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(V$3>(A19stdlife+$E459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)-SUM($O459:U459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(W$3>(A19stdlife+$E459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)-SUM($O459:V459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(X$3>(A19stdlife+$E459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)-SUM($O459:W459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Y$3>(A19stdlife+$E459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)-SUM($O459:X459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Z$3>(A19stdlife+$E459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)-SUM($O459:Y459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AA$3>(A19stdlife+$E459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)-SUM($O459:Z459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AB$3>(A19stdlife+$E459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)-SUM($O459:AA459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AC$3>(A19stdlife+$E459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)-SUM($O459:AB459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AD$3>(A19stdlife+$E459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)-SUM($O459:AC459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AE$3>(A19stdlife+$E459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)-SUM($O459:AD459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AF$3>(A19stdlife+$E459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)-SUM($O459:AE459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AG$3>(A19stdlife+$E459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)-SUM($O459:AF459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AH$3>(A19stdlife+$E459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)-SUM($O459:AG459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AI$3>(A19stdlife+$E459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)-SUM($O459:AH459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A19stdlife+$E459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)-SUM($O459:AI459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AK$3>(A19stdlife+$E459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)-SUM($O459:AJ459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AL$3>(A19stdlife+$E459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)-SUM($O459:AK459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AM$3>(A19stdlife+$E459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)-SUM($O459:AL459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AN$3>(A19stdlife+$E459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)-SUM($O459:AM459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AO$3>(A19stdlife+$E459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)-SUM($O459:AN459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AP$3>(A19stdlife+$E459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)-SUM($O459:AO459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A19stdlife+$E459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)-SUM($O459:AP459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AR$3>(A19stdlife+$E459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)-SUM($O459:AQ459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AS$3>(A19stdlife+$E459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)-SUM($O459:AR459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AT$3>(A19stdlife+$E459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)-SUM($O459:AS459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AU$3>(A19stdlife+$E459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)-SUM($O459:AT459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AV$3>(A19stdlife+$E459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)-SUM($O459:AU459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AW$3>(A19stdlife+$E459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)-SUM($O459:AV459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AX$3>(A19stdlife+$E459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)-SUM($O459:AW459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AY$3>(A19stdlife+$E459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)-SUM($O459:AX459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A19stdlife+$E459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)-SUM($O459:AY459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BA$3>(A19stdlife+$E459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)-SUM($O459:AZ459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BB$3>(A19stdlife+$E459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)-SUM($O459:BA459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BC$3>(A19stdlife+$E459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)-SUM($O459:BB459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BD$3>(A19stdlife+$E459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)-SUM($O459:BC459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BE$3>(A19stdlife+$E459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)-SUM($O459:BD459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BF$3>(A19stdlife+$E459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)-SUM($O459:BE459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BG$3>(A19stdlife+$E459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)-SUM($O459:BF459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BH$3>(A19stdlife+$E459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)-SUM($O459:BG459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BI$3>(A19stdlife+$E459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)-SUM($O459:BH459),('PTRM input'!$O$295*(1+rvanilla09)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$E460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)-SUM($P460:P460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(R$3>(A19stdlife+$E460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)-SUM($P460:Q460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(S$3>(A19stdlife+$E460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)-SUM($P460:R460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(T$3>(A19stdlife+$E460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)-SUM($P460:S460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(U$3>(A19stdlife+$E460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)-SUM($P460:T460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(V$3>(A19stdlife+$E460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)-SUM($P460:U460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(W$3>(A19stdlife+$E460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)-SUM($P460:V460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(X$3>(A19stdlife+$E460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)-SUM($P460:W460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Y$3>(A19stdlife+$E460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)-SUM($P460:X460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Z$3>(A19stdlife+$E460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)-SUM($P460:Y460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AA$3>(A19stdlife+$E460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)-SUM($P460:Z460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AB$3>(A19stdlife+$E460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)-SUM($P460:AA460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AC$3>(A19stdlife+$E460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)-SUM($P460:AB460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AD$3>(A19stdlife+$E460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)-SUM($P460:AC460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AE$3>(A19stdlife+$E460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)-SUM($P460:AD460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AF$3>(A19stdlife+$E460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)-SUM($P460:AE460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AG$3>(A19stdlife+$E460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)-SUM($P460:AF460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AH$3>(A19stdlife+$E460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)-SUM($P460:AG460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AI$3>(A19stdlife+$E460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)-SUM($P460:AH460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A19stdlife+$E460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)-SUM($P460:AI460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AK$3>(A19stdlife+$E460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)-SUM($P460:AJ460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AL$3>(A19stdlife+$E460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)-SUM($P460:AK460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AM$3>(A19stdlife+$E460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)-SUM($P460:AL460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AN$3>(A19stdlife+$E460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)-SUM($P460:AM460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AO$3>(A19stdlife+$E460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)-SUM($P460:AN460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AP$3>(A19stdlife+$E460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)-SUM($P460:AO460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A19stdlife+$E460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)-SUM($P460:AP460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AR$3>(A19stdlife+$E460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)-SUM($P460:AQ460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AS$3>(A19stdlife+$E460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)-SUM($P460:AR460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AT$3>(A19stdlife+$E460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)-SUM($P460:AS460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AU$3>(A19stdlife+$E460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)-SUM($P460:AT460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AV$3>(A19stdlife+$E460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)-SUM($P460:AU460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AW$3>(A19stdlife+$E460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)-SUM($P460:AV460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AX$3>(A19stdlife+$E460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)-SUM($P460:AW460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AY$3>(A19stdlife+$E460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)-SUM($P460:AX460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A19stdlife+$E460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)-SUM($P460:AY460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BA$3>(A19stdlife+$E460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)-SUM($P460:AZ460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BB$3>(A19stdlife+$E460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)-SUM($P460:BA460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BC$3>(A19stdlife+$E460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)-SUM($P460:BB460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BD$3>(A19stdlife+$E460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)-SUM($P460:BC460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BE$3>(A19stdlife+$E460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)-SUM($P460:BD460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BF$3>(A19stdlife+$E460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)-SUM($P460:BE460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BG$3>(A19stdlife+$E460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)-SUM($P460:BF460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BH$3>(A19stdlife+$E460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)-SUM($P460:BG460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(BI$3>(A19stdlife+$E460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)-SUM($P460:BH460),('PTRM input'!$P$295*(1+rvanilla10)^0.5)/A19stdlife))","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"SUM(G449:G460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM449:AM460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C474","v":0},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(G$3>A20remlife,A20value-SUM($F462:F462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!G$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(H$3>A20remlife,A20value-SUM($F462:G462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!H$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(I$3>A20remlife,A20value-SUM($F462:H462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!I$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(J$3>A20remlife,A20value-SUM($F462:I462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!J$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(K$3>A20remlife,A20value-SUM($F462:J462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!K$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(L$3>A20remlife,A20value-SUM($F462:K462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!L$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(M$3>A20remlife,A20value-SUM($F462:L462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!M$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(N$3>A20remlife,A20value-SUM($F462:M462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!N$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(O$3>A20remlife,A20value-SUM($F462:N462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!O$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(P$3>A20remlife,A20value-SUM($F462:O462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!P$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Q$3>A20remlife,A20value-SUM($F462:P462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!Q$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(R$3>A20remlife,A20value-SUM($F462:Q462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!R$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(S$3>A20remlife,A20value-SUM($F462:R462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!S$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(T$3>A20remlife,A20value-SUM($F462:S462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!T$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(U$3>A20remlife,A20value-SUM($F462:T462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!U$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(V$3>A20remlife,A20value-SUM($F462:U462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!V$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(W$3>A20remlife,A20value-SUM($F462:V462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!W$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(X$3>A20remlife,A20value-SUM($F462:W462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!X$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Y$3>A20remlife,A20value-SUM($F462:X462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!Y$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Z$3>A20remlife,A20value-SUM($F462:Y462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!Z$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AA$3>A20remlife,A20value-SUM($F462:Z462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!AA$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AB$3>A20remlife,A20value-SUM($F462:AA462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!AB$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AC$3>A20remlife,A20value-SUM($F462:AB462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!AC$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AD$3>A20remlife,A20value-SUM($F462:AC462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!AD$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AE$3>A20remlife,A20value-SUM($F462:AD462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!AE$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AF$3>A20remlife,A20value-SUM($F462:AE462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!AF$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AG$3>A20remlife,A20value-SUM($F462:AF462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!AG$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AH$3>A20remlife,A20value-SUM($F462:AG462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!AH$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AI$3>A20remlife,A20value-SUM($F462:AH462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!AI$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AJ$3>A20remlife,A20value-SUM($F462:AI462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!AJ$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AK$3>A20remlife,A20value-SUM($F462:AJ462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!AK$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AL$3>A20remlife,A20value-SUM($F462:AK462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!AL$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AM$3>A20remlife,A20value-SUM($F462:AL462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!AM$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AN$3>A20remlife,A20value-SUM($F462:AM462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!AN$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AO$3>A20remlife,A20value-SUM($F462:AN462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!AO$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AP$3>A20remlife,A20value-SUM($F462:AO462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!AP$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AQ$3>A20remlife,A20value-SUM($F462:AP462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!AQ$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AR$3>A20remlife,A20value-SUM($F462:AQ462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!AR$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AS$3>A20remlife,A20value-SUM($F462:AR462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!AS$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AT$3>A20remlife,A20value-SUM($F462:AS462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!AT$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AU$3>A20remlife,A20value-SUM($F462:AT462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!AU$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AV$3>A20remlife,A20value-SUM($F462:AU462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!AV$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AW$3>A20remlife,A20value-SUM($F462:AV462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!AW$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AX$3>A20remlife,A20value-SUM($F462:AW462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!AX$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AY$3>A20remlife,A20value-SUM($F462:AX462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!AY$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AZ$3>A20remlife,A20value-SUM($F462:AY462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!AZ$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BA$3>A20remlife,A20value-SUM($F462:AZ462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!BA$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BB$3>A20remlife,A20value-SUM($F462:BA462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!BB$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BC$3>A20remlife,A20value-SUM($F462:BB462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!BC$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BD$3>A20remlife,A20value-SUM($F462:BC462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!BD$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BE$3>A20remlife,A20value-SUM($F462:BD462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!BE$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BF$3>A20remlife,A20value-SUM($F462:BE462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!BF$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BG$3>A20remlife,A20value-SUM($F462:BF462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!BG$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BH$3>A20remlife,A20value-SUM($F462:BG462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!BH$432)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BI$3>A20remlife,A20value-SUM($F462:BH462),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))),'PTRM input'!BI$432)","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(H$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:G464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(I$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:H464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(J$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:I464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(K$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:J464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:K464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:L464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:M464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:N464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:O464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:P464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(R$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:Q464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(S$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:R464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(T$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:S464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(U$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:T464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(V$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:U464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(W$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:V464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(X$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:W464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Y$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:X464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Z$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:Y464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AA$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:Z464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AB$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:AA464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AC$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:AB464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AD$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:AC464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AE$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:AD464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AF$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:AE464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AG$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:AF464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AH$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:AG464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AI$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:AH464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:AI464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AK$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:AJ464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AL$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:AK464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AM$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:AL464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AN$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:AM464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AO$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:AN464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AP$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:AO464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:AP464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AR$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:AQ464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AS$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:AR464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AT$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:AS464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AU$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:AT464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AV$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:AU464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AW$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:AV464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AX$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:AW464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AY$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:AX464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:AY464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BA$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:AZ464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BB$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:BA464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BC$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:BB464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BD$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:BC464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BE$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:BD464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BF$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:BE464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BG$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:BF464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BH$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:BG464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BI$3>(A20stdlife+$E464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)-SUM($G464:BH464),('PTRM input'!$G$296*(1+rvanilla01)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(I$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:H465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(J$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:I465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(K$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:J465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:K465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:L465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:M465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:N465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:O465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:P465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(R$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:Q465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(S$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:R465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(T$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:S465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(U$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:T465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(V$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:U465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(W$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:V465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(X$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:W465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Y$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:X465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Z$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:Y465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AA$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:Z465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AB$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:AA465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AC$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:AB465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AD$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:AC465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AE$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:AD465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AF$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:AE465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AG$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:AF465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AH$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:AG465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AI$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:AH465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:AI465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AK$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:AJ465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AL$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:AK465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AM$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:AL465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AN$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:AM465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AO$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:AN465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AP$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:AO465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:AP465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AR$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:AQ465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AS$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:AR465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AT$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:AS465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AU$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:AT465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AV$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:AU465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AW$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:AV465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AX$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:AW465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AY$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:AX465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:AY465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BA$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:AZ465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BB$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:BA465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BC$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:BB465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BD$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:BC465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BE$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:BD465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BF$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:BE465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BG$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:BF465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BH$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:BG465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BI$3>(A20stdlife+$E465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)-SUM($H465:BH465),('PTRM input'!$H$296*(1+rvanilla02)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(J$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:I466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(K$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:J466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:K466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:L466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:M466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:N466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:O466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:P466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(R$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:Q466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(S$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:R466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(T$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:S466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(U$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:T466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(V$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:U466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(W$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:V466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(X$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:W466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Y$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:X466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Z$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:Y466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AA$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:Z466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AB$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:AA466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AC$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:AB466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AD$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:AC466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AE$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:AD466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AF$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:AE466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AG$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:AF466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AH$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:AG466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AI$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:AH466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:AI466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AK$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:AJ466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AL$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:AK466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AM$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:AL466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AN$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:AM466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AO$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:AN466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AP$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:AO466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:AP466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AR$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:AQ466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AS$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:AR466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AT$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:AS466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AU$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:AT466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AV$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:AU466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AW$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:AV466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AX$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:AW466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AY$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:AX466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:AY466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BA$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:AZ466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BB$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:BA466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BC$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:BB466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BD$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:BC466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BE$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:BD466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BF$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:BE466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BG$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:BF466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BH$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:BG466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BI$3>(A20stdlife+$E466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)-SUM($I466:BH466),('PTRM input'!$I$296*(1+rvanilla03)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(K$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:J467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:K467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:L467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:M467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:N467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:O467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:P467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(R$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:Q467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(S$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:R467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(T$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:S467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(U$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:T467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(V$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:U467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(W$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:V467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(X$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:W467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Y$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:X467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Z$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:Y467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AA$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:Z467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AB$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:AA467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AC$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:AB467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AD$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:AC467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AE$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:AD467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AF$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:AE467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AG$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:AF467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AH$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:AG467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AI$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:AH467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:AI467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AK$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:AJ467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AL$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:AK467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AM$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:AL467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AN$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:AM467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AO$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:AN467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AP$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:AO467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:AP467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AR$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:AQ467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AS$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:AR467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AT$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:AS467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AU$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:AT467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AV$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:AU467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AW$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:AV467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AX$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:AW467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AY$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:AX467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:AY467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BA$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:AZ467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BB$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:BA467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BC$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:BB467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BD$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:BC467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BE$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:BD467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BF$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:BE467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BG$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:BF467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BH$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:BG467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BI$3>(A20stdlife+$E467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)-SUM($J467:BH467),('PTRM input'!$J$296*(1+rvanilla04)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:K468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:L468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:M468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:N468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:O468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:P468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(R$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:Q468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(S$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:R468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(T$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:S468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(U$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:T468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(V$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:U468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(W$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:V468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(X$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:W468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Y$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:X468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Z$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:Y468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AA$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:Z468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AB$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:AA468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AC$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:AB468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AD$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:AC468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AE$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:AD468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AF$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:AE468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AG$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:AF468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AH$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:AG468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AI$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:AH468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:AI468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AK$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:AJ468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AL$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:AK468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AM$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:AL468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AN$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:AM468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AO$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:AN468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AP$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:AO468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:AP468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AR$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:AQ468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AS$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:AR468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AT$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:AS468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AU$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:AT468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AV$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:AU468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AW$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:AV468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AX$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:AW468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AY$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:AX468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:AY468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BA$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:AZ468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BB$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:BA468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BC$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:BB468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BD$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:BC468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BE$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:BD468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BF$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:BE468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BG$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:BF468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BH$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:BG468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BI$3>(A20stdlife+$E468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)-SUM($K468:BH468),('PTRM input'!$K$296*(1+rvanilla05)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$E469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)-SUM($L469:L469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$E469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)-SUM($L469:M469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$E469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)-SUM($L469:N469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$E469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)-SUM($L469:O469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$E469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)-SUM($L469:P469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(R$3>(A20stdlife+$E469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)-SUM($L469:Q469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(S$3>(A20stdlife+$E469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)-SUM($L469:R469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(T$3>(A20stdlife+$E469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)-SUM($L469:S469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(U$3>(A20stdlife+$E469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)-SUM($L469:T469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(V$3>(A20stdlife+$E469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)-SUM($L469:U469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(W$3>(A20stdlife+$E469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)-SUM($L469:V469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(X$3>(A20stdlife+$E469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)-SUM($L469:W469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Y$3>(A20stdlife+$E469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)-SUM($L469:X469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Z$3>(A20stdlife+$E469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)-SUM($L469:Y469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AA$3>(A20stdlife+$E469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)-SUM($L469:Z469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AB$3>(A20stdlife+$E469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)-SUM($L469:AA469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AC$3>(A20stdlife+$E469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)-SUM($L469:AB469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AD$3>(A20stdlife+$E469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)-SUM($L469:AC469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AE$3>(A20stdlife+$E469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)-SUM($L469:AD469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AF$3>(A20stdlife+$E469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)-SUM($L469:AE469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AG$3>(A20stdlife+$E469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)-SUM($L469:AF469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AH$3>(A20stdlife+$E469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)-SUM($L469:AG469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AI$3>(A20stdlife+$E469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)-SUM($L469:AH469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A20stdlife+$E469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)-SUM($L469:AI469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AK$3>(A20stdlife+$E469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)-SUM($L469:AJ469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AL$3>(A20stdlife+$E469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)-SUM($L469:AK469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AM$3>(A20stdlife+$E469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)-SUM($L469:AL469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AN$3>(A20stdlife+$E469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)-SUM($L469:AM469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AO$3>(A20stdlife+$E469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)-SUM($L469:AN469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AP$3>(A20stdlife+$E469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)-SUM($L469:AO469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A20stdlife+$E469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)-SUM($L469:AP469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AR$3>(A20stdlife+$E469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)-SUM($L469:AQ469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AS$3>(A20stdlife+$E469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)-SUM($L469:AR469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AT$3>(A20stdlife+$E469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)-SUM($L469:AS469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AU$3>(A20stdlife+$E469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)-SUM($L469:AT469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AV$3>(A20stdlife+$E469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)-SUM($L469:AU469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AW$3>(A20stdlife+$E469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)-SUM($L469:AV469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AX$3>(A20stdlife+$E469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)-SUM($L469:AW469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AY$3>(A20stdlife+$E469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)-SUM($L469:AX469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A20stdlife+$E469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)-SUM($L469:AY469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BA$3>(A20stdlife+$E469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)-SUM($L469:AZ469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BB$3>(A20stdlife+$E469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)-SUM($L469:BA469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BC$3>(A20stdlife+$E469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)-SUM($L469:BB469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BD$3>(A20stdlife+$E469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)-SUM($L469:BC469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BE$3>(A20stdlife+$E469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)-SUM($L469:BD469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BF$3>(A20stdlife+$E469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)-SUM($L469:BE469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BG$3>(A20stdlife+$E469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)-SUM($L469:BF469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BH$3>(A20stdlife+$E469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)-SUM($L469:BG469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BI$3>(A20stdlife+$E469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)-SUM($L469:BH469),('PTRM input'!$L$296*(1+rvanilla06)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$E470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)-SUM($M470:M470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$E470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)-SUM($M470:N470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$E470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)-SUM($M470:O470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$E470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)-SUM($M470:P470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(R$3>(A20stdlife+$E470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)-SUM($M470:Q470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(S$3>(A20stdlife+$E470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)-SUM($M470:R470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(T$3>(A20stdlife+$E470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)-SUM($M470:S470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(U$3>(A20stdlife+$E470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)-SUM($M470:T470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(V$3>(A20stdlife+$E470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)-SUM($M470:U470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(W$3>(A20stdlife+$E470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)-SUM($M470:V470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(X$3>(A20stdlife+$E470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)-SUM($M470:W470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Y$3>(A20stdlife+$E470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)-SUM($M470:X470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Z$3>(A20stdlife+$E470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)-SUM($M470:Y470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AA$3>(A20stdlife+$E470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)-SUM($M470:Z470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AB$3>(A20stdlife+$E470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)-SUM($M470:AA470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AC$3>(A20stdlife+$E470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)-SUM($M470:AB470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AD$3>(A20stdlife+$E470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)-SUM($M470:AC470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AE$3>(A20stdlife+$E470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)-SUM($M470:AD470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AF$3>(A20stdlife+$E470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)-SUM($M470:AE470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AG$3>(A20stdlife+$E470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)-SUM($M470:AF470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AH$3>(A20stdlife+$E470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)-SUM($M470:AG470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AI$3>(A20stdlife+$E470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)-SUM($M470:AH470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A20stdlife+$E470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)-SUM($M470:AI470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AK$3>(A20stdlife+$E470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)-SUM($M470:AJ470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AL$3>(A20stdlife+$E470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)-SUM($M470:AK470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AM$3>(A20stdlife+$E470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)-SUM($M470:AL470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AN$3>(A20stdlife+$E470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)-SUM($M470:AM470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AO$3>(A20stdlife+$E470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)-SUM($M470:AN470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AP$3>(A20stdlife+$E470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)-SUM($M470:AO470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A20stdlife+$E470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)-SUM($M470:AP470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AR$3>(A20stdlife+$E470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)-SUM($M470:AQ470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AS$3>(A20stdlife+$E470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)-SUM($M470:AR470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AT$3>(A20stdlife+$E470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)-SUM($M470:AS470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AU$3>(A20stdlife+$E470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)-SUM($M470:AT470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AV$3>(A20stdlife+$E470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)-SUM($M470:AU470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AW$3>(A20stdlife+$E470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)-SUM($M470:AV470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AX$3>(A20stdlife+$E470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)-SUM($M470:AW470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AY$3>(A20stdlife+$E470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)-SUM($M470:AX470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A20stdlife+$E470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)-SUM($M470:AY470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BA$3>(A20stdlife+$E470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)-SUM($M470:AZ470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BB$3>(A20stdlife+$E470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)-SUM($M470:BA470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BC$3>(A20stdlife+$E470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)-SUM($M470:BB470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BD$3>(A20stdlife+$E470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)-SUM($M470:BC470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BE$3>(A20stdlife+$E470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)-SUM($M470:BD470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BF$3>(A20stdlife+$E470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)-SUM($M470:BE470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BG$3>(A20stdlife+$E470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)-SUM($M470:BF470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BH$3>(A20stdlife+$E470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)-SUM($M470:BG470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BI$3>(A20stdlife+$E470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)-SUM($M470:BH470),('PTRM input'!$M$296*(1+rvanilla07)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$E471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)-SUM($N471:N471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$E471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)-SUM($N471:O471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$E471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)-SUM($N471:P471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(R$3>(A20stdlife+$E471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)-SUM($N471:Q471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(S$3>(A20stdlife+$E471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)-SUM($N471:R471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(T$3>(A20stdlife+$E471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)-SUM($N471:S471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(U$3>(A20stdlife+$E471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)-SUM($N471:T471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(V$3>(A20stdlife+$E471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)-SUM($N471:U471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(W$3>(A20stdlife+$E471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)-SUM($N471:V471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(X$3>(A20stdlife+$E471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)-SUM($N471:W471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Y$3>(A20stdlife+$E471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)-SUM($N471:X471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Z$3>(A20stdlife+$E471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)-SUM($N471:Y471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AA$3>(A20stdlife+$E471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)-SUM($N471:Z471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AB$3>(A20stdlife+$E471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)-SUM($N471:AA471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AC$3>(A20stdlife+$E471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)-SUM($N471:AB471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AD$3>(A20stdlife+$E471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)-SUM($N471:AC471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AE$3>(A20stdlife+$E471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)-SUM($N471:AD471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AF$3>(A20stdlife+$E471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)-SUM($N471:AE471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AG$3>(A20stdlife+$E471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)-SUM($N471:AF471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AH$3>(A20stdlife+$E471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)-SUM($N471:AG471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AI$3>(A20stdlife+$E471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)-SUM($N471:AH471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A20stdlife+$E471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)-SUM($N471:AI471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AK$3>(A20stdlife+$E471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)-SUM($N471:AJ471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AL$3>(A20stdlife+$E471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)-SUM($N471:AK471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AM$3>(A20stdlife+$E471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)-SUM($N471:AL471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AN$3>(A20stdlife+$E471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)-SUM($N471:AM471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AO$3>(A20stdlife+$E471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)-SUM($N471:AN471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AP$3>(A20stdlife+$E471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)-SUM($N471:AO471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A20stdlife+$E471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)-SUM($N471:AP471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AR$3>(A20stdlife+$E471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)-SUM($N471:AQ471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AS$3>(A20stdlife+$E471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)-SUM($N471:AR471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AT$3>(A20stdlife+$E471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)-SUM($N471:AS471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AU$3>(A20stdlife+$E471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)-SUM($N471:AT471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AV$3>(A20stdlife+$E471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)-SUM($N471:AU471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AW$3>(A20stdlife+$E471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)-SUM($N471:AV471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AX$3>(A20stdlife+$E471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)-SUM($N471:AW471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AY$3>(A20stdlife+$E471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)-SUM($N471:AX471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A20stdlife+$E471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)-SUM($N471:AY471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BA$3>(A20stdlife+$E471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)-SUM($N471:AZ471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BB$3>(A20stdlife+$E471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)-SUM($N471:BA471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BC$3>(A20stdlife+$E471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)-SUM($N471:BB471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BD$3>(A20stdlife+$E471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)-SUM($N471:BC471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BE$3>(A20stdlife+$E471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)-SUM($N471:BD471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BF$3>(A20stdlife+$E471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)-SUM($N471:BE471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BG$3>(A20stdlife+$E471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)-SUM($N471:BF471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BH$3>(A20stdlife+$E471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)-SUM($N471:BG471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BI$3>(A20stdlife+$E471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)-SUM($N471:BH471),('PTRM input'!$N$296*(1+rvanilla08)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$E472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)-SUM($O472:O472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$E472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)-SUM($O472:P472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(R$3>(A20stdlife+$E472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)-SUM($O472:Q472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(S$3>(A20stdlife+$E472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)-SUM($O472:R472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(T$3>(A20stdlife+$E472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)-SUM($O472:S472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(U$3>(A20stdlife+$E472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)-SUM($O472:T472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(V$3>(A20stdlife+$E472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)-SUM($O472:U472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(W$3>(A20stdlife+$E472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)-SUM($O472:V472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(X$3>(A20stdlife+$E472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)-SUM($O472:W472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Y$3>(A20stdlife+$E472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)-SUM($O472:X472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Z$3>(A20stdlife+$E472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)-SUM($O472:Y472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AA$3>(A20stdlife+$E472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)-SUM($O472:Z472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AB$3>(A20stdlife+$E472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)-SUM($O472:AA472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AC$3>(A20stdlife+$E472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)-SUM($O472:AB472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AD$3>(A20stdlife+$E472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)-SUM($O472:AC472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AE$3>(A20stdlife+$E472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)-SUM($O472:AD472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AF$3>(A20stdlife+$E472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)-SUM($O472:AE472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AG$3>(A20stdlife+$E472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)-SUM($O472:AF472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AH$3>(A20stdlife+$E472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)-SUM($O472:AG472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AI$3>(A20stdlife+$E472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)-SUM($O472:AH472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A20stdlife+$E472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)-SUM($O472:AI472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AK$3>(A20stdlife+$E472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)-SUM($O472:AJ472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AL$3>(A20stdlife+$E472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)-SUM($O472:AK472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AM$3>(A20stdlife+$E472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)-SUM($O472:AL472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AN$3>(A20stdlife+$E472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)-SUM($O472:AM472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AO$3>(A20stdlife+$E472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)-SUM($O472:AN472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AP$3>(A20stdlife+$E472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)-SUM($O472:AO472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A20stdlife+$E472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)-SUM($O472:AP472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AR$3>(A20stdlife+$E472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)-SUM($O472:AQ472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AS$3>(A20stdlife+$E472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)-SUM($O472:AR472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AT$3>(A20stdlife+$E472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)-SUM($O472:AS472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AU$3>(A20stdlife+$E472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)-SUM($O472:AT472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AV$3>(A20stdlife+$E472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)-SUM($O472:AU472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AW$3>(A20stdlife+$E472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)-SUM($O472:AV472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AX$3>(A20stdlife+$E472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)-SUM($O472:AW472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AY$3>(A20stdlife+$E472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)-SUM($O472:AX472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A20stdlife+$E472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)-SUM($O472:AY472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BA$3>(A20stdlife+$E472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)-SUM($O472:AZ472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BB$3>(A20stdlife+$E472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)-SUM($O472:BA472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BC$3>(A20stdlife+$E472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)-SUM($O472:BB472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BD$3>(A20stdlife+$E472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)-SUM($O472:BC472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BE$3>(A20stdlife+$E472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)-SUM($O472:BD472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BF$3>(A20stdlife+$E472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)-SUM($O472:BE472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BG$3>(A20stdlife+$E472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)-SUM($O472:BF472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BH$3>(A20stdlife+$E472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)-SUM($O472:BG472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BI$3>(A20stdlife+$E472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)-SUM($O472:BH472),('PTRM input'!$O$296*(1+rvanilla09)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$E473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)-SUM($P473:P473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(R$3>(A20stdlife+$E473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)-SUM($P473:Q473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(S$3>(A20stdlife+$E473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)-SUM($P473:R473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(T$3>(A20stdlife+$E473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)-SUM($P473:S473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(U$3>(A20stdlife+$E473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)-SUM($P473:T473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(V$3>(A20stdlife+$E473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)-SUM($P473:U473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(W$3>(A20stdlife+$E473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)-SUM($P473:V473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(X$3>(A20stdlife+$E473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)-SUM($P473:W473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Y$3>(A20stdlife+$E473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)-SUM($P473:X473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Z$3>(A20stdlife+$E473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)-SUM($P473:Y473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AA$3>(A20stdlife+$E473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)-SUM($P473:Z473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AB$3>(A20stdlife+$E473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)-SUM($P473:AA473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AC$3>(A20stdlife+$E473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)-SUM($P473:AB473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AD$3>(A20stdlife+$E473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)-SUM($P473:AC473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AE$3>(A20stdlife+$E473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)-SUM($P473:AD473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AF$3>(A20stdlife+$E473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)-SUM($P473:AE473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AG$3>(A20stdlife+$E473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)-SUM($P473:AF473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AH$3>(A20stdlife+$E473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)-SUM($P473:AG473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AI$3>(A20stdlife+$E473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)-SUM($P473:AH473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A20stdlife+$E473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)-SUM($P473:AI473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AK$3>(A20stdlife+$E473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)-SUM($P473:AJ473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AL$3>(A20stdlife+$E473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)-SUM($P473:AK473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AM$3>(A20stdlife+$E473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)-SUM($P473:AL473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AN$3>(A20stdlife+$E473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)-SUM($P473:AM473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AO$3>(A20stdlife+$E473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)-SUM($P473:AN473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AP$3>(A20stdlife+$E473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)-SUM($P473:AO473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A20stdlife+$E473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)-SUM($P473:AP473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AR$3>(A20stdlife+$E473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)-SUM($P473:AQ473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AS$3>(A20stdlife+$E473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)-SUM($P473:AR473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AT$3>(A20stdlife+$E473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)-SUM($P473:AS473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AU$3>(A20stdlife+$E473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)-SUM($P473:AT473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AV$3>(A20stdlife+$E473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)-SUM($P473:AU473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AW$3>(A20stdlife+$E473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)-SUM($P473:AV473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AX$3>(A20stdlife+$E473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)-SUM($P473:AW473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AY$3>(A20stdlife+$E473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)-SUM($P473:AX473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A20stdlife+$E473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)-SUM($P473:AY473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BA$3>(A20stdlife+$E473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)-SUM($P473:AZ473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BB$3>(A20stdlife+$E473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)-SUM($P473:BA473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BC$3>(A20stdlife+$E473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)-SUM($P473:BB473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BD$3>(A20stdlife+$E473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)-SUM($P473:BC473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BE$3>(A20stdlife+$E473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)-SUM($P473:BD473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BF$3>(A20stdlife+$E473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)-SUM($P473:BE473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BG$3>(A20stdlife+$E473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)-SUM($P473:BF473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BH$3>(A20stdlife+$E473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)-SUM($P473:BG473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(BI$3>(A20stdlife+$E473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)-SUM($P473:BH473),('PTRM input'!$P$296*(1+rvanilla10)^0.5)/A20stdlife))","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"SUM(G462:G473)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM462:AM473)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C487","v":0},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(G$3>A21remlife,A21value-SUM($F475:F475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!G$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(H$3>A21remlife,A21value-SUM($F475:G475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!H$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(I$3>A21remlife,A21value-SUM($F475:H475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!I$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(J$3>A21remlife,A21value-SUM($F475:I475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!J$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(K$3>A21remlife,A21value-SUM($F475:J475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!K$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(L$3>A21remlife,A21value-SUM($F475:K475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!L$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(M$3>A21remlife,A21value-SUM($F475:L475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!M$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(N$3>A21remlife,A21value-SUM($F475:M475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!N$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(O$3>A21remlife,A21value-SUM($F475:N475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!O$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(P$3>A21remlife,A21value-SUM($F475:O475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!P$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Q$3>A21remlife,A21value-SUM($F475:P475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!Q$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(R$3>A21remlife,A21value-SUM($F475:Q475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!R$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(S$3>A21remlife,A21value-SUM($F475:R475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!S$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(T$3>A21remlife,A21value-SUM($F475:S475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!T$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(U$3>A21remlife,A21value-SUM($F475:T475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!U$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(V$3>A21remlife,A21value-SUM($F475:U475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!V$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(W$3>A21remlife,A21value-SUM($F475:V475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!W$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(X$3>A21remlife,A21value-SUM($F475:W475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!X$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Y$3>A21remlife,A21value-SUM($F475:X475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!Y$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Z$3>A21remlife,A21value-SUM($F475:Y475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!Z$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AA$3>A21remlife,A21value-SUM($F475:Z475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!AA$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AB$3>A21remlife,A21value-SUM($F475:AA475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!AB$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AC$3>A21remlife,A21value-SUM($F475:AB475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!AC$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AD$3>A21remlife,A21value-SUM($F475:AC475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!AD$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AE$3>A21remlife,A21value-SUM($F475:AD475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!AE$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AF$3>A21remlife,A21value-SUM($F475:AE475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!AF$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AG$3>A21remlife,A21value-SUM($F475:AF475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!AG$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AH$3>A21remlife,A21value-SUM($F475:AG475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!AH$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AI$3>A21remlife,A21value-SUM($F475:AH475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!AI$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AJ$3>A21remlife,A21value-SUM($F475:AI475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!AJ$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AK$3>A21remlife,A21value-SUM($F475:AJ475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!AK$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AL$3>A21remlife,A21value-SUM($F475:AK475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!AL$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AM$3>A21remlife,A21value-SUM($F475:AL475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!AM$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AN$3>A21remlife,A21value-SUM($F475:AM475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!AN$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AO$3>A21remlife,A21value-SUM($F475:AN475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!AO$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AP$3>A21remlife,A21value-SUM($F475:AO475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!AP$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AQ$3>A21remlife,A21value-SUM($F475:AP475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!AQ$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AR$3>A21remlife,A21value-SUM($F475:AQ475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!AR$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AS$3>A21remlife,A21value-SUM($F475:AR475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!AS$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AT$3>A21remlife,A21value-SUM($F475:AS475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!AT$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AU$3>A21remlife,A21value-SUM($F475:AT475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!AU$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AV$3>A21remlife,A21value-SUM($F475:AU475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!AV$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AW$3>A21remlife,A21value-SUM($F475:AV475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!AW$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AX$3>A21remlife,A21value-SUM($F475:AW475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!AX$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AY$3>A21remlife,A21value-SUM($F475:AX475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!AY$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AZ$3>A21remlife,A21value-SUM($F475:AY475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!AZ$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BA$3>A21remlife,A21value-SUM($F475:AZ475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!BA$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BB$3>A21remlife,A21value-SUM($F475:BA475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!BB$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BC$3>A21remlife,A21value-SUM($F475:BB475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!BC$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BD$3>A21remlife,A21value-SUM($F475:BC475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!BD$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BE$3>A21remlife,A21value-SUM($F475:BD475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!BE$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BF$3>A21remlife,A21value-SUM($F475:BE475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!BF$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BG$3>A21remlife,A21value-SUM($F475:BF475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!BG$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BH$3>A21remlife,A21value-SUM($F475:BG475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!BH$433)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BI$3>A21remlife,A21value-SUM($F475:BH475),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))),'PTRM input'!BI$433)","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(H$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:G477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(I$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:H477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(J$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:I477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(K$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:J477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:K477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:L477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:M477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:N477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:O477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:P477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(R$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:Q477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(S$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:R477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(T$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:S477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(U$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:T477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(V$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:U477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(W$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:V477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(X$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:W477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Y$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:X477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Z$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:Y477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AA$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:Z477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AB$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:AA477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AC$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:AB477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AD$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:AC477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AE$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:AD477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AF$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:AE477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AG$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:AF477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AH$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:AG477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AI$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:AH477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:AI477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AK$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:AJ477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AL$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:AK477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AM$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:AL477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AN$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:AM477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AO$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:AN477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AP$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:AO477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:AP477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AR$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:AQ477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AS$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:AR477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AT$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:AS477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AU$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:AT477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AV$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:AU477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AW$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:AV477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AX$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:AW477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AY$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:AX477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:AY477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BA$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:AZ477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BB$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:BA477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BC$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:BB477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BD$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:BC477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BE$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:BD477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BF$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:BE477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BG$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:BF477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BH$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:BG477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BI$3>(A21stdlife+$E477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)-SUM($G477:BH477),('PTRM input'!$G$297*(1+rvanilla01)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(I$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:H478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(J$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:I478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(K$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:J478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:K478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:L478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:M478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:N478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:O478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:P478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(R$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:Q478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(S$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:R478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(T$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:S478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(U$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:T478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(V$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:U478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(W$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:V478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(X$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:W478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Y$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:X478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Z$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:Y478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AA$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:Z478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AB$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:AA478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AC$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:AB478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AD$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:AC478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AE$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:AD478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AF$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:AE478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AG$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:AF478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AH$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:AG478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AI$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:AH478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:AI478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AK$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:AJ478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AL$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:AK478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AM$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:AL478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AN$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:AM478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AO$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:AN478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AP$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:AO478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:AP478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AR$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:AQ478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AS$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:AR478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AT$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:AS478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AU$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:AT478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AV$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:AU478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AW$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:AV478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AX$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:AW478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AY$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:AX478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:AY478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BA$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:AZ478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BB$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:BA478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BC$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:BB478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BD$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:BC478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BE$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:BD478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BF$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:BE478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BG$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:BF478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BH$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:BG478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BI$3>(A21stdlife+$E478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)-SUM($H478:BH478),('PTRM input'!$H$297*(1+rvanilla02)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(J$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:I479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(K$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:J479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:K479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:L479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:M479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:N479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:O479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:P479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(R$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:Q479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(S$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:R479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(T$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:S479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(U$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:T479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(V$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:U479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(W$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:V479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(X$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:W479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Y$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:X479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Z$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:Y479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AA$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:Z479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AB$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:AA479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AC$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:AB479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AD$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:AC479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AE$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:AD479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AF$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:AE479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AG$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:AF479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AH$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:AG479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AI$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:AH479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:AI479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AK$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:AJ479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AL$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:AK479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AM$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:AL479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AN$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:AM479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AO$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:AN479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AP$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:AO479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:AP479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AR$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:AQ479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AS$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:AR479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AT$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:AS479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AU$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:AT479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AV$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:AU479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AW$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:AV479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AX$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:AW479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AY$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:AX479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:AY479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BA$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:AZ479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BB$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:BA479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BC$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:BB479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BD$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:BC479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BE$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:BD479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BF$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:BE479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BG$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:BF479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BH$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:BG479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BI$3>(A21stdlife+$E479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)-SUM($I479:BH479),('PTRM input'!$I$297*(1+rvanilla03)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(K$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:J480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:K480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:L480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:M480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:N480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:O480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:P480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(R$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:Q480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(S$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:R480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(T$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:S480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(U$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:T480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(V$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:U480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(W$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:V480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(X$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:W480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Y$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:X480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Z$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:Y480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AA$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:Z480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AB$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:AA480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AC$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:AB480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AD$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:AC480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AE$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:AD480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AF$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:AE480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AG$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:AF480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AH$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:AG480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AI$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:AH480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:AI480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AK$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:AJ480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AL$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:AK480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AM$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:AL480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AN$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:AM480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AO$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:AN480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AP$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:AO480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:AP480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AR$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:AQ480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AS$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:AR480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AT$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:AS480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AU$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:AT480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AV$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:AU480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AW$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:AV480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AX$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:AW480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AY$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:AX480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:AY480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BA$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:AZ480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BB$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:BA480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BC$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:BB480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BD$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:BC480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BE$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:BD480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BF$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:BE480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BG$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:BF480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BH$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:BG480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BI$3>(A21stdlife+$E480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)-SUM($J480:BH480),('PTRM input'!$J$297*(1+rvanilla04)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:K481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:L481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:M481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:N481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:O481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:P481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(R$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:Q481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(S$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:R481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(T$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:S481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(U$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:T481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(V$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:U481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(W$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:V481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(X$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:W481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Y$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:X481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Z$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:Y481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AA$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:Z481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AB$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:AA481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AC$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:AB481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AD$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:AC481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AE$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:AD481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AF$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:AE481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AG$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:AF481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AH$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:AG481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AI$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:AH481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:AI481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AK$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:AJ481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AL$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:AK481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AM$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:AL481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AN$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:AM481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AO$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:AN481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AP$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:AO481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:AP481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AR$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:AQ481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AS$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:AR481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AT$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:AS481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AU$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:AT481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AV$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:AU481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AW$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:AV481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AX$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:AW481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AY$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:AX481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:AY481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BA$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:AZ481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BB$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:BA481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BC$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:BB481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BD$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:BC481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BE$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:BD481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BF$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:BE481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BG$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:BF481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BH$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:BG481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BI$3>(A21stdlife+$E481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)-SUM($K481:BH481),('PTRM input'!$K$297*(1+rvanilla05)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$E482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)-SUM($L482:L482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$E482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)-SUM($L482:M482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$E482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)-SUM($L482:N482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$E482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)-SUM($L482:O482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$E482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)-SUM($L482:P482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(R$3>(A21stdlife+$E482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)-SUM($L482:Q482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(S$3>(A21stdlife+$E482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)-SUM($L482:R482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(T$3>(A21stdlife+$E482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)-SUM($L482:S482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(U$3>(A21stdlife+$E482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)-SUM($L482:T482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(V$3>(A21stdlife+$E482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)-SUM($L482:U482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(W$3>(A21stdlife+$E482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)-SUM($L482:V482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(X$3>(A21stdlife+$E482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)-SUM($L482:W482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Y$3>(A21stdlife+$E482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)-SUM($L482:X482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Z$3>(A21stdlife+$E482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)-SUM($L482:Y482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AA$3>(A21stdlife+$E482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)-SUM($L482:Z482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AB$3>(A21stdlife+$E482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)-SUM($L482:AA482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AC$3>(A21stdlife+$E482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)-SUM($L482:AB482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AD$3>(A21stdlife+$E482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)-SUM($L482:AC482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AE$3>(A21stdlife+$E482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)-SUM($L482:AD482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AF$3>(A21stdlife+$E482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)-SUM($L482:AE482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AG$3>(A21stdlife+$E482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)-SUM($L482:AF482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AH$3>(A21stdlife+$E482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)-SUM($L482:AG482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AI$3>(A21stdlife+$E482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)-SUM($L482:AH482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A21stdlife+$E482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)-SUM($L482:AI482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AK$3>(A21stdlife+$E482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)-SUM($L482:AJ482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AL$3>(A21stdlife+$E482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)-SUM($L482:AK482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AM$3>(A21stdlife+$E482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)-SUM($L482:AL482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AN$3>(A21stdlife+$E482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)-SUM($L482:AM482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AO$3>(A21stdlife+$E482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)-SUM($L482:AN482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AP$3>(A21stdlife+$E482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)-SUM($L482:AO482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A21stdlife+$E482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)-SUM($L482:AP482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AR$3>(A21stdlife+$E482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)-SUM($L482:AQ482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AS$3>(A21stdlife+$E482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)-SUM($L482:AR482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AT$3>(A21stdlife+$E482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)-SUM($L482:AS482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AU$3>(A21stdlife+$E482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)-SUM($L482:AT482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AV$3>(A21stdlife+$E482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)-SUM($L482:AU482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AW$3>(A21stdlife+$E482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)-SUM($L482:AV482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AX$3>(A21stdlife+$E482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)-SUM($L482:AW482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AY$3>(A21stdlife+$E482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)-SUM($L482:AX482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A21stdlife+$E482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)-SUM($L482:AY482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BA$3>(A21stdlife+$E482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)-SUM($L482:AZ482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BB$3>(A21stdlife+$E482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)-SUM($L482:BA482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BC$3>(A21stdlife+$E482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)-SUM($L482:BB482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BD$3>(A21stdlife+$E482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)-SUM($L482:BC482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BE$3>(A21stdlife+$E482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)-SUM($L482:BD482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BF$3>(A21stdlife+$E482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)-SUM($L482:BE482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BG$3>(A21stdlife+$E482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)-SUM($L482:BF482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BH$3>(A21stdlife+$E482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)-SUM($L482:BG482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BI$3>(A21stdlife+$E482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)-SUM($L482:BH482),('PTRM input'!$L$297*(1+rvanilla06)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$E483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)-SUM($M483:M483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$E483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)-SUM($M483:N483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$E483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)-SUM($M483:O483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$E483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)-SUM($M483:P483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(R$3>(A21stdlife+$E483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)-SUM($M483:Q483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(S$3>(A21stdlife+$E483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)-SUM($M483:R483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(T$3>(A21stdlife+$E483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)-SUM($M483:S483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(U$3>(A21stdlife+$E483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)-SUM($M483:T483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(V$3>(A21stdlife+$E483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)-SUM($M483:U483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(W$3>(A21stdlife+$E483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)-SUM($M483:V483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(X$3>(A21stdlife+$E483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)-SUM($M483:W483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Y$3>(A21stdlife+$E483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)-SUM($M483:X483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Z$3>(A21stdlife+$E483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)-SUM($M483:Y483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AA$3>(A21stdlife+$E483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)-SUM($M483:Z483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AB$3>(A21stdlife+$E483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)-SUM($M483:AA483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AC$3>(A21stdlife+$E483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)-SUM($M483:AB483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AD$3>(A21stdlife+$E483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)-SUM($M483:AC483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AE$3>(A21stdlife+$E483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)-SUM($M483:AD483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AF$3>(A21stdlife+$E483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)-SUM($M483:AE483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AG$3>(A21stdlife+$E483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)-SUM($M483:AF483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AH$3>(A21stdlife+$E483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)-SUM($M483:AG483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AI$3>(A21stdlife+$E483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)-SUM($M483:AH483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A21stdlife+$E483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)-SUM($M483:AI483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AK$3>(A21stdlife+$E483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)-SUM($M483:AJ483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AL$3>(A21stdlife+$E483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)-SUM($M483:AK483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AM$3>(A21stdlife+$E483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)-SUM($M483:AL483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AN$3>(A21stdlife+$E483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)-SUM($M483:AM483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AO$3>(A21stdlife+$E483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)-SUM($M483:AN483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AP$3>(A21stdlife+$E483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)-SUM($M483:AO483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A21stdlife+$E483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)-SUM($M483:AP483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AR$3>(A21stdlife+$E483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)-SUM($M483:AQ483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AS$3>(A21stdlife+$E483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)-SUM($M483:AR483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AT$3>(A21stdlife+$E483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)-SUM($M483:AS483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AU$3>(A21stdlife+$E483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)-SUM($M483:AT483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AV$3>(A21stdlife+$E483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)-SUM($M483:AU483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AW$3>(A21stdlife+$E483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)-SUM($M483:AV483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AX$3>(A21stdlife+$E483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)-SUM($M483:AW483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AY$3>(A21stdlife+$E483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)-SUM($M483:AX483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A21stdlife+$E483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)-SUM($M483:AY483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BA$3>(A21stdlife+$E483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)-SUM($M483:AZ483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BB$3>(A21stdlife+$E483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)-SUM($M483:BA483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BC$3>(A21stdlife+$E483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)-SUM($M483:BB483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BD$3>(A21stdlife+$E483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)-SUM($M483:BC483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BE$3>(A21stdlife+$E483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)-SUM($M483:BD483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BF$3>(A21stdlife+$E483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)-SUM($M483:BE483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BG$3>(A21stdlife+$E483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)-SUM($M483:BF483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BH$3>(A21stdlife+$E483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)-SUM($M483:BG483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BI$3>(A21stdlife+$E483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)-SUM($M483:BH483),('PTRM input'!$M$297*(1+rvanilla07)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$E484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)-SUM($N484:N484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$E484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)-SUM($N484:O484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$E484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)-SUM($N484:P484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(R$3>(A21stdlife+$E484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)-SUM($N484:Q484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(S$3>(A21stdlife+$E484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)-SUM($N484:R484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(T$3>(A21stdlife+$E484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)-SUM($N484:S484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(U$3>(A21stdlife+$E484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)-SUM($N484:T484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(V$3>(A21stdlife+$E484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)-SUM($N484:U484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(W$3>(A21stdlife+$E484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)-SUM($N484:V484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(X$3>(A21stdlife+$E484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)-SUM($N484:W484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Y$3>(A21stdlife+$E484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)-SUM($N484:X484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Z$3>(A21stdlife+$E484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)-SUM($N484:Y484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AA$3>(A21stdlife+$E484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)-SUM($N484:Z484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AB$3>(A21stdlife+$E484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)-SUM($N484:AA484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AC$3>(A21stdlife+$E484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)-SUM($N484:AB484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AD$3>(A21stdlife+$E484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)-SUM($N484:AC484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AE$3>(A21stdlife+$E484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)-SUM($N484:AD484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AF$3>(A21stdlife+$E484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)-SUM($N484:AE484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AG$3>(A21stdlife+$E484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)-SUM($N484:AF484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AH$3>(A21stdlife+$E484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)-SUM($N484:AG484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AI$3>(A21stdlife+$E484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)-SUM($N484:AH484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A21stdlife+$E484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)-SUM($N484:AI484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AK$3>(A21stdlife+$E484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)-SUM($N484:AJ484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AL$3>(A21stdlife+$E484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)-SUM($N484:AK484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AM$3>(A21stdlife+$E484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)-SUM($N484:AL484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AN$3>(A21stdlife+$E484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)-SUM($N484:AM484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AO$3>(A21stdlife+$E484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)-SUM($N484:AN484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AP$3>(A21stdlife+$E484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)-SUM($N484:AO484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A21stdlife+$E484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)-SUM($N484:AP484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AR$3>(A21stdlife+$E484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)-SUM($N484:AQ484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AS$3>(A21stdlife+$E484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)-SUM($N484:AR484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AT$3>(A21stdlife+$E484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)-SUM($N484:AS484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AU$3>(A21stdlife+$E484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)-SUM($N484:AT484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AV$3>(A21stdlife+$E484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)-SUM($N484:AU484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AW$3>(A21stdlife+$E484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)-SUM($N484:AV484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AX$3>(A21stdlife+$E484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)-SUM($N484:AW484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AY$3>(A21stdlife+$E484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)-SUM($N484:AX484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A21stdlife+$E484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)-SUM($N484:AY484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BA$3>(A21stdlife+$E484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)-SUM($N484:AZ484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BB$3>(A21stdlife+$E484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)-SUM($N484:BA484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BC$3>(A21stdlife+$E484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)-SUM($N484:BB484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BD$3>(A21stdlife+$E484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)-SUM($N484:BC484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BE$3>(A21stdlife+$E484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)-SUM($N484:BD484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BF$3>(A21stdlife+$E484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)-SUM($N484:BE484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BG$3>(A21stdlife+$E484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)-SUM($N484:BF484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BH$3>(A21stdlife+$E484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)-SUM($N484:BG484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BI$3>(A21stdlife+$E484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)-SUM($N484:BH484),('PTRM input'!$N$297*(1+rvanilla08)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$E485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)-SUM($O485:O485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$E485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)-SUM($O485:P485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(R$3>(A21stdlife+$E485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)-SUM($O485:Q485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(S$3>(A21stdlife+$E485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)-SUM($O485:R485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(T$3>(A21stdlife+$E485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)-SUM($O485:S485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(U$3>(A21stdlife+$E485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)-SUM($O485:T485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(V$3>(A21stdlife+$E485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)-SUM($O485:U485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(W$3>(A21stdlife+$E485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)-SUM($O485:V485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(X$3>(A21stdlife+$E485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)-SUM($O485:W485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Y$3>(A21stdlife+$E485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)-SUM($O485:X485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Z$3>(A21stdlife+$E485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)-SUM($O485:Y485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AA$3>(A21stdlife+$E485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)-SUM($O485:Z485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AB$3>(A21stdlife+$E485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)-SUM($O485:AA485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AC$3>(A21stdlife+$E485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)-SUM($O485:AB485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AD$3>(A21stdlife+$E485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)-SUM($O485:AC485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AE$3>(A21stdlife+$E485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)-SUM($O485:AD485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AF$3>(A21stdlife+$E485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)-SUM($O485:AE485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AG$3>(A21stdlife+$E485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)-SUM($O485:AF485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AH$3>(A21stdlife+$E485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)-SUM($O485:AG485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AI$3>(A21stdlife+$E485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)-SUM($O485:AH485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A21stdlife+$E485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)-SUM($O485:AI485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AK$3>(A21stdlife+$E485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)-SUM($O485:AJ485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AL$3>(A21stdlife+$E485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)-SUM($O485:AK485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AM$3>(A21stdlife+$E485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)-SUM($O485:AL485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AN$3>(A21stdlife+$E485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)-SUM($O485:AM485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AO$3>(A21stdlife+$E485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)-SUM($O485:AN485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AP$3>(A21stdlife+$E485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)-SUM($O485:AO485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A21stdlife+$E485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)-SUM($O485:AP485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AR$3>(A21stdlife+$E485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)-SUM($O485:AQ485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AS$3>(A21stdlife+$E485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)-SUM($O485:AR485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AT$3>(A21stdlife+$E485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)-SUM($O485:AS485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AU$3>(A21stdlife+$E485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)-SUM($O485:AT485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AV$3>(A21stdlife+$E485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)-SUM($O485:AU485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AW$3>(A21stdlife+$E485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)-SUM($O485:AV485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AX$3>(A21stdlife+$E485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)-SUM($O485:AW485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AY$3>(A21stdlife+$E485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)-SUM($O485:AX485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A21stdlife+$E485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)-SUM($O485:AY485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BA$3>(A21stdlife+$E485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)-SUM($O485:AZ485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BB$3>(A21stdlife+$E485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)-SUM($O485:BA485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BC$3>(A21stdlife+$E485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)-SUM($O485:BB485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BD$3>(A21stdlife+$E485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)-SUM($O485:BC485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BE$3>(A21stdlife+$E485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)-SUM($O485:BD485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BF$3>(A21stdlife+$E485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)-SUM($O485:BE485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BG$3>(A21stdlife+$E485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)-SUM($O485:BF485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BH$3>(A21stdlife+$E485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)-SUM($O485:BG485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BI$3>(A21stdlife+$E485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)-SUM($O485:BH485),('PTRM input'!$O$297*(1+rvanilla09)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$E486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)-SUM($P486:P486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(R$3>(A21stdlife+$E486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)-SUM($P486:Q486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(S$3>(A21stdlife+$E486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)-SUM($P486:R486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(T$3>(A21stdlife+$E486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)-SUM($P486:S486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(U$3>(A21stdlife+$E486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)-SUM($P486:T486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(V$3>(A21stdlife+$E486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)-SUM($P486:U486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(W$3>(A21stdlife+$E486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)-SUM($P486:V486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(X$3>(A21stdlife+$E486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)-SUM($P486:W486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Y$3>(A21stdlife+$E486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)-SUM($P486:X486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Z$3>(A21stdlife+$E486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)-SUM($P486:Y486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AA$3>(A21stdlife+$E486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)-SUM($P486:Z486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AB$3>(A21stdlife+$E486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)-SUM($P486:AA486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AC$3>(A21stdlife+$E486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)-SUM($P486:AB486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AD$3>(A21stdlife+$E486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)-SUM($P486:AC486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AE$3>(A21stdlife+$E486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)-SUM($P486:AD486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AF$3>(A21stdlife+$E486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)-SUM($P486:AE486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AG$3>(A21stdlife+$E486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)-SUM($P486:AF486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AH$3>(A21stdlife+$E486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)-SUM($P486:AG486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AI$3>(A21stdlife+$E486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)-SUM($P486:AH486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A21stdlife+$E486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)-SUM($P486:AI486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AK$3>(A21stdlife+$E486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)-SUM($P486:AJ486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AL$3>(A21stdlife+$E486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)-SUM($P486:AK486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AM$3>(A21stdlife+$E486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)-SUM($P486:AL486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AN$3>(A21stdlife+$E486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)-SUM($P486:AM486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AO$3>(A21stdlife+$E486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)-SUM($P486:AN486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AP$3>(A21stdlife+$E486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)-SUM($P486:AO486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A21stdlife+$E486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)-SUM($P486:AP486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AR$3>(A21stdlife+$E486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)-SUM($P486:AQ486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AS$3>(A21stdlife+$E486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)-SUM($P486:AR486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AT$3>(A21stdlife+$E486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)-SUM($P486:AS486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AU$3>(A21stdlife+$E486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)-SUM($P486:AT486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AV$3>(A21stdlife+$E486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)-SUM($P486:AU486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AW$3>(A21stdlife+$E486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)-SUM($P486:AV486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AX$3>(A21stdlife+$E486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)-SUM($P486:AW486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AY$3>(A21stdlife+$E486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)-SUM($P486:AX486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A21stdlife+$E486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)-SUM($P486:AY486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BA$3>(A21stdlife+$E486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)-SUM($P486:AZ486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BB$3>(A21stdlife+$E486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)-SUM($P486:BA486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BC$3>(A21stdlife+$E486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)-SUM($P486:BB486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BD$3>(A21stdlife+$E486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)-SUM($P486:BC486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BE$3>(A21stdlife+$E486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)-SUM($P486:BD486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BF$3>(A21stdlife+$E486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)-SUM($P486:BE486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BG$3>(A21stdlife+$E486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)-SUM($P486:BF486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BH$3>(A21stdlife+$E486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)-SUM($P486:BG486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(BI$3>(A21stdlife+$E486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)-SUM($P486:BH486),('PTRM input'!$P$297*(1+rvanilla10)^0.5)/A21stdlife))","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"SUM(G475:G486)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM475:AM486)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C500","v":0},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(G$3>A22remlife,A22value-SUM($F488:F488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!G$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(H$3>A22remlife,A22value-SUM($F488:G488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!H$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(I$3>A22remlife,A22value-SUM($F488:H488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!I$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(J$3>A22remlife,A22value-SUM($F488:I488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!J$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(K$3>A22remlife,A22value-SUM($F488:J488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!K$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(L$3>A22remlife,A22value-SUM($F488:K488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!L$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(M$3>A22remlife,A22value-SUM($F488:L488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!M$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(N$3>A22remlife,A22value-SUM($F488:M488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!N$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(O$3>A22remlife,A22value-SUM($F488:N488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!O$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(P$3>A22remlife,A22value-SUM($F488:O488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!P$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Q$3>A22remlife,A22value-SUM($F488:P488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!Q$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(R$3>A22remlife,A22value-SUM($F488:Q488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!R$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(S$3>A22remlife,A22value-SUM($F488:R488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!S$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(T$3>A22remlife,A22value-SUM($F488:S488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!T$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(U$3>A22remlife,A22value-SUM($F488:T488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!U$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(V$3>A22remlife,A22value-SUM($F488:U488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!V$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(W$3>A22remlife,A22value-SUM($F488:V488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!W$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(X$3>A22remlife,A22value-SUM($F488:W488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!X$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Y$3>A22remlife,A22value-SUM($F488:X488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!Y$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Z$3>A22remlife,A22value-SUM($F488:Y488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!Z$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AA$3>A22remlife,A22value-SUM($F488:Z488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!AA$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AB$3>A22remlife,A22value-SUM($F488:AA488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!AB$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AC$3>A22remlife,A22value-SUM($F488:AB488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!AC$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AD$3>A22remlife,A22value-SUM($F488:AC488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!AD$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AE$3>A22remlife,A22value-SUM($F488:AD488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!AE$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AF$3>A22remlife,A22value-SUM($F488:AE488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!AF$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AG$3>A22remlife,A22value-SUM($F488:AF488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!AG$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AH$3>A22remlife,A22value-SUM($F488:AG488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!AH$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AI$3>A22remlife,A22value-SUM($F488:AH488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!AI$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AJ$3>A22remlife,A22value-SUM($F488:AI488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!AJ$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AK$3>A22remlife,A22value-SUM($F488:AJ488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!AK$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AL$3>A22remlife,A22value-SUM($F488:AK488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!AL$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AM$3>A22remlife,A22value-SUM($F488:AL488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!AM$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AN$3>A22remlife,A22value-SUM($F488:AM488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!AN$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AO$3>A22remlife,A22value-SUM($F488:AN488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!AO$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AP$3>A22remlife,A22value-SUM($F488:AO488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!AP$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AQ$3>A22remlife,A22value-SUM($F488:AP488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!AQ$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AR$3>A22remlife,A22value-SUM($F488:AQ488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!AR$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AS$3>A22remlife,A22value-SUM($F488:AR488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!AS$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AT$3>A22remlife,A22value-SUM($F488:AS488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!AT$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AU$3>A22remlife,A22value-SUM($F488:AT488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!AU$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AV$3>A22remlife,A22value-SUM($F488:AU488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!AV$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AW$3>A22remlife,A22value-SUM($F488:AV488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!AW$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AX$3>A22remlife,A22value-SUM($F488:AW488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!AX$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AY$3>A22remlife,A22value-SUM($F488:AX488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!AY$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AZ$3>A22remlife,A22value-SUM($F488:AY488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!AZ$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BA$3>A22remlife,A22value-SUM($F488:AZ488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!BA$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BB$3>A22remlife,A22value-SUM($F488:BA488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!BB$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BC$3>A22remlife,A22value-SUM($F488:BB488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!BC$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BD$3>A22remlife,A22value-SUM($F488:BC488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!BD$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BE$3>A22remlife,A22value-SUM($F488:BD488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!BE$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BF$3>A22remlife,A22value-SUM($F488:BE488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!BF$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BG$3>A22remlife,A22value-SUM($F488:BF488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!BG$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BH$3>A22remlife,A22value-SUM($F488:BG488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!BH$434)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BI$3>A22remlife,A22value-SUM($F488:BH488),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))),'PTRM input'!BI$434)","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(H$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:G490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(I$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:H490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(J$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:I490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(K$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:J490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:K490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:L490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:M490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:N490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:O490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:P490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(R$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:Q490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(S$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:R490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(T$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:S490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(U$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:T490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(V$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:U490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(W$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:V490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(X$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:W490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Y$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:X490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Z$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:Y490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AA$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:Z490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AB$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:AA490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AC$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:AB490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AD$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:AC490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AE$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:AD490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AF$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:AE490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AG$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:AF490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AH$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:AG490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AI$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:AH490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:AI490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AK$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:AJ490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AL$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:AK490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AM$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:AL490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AN$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:AM490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AO$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:AN490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AP$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:AO490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:AP490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AR$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:AQ490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AS$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:AR490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AT$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:AS490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AU$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:AT490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AV$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:AU490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AW$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:AV490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AX$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:AW490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AY$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:AX490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:AY490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BA$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:AZ490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BB$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:BA490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BC$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:BB490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BD$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:BC490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BE$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:BD490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BF$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:BE490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BG$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:BF490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BH$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:BG490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BI$3>(A22stdlife+$E490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)-SUM($G490:BH490),('PTRM input'!$G$298*(1+rvanilla01)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(I$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:H491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(J$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:I491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(K$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:J491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:K491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:L491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:M491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:N491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:O491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:P491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(R$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:Q491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(S$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:R491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(T$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:S491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(U$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:T491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(V$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:U491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(W$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:V491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(X$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:W491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Y$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:X491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Z$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:Y491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AA$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:Z491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AB$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:AA491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AC$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:AB491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AD$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:AC491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AE$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:AD491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AF$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:AE491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AG$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:AF491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AH$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:AG491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AI$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:AH491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:AI491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AK$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:AJ491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AL$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:AK491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AM$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:AL491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AN$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:AM491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AO$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:AN491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AP$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:AO491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:AP491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AR$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:AQ491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AS$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:AR491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AT$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:AS491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AU$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:AT491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AV$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:AU491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AW$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:AV491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AX$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:AW491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AY$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:AX491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:AY491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BA$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:AZ491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BB$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:BA491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BC$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:BB491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BD$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:BC491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BE$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:BD491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BF$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:BE491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BG$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:BF491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BH$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:BG491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BI$3>(A22stdlife+$E491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)-SUM($H491:BH491),('PTRM input'!$H$298*(1+rvanilla02)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(J$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:I492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(K$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:J492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:K492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:L492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:M492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:N492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:O492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:P492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(R$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:Q492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(S$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:R492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(T$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:S492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(U$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:T492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(V$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:U492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(W$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:V492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(X$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:W492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Y$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:X492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Z$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:Y492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AA$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:Z492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AB$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:AA492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AC$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:AB492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AD$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:AC492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AE$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:AD492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AF$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:AE492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AG$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:AF492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AH$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:AG492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AI$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:AH492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:AI492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AK$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:AJ492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AL$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:AK492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AM$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:AL492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AN$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:AM492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AO$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:AN492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AP$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:AO492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:AP492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AR$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:AQ492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AS$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:AR492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AT$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:AS492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AU$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:AT492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AV$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:AU492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AW$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:AV492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AX$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:AW492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AY$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:AX492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:AY492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BA$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:AZ492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BB$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:BA492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BC$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:BB492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BD$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:BC492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BE$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:BD492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BF$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:BE492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BG$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:BF492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BH$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:BG492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BI$3>(A22stdlife+$E492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)-SUM($I492:BH492),('PTRM input'!$I$298*(1+rvanilla03)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(K$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:J493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:K493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:L493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:M493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:N493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:O493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:P493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(R$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:Q493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(S$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:R493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(T$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:S493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(U$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:T493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(V$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:U493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(W$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:V493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(X$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:W493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Y$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:X493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Z$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:Y493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AA$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:Z493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AB$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:AA493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AC$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:AB493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AD$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:AC493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AE$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:AD493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AF$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:AE493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AG$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:AF493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AH$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:AG493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AI$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:AH493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:AI493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AK$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:AJ493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AL$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:AK493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AM$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:AL493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AN$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:AM493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AO$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:AN493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AP$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:AO493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:AP493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AR$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:AQ493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AS$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:AR493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AT$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:AS493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AU$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:AT493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AV$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:AU493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AW$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:AV493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AX$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:AW493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AY$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:AX493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:AY493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BA$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:AZ493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BB$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:BA493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BC$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:BB493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BD$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:BC493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BE$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:BD493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BF$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:BE493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BG$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:BF493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BH$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:BG493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BI$3>(A22stdlife+$E493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)-SUM($J493:BH493),('PTRM input'!$J$298*(1+rvanilla04)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:K494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:L494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:M494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:N494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:O494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:P494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(R$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:Q494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(S$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:R494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(T$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:S494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(U$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:T494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(V$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:U494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(W$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:V494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(X$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:W494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Y$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:X494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Z$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:Y494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AA$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:Z494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AB$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:AA494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AC$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:AB494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AD$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:AC494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AE$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:AD494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AF$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:AE494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AG$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:AF494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AH$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:AG494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AI$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:AH494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:AI494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AK$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:AJ494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AL$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:AK494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AM$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:AL494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AN$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:AM494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AO$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:AN494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AP$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:AO494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:AP494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AR$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:AQ494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AS$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:AR494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AT$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:AS494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AU$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:AT494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AV$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:AU494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AW$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:AV494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AX$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:AW494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AY$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:AX494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:AY494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BA$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:AZ494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BB$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:BA494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BC$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:BB494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BD$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:BC494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BE$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:BD494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BF$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:BE494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BG$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:BF494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BH$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:BG494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BI$3>(A22stdlife+$E494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)-SUM($K494:BH494),('PTRM input'!$K$298*(1+rvanilla05)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$E495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)-SUM($L495:L495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$E495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)-SUM($L495:M495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$E495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)-SUM($L495:N495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$E495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)-SUM($L495:O495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$E495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)-SUM($L495:P495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(R$3>(A22stdlife+$E495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)-SUM($L495:Q495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(S$3>(A22stdlife+$E495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)-SUM($L495:R495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(T$3>(A22stdlife+$E495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)-SUM($L495:S495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(U$3>(A22stdlife+$E495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)-SUM($L495:T495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(V$3>(A22stdlife+$E495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)-SUM($L495:U495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(W$3>(A22stdlife+$E495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)-SUM($L495:V495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(X$3>(A22stdlife+$E495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)-SUM($L495:W495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Y$3>(A22stdlife+$E495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)-SUM($L495:X495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Z$3>(A22stdlife+$E495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)-SUM($L495:Y495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AA$3>(A22stdlife+$E495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)-SUM($L495:Z495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AB$3>(A22stdlife+$E495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)-SUM($L495:AA495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AC$3>(A22stdlife+$E495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)-SUM($L495:AB495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AD$3>(A22stdlife+$E495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)-SUM($L495:AC495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AE$3>(A22stdlife+$E495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)-SUM($L495:AD495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AF$3>(A22stdlife+$E495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)-SUM($L495:AE495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AG$3>(A22stdlife+$E495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)-SUM($L495:AF495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AH$3>(A22stdlife+$E495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)-SUM($L495:AG495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AI$3>(A22stdlife+$E495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)-SUM($L495:AH495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A22stdlife+$E495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)-SUM($L495:AI495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AK$3>(A22stdlife+$E495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)-SUM($L495:AJ495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AL$3>(A22stdlife+$E495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)-SUM($L495:AK495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AM$3>(A22stdlife+$E495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)-SUM($L495:AL495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AN$3>(A22stdlife+$E495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)-SUM($L495:AM495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AO$3>(A22stdlife+$E495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)-SUM($L495:AN495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AP$3>(A22stdlife+$E495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)-SUM($L495:AO495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A22stdlife+$E495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)-SUM($L495:AP495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AR$3>(A22stdlife+$E495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)-SUM($L495:AQ495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AS$3>(A22stdlife+$E495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)-SUM($L495:AR495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AT$3>(A22stdlife+$E495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)-SUM($L495:AS495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AU$3>(A22stdlife+$E495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)-SUM($L495:AT495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AV$3>(A22stdlife+$E495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)-SUM($L495:AU495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AW$3>(A22stdlife+$E495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)-SUM($L495:AV495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AX$3>(A22stdlife+$E495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)-SUM($L495:AW495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AY$3>(A22stdlife+$E495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)-SUM($L495:AX495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A22stdlife+$E495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)-SUM($L495:AY495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BA$3>(A22stdlife+$E495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)-SUM($L495:AZ495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BB$3>(A22stdlife+$E495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)-SUM($L495:BA495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BC$3>(A22stdlife+$E495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)-SUM($L495:BB495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BD$3>(A22stdlife+$E495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)-SUM($L495:BC495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BE$3>(A22stdlife+$E495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)-SUM($L495:BD495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BF$3>(A22stdlife+$E495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)-SUM($L495:BE495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BG$3>(A22stdlife+$E495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)-SUM($L495:BF495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BH$3>(A22stdlife+$E495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)-SUM($L495:BG495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BI$3>(A22stdlife+$E495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)-SUM($L495:BH495),('PTRM input'!$L$298*(1+rvanilla06)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$E496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)-SUM($M496:M496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$E496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)-SUM($M496:N496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$E496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)-SUM($M496:O496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$E496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)-SUM($M496:P496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(R$3>(A22stdlife+$E496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)-SUM($M496:Q496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(S$3>(A22stdlife+$E496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)-SUM($M496:R496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(T$3>(A22stdlife+$E496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)-SUM($M496:S496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(U$3>(A22stdlife+$E496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)-SUM($M496:T496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(V$3>(A22stdlife+$E496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)-SUM($M496:U496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(W$3>(A22stdlife+$E496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)-SUM($M496:V496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(X$3>(A22stdlife+$E496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)-SUM($M496:W496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Y$3>(A22stdlife+$E496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)-SUM($M496:X496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Z$3>(A22stdlife+$E496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)-SUM($M496:Y496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AA$3>(A22stdlife+$E496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)-SUM($M496:Z496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AB$3>(A22stdlife+$E496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)-SUM($M496:AA496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AC$3>(A22stdlife+$E496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)-SUM($M496:AB496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AD$3>(A22stdlife+$E496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)-SUM($M496:AC496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AE$3>(A22stdlife+$E496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)-SUM($M496:AD496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AF$3>(A22stdlife+$E496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)-SUM($M496:AE496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AG$3>(A22stdlife+$E496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)-SUM($M496:AF496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AH$3>(A22stdlife+$E496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)-SUM($M496:AG496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AI$3>(A22stdlife+$E496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)-SUM($M496:AH496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A22stdlife+$E496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)-SUM($M496:AI496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AK$3>(A22stdlife+$E496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)-SUM($M496:AJ496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AL$3>(A22stdlife+$E496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)-SUM($M496:AK496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AM$3>(A22stdlife+$E496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)-SUM($M496:AL496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AN$3>(A22stdlife+$E496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)-SUM($M496:AM496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AO$3>(A22stdlife+$E496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)-SUM($M496:AN496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AP$3>(A22stdlife+$E496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)-SUM($M496:AO496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A22stdlife+$E496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)-SUM($M496:AP496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AR$3>(A22stdlife+$E496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)-SUM($M496:AQ496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AS$3>(A22stdlife+$E496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)-SUM($M496:AR496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AT$3>(A22stdlife+$E496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)-SUM($M496:AS496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AU$3>(A22stdlife+$E496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)-SUM($M496:AT496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AV$3>(A22stdlife+$E496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)-SUM($M496:AU496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AW$3>(A22stdlife+$E496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)-SUM($M496:AV496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AX$3>(A22stdlife+$E496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)-SUM($M496:AW496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AY$3>(A22stdlife+$E496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)-SUM($M496:AX496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A22stdlife+$E496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)-SUM($M496:AY496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BA$3>(A22stdlife+$E496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)-SUM($M496:AZ496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BB$3>(A22stdlife+$E496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)-SUM($M496:BA496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BC$3>(A22stdlife+$E496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)-SUM($M496:BB496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BD$3>(A22stdlife+$E496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)-SUM($M496:BC496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BE$3>(A22stdlife+$E496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)-SUM($M496:BD496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BF$3>(A22stdlife+$E496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)-SUM($M496:BE496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BG$3>(A22stdlife+$E496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)-SUM($M496:BF496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BH$3>(A22stdlife+$E496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)-SUM($M496:BG496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BI$3>(A22stdlife+$E496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)-SUM($M496:BH496),('PTRM input'!$M$298*(1+rvanilla07)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$E497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)-SUM($N497:N497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$E497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)-SUM($N497:O497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$E497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)-SUM($N497:P497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(R$3>(A22stdlife+$E497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)-SUM($N497:Q497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(S$3>(A22stdlife+$E497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)-SUM($N497:R497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(T$3>(A22stdlife+$E497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)-SUM($N497:S497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(U$3>(A22stdlife+$E497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)-SUM($N497:T497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(V$3>(A22stdlife+$E497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)-SUM($N497:U497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(W$3>(A22stdlife+$E497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)-SUM($N497:V497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(X$3>(A22stdlife+$E497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)-SUM($N497:W497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Y$3>(A22stdlife+$E497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)-SUM($N497:X497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Z$3>(A22stdlife+$E497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)-SUM($N497:Y497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AA$3>(A22stdlife+$E497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)-SUM($N497:Z497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AB$3>(A22stdlife+$E497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)-SUM($N497:AA497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AC$3>(A22stdlife+$E497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)-SUM($N497:AB497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AD$3>(A22stdlife+$E497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)-SUM($N497:AC497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AE$3>(A22stdlife+$E497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)-SUM($N497:AD497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AF$3>(A22stdlife+$E497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)-SUM($N497:AE497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AG$3>(A22stdlife+$E497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)-SUM($N497:AF497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AH$3>(A22stdlife+$E497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)-SUM($N497:AG497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AI$3>(A22stdlife+$E497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)-SUM($N497:AH497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A22stdlife+$E497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)-SUM($N497:AI497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AK$3>(A22stdlife+$E497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)-SUM($N497:AJ497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AL$3>(A22stdlife+$E497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)-SUM($N497:AK497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AM$3>(A22stdlife+$E497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)-SUM($N497:AL497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AN$3>(A22stdlife+$E497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)-SUM($N497:AM497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AO$3>(A22stdlife+$E497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)-SUM($N497:AN497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AP$3>(A22stdlife+$E497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)-SUM($N497:AO497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A22stdlife+$E497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)-SUM($N497:AP497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AR$3>(A22stdlife+$E497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)-SUM($N497:AQ497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AS$3>(A22stdlife+$E497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)-SUM($N497:AR497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AT$3>(A22stdlife+$E497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)-SUM($N497:AS497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AU$3>(A22stdlife+$E497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)-SUM($N497:AT497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AV$3>(A22stdlife+$E497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)-SUM($N497:AU497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AW$3>(A22stdlife+$E497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)-SUM($N497:AV497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AX$3>(A22stdlife+$E497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)-SUM($N497:AW497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AY$3>(A22stdlife+$E497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)-SUM($N497:AX497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A22stdlife+$E497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)-SUM($N497:AY497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BA$3>(A22stdlife+$E497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)-SUM($N497:AZ497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BB$3>(A22stdlife+$E497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)-SUM($N497:BA497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BC$3>(A22stdlife+$E497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)-SUM($N497:BB497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BD$3>(A22stdlife+$E497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)-SUM($N497:BC497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BE$3>(A22stdlife+$E497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)-SUM($N497:BD497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BF$3>(A22stdlife+$E497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)-SUM($N497:BE497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BG$3>(A22stdlife+$E497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)-SUM($N497:BF497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BH$3>(A22stdlife+$E497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)-SUM($N497:BG497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BI$3>(A22stdlife+$E497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)-SUM($N497:BH497),('PTRM input'!$N$298*(1+rvanilla08)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$E498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)-SUM($O498:O498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$E498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)-SUM($O498:P498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(R$3>(A22stdlife+$E498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)-SUM($O498:Q498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(S$3>(A22stdlife+$E498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)-SUM($O498:R498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(T$3>(A22stdlife+$E498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)-SUM($O498:S498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(U$3>(A22stdlife+$E498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)-SUM($O498:T498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(V$3>(A22stdlife+$E498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)-SUM($O498:U498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(W$3>(A22stdlife+$E498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)-SUM($O498:V498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(X$3>(A22stdlife+$E498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)-SUM($O498:W498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Y$3>(A22stdlife+$E498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)-SUM($O498:X498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Z$3>(A22stdlife+$E498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)-SUM($O498:Y498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AA$3>(A22stdlife+$E498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)-SUM($O498:Z498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AB$3>(A22stdlife+$E498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)-SUM($O498:AA498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AC$3>(A22stdlife+$E498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)-SUM($O498:AB498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AD$3>(A22stdlife+$E498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)-SUM($O498:AC498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AE$3>(A22stdlife+$E498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)-SUM($O498:AD498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AF$3>(A22stdlife+$E498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)-SUM($O498:AE498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AG$3>(A22stdlife+$E498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)-SUM($O498:AF498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AH$3>(A22stdlife+$E498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)-SUM($O498:AG498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AI$3>(A22stdlife+$E498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)-SUM($O498:AH498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A22stdlife+$E498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)-SUM($O498:AI498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AK$3>(A22stdlife+$E498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)-SUM($O498:AJ498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AL$3>(A22stdlife+$E498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)-SUM($O498:AK498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AM$3>(A22stdlife+$E498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)-SUM($O498:AL498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AN$3>(A22stdlife+$E498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)-SUM($O498:AM498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AO$3>(A22stdlife+$E498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)-SUM($O498:AN498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AP$3>(A22stdlife+$E498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)-SUM($O498:AO498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A22stdlife+$E498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)-SUM($O498:AP498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AR$3>(A22stdlife+$E498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)-SUM($O498:AQ498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AS$3>(A22stdlife+$E498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)-SUM($O498:AR498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AT$3>(A22stdlife+$E498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)-SUM($O498:AS498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AU$3>(A22stdlife+$E498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)-SUM($O498:AT498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AV$3>(A22stdlife+$E498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)-SUM($O498:AU498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AW$3>(A22stdlife+$E498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)-SUM($O498:AV498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AX$3>(A22stdlife+$E498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)-SUM($O498:AW498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AY$3>(A22stdlife+$E498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)-SUM($O498:AX498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A22stdlife+$E498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)-SUM($O498:AY498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BA$3>(A22stdlife+$E498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)-SUM($O498:AZ498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BB$3>(A22stdlife+$E498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)-SUM($O498:BA498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BC$3>(A22stdlife+$E498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)-SUM($O498:BB498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BD$3>(A22stdlife+$E498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)-SUM($O498:BC498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BE$3>(A22stdlife+$E498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)-SUM($O498:BD498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BF$3>(A22stdlife+$E498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)-SUM($O498:BE498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BG$3>(A22stdlife+$E498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)-SUM($O498:BF498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BH$3>(A22stdlife+$E498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)-SUM($O498:BG498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BI$3>(A22stdlife+$E498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)-SUM($O498:BH498),('PTRM input'!$O$298*(1+rvanilla09)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$E499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)-SUM($P499:P499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(R$3>(A22stdlife+$E499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)-SUM($P499:Q499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(S$3>(A22stdlife+$E499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)-SUM($P499:R499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(T$3>(A22stdlife+$E499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)-SUM($P499:S499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(U$3>(A22stdlife+$E499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)-SUM($P499:T499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(V$3>(A22stdlife+$E499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)-SUM($P499:U499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(W$3>(A22stdlife+$E499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)-SUM($P499:V499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(X$3>(A22stdlife+$E499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)-SUM($P499:W499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Y$3>(A22stdlife+$E499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)-SUM($P499:X499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Z$3>(A22stdlife+$E499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)-SUM($P499:Y499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AA$3>(A22stdlife+$E499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)-SUM($P499:Z499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AB$3>(A22stdlife+$E499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)-SUM($P499:AA499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AC$3>(A22stdlife+$E499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)-SUM($P499:AB499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AD$3>(A22stdlife+$E499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)-SUM($P499:AC499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AE$3>(A22stdlife+$E499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)-SUM($P499:AD499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AF$3>(A22stdlife+$E499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)-SUM($P499:AE499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AG$3>(A22stdlife+$E499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)-SUM($P499:AF499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AH$3>(A22stdlife+$E499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)-SUM($P499:AG499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AI$3>(A22stdlife+$E499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)-SUM($P499:AH499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A22stdlife+$E499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)-SUM($P499:AI499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AK$3>(A22stdlife+$E499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)-SUM($P499:AJ499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AL$3>(A22stdlife+$E499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)-SUM($P499:AK499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AM$3>(A22stdlife+$E499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)-SUM($P499:AL499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AN$3>(A22stdlife+$E499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)-SUM($P499:AM499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AO$3>(A22stdlife+$E499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)-SUM($P499:AN499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AP$3>(A22stdlife+$E499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)-SUM($P499:AO499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A22stdlife+$E499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)-SUM($P499:AP499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AR$3>(A22stdlife+$E499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)-SUM($P499:AQ499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AS$3>(A22stdlife+$E499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)-SUM($P499:AR499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AT$3>(A22stdlife+$E499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)-SUM($P499:AS499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AU$3>(A22stdlife+$E499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)-SUM($P499:AT499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AV$3>(A22stdlife+$E499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)-SUM($P499:AU499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AW$3>(A22stdlife+$E499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)-SUM($P499:AV499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AX$3>(A22stdlife+$E499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)-SUM($P499:AW499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AY$3>(A22stdlife+$E499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)-SUM($P499:AX499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A22stdlife+$E499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)-SUM($P499:AY499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BA$3>(A22stdlife+$E499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)-SUM($P499:AZ499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BB$3>(A22stdlife+$E499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)-SUM($P499:BA499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BC$3>(A22stdlife+$E499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)-SUM($P499:BB499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BD$3>(A22stdlife+$E499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)-SUM($P499:BC499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BE$3>(A22stdlife+$E499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)-SUM($P499:BD499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BF$3>(A22stdlife+$E499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)-SUM($P499:BE499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BG$3>(A22stdlife+$E499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)-SUM($P499:BF499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BH$3>(A22stdlife+$E499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)-SUM($P499:BG499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(BI$3>(A22stdlife+$E499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)-SUM($P499:BH499),('PTRM input'!$P$298*(1+rvanilla10)^0.5)/A22stdlife))","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"SUM(G488:G499)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM488:AM499)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(H$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:G503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(I$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:H503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(J$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:I503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(K$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:J503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:K503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:L503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:M503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:N503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:O503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:P503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(R$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:Q503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(S$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:R503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(T$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:S503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(U$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:T503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(V$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:U503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(W$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:V503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(X$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:W503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Y$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:X503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Z$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:Y503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AA$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:Z503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AB$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:AA503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AC$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:AB503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AD$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:AC503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AE$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:AD503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AF$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:AE503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AG$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:AF503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AH$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:AG503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AI$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:AH503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:AI503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AK$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:AJ503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AL$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:AK503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AM$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:AL503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AN$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:AM503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AO$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:AN503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AP$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:AO503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:AP503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AR$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:AQ503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AS$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:AR503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AT$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:AS503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AU$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:AT503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AV$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:AU503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AW$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:AV503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AX$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:AW503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AY$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:AX503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:AY503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BA$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:AZ503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BB$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:BA503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BC$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:BB503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BD$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:BC503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BE$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:BD503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BF$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:BE503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BG$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:BF503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BH$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:BG503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BI$3>(A23stdlife+$E503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)-SUM($G503:BH503),('PTRM input'!$G$299*(1+rvanilla01)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(K$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:J506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:K506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:L506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:M506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:N506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:O506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:P506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(R$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:Q506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(S$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:R506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(T$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:S506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(U$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:T506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(V$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:U506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(W$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:V506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(X$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:W506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Y$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:X506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Z$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:Y506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AA$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:Z506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AB$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:AA506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AC$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:AB506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AD$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:AC506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AE$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:AD506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AF$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:AE506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AG$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:AF506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AH$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:AG506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AI$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:AH506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:AI506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AK$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:AJ506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AL$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:AK506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AM$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:AL506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AN$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:AM506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AO$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:AN506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AP$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:AO506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:AP506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AR$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:AQ506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AS$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:AR506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AT$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:AS506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AU$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:AT506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AV$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:AU506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AW$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:AV506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AX$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:AW506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AY$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:AX506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:AY506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BA$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:AZ506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BB$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:BA506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BC$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:BB506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BD$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:BC506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BE$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:BD506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BF$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:BE506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BG$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:BF506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BH$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:BG506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BI$3>(A23stdlife+$E506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)-SUM($J506:BH506),('PTRM input'!$J$299*(1+rvanilla04)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:K507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:L507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:M507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:N507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:O507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:P507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(R$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:Q507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(S$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:R507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(T$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:S507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(U$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:T507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(V$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:U507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(W$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:V507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(X$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:W507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Y$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:X507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Z$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:Y507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AA$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:Z507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AB$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:AA507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AC$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:AB507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AD$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:AC507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AE$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:AD507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AF$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:AE507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AG$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:AF507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AH$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:AG507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AI$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:AH507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:AI507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AK$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:AJ507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AL$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:AK507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AM$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:AL507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AN$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:AM507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AO$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:AN507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AP$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:AO507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:AP507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AR$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:AQ507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AS$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:AR507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AT$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:AS507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AU$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:AT507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AV$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:AU507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AW$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:AV507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AX$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:AW507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AY$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:AX507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:AY507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BA$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:AZ507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BB$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:BA507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BC$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:BB507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BD$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:BC507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BE$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:BD507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BF$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:BE507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BG$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:BF507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BH$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:BG507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BI$3>(A23stdlife+$E507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)-SUM($K507:BH507),('PTRM input'!$K$299*(1+rvanilla05)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$E510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)-SUM($N510:N510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$E510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)-SUM($N510:O510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$E510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)-SUM($N510:P510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(R$3>(A23stdlife+$E510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)-SUM($N510:Q510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(S$3>(A23stdlife+$E510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)-SUM($N510:R510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(T$3>(A23stdlife+$E510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)-SUM($N510:S510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(U$3>(A23stdlife+$E510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)-SUM($N510:T510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(V$3>(A23stdlife+$E510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)-SUM($N510:U510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(W$3>(A23stdlife+$E510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)-SUM($N510:V510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(X$3>(A23stdlife+$E510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)-SUM($N510:W510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Y$3>(A23stdlife+$E510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)-SUM($N510:X510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Z$3>(A23stdlife+$E510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)-SUM($N510:Y510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AA$3>(A23stdlife+$E510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)-SUM($N510:Z510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AB$3>(A23stdlife+$E510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)-SUM($N510:AA510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AC$3>(A23stdlife+$E510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)-SUM($N510:AB510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AD$3>(A23stdlife+$E510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)-SUM($N510:AC510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AE$3>(A23stdlife+$E510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)-SUM($N510:AD510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AF$3>(A23stdlife+$E510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)-SUM($N510:AE510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AG$3>(A23stdlife+$E510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)-SUM($N510:AF510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AH$3>(A23stdlife+$E510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)-SUM($N510:AG510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AI$3>(A23stdlife+$E510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)-SUM($N510:AH510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A23stdlife+$E510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)-SUM($N510:AI510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AK$3>(A23stdlife+$E510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)-SUM($N510:AJ510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AL$3>(A23stdlife+$E510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)-SUM($N510:AK510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AM$3>(A23stdlife+$E510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)-SUM($N510:AL510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AN$3>(A23stdlife+$E510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)-SUM($N510:AM510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AO$3>(A23stdlife+$E510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)-SUM($N510:AN510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AP$3>(A23stdlife+$E510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)-SUM($N510:AO510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A23stdlife+$E510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)-SUM($N510:AP510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AR$3>(A23stdlife+$E510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)-SUM($N510:AQ510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AS$3>(A23stdlife+$E510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)-SUM($N510:AR510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AT$3>(A23stdlife+$E510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)-SUM($N510:AS510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AU$3>(A23stdlife+$E510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)-SUM($N510:AT510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AV$3>(A23stdlife+$E510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)-SUM($N510:AU510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AW$3>(A23stdlife+$E510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)-SUM($N510:AV510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AX$3>(A23stdlife+$E510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)-SUM($N510:AW510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AY$3>(A23stdlife+$E510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)-SUM($N510:AX510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A23stdlife+$E510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)-SUM($N510:AY510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BA$3>(A23stdlife+$E510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)-SUM($N510:AZ510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BB$3>(A23stdlife+$E510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)-SUM($N510:BA510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BC$3>(A23stdlife+$E510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)-SUM($N510:BB510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BD$3>(A23stdlife+$E510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)-SUM($N510:BC510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BE$3>(A23stdlife+$E510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)-SUM($N510:BD510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BF$3>(A23stdlife+$E510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)-SUM($N510:BE510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BG$3>(A23stdlife+$E510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)-SUM($N510:BF510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BH$3>(A23stdlife+$E510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)-SUM($N510:BG510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BI$3>(A23stdlife+$E510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)-SUM($N510:BH510),('PTRM input'!$N$299*(1+rvanilla08)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$E511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)-SUM($O511:O511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$E511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)-SUM($O511:P511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(R$3>(A23stdlife+$E511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)-SUM($O511:Q511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(S$3>(A23stdlife+$E511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)-SUM($O511:R511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(T$3>(A23stdlife+$E511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)-SUM($O511:S511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(U$3>(A23stdlife+$E511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)-SUM($O511:T511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(V$3>(A23stdlife+$E511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)-SUM($O511:U511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(W$3>(A23stdlife+$E511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)-SUM($O511:V511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(X$3>(A23stdlife+$E511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)-SUM($O511:W511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Y$3>(A23stdlife+$E511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)-SUM($O511:X511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Z$3>(A23stdlife+$E511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)-SUM($O511:Y511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AA$3>(A23stdlife+$E511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)-SUM($O511:Z511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AB$3>(A23stdlife+$E511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)-SUM($O511:AA511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AC$3>(A23stdlife+$E511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)-SUM($O511:AB511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AD$3>(A23stdlife+$E511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)-SUM($O511:AC511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AE$3>(A23stdlife+$E511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)-SUM($O511:AD511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AF$3>(A23stdlife+$E511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)-SUM($O511:AE511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AG$3>(A23stdlife+$E511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)-SUM($O511:AF511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AH$3>(A23stdlife+$E511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)-SUM($O511:AG511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AI$3>(A23stdlife+$E511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)-SUM($O511:AH511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A23stdlife+$E511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)-SUM($O511:AI511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AK$3>(A23stdlife+$E511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)-SUM($O511:AJ511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AL$3>(A23stdlife+$E511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)-SUM($O511:AK511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AM$3>(A23stdlife+$E511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)-SUM($O511:AL511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AN$3>(A23stdlife+$E511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)-SUM($O511:AM511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AO$3>(A23stdlife+$E511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)-SUM($O511:AN511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AP$3>(A23stdlife+$E511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)-SUM($O511:AO511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A23stdlife+$E511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)-SUM($O511:AP511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AR$3>(A23stdlife+$E511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)-SUM($O511:AQ511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AS$3>(A23stdlife+$E511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)-SUM($O511:AR511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AT$3>(A23stdlife+$E511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)-SUM($O511:AS511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AU$3>(A23stdlife+$E511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)-SUM($O511:AT511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AV$3>(A23stdlife+$E511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)-SUM($O511:AU511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AW$3>(A23stdlife+$E511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)-SUM($O511:AV511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AX$3>(A23stdlife+$E511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)-SUM($O511:AW511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AY$3>(A23stdlife+$E511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)-SUM($O511:AX511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A23stdlife+$E511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)-SUM($O511:AY511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BA$3>(A23stdlife+$E511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)-SUM($O511:AZ511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BB$3>(A23stdlife+$E511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)-SUM($O511:BA511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BC$3>(A23stdlife+$E511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)-SUM($O511:BB511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BD$3>(A23stdlife+$E511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)-SUM($O511:BC511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BE$3>(A23stdlife+$E511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)-SUM($O511:BD511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BF$3>(A23stdlife+$E511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)-SUM($O511:BE511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BG$3>(A23stdlife+$E511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)-SUM($O511:BF511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BH$3>(A23stdlife+$E511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)-SUM($O511:BG511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(BI$3>(A23stdlife+$E511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)-SUM($O511:BH511),('PTRM input'!$O$299*(1+rvanilla09)^0.5)/A23stdlife))","v":0}]
[null,{"$f":"C526","v":0},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(G$3>A24remlife,A24value-SUM($F514:F514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!G$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(H$3>A24remlife,A24value-SUM($F514:G514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!H$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(I$3>A24remlife,A24value-SUM($F514:H514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!I$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(J$3>A24remlife,A24value-SUM($F514:I514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!J$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(K$3>A24remlife,A24value-SUM($F514:J514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!K$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(L$3>A24remlife,A24value-SUM($F514:K514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!L$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(M$3>A24remlife,A24value-SUM($F514:L514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!M$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(N$3>A24remlife,A24value-SUM($F514:M514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!N$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(O$3>A24remlife,A24value-SUM($F514:N514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!O$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(P$3>A24remlife,A24value-SUM($F514:O514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!P$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Q$3>A24remlife,A24value-SUM($F514:P514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!Q$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(R$3>A24remlife,A24value-SUM($F514:Q514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!R$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(S$3>A24remlife,A24value-SUM($F514:R514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!S$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(T$3>A24remlife,A24value-SUM($F514:S514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!T$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(U$3>A24remlife,A24value-SUM($F514:T514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!U$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(V$3>A24remlife,A24value-SUM($F514:U514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!V$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(W$3>A24remlife,A24value-SUM($F514:V514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!W$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(X$3>A24remlife,A24value-SUM($F514:W514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!X$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Y$3>A24remlife,A24value-SUM($F514:X514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!Y$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Z$3>A24remlife,A24value-SUM($F514:Y514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!Z$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AA$3>A24remlife,A24value-SUM($F514:Z514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!AA$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AB$3>A24remlife,A24value-SUM($F514:AA514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!AB$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AC$3>A24remlife,A24value-SUM($F514:AB514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!AC$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AD$3>A24remlife,A24value-SUM($F514:AC514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!AD$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AE$3>A24remlife,A24value-SUM($F514:AD514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!AE$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AF$3>A24remlife,A24value-SUM($F514:AE514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!AF$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AG$3>A24remlife,A24value-SUM($F514:AF514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!AG$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AH$3>A24remlife,A24value-SUM($F514:AG514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!AH$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AI$3>A24remlife,A24value-SUM($F514:AH514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!AI$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AJ$3>A24remlife,A24value-SUM($F514:AI514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!AJ$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AK$3>A24remlife,A24value-SUM($F514:AJ514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!AK$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AL$3>A24remlife,A24value-SUM($F514:AK514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!AL$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AM$3>A24remlife,A24value-SUM($F514:AL514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!AM$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AN$3>A24remlife,A24value-SUM($F514:AM514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!AN$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AO$3>A24remlife,A24value-SUM($F514:AN514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!AO$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AP$3>A24remlife,A24value-SUM($F514:AO514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!AP$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AQ$3>A24remlife,A24value-SUM($F514:AP514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!AQ$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AR$3>A24remlife,A24value-SUM($F514:AQ514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!AR$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AS$3>A24remlife,A24value-SUM($F514:AR514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!AS$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AT$3>A24remlife,A24value-SUM($F514:AS514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!AT$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AU$3>A24remlife,A24value-SUM($F514:AT514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!AU$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AV$3>A24remlife,A24value-SUM($F514:AU514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!AV$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AW$3>A24remlife,A24value-SUM($F514:AV514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!AW$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AX$3>A24remlife,A24value-SUM($F514:AW514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!AX$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AY$3>A24remlife,A24value-SUM($F514:AX514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!AY$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AZ$3>A24remlife,A24value-SUM($F514:AY514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!AZ$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BA$3>A24remlife,A24value-SUM($F514:AZ514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!BA$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BB$3>A24remlife,A24value-SUM($F514:BA514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!BB$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BC$3>A24remlife,A24value-SUM($F514:BB514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!BC$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BD$3>A24remlife,A24value-SUM($F514:BC514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!BD$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BE$3>A24remlife,A24value-SUM($F514:BD514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!BE$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BF$3>A24remlife,A24value-SUM($F514:BE514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!BF$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BG$3>A24remlife,A24value-SUM($F514:BF514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!BG$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BH$3>A24remlife,A24value-SUM($F514:BG514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!BH$436)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BI$3>A24remlife,A24value-SUM($F514:BH514),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))),'PTRM input'!BI$436)","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(J$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:I518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(K$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:J518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:K518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:L518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:M518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:N518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:O518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:P518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(R$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:Q518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(S$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:R518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(T$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:S518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(U$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:T518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(V$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:U518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(W$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:V518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(X$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:W518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Y$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:X518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Z$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:Y518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AA$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:Z518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AB$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:AA518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AC$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:AB518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AD$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:AC518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AE$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:AD518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AF$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:AE518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AG$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:AF518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AH$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:AG518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AI$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:AH518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:AI518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AK$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:AJ518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AL$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:AK518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AM$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:AL518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AN$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:AM518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AO$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:AN518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AP$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:AO518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:AP518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AR$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:AQ518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AS$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:AR518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AT$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:AS518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AU$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:AT518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AV$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:AU518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AW$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:AV518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AX$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:AW518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AY$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:AX518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:AY518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BA$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:AZ518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BB$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:BA518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BC$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:BB518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BD$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:BC518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BE$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:BD518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BF$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:BE518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BG$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:BF518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BH$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:BG518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BI$3>(A24stdlife+$E518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)-SUM($I518:BH518),('PTRM input'!$I$300*(1+rvanilla03)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(K$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:J519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:K519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:L519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:M519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:N519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:O519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:P519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(R$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:Q519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(S$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:R519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(T$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:S519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(U$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:T519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(V$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:U519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(W$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:V519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(X$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:W519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Y$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:X519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Z$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:Y519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AA$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:Z519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AB$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:AA519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AC$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:AB519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AD$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:AC519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AE$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:AD519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AF$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:AE519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AG$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:AF519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AH$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:AG519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AI$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:AH519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:AI519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AK$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:AJ519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AL$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:AK519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AM$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:AL519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AN$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:AM519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AO$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:AN519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AP$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:AO519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:AP519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AR$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:AQ519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AS$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:AR519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AT$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:AS519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AU$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:AT519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AV$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:AU519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AW$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:AV519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AX$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:AW519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AY$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:AX519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:AY519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BA$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:AZ519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BB$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:BA519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BC$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:BB519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BD$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:BC519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BE$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:BD519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BF$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:BE519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BG$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:BF519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BH$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:BG519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BI$3>(A24stdlife+$E519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)-SUM($J519:BH519),('PTRM input'!$J$300*(1+rvanilla04)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$E522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)-SUM($M522:M522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$E522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)-SUM($M522:N522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$E522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)-SUM($M522:O522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$E522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)-SUM($M522:P522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(R$3>(A24stdlife+$E522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)-SUM($M522:Q522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(S$3>(A24stdlife+$E522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)-SUM($M522:R522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(T$3>(A24stdlife+$E522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)-SUM($M522:S522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(U$3>(A24stdlife+$E522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)-SUM($M522:T522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(V$3>(A24stdlife+$E522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)-SUM($M522:U522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(W$3>(A24stdlife+$E522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)-SUM($M522:V522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(X$3>(A24stdlife+$E522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)-SUM($M522:W522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Y$3>(A24stdlife+$E522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)-SUM($M522:X522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Z$3>(A24stdlife+$E522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)-SUM($M522:Y522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AA$3>(A24stdlife+$E522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)-SUM($M522:Z522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AB$3>(A24stdlife+$E522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)-SUM($M522:AA522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AC$3>(A24stdlife+$E522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)-SUM($M522:AB522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AD$3>(A24stdlife+$E522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)-SUM($M522:AC522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AE$3>(A24stdlife+$E522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)-SUM($M522:AD522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AF$3>(A24stdlife+$E522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)-SUM($M522:AE522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AG$3>(A24stdlife+$E522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)-SUM($M522:AF522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AH$3>(A24stdlife+$E522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)-SUM($M522:AG522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AI$3>(A24stdlife+$E522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)-SUM($M522:AH522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A24stdlife+$E522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)-SUM($M522:AI522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AK$3>(A24stdlife+$E522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)-SUM($M522:AJ522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AL$3>(A24stdlife+$E522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)-SUM($M522:AK522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AM$3>(A24stdlife+$E522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)-SUM($M522:AL522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AN$3>(A24stdlife+$E522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)-SUM($M522:AM522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AO$3>(A24stdlife+$E522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)-SUM($M522:AN522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AP$3>(A24stdlife+$E522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)-SUM($M522:AO522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A24stdlife+$E522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)-SUM($M522:AP522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AR$3>(A24stdlife+$E522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)-SUM($M522:AQ522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AS$3>(A24stdlife+$E522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)-SUM($M522:AR522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AT$3>(A24stdlife+$E522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)-SUM($M522:AS522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AU$3>(A24stdlife+$E522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)-SUM($M522:AT522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AV$3>(A24stdlife+$E522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)-SUM($M522:AU522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AW$3>(A24stdlife+$E522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)-SUM($M522:AV522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AX$3>(A24stdlife+$E522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)-SUM($M522:AW522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AY$3>(A24stdlife+$E522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)-SUM($M522:AX522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A24stdlife+$E522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)-SUM($M522:AY522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BA$3>(A24stdlife+$E522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)-SUM($M522:AZ522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BB$3>(A24stdlife+$E522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)-SUM($M522:BA522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BC$3>(A24stdlife+$E522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)-SUM($M522:BB522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BD$3>(A24stdlife+$E522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)-SUM($M522:BC522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BE$3>(A24stdlife+$E522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)-SUM($M522:BD522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BF$3>(A24stdlife+$E522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)-SUM($M522:BE522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BG$3>(A24stdlife+$E522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)-SUM($M522:BF522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BH$3>(A24stdlife+$E522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)-SUM($M522:BG522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BI$3>(A24stdlife+$E522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)-SUM($M522:BH522),('PTRM input'!$M$300*(1+rvanilla07)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$E523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)-SUM($N523:N523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$E523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)-SUM($N523:O523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$E523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)-SUM($N523:P523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(R$3>(A24stdlife+$E523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)-SUM($N523:Q523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(S$3>(A24stdlife+$E523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)-SUM($N523:R523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(T$3>(A24stdlife+$E523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)-SUM($N523:S523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(U$3>(A24stdlife+$E523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)-SUM($N523:T523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(V$3>(A24stdlife+$E523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)-SUM($N523:U523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(W$3>(A24stdlife+$E523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)-SUM($N523:V523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(X$3>(A24stdlife+$E523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)-SUM($N523:W523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Y$3>(A24stdlife+$E523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)-SUM($N523:X523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Z$3>(A24stdlife+$E523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)-SUM($N523:Y523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AA$3>(A24stdlife+$E523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)-SUM($N523:Z523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AB$3>(A24stdlife+$E523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)-SUM($N523:AA523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AC$3>(A24stdlife+$E523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)-SUM($N523:AB523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AD$3>(A24stdlife+$E523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)-SUM($N523:AC523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AE$3>(A24stdlife+$E523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)-SUM($N523:AD523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AF$3>(A24stdlife+$E523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)-SUM($N523:AE523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AG$3>(A24stdlife+$E523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)-SUM($N523:AF523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AH$3>(A24stdlife+$E523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)-SUM($N523:AG523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AI$3>(A24stdlife+$E523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)-SUM($N523:AH523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A24stdlife+$E523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)-SUM($N523:AI523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AK$3>(A24stdlife+$E523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)-SUM($N523:AJ523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AL$3>(A24stdlife+$E523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)-SUM($N523:AK523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AM$3>(A24stdlife+$E523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)-SUM($N523:AL523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AN$3>(A24stdlife+$E523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)-SUM($N523:AM523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AO$3>(A24stdlife+$E523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)-SUM($N523:AN523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AP$3>(A24stdlife+$E523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)-SUM($N523:AO523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A24stdlife+$E523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)-SUM($N523:AP523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AR$3>(A24stdlife+$E523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)-SUM($N523:AQ523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AS$3>(A24stdlife+$E523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)-SUM($N523:AR523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AT$3>(A24stdlife+$E523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)-SUM($N523:AS523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AU$3>(A24stdlife+$E523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)-SUM($N523:AT523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AV$3>(A24stdlife+$E523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)-SUM($N523:AU523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AW$3>(A24stdlife+$E523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)-SUM($N523:AV523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AX$3>(A24stdlife+$E523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)-SUM($N523:AW523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AY$3>(A24stdlife+$E523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)-SUM($N523:AX523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A24stdlife+$E523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)-SUM($N523:AY523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BA$3>(A24stdlife+$E523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)-SUM($N523:AZ523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BB$3>(A24stdlife+$E523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)-SUM($N523:BA523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BC$3>(A24stdlife+$E523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)-SUM($N523:BB523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BD$3>(A24stdlife+$E523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)-SUM($N523:BC523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BE$3>(A24stdlife+$E523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)-SUM($N523:BD523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BF$3>(A24stdlife+$E523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)-SUM($N523:BE523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BG$3>(A24stdlife+$E523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)-SUM($N523:BF523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BH$3>(A24stdlife+$E523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)-SUM($N523:BG523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(BI$3>(A24stdlife+$E523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)-SUM($N523:BH523),('PTRM input'!$N$300*(1+rvanilla08)^0.5)/A24stdlife))","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"SUM(G514:G525)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM514:AM525)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C539","v":0},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(G$3>A25remlife,A25value-SUM($F527:F527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!G$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(H$3>A25remlife,A25value-SUM($F527:G527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!H$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(I$3>A25remlife,A25value-SUM($F527:H527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!I$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(J$3>A25remlife,A25value-SUM($F527:I527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!J$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(K$3>A25remlife,A25value-SUM($F527:J527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!K$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(L$3>A25remlife,A25value-SUM($F527:K527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!L$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(M$3>A25remlife,A25value-SUM($F527:L527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!M$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(N$3>A25remlife,A25value-SUM($F527:M527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!N$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(O$3>A25remlife,A25value-SUM($F527:N527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!O$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(P$3>A25remlife,A25value-SUM($F527:O527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!P$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Q$3>A25remlife,A25value-SUM($F527:P527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!Q$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(R$3>A25remlife,A25value-SUM($F527:Q527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!R$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(S$3>A25remlife,A25value-SUM($F527:R527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!S$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(T$3>A25remlife,A25value-SUM($F527:S527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!T$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(U$3>A25remlife,A25value-SUM($F527:T527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!U$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(V$3>A25remlife,A25value-SUM($F527:U527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!V$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(W$3>A25remlife,A25value-SUM($F527:V527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!W$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(X$3>A25remlife,A25value-SUM($F527:W527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!X$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Y$3>A25remlife,A25value-SUM($F527:X527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!Y$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Z$3>A25remlife,A25value-SUM($F527:Y527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!Z$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AA$3>A25remlife,A25value-SUM($F527:Z527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!AA$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AB$3>A25remlife,A25value-SUM($F527:AA527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!AB$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AC$3>A25remlife,A25value-SUM($F527:AB527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!AC$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AD$3>A25remlife,A25value-SUM($F527:AC527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!AD$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AE$3>A25remlife,A25value-SUM($F527:AD527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!AE$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AF$3>A25remlife,A25value-SUM($F527:AE527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!AF$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AG$3>A25remlife,A25value-SUM($F527:AF527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!AG$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AH$3>A25remlife,A25value-SUM($F527:AG527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!AH$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AI$3>A25remlife,A25value-SUM($F527:AH527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!AI$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AJ$3>A25remlife,A25value-SUM($F527:AI527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!AJ$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AK$3>A25remlife,A25value-SUM($F527:AJ527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!AK$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AL$3>A25remlife,A25value-SUM($F527:AK527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!AL$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AM$3>A25remlife,A25value-SUM($F527:AL527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!AM$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AN$3>A25remlife,A25value-SUM($F527:AM527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!AN$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AO$3>A25remlife,A25value-SUM($F527:AN527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!AO$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AP$3>A25remlife,A25value-SUM($F527:AO527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!AP$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AQ$3>A25remlife,A25value-SUM($F527:AP527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!AQ$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AR$3>A25remlife,A25value-SUM($F527:AQ527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!AR$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AS$3>A25remlife,A25value-SUM($F527:AR527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!AS$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AT$3>A25remlife,A25value-SUM($F527:AS527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!AT$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AU$3>A25remlife,A25value-SUM($F527:AT527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!AU$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AV$3>A25remlife,A25value-SUM($F527:AU527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!AV$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AW$3>A25remlife,A25value-SUM($F527:AV527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!AW$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AX$3>A25remlife,A25value-SUM($F527:AW527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!AX$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AY$3>A25remlife,A25value-SUM($F527:AX527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!AY$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AZ$3>A25remlife,A25value-SUM($F527:AY527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!AZ$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BA$3>A25remlife,A25value-SUM($F527:AZ527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!BA$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BB$3>A25remlife,A25value-SUM($F527:BA527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!BB$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BC$3>A25remlife,A25value-SUM($F527:BB527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!BC$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BD$3>A25remlife,A25value-SUM($F527:BC527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!BD$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BE$3>A25remlife,A25value-SUM($F527:BD527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!BE$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BF$3>A25remlife,A25value-SUM($F527:BE527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!BF$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BG$3>A25remlife,A25value-SUM($F527:BF527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!BG$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BH$3>A25remlife,A25value-SUM($F527:BG527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!BH$437)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BI$3>A25remlife,A25value-SUM($F527:BH527),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))),'PTRM input'!BI$437)","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(I$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:H530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(J$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:I530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(K$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:J530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:K530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:L530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:M530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:N530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:O530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:P530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(R$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:Q530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(S$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:R530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(T$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:S530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(U$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:T530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(V$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:U530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(W$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:V530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(X$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:W530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Y$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:X530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Z$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:Y530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AA$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:Z530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AB$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:AA530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AC$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:AB530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AD$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:AC530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AE$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:AD530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AF$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:AE530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AG$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:AF530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AH$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:AG530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AI$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:AH530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:AI530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AK$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:AJ530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AL$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:AK530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AM$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:AL530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AN$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:AM530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AO$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:AN530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AP$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:AO530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:AP530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AR$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:AQ530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AS$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:AR530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AT$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:AS530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AU$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:AT530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AV$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:AU530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AW$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:AV530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AX$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:AW530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AY$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:AX530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:AY530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BA$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:AZ530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BB$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:BA530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BC$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:BB530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BD$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:BC530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BE$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:BD530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BF$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:BE530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BG$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:BF530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BH$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:BG530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BI$3>(A25stdlife+$E530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)-SUM($H530:BH530),('PTRM input'!$H$301*(1+rvanilla02)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(J$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:I531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(K$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:J531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:K531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:L531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:M531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:N531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:O531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:P531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(R$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:Q531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(S$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:R531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(T$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:S531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(U$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:T531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(V$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:U531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(W$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:V531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(X$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:W531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Y$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:X531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Z$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:Y531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AA$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:Z531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AB$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:AA531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AC$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:AB531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AD$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:AC531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AE$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:AD531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AF$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:AE531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AG$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:AF531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AH$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:AG531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AI$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:AH531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:AI531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AK$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:AJ531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AL$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:AK531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AM$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:AL531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AN$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:AM531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AO$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:AN531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AP$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:AO531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:AP531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AR$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:AQ531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AS$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:AR531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AT$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:AS531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AU$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:AT531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AV$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:AU531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AW$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:AV531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AX$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:AW531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AY$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:AX531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:AY531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BA$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:AZ531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BB$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:BA531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BC$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:BB531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BD$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:BC531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BE$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:BD531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BF$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:BE531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BG$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:BF531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BH$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:BG531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BI$3>(A25stdlife+$E531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)-SUM($I531:BH531),('PTRM input'!$I$301*(1+rvanilla03)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$E534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)-SUM($L534:L534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$E534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)-SUM($L534:M534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$E534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)-SUM($L534:N534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$E534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)-SUM($L534:O534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$E534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)-SUM($L534:P534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(R$3>(A25stdlife+$E534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)-SUM($L534:Q534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(S$3>(A25stdlife+$E534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)-SUM($L534:R534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(T$3>(A25stdlife+$E534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)-SUM($L534:S534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(U$3>(A25stdlife+$E534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)-SUM($L534:T534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(V$3>(A25stdlife+$E534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)-SUM($L534:U534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(W$3>(A25stdlife+$E534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)-SUM($L534:V534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(X$3>(A25stdlife+$E534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)-SUM($L534:W534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Y$3>(A25stdlife+$E534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)-SUM($L534:X534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Z$3>(A25stdlife+$E534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)-SUM($L534:Y534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AA$3>(A25stdlife+$E534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)-SUM($L534:Z534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AB$3>(A25stdlife+$E534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)-SUM($L534:AA534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AC$3>(A25stdlife+$E534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)-SUM($L534:AB534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AD$3>(A25stdlife+$E534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)-SUM($L534:AC534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AE$3>(A25stdlife+$E534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)-SUM($L534:AD534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AF$3>(A25stdlife+$E534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)-SUM($L534:AE534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AG$3>(A25stdlife+$E534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)-SUM($L534:AF534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AH$3>(A25stdlife+$E534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)-SUM($L534:AG534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AI$3>(A25stdlife+$E534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)-SUM($L534:AH534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A25stdlife+$E534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)-SUM($L534:AI534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AK$3>(A25stdlife+$E534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)-SUM($L534:AJ534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AL$3>(A25stdlife+$E534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)-SUM($L534:AK534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AM$3>(A25stdlife+$E534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)-SUM($L534:AL534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AN$3>(A25stdlife+$E534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)-SUM($L534:AM534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AO$3>(A25stdlife+$E534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)-SUM($L534:AN534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AP$3>(A25stdlife+$E534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)-SUM($L534:AO534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A25stdlife+$E534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)-SUM($L534:AP534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AR$3>(A25stdlife+$E534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)-SUM($L534:AQ534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AS$3>(A25stdlife+$E534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)-SUM($L534:AR534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AT$3>(A25stdlife+$E534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)-SUM($L534:AS534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AU$3>(A25stdlife+$E534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)-SUM($L534:AT534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AV$3>(A25stdlife+$E534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)-SUM($L534:AU534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AW$3>(A25stdlife+$E534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)-SUM($L534:AV534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AX$3>(A25stdlife+$E534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)-SUM($L534:AW534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AY$3>(A25stdlife+$E534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)-SUM($L534:AX534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A25stdlife+$E534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)-SUM($L534:AY534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BA$3>(A25stdlife+$E534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)-SUM($L534:AZ534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BB$3>(A25stdlife+$E534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)-SUM($L534:BA534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BC$3>(A25stdlife+$E534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)-SUM($L534:BB534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BD$3>(A25stdlife+$E534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)-SUM($L534:BC534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BE$3>(A25stdlife+$E534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)-SUM($L534:BD534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BF$3>(A25stdlife+$E534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)-SUM($L534:BE534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BG$3>(A25stdlife+$E534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)-SUM($L534:BF534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BH$3>(A25stdlife+$E534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)-SUM($L534:BG534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BI$3>(A25stdlife+$E534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)-SUM($L534:BH534),('PTRM input'!$L$301*(1+rvanilla06)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$E535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)-SUM($M535:M535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$E535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)-SUM($M535:N535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$E535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)-SUM($M535:O535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$E535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)-SUM($M535:P535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(R$3>(A25stdlife+$E535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)-SUM($M535:Q535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(S$3>(A25stdlife+$E535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)-SUM($M535:R535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(T$3>(A25stdlife+$E535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)-SUM($M535:S535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(U$3>(A25stdlife+$E535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)-SUM($M535:T535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(V$3>(A25stdlife+$E535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)-SUM($M535:U535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(W$3>(A25stdlife+$E535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)-SUM($M535:V535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(X$3>(A25stdlife+$E535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)-SUM($M535:W535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Y$3>(A25stdlife+$E535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)-SUM($M535:X535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Z$3>(A25stdlife+$E535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)-SUM($M535:Y535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AA$3>(A25stdlife+$E535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)-SUM($M535:Z535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AB$3>(A25stdlife+$E535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)-SUM($M535:AA535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AC$3>(A25stdlife+$E535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)-SUM($M535:AB535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AD$3>(A25stdlife+$E535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)-SUM($M535:AC535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AE$3>(A25stdlife+$E535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)-SUM($M535:AD535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AF$3>(A25stdlife+$E535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)-SUM($M535:AE535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AG$3>(A25stdlife+$E535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)-SUM($M535:AF535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AH$3>(A25stdlife+$E535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)-SUM($M535:AG535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AI$3>(A25stdlife+$E535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)-SUM($M535:AH535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A25stdlife+$E535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)-SUM($M535:AI535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AK$3>(A25stdlife+$E535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)-SUM($M535:AJ535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AL$3>(A25stdlife+$E535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)-SUM($M535:AK535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AM$3>(A25stdlife+$E535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)-SUM($M535:AL535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AN$3>(A25stdlife+$E535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)-SUM($M535:AM535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AO$3>(A25stdlife+$E535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)-SUM($M535:AN535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AP$3>(A25stdlife+$E535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)-SUM($M535:AO535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A25stdlife+$E535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)-SUM($M535:AP535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AR$3>(A25stdlife+$E535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)-SUM($M535:AQ535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AS$3>(A25stdlife+$E535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)-SUM($M535:AR535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AT$3>(A25stdlife+$E535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)-SUM($M535:AS535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AU$3>(A25stdlife+$E535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)-SUM($M535:AT535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AV$3>(A25stdlife+$E535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)-SUM($M535:AU535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AW$3>(A25stdlife+$E535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)-SUM($M535:AV535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AX$3>(A25stdlife+$E535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)-SUM($M535:AW535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AY$3>(A25stdlife+$E535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)-SUM($M535:AX535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A25stdlife+$E535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)-SUM($M535:AY535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BA$3>(A25stdlife+$E535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)-SUM($M535:AZ535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BB$3>(A25stdlife+$E535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)-SUM($M535:BA535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BC$3>(A25stdlife+$E535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)-SUM($M535:BB535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BD$3>(A25stdlife+$E535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)-SUM($M535:BC535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BE$3>(A25stdlife+$E535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)-SUM($M535:BD535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BF$3>(A25stdlife+$E535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)-SUM($M535:BE535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BG$3>(A25stdlife+$E535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)-SUM($M535:BF535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BH$3>(A25stdlife+$E535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)-SUM($M535:BG535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BI$3>(A25stdlife+$E535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)-SUM($M535:BH535),('PTRM input'!$M$301*(1+rvanilla07)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$E538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)-SUM($P538:P538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(R$3>(A25stdlife+$E538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)-SUM($P538:Q538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(S$3>(A25stdlife+$E538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)-SUM($P538:R538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(T$3>(A25stdlife+$E538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)-SUM($P538:S538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(U$3>(A25stdlife+$E538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)-SUM($P538:T538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(V$3>(A25stdlife+$E538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)-SUM($P538:U538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(W$3>(A25stdlife+$E538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)-SUM($P538:V538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(X$3>(A25stdlife+$E538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)-SUM($P538:W538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Y$3>(A25stdlife+$E538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)-SUM($P538:X538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Z$3>(A25stdlife+$E538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)-SUM($P538:Y538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AA$3>(A25stdlife+$E538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)-SUM($P538:Z538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AB$3>(A25stdlife+$E538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)-SUM($P538:AA538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AC$3>(A25stdlife+$E538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)-SUM($P538:AB538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AD$3>(A25stdlife+$E538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)-SUM($P538:AC538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AE$3>(A25stdlife+$E538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)-SUM($P538:AD538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AF$3>(A25stdlife+$E538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)-SUM($P538:AE538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AG$3>(A25stdlife+$E538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)-SUM($P538:AF538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AH$3>(A25stdlife+$E538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)-SUM($P538:AG538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AI$3>(A25stdlife+$E538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)-SUM($P538:AH538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A25stdlife+$E538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)-SUM($P538:AI538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AK$3>(A25stdlife+$E538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)-SUM($P538:AJ538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AL$3>(A25stdlife+$E538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)-SUM($P538:AK538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AM$3>(A25stdlife+$E538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)-SUM($P538:AL538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AN$3>(A25stdlife+$E538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)-SUM($P538:AM538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AO$3>(A25stdlife+$E538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)-SUM($P538:AN538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AP$3>(A25stdlife+$E538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)-SUM($P538:AO538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A25stdlife+$E538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)-SUM($P538:AP538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AR$3>(A25stdlife+$E538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)-SUM($P538:AQ538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AS$3>(A25stdlife+$E538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)-SUM($P538:AR538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AT$3>(A25stdlife+$E538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)-SUM($P538:AS538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AU$3>(A25stdlife+$E538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)-SUM($P538:AT538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AV$3>(A25stdlife+$E538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)-SUM($P538:AU538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AW$3>(A25stdlife+$E538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)-SUM($P538:AV538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AX$3>(A25stdlife+$E538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)-SUM($P538:AW538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AY$3>(A25stdlife+$E538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)-SUM($P538:AX538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A25stdlife+$E538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)-SUM($P538:AY538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BA$3>(A25stdlife+$E538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)-SUM($P538:AZ538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BB$3>(A25stdlife+$E538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)-SUM($P538:BA538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BC$3>(A25stdlife+$E538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)-SUM($P538:BB538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BD$3>(A25stdlife+$E538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)-SUM($P538:BC538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BE$3>(A25stdlife+$E538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)-SUM($P538:BD538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BF$3>(A25stdlife+$E538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)-SUM($P538:BE538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BG$3>(A25stdlife+$E538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)-SUM($P538:BF538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BH$3>(A25stdlife+$E538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)-SUM($P538:BG538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(BI$3>(A25stdlife+$E538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)-SUM($P538:BH538),('PTRM input'!$P$301*(1+rvanilla10)^0.5)/A25stdlife))","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"SUM(G527:G538)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM527:AM538)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(H$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:G542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(I$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:H542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(J$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:I542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(K$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:J542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:K542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:L542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:M542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:N542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:O542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:P542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(R$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:Q542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(S$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:R542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(T$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:S542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(U$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:T542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(V$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:U542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(W$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:V542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(X$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:W542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Y$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:X542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Z$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:Y542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AA$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:Z542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AB$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:AA542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AC$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:AB542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AD$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:AC542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AE$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:AD542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AF$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:AE542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AG$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:AF542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AH$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:AG542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AI$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:AH542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:AI542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AK$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:AJ542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AL$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:AK542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AM$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:AL542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AN$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:AM542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AO$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:AN542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AP$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:AO542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:AP542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AR$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:AQ542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AS$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:AR542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AT$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:AS542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AU$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:AT542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AV$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:AU542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AW$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:AV542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AX$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:AW542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AY$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:AX542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:AY542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BA$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:AZ542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BB$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:BA542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BC$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:BB542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BD$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:BC542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BE$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:BD542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BF$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:BE542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BG$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:BF542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BH$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:BG542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BI$3>(A26stdlife+$E542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)-SUM($G542:BH542),('PTRM input'!$G$302*(1+rvanilla01)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(I$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:H543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(J$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:I543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(K$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:J543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:K543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:L543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:M543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:N543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:O543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:P543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(R$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:Q543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(S$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:R543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(T$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:S543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(U$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:T543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(V$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:U543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(W$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:V543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(X$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:W543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Y$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:X543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Z$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:Y543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AA$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:Z543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AB$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:AA543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AC$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:AB543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AD$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:AC543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AE$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:AD543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AF$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:AE543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AG$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:AF543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AH$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:AG543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AI$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:AH543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:AI543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AK$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:AJ543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AL$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:AK543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AM$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:AL543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AN$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:AM543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AO$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:AN543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AP$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:AO543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:AP543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AR$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:AQ543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AS$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:AR543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AT$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:AS543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AU$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:AT543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AV$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:AU543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AW$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:AV543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AX$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:AW543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AY$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:AX543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:AY543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BA$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:AZ543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BB$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:BA543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BC$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:BB543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BD$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:BC543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BE$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:BD543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BF$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:BE543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BG$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:BF543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BH$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:BG543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BI$3>(A26stdlife+$E543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)-SUM($H543:BH543),('PTRM input'!$H$302*(1+rvanilla02)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(K$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:J545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:K545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:L545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:M545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:N545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:O545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:P545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(R$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:Q545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(S$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:R545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(T$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:S545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(U$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:T545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(V$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:U545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(W$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:V545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(X$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:W545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Y$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:X545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Z$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:Y545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AA$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:Z545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AB$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:AA545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AC$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:AB545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AD$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:AC545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AE$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:AD545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AF$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:AE545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AG$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:AF545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AH$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:AG545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AI$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:AH545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:AI545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AK$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:AJ545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AL$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:AK545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AM$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:AL545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AN$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:AM545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AO$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:AN545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AP$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:AO545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:AP545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AR$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:AQ545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AS$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:AR545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AT$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:AS545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AU$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:AT545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AV$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:AU545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AW$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:AV545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AX$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:AW545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AY$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:AX545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:AY545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BA$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:AZ545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BB$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:BA545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BC$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:BB545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BD$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:BC545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BE$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:BD545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BF$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:BE545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BG$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:BF545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BH$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:BG545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BI$3>(A26stdlife+$E545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)-SUM($J545:BH545),('PTRM input'!$J$302*(1+rvanilla04)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$E548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)-SUM($M548:M548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$E548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)-SUM($M548:N548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$E548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)-SUM($M548:O548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$E548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)-SUM($M548:P548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(R$3>(A26stdlife+$E548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)-SUM($M548:Q548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(S$3>(A26stdlife+$E548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)-SUM($M548:R548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(T$3>(A26stdlife+$E548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)-SUM($M548:S548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(U$3>(A26stdlife+$E548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)-SUM($M548:T548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(V$3>(A26stdlife+$E548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)-SUM($M548:U548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(W$3>(A26stdlife+$E548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)-SUM($M548:V548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(X$3>(A26stdlife+$E548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)-SUM($M548:W548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Y$3>(A26stdlife+$E548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)-SUM($M548:X548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Z$3>(A26stdlife+$E548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)-SUM($M548:Y548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AA$3>(A26stdlife+$E548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)-SUM($M548:Z548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AB$3>(A26stdlife+$E548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)-SUM($M548:AA548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AC$3>(A26stdlife+$E548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)-SUM($M548:AB548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AD$3>(A26stdlife+$E548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)-SUM($M548:AC548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AE$3>(A26stdlife+$E548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)-SUM($M548:AD548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AF$3>(A26stdlife+$E548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)-SUM($M548:AE548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AG$3>(A26stdlife+$E548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)-SUM($M548:AF548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AH$3>(A26stdlife+$E548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)-SUM($M548:AG548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AI$3>(A26stdlife+$E548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)-SUM($M548:AH548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A26stdlife+$E548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)-SUM($M548:AI548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AK$3>(A26stdlife+$E548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)-SUM($M548:AJ548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AL$3>(A26stdlife+$E548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)-SUM($M548:AK548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AM$3>(A26stdlife+$E548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)-SUM($M548:AL548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AN$3>(A26stdlife+$E548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)-SUM($M548:AM548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AO$3>(A26stdlife+$E548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)-SUM($M548:AN548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AP$3>(A26stdlife+$E548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)-SUM($M548:AO548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A26stdlife+$E548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)-SUM($M548:AP548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AR$3>(A26stdlife+$E548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)-SUM($M548:AQ548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AS$3>(A26stdlife+$E548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)-SUM($M548:AR548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AT$3>(A26stdlife+$E548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)-SUM($M548:AS548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AU$3>(A26stdlife+$E548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)-SUM($M548:AT548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AV$3>(A26stdlife+$E548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)-SUM($M548:AU548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AW$3>(A26stdlife+$E548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)-SUM($M548:AV548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AX$3>(A26stdlife+$E548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)-SUM($M548:AW548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AY$3>(A26stdlife+$E548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)-SUM($M548:AX548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A26stdlife+$E548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)-SUM($M548:AY548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BA$3>(A26stdlife+$E548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)-SUM($M548:AZ548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BB$3>(A26stdlife+$E548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)-SUM($M548:BA548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BC$3>(A26stdlife+$E548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)-SUM($M548:BB548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BD$3>(A26stdlife+$E548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)-SUM($M548:BC548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BE$3>(A26stdlife+$E548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)-SUM($M548:BD548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BF$3>(A26stdlife+$E548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)-SUM($M548:BE548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BG$3>(A26stdlife+$E548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)-SUM($M548:BF548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BH$3>(A26stdlife+$E548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)-SUM($M548:BG548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BI$3>(A26stdlife+$E548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)-SUM($M548:BH548),('PTRM input'!$M$302*(1+rvanilla07)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$E551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)-SUM($P551:P551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(R$3>(A26stdlife+$E551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)-SUM($P551:Q551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(S$3>(A26stdlife+$E551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)-SUM($P551:R551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(T$3>(A26stdlife+$E551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)-SUM($P551:S551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(U$3>(A26stdlife+$E551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)-SUM($P551:T551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(V$3>(A26stdlife+$E551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)-SUM($P551:U551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(W$3>(A26stdlife+$E551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)-SUM($P551:V551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(X$3>(A26stdlife+$E551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)-SUM($P551:W551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Y$3>(A26stdlife+$E551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)-SUM($P551:X551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Z$3>(A26stdlife+$E551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)-SUM($P551:Y551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AA$3>(A26stdlife+$E551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)-SUM($P551:Z551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AB$3>(A26stdlife+$E551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)-SUM($P551:AA551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AC$3>(A26stdlife+$E551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)-SUM($P551:AB551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AD$3>(A26stdlife+$E551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)-SUM($P551:AC551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AE$3>(A26stdlife+$E551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)-SUM($P551:AD551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AF$3>(A26stdlife+$E551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)-SUM($P551:AE551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AG$3>(A26stdlife+$E551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)-SUM($P551:AF551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AH$3>(A26stdlife+$E551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)-SUM($P551:AG551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AI$3>(A26stdlife+$E551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)-SUM($P551:AH551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A26stdlife+$E551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)-SUM($P551:AI551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AK$3>(A26stdlife+$E551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)-SUM($P551:AJ551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AL$3>(A26stdlife+$E551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)-SUM($P551:AK551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AM$3>(A26stdlife+$E551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)-SUM($P551:AL551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AN$3>(A26stdlife+$E551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)-SUM($P551:AM551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AO$3>(A26stdlife+$E551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)-SUM($P551:AN551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AP$3>(A26stdlife+$E551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)-SUM($P551:AO551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A26stdlife+$E551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)-SUM($P551:AP551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AR$3>(A26stdlife+$E551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)-SUM($P551:AQ551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AS$3>(A26stdlife+$E551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)-SUM($P551:AR551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AT$3>(A26stdlife+$E551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)-SUM($P551:AS551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AU$3>(A26stdlife+$E551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)-SUM($P551:AT551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AV$3>(A26stdlife+$E551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)-SUM($P551:AU551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AW$3>(A26stdlife+$E551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)-SUM($P551:AV551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AX$3>(A26stdlife+$E551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)-SUM($P551:AW551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AY$3>(A26stdlife+$E551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)-SUM($P551:AX551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A26stdlife+$E551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)-SUM($P551:AY551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BA$3>(A26stdlife+$E551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)-SUM($P551:AZ551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BB$3>(A26stdlife+$E551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)-SUM($P551:BA551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BC$3>(A26stdlife+$E551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)-SUM($P551:BB551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BD$3>(A26stdlife+$E551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)-SUM($P551:BC551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BE$3>(A26stdlife+$E551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)-SUM($P551:BD551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BF$3>(A26stdlife+$E551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)-SUM($P551:BE551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BG$3>(A26stdlife+$E551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)-SUM($P551:BF551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BH$3>(A26stdlife+$E551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)-SUM($P551:BG551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(BI$3>(A26stdlife+$E551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)-SUM($P551:BH551),('PTRM input'!$P$302*(1+rvanilla10)^0.5)/A26stdlife))","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"SUM(G540:G551)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM540:AM551)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(H$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:G555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(I$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:H555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(J$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:I555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(K$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:J555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:K555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:L555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:M555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:N555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:O555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:P555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(R$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:Q555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(S$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:R555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(T$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:S555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(U$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:T555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(V$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:U555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(W$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:V555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(X$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:W555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Y$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:X555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Z$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:Y555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AA$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:Z555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AB$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:AA555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AC$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:AB555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AD$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:AC555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AE$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:AD555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AF$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:AE555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AG$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:AF555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AH$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:AG555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AI$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:AH555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:AI555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AK$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:AJ555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AL$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:AK555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AM$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:AL555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AN$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:AM555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AO$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:AN555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AP$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:AO555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:AP555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AR$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:AQ555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AS$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:AR555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AT$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:AS555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AU$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:AT555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AV$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:AU555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AW$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:AV555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AX$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:AW555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AY$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:AX555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:AY555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BA$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:AZ555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BB$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:BA555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BC$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:BB555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BD$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:BC555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BE$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:BD555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BF$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:BE555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BG$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:BF555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BH$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:BG555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BI$3>(A27stdlife+$E555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)-SUM($G555:BH555),('PTRM input'!$G$303*(1+rvanilla01)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(I$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:H556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(J$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:I556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(K$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:J556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:K556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:L556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:M556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:N556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:O556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:P556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(R$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:Q556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(S$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:R556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(T$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:S556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(U$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:T556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(V$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:U556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(W$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:V556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(X$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:W556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Y$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:X556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Z$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:Y556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AA$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:Z556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AB$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:AA556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AC$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:AB556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AD$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:AC556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AE$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:AD556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AF$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:AE556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AG$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:AF556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AH$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:AG556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AI$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:AH556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:AI556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AK$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:AJ556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AL$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:AK556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AM$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:AL556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AN$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:AM556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AO$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:AN556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AP$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:AO556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:AP556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AR$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:AQ556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AS$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:AR556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AT$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:AS556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AU$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:AT556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AV$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:AU556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AW$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:AV556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AX$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:AW556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AY$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:AX556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:AY556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BA$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:AZ556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BB$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:BA556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BC$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:BB556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BD$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:BC556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BE$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:BD556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BF$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:BE556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BG$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:BF556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BH$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:BG556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BI$3>(A27stdlife+$E556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)-SUM($H556:BH556),('PTRM input'!$H$303*(1+rvanilla02)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:K559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:L559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:M559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:N559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:O559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:P559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(R$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:Q559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(S$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:R559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(T$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:S559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(U$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:T559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(V$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:U559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(W$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:V559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(X$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:W559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Y$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:X559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Z$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:Y559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AA$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:Z559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AB$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:AA559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AC$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:AB559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AD$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:AC559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AE$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:AD559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AF$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:AE559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AG$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:AF559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AH$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:AG559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AI$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:AH559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:AI559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AK$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:AJ559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AL$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:AK559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AM$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:AL559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AN$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:AM559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AO$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:AN559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AP$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:AO559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:AP559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AR$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:AQ559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AS$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:AR559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AT$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:AS559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AU$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:AT559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AV$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:AU559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AW$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:AV559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AX$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:AW559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AY$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:AX559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:AY559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BA$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:AZ559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BB$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:BA559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BC$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:BB559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BD$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:BC559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BE$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:BD559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BF$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:BE559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BG$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:BF559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BH$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:BG559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BI$3>(A27stdlife+$E559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)-SUM($K559:BH559),('PTRM input'!$K$303*(1+rvanilla05)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$E560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)-SUM($L560:L560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$E560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)-SUM($L560:M560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$E560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)-SUM($L560:N560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$E560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)-SUM($L560:O560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$E560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)-SUM($L560:P560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(R$3>(A27stdlife+$E560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)-SUM($L560:Q560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(S$3>(A27stdlife+$E560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)-SUM($L560:R560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(T$3>(A27stdlife+$E560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)-SUM($L560:S560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(U$3>(A27stdlife+$E560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)-SUM($L560:T560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(V$3>(A27stdlife+$E560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)-SUM($L560:U560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(W$3>(A27stdlife+$E560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)-SUM($L560:V560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(X$3>(A27stdlife+$E560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)-SUM($L560:W560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Y$3>(A27stdlife+$E560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)-SUM($L560:X560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Z$3>(A27stdlife+$E560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)-SUM($L560:Y560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AA$3>(A27stdlife+$E560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)-SUM($L560:Z560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AB$3>(A27stdlife+$E560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)-SUM($L560:AA560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AC$3>(A27stdlife+$E560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)-SUM($L560:AB560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AD$3>(A27stdlife+$E560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)-SUM($L560:AC560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AE$3>(A27stdlife+$E560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)-SUM($L560:AD560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AF$3>(A27stdlife+$E560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)-SUM($L560:AE560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AG$3>(A27stdlife+$E560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)-SUM($L560:AF560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AH$3>(A27stdlife+$E560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)-SUM($L560:AG560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AI$3>(A27stdlife+$E560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)-SUM($L560:AH560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A27stdlife+$E560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)-SUM($L560:AI560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AK$3>(A27stdlife+$E560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)-SUM($L560:AJ560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AL$3>(A27stdlife+$E560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)-SUM($L560:AK560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AM$3>(A27stdlife+$E560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)-SUM($L560:AL560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AN$3>(A27stdlife+$E560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)-SUM($L560:AM560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AO$3>(A27stdlife+$E560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)-SUM($L560:AN560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AP$3>(A27stdlife+$E560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)-SUM($L560:AO560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A27stdlife+$E560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)-SUM($L560:AP560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AR$3>(A27stdlife+$E560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)-SUM($L560:AQ560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AS$3>(A27stdlife+$E560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)-SUM($L560:AR560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AT$3>(A27stdlife+$E560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)-SUM($L560:AS560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AU$3>(A27stdlife+$E560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)-SUM($L560:AT560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AV$3>(A27stdlife+$E560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)-SUM($L560:AU560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AW$3>(A27stdlife+$E560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)-SUM($L560:AV560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AX$3>(A27stdlife+$E560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)-SUM($L560:AW560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AY$3>(A27stdlife+$E560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)-SUM($L560:AX560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A27stdlife+$E560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)-SUM($L560:AY560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BA$3>(A27stdlife+$E560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)-SUM($L560:AZ560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BB$3>(A27stdlife+$E560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)-SUM($L560:BA560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BC$3>(A27stdlife+$E560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)-SUM($L560:BB560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BD$3>(A27stdlife+$E560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)-SUM($L560:BC560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BE$3>(A27stdlife+$E560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)-SUM($L560:BD560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BF$3>(A27stdlife+$E560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)-SUM($L560:BE560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BG$3>(A27stdlife+$E560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)-SUM($L560:BF560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BH$3>(A27stdlife+$E560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)-SUM($L560:BG560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BI$3>(A27stdlife+$E560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)-SUM($L560:BH560),('PTRM input'!$L$303*(1+rvanilla06)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$E563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)-SUM($O563:O563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$E563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)-SUM($O563:P563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(R$3>(A27stdlife+$E563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)-SUM($O563:Q563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(S$3>(A27stdlife+$E563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)-SUM($O563:R563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(T$3>(A27stdlife+$E563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)-SUM($O563:S563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(U$3>(A27stdlife+$E563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)-SUM($O563:T563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(V$3>(A27stdlife+$E563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)-SUM($O563:U563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(W$3>(A27stdlife+$E563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)-SUM($O563:V563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(X$3>(A27stdlife+$E563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)-SUM($O563:W563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Y$3>(A27stdlife+$E563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)-SUM($O563:X563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Z$3>(A27stdlife+$E563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)-SUM($O563:Y563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AA$3>(A27stdlife+$E563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)-SUM($O563:Z563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AB$3>(A27stdlife+$E563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)-SUM($O563:AA563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AC$3>(A27stdlife+$E563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)-SUM($O563:AB563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AD$3>(A27stdlife+$E563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)-SUM($O563:AC563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AE$3>(A27stdlife+$E563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)-SUM($O563:AD563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AF$3>(A27stdlife+$E563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)-SUM($O563:AE563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AG$3>(A27stdlife+$E563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)-SUM($O563:AF563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AH$3>(A27stdlife+$E563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)-SUM($O563:AG563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AI$3>(A27stdlife+$E563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)-SUM($O563:AH563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A27stdlife+$E563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)-SUM($O563:AI563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AK$3>(A27stdlife+$E563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)-SUM($O563:AJ563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AL$3>(A27stdlife+$E563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)-SUM($O563:AK563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AM$3>(A27stdlife+$E563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)-SUM($O563:AL563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AN$3>(A27stdlife+$E563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)-SUM($O563:AM563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AO$3>(A27stdlife+$E563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)-SUM($O563:AN563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AP$3>(A27stdlife+$E563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)-SUM($O563:AO563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A27stdlife+$E563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)-SUM($O563:AP563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AR$3>(A27stdlife+$E563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)-SUM($O563:AQ563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AS$3>(A27stdlife+$E563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)-SUM($O563:AR563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AT$3>(A27stdlife+$E563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)-SUM($O563:AS563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AU$3>(A27stdlife+$E563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)-SUM($O563:AT563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AV$3>(A27stdlife+$E563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)-SUM($O563:AU563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AW$3>(A27stdlife+$E563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)-SUM($O563:AV563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AX$3>(A27stdlife+$E563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)-SUM($O563:AW563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AY$3>(A27stdlife+$E563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)-SUM($O563:AX563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A27stdlife+$E563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)-SUM($O563:AY563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BA$3>(A27stdlife+$E563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)-SUM($O563:AZ563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BB$3>(A27stdlife+$E563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)-SUM($O563:BA563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BC$3>(A27stdlife+$E563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)-SUM($O563:BB563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BD$3>(A27stdlife+$E563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)-SUM($O563:BC563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BE$3>(A27stdlife+$E563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)-SUM($O563:BD563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BF$3>(A27stdlife+$E563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)-SUM($O563:BE563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BG$3>(A27stdlife+$E563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)-SUM($O563:BF563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BH$3>(A27stdlife+$E563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)-SUM($O563:BG563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BI$3>(A27stdlife+$E563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)-SUM($O563:BH563),('PTRM input'!$O$303*(1+rvanilla09)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$E564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)-SUM($P564:P564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(R$3>(A27stdlife+$E564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)-SUM($P564:Q564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(S$3>(A27stdlife+$E564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)-SUM($P564:R564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(T$3>(A27stdlife+$E564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)-SUM($P564:S564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(U$3>(A27stdlife+$E564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)-SUM($P564:T564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(V$3>(A27stdlife+$E564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)-SUM($P564:U564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(W$3>(A27stdlife+$E564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)-SUM($P564:V564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(X$3>(A27stdlife+$E564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)-SUM($P564:W564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Y$3>(A27stdlife+$E564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)-SUM($P564:X564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Z$3>(A27stdlife+$E564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)-SUM($P564:Y564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AA$3>(A27stdlife+$E564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)-SUM($P564:Z564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AB$3>(A27stdlife+$E564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)-SUM($P564:AA564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AC$3>(A27stdlife+$E564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)-SUM($P564:AB564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AD$3>(A27stdlife+$E564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)-SUM($P564:AC564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AE$3>(A27stdlife+$E564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)-SUM($P564:AD564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AF$3>(A27stdlife+$E564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)-SUM($P564:AE564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AG$3>(A27stdlife+$E564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)-SUM($P564:AF564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AH$3>(A27stdlife+$E564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)-SUM($P564:AG564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AI$3>(A27stdlife+$E564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)-SUM($P564:AH564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A27stdlife+$E564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)-SUM($P564:AI564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AK$3>(A27stdlife+$E564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)-SUM($P564:AJ564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AL$3>(A27stdlife+$E564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)-SUM($P564:AK564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AM$3>(A27stdlife+$E564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)-SUM($P564:AL564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AN$3>(A27stdlife+$E564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)-SUM($P564:AM564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AO$3>(A27stdlife+$E564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)-SUM($P564:AN564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AP$3>(A27stdlife+$E564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)-SUM($P564:AO564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A27stdlife+$E564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)-SUM($P564:AP564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AR$3>(A27stdlife+$E564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)-SUM($P564:AQ564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AS$3>(A27stdlife+$E564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)-SUM($P564:AR564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AT$3>(A27stdlife+$E564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)-SUM($P564:AS564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AU$3>(A27stdlife+$E564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)-SUM($P564:AT564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AV$3>(A27stdlife+$E564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)-SUM($P564:AU564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AW$3>(A27stdlife+$E564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)-SUM($P564:AV564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AX$3>(A27stdlife+$E564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)-SUM($P564:AW564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AY$3>(A27stdlife+$E564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)-SUM($P564:AX564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A27stdlife+$E564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)-SUM($P564:AY564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BA$3>(A27stdlife+$E564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)-SUM($P564:AZ564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BB$3>(A27stdlife+$E564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)-SUM($P564:BA564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BC$3>(A27stdlife+$E564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)-SUM($P564:BB564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BD$3>(A27stdlife+$E564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)-SUM($P564:BC564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BE$3>(A27stdlife+$E564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)-SUM($P564:BD564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BF$3>(A27stdlife+$E564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)-SUM($P564:BE564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BG$3>(A27stdlife+$E564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)-SUM($P564:BF564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BH$3>(A27stdlife+$E564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)-SUM($P564:BG564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(BI$3>(A27stdlife+$E564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)-SUM($P564:BH564),('PTRM input'!$P$303*(1+rvanilla10)^0.5)/A27stdlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(H$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:G568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(I$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:H568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(J$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:I568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(K$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:J568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:K568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:L568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:M568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:N568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:O568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:P568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(R$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:Q568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(S$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:R568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(T$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:S568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(U$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:T568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(V$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:U568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(W$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:V568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(X$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:W568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Y$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:X568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Z$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:Y568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AA$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:Z568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AB$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:AA568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AC$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:AB568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AD$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:AC568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AE$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:AD568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AF$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:AE568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AG$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:AF568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AH$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:AG568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AI$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:AH568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:AI568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AK$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:AJ568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AL$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:AK568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AM$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:AL568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AN$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:AM568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AO$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:AN568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AP$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:AO568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:AP568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AR$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:AQ568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AS$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:AR568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AT$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:AS568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AU$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:AT568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AV$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:AU568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AW$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:AV568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AX$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:AW568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AY$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:AX568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:AY568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BA$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:AZ568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BB$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:BA568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BC$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:BB568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BD$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:BC568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BE$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:BD568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BF$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:BE568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BG$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:BF568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BH$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:BG568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BI$3>(A28stdlife+$E568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)-SUM($G568:BH568),('PTRM input'!$G$304*(1+rvanilla01)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(K$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:J571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:K571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:L571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:M571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:N571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:O571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:P571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(R$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:Q571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(S$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:R571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(T$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:S571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(U$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:T571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(V$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:U571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(W$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:V571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(X$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:W571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Y$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:X571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Z$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:Y571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AA$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:Z571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AB$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:AA571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AC$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:AB571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AD$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:AC571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AE$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:AD571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AF$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:AE571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AG$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:AF571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AH$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:AG571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AI$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:AH571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:AI571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AK$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:AJ571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AL$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:AK571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AM$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:AL571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AN$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:AM571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AO$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:AN571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AP$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:AO571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:AP571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AR$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:AQ571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AS$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:AR571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AT$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:AS571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AU$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:AT571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AV$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:AU571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AW$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:AV571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AX$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:AW571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AY$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:AX571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:AY571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BA$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:AZ571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BB$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:BA571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BC$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:BB571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BD$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:BC571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BE$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:BD571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BF$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:BE571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BG$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:BF571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BH$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:BG571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BI$3>(A28stdlife+$E571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)-SUM($J571:BH571),('PTRM input'!$J$304*(1+rvanilla04)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:K572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:L572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:M572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:N572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:O572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:P572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(R$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:Q572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(S$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:R572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(T$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:S572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(U$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:T572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(V$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:U572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(W$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:V572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(X$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:W572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Y$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:X572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Z$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:Y572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AA$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:Z572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AB$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:AA572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AC$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:AB572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AD$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:AC572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AE$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:AD572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AF$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:AE572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AG$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:AF572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AH$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:AG572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AI$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:AH572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:AI572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AK$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:AJ572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AL$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:AK572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AM$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:AL572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AN$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:AM572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AO$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:AN572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AP$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:AO572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:AP572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AR$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:AQ572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AS$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:AR572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AT$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:AS572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AU$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:AT572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AV$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:AU572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AW$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:AV572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AX$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:AW572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AY$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:AX572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:AY572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BA$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:AZ572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BB$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:BA572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BC$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:BB572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BD$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:BC572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BE$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:BD572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BF$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:BE572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BG$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:BF572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BH$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:BG572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BI$3>(A28stdlife+$E572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)-SUM($K572:BH572),('PTRM input'!$K$304*(1+rvanilla05)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$E575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)-SUM($N575:N575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$E575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)-SUM($N575:O575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$E575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)-SUM($N575:P575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(R$3>(A28stdlife+$E575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)-SUM($N575:Q575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(S$3>(A28stdlife+$E575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)-SUM($N575:R575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(T$3>(A28stdlife+$E575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)-SUM($N575:S575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(U$3>(A28stdlife+$E575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)-SUM($N575:T575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(V$3>(A28stdlife+$E575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)-SUM($N575:U575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(W$3>(A28stdlife+$E575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)-SUM($N575:V575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(X$3>(A28stdlife+$E575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)-SUM($N575:W575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Y$3>(A28stdlife+$E575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)-SUM($N575:X575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Z$3>(A28stdlife+$E575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)-SUM($N575:Y575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AA$3>(A28stdlife+$E575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)-SUM($N575:Z575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AB$3>(A28stdlife+$E575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)-SUM($N575:AA575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AC$3>(A28stdlife+$E575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)-SUM($N575:AB575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AD$3>(A28stdlife+$E575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)-SUM($N575:AC575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AE$3>(A28stdlife+$E575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)-SUM($N575:AD575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AF$3>(A28stdlife+$E575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)-SUM($N575:AE575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AG$3>(A28stdlife+$E575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)-SUM($N575:AF575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AH$3>(A28stdlife+$E575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)-SUM($N575:AG575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AI$3>(A28stdlife+$E575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)-SUM($N575:AH575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A28stdlife+$E575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)-SUM($N575:AI575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AK$3>(A28stdlife+$E575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)-SUM($N575:AJ575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AL$3>(A28stdlife+$E575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)-SUM($N575:AK575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AM$3>(A28stdlife+$E575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)-SUM($N575:AL575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AN$3>(A28stdlife+$E575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)-SUM($N575:AM575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AO$3>(A28stdlife+$E575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)-SUM($N575:AN575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AP$3>(A28stdlife+$E575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)-SUM($N575:AO575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A28stdlife+$E575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)-SUM($N575:AP575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AR$3>(A28stdlife+$E575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)-SUM($N575:AQ575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AS$3>(A28stdlife+$E575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)-SUM($N575:AR575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AT$3>(A28stdlife+$E575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)-SUM($N575:AS575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AU$3>(A28stdlife+$E575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)-SUM($N575:AT575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AV$3>(A28stdlife+$E575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)-SUM($N575:AU575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AW$3>(A28stdlife+$E575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)-SUM($N575:AV575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AX$3>(A28stdlife+$E575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)-SUM($N575:AW575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AY$3>(A28stdlife+$E575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)-SUM($N575:AX575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A28stdlife+$E575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)-SUM($N575:AY575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BA$3>(A28stdlife+$E575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)-SUM($N575:AZ575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BB$3>(A28stdlife+$E575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)-SUM($N575:BA575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BC$3>(A28stdlife+$E575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)-SUM($N575:BB575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BD$3>(A28stdlife+$E575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)-SUM($N575:BC575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BE$3>(A28stdlife+$E575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)-SUM($N575:BD575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BF$3>(A28stdlife+$E575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)-SUM($N575:BE575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BG$3>(A28stdlife+$E575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)-SUM($N575:BF575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BH$3>(A28stdlife+$E575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)-SUM($N575:BG575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BI$3>(A28stdlife+$E575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)-SUM($N575:BH575),('PTRM input'!$N$304*(1+rvanilla08)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$E576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)-SUM($O576:O576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$E576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)-SUM($O576:P576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(R$3>(A28stdlife+$E576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)-SUM($O576:Q576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(S$3>(A28stdlife+$E576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)-SUM($O576:R576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(T$3>(A28stdlife+$E576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)-SUM($O576:S576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(U$3>(A28stdlife+$E576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)-SUM($O576:T576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(V$3>(A28stdlife+$E576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)-SUM($O576:U576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(W$3>(A28stdlife+$E576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)-SUM($O576:V576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(X$3>(A28stdlife+$E576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)-SUM($O576:W576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Y$3>(A28stdlife+$E576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)-SUM($O576:X576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Z$3>(A28stdlife+$E576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)-SUM($O576:Y576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AA$3>(A28stdlife+$E576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)-SUM($O576:Z576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AB$3>(A28stdlife+$E576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)-SUM($O576:AA576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AC$3>(A28stdlife+$E576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)-SUM($O576:AB576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AD$3>(A28stdlife+$E576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)-SUM($O576:AC576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AE$3>(A28stdlife+$E576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)-SUM($O576:AD576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AF$3>(A28stdlife+$E576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)-SUM($O576:AE576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AG$3>(A28stdlife+$E576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)-SUM($O576:AF576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AH$3>(A28stdlife+$E576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)-SUM($O576:AG576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AI$3>(A28stdlife+$E576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)-SUM($O576:AH576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A28stdlife+$E576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)-SUM($O576:AI576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AK$3>(A28stdlife+$E576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)-SUM($O576:AJ576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AL$3>(A28stdlife+$E576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)-SUM($O576:AK576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AM$3>(A28stdlife+$E576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)-SUM($O576:AL576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AN$3>(A28stdlife+$E576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)-SUM($O576:AM576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AO$3>(A28stdlife+$E576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)-SUM($O576:AN576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AP$3>(A28stdlife+$E576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)-SUM($O576:AO576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A28stdlife+$E576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)-SUM($O576:AP576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AR$3>(A28stdlife+$E576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)-SUM($O576:AQ576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AS$3>(A28stdlife+$E576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)-SUM($O576:AR576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AT$3>(A28stdlife+$E576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)-SUM($O576:AS576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AU$3>(A28stdlife+$E576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)-SUM($O576:AT576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AV$3>(A28stdlife+$E576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)-SUM($O576:AU576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AW$3>(A28stdlife+$E576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)-SUM($O576:AV576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AX$3>(A28stdlife+$E576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)-SUM($O576:AW576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AY$3>(A28stdlife+$E576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)-SUM($O576:AX576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A28stdlife+$E576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)-SUM($O576:AY576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BA$3>(A28stdlife+$E576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)-SUM($O576:AZ576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BB$3>(A28stdlife+$E576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)-SUM($O576:BA576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BC$3>(A28stdlife+$E576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)-SUM($O576:BB576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BD$3>(A28stdlife+$E576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)-SUM($O576:BC576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BE$3>(A28stdlife+$E576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)-SUM($O576:BD576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BF$3>(A28stdlife+$E576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)-SUM($O576:BE576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BG$3>(A28stdlife+$E576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)-SUM($O576:BF576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BH$3>(A28stdlife+$E576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)-SUM($O576:BG576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(BI$3>(A28stdlife+$E576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)-SUM($O576:BH576),('PTRM input'!$O$304*(1+rvanilla09)^0.5)/A28stdlife))","v":0}]
[null,{"$f":"C591","v":0},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(G$3>A29remlife,A29value-SUM($F579:F579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!G$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(H$3>A29remlife,A29value-SUM($F579:G579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!H$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(I$3>A29remlife,A29value-SUM($F579:H579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!I$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(J$3>A29remlife,A29value-SUM($F579:I579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!J$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(K$3>A29remlife,A29value-SUM($F579:J579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!K$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(L$3>A29remlife,A29value-SUM($F579:K579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!L$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(M$3>A29remlife,A29value-SUM($F579:L579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!M$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(N$3>A29remlife,A29value-SUM($F579:M579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!N$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(O$3>A29remlife,A29value-SUM($F579:N579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!O$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(P$3>A29remlife,A29value-SUM($F579:O579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!P$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Q$3>A29remlife,A29value-SUM($F579:P579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!Q$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(R$3>A29remlife,A29value-SUM($F579:Q579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!R$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(S$3>A29remlife,A29value-SUM($F579:R579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!S$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(T$3>A29remlife,A29value-SUM($F579:S579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!T$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(U$3>A29remlife,A29value-SUM($F579:T579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!U$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(V$3>A29remlife,A29value-SUM($F579:U579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!V$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(W$3>A29remlife,A29value-SUM($F579:V579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!W$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(X$3>A29remlife,A29value-SUM($F579:W579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!X$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Y$3>A29remlife,A29value-SUM($F579:X579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!Y$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Z$3>A29remlife,A29value-SUM($F579:Y579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!Z$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AA$3>A29remlife,A29value-SUM($F579:Z579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!AA$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AB$3>A29remlife,A29value-SUM($F579:AA579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!AB$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AC$3>A29remlife,A29value-SUM($F579:AB579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!AC$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AD$3>A29remlife,A29value-SUM($F579:AC579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!AD$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AE$3>A29remlife,A29value-SUM($F579:AD579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!AE$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AF$3>A29remlife,A29value-SUM($F579:AE579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!AF$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AG$3>A29remlife,A29value-SUM($F579:AF579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!AG$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AH$3>A29remlife,A29value-SUM($F579:AG579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!AH$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AI$3>A29remlife,A29value-SUM($F579:AH579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!AI$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AJ$3>A29remlife,A29value-SUM($F579:AI579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!AJ$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AK$3>A29remlife,A29value-SUM($F579:AJ579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!AK$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AL$3>A29remlife,A29value-SUM($F579:AK579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!AL$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AM$3>A29remlife,A29value-SUM($F579:AL579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!AM$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AN$3>A29remlife,A29value-SUM($F579:AM579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!AN$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AO$3>A29remlife,A29value-SUM($F579:AN579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!AO$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AP$3>A29remlife,A29value-SUM($F579:AO579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!AP$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AQ$3>A29remlife,A29value-SUM($F579:AP579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!AQ$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AR$3>A29remlife,A29value-SUM($F579:AQ579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!AR$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AS$3>A29remlife,A29value-SUM($F579:AR579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!AS$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AT$3>A29remlife,A29value-SUM($F579:AS579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!AT$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AU$3>A29remlife,A29value-SUM($F579:AT579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!AU$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AV$3>A29remlife,A29value-SUM($F579:AU579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!AV$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AW$3>A29remlife,A29value-SUM($F579:AV579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!AW$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AX$3>A29remlife,A29value-SUM($F579:AW579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!AX$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AY$3>A29remlife,A29value-SUM($F579:AX579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!AY$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AZ$3>A29remlife,A29value-SUM($F579:AY579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!AZ$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BA$3>A29remlife,A29value-SUM($F579:AZ579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!BA$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BB$3>A29remlife,A29value-SUM($F579:BA579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!BB$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BC$3>A29remlife,A29value-SUM($F579:BB579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!BC$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BD$3>A29remlife,A29value-SUM($F579:BC579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!BD$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BE$3>A29remlife,A29value-SUM($F579:BD579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!BE$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BF$3>A29remlife,A29value-SUM($F579:BE579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!BF$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BG$3>A29remlife,A29value-SUM($F579:BF579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!BG$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BH$3>A29remlife,A29value-SUM($F579:BG579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!BH$441)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BI$3>A29remlife,A29value-SUM($F579:BH579),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))),'PTRM input'!BI$441)","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(J$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:I583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(K$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:J583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:K583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:L583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:M583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:N583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:O583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:P583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(R$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:Q583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(S$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:R583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(T$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:S583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(U$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:T583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(V$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:U583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(W$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:V583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(X$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:W583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Y$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:X583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Z$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:Y583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AA$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:Z583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AB$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:AA583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AC$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:AB583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AD$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:AC583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AE$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:AD583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AF$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:AE583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AG$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:AF583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AH$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:AG583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AI$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:AH583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:AI583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AK$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:AJ583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AL$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:AK583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AM$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:AL583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AN$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:AM583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AO$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:AN583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AP$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:AO583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:AP583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AR$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:AQ583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AS$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:AR583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AT$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:AS583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AU$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:AT583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AV$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:AU583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AW$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:AV583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AX$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:AW583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AY$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:AX583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:AY583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BA$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:AZ583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BB$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:BA583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BC$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:BB583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BD$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:BC583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BE$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:BD583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BF$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:BE583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BG$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:BF583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BH$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:BG583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BI$3>(A29stdlife+$E583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)-SUM($I583:BH583),('PTRM input'!$I$305*(1+rvanilla03)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(K$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:J584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:K584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:L584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:M584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:N584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:O584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:P584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(R$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:Q584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(S$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:R584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(T$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:S584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(U$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:T584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(V$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:U584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(W$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:V584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(X$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:W584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Y$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:X584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Z$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:Y584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AA$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:Z584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AB$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:AA584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AC$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:AB584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AD$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:AC584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AE$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:AD584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AF$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:AE584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AG$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:AF584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AH$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:AG584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AI$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:AH584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:AI584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AK$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:AJ584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AL$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:AK584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AM$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:AL584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AN$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:AM584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AO$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:AN584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AP$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:AO584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:AP584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AR$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:AQ584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AS$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:AR584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AT$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:AS584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AU$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:AT584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AV$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:AU584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AW$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:AV584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AX$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:AW584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AY$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:AX584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:AY584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BA$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:AZ584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BB$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:BA584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BC$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:BB584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BD$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:BC584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BE$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:BD584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BF$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:BE584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BG$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:BF584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BH$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:BG584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BI$3>(A29stdlife+$E584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)-SUM($J584:BH584),('PTRM input'!$J$305*(1+rvanilla04)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$E587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)-SUM($M587:M587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$E587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)-SUM($M587:N587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$E587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)-SUM($M587:O587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$E587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)-SUM($M587:P587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(R$3>(A29stdlife+$E587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)-SUM($M587:Q587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(S$3>(A29stdlife+$E587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)-SUM($M587:R587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(T$3>(A29stdlife+$E587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)-SUM($M587:S587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(U$3>(A29stdlife+$E587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)-SUM($M587:T587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(V$3>(A29stdlife+$E587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)-SUM($M587:U587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(W$3>(A29stdlife+$E587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)-SUM($M587:V587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(X$3>(A29stdlife+$E587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)-SUM($M587:W587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Y$3>(A29stdlife+$E587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)-SUM($M587:X587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Z$3>(A29stdlife+$E587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)-SUM($M587:Y587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AA$3>(A29stdlife+$E587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)-SUM($M587:Z587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AB$3>(A29stdlife+$E587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)-SUM($M587:AA587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AC$3>(A29stdlife+$E587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)-SUM($M587:AB587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AD$3>(A29stdlife+$E587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)-SUM($M587:AC587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AE$3>(A29stdlife+$E587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)-SUM($M587:AD587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AF$3>(A29stdlife+$E587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)-SUM($M587:AE587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AG$3>(A29stdlife+$E587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)-SUM($M587:AF587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AH$3>(A29stdlife+$E587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)-SUM($M587:AG587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AI$3>(A29stdlife+$E587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)-SUM($M587:AH587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A29stdlife+$E587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)-SUM($M587:AI587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AK$3>(A29stdlife+$E587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)-SUM($M587:AJ587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AL$3>(A29stdlife+$E587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)-SUM($M587:AK587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AM$3>(A29stdlife+$E587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)-SUM($M587:AL587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AN$3>(A29stdlife+$E587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)-SUM($M587:AM587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AO$3>(A29stdlife+$E587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)-SUM($M587:AN587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AP$3>(A29stdlife+$E587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)-SUM($M587:AO587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A29stdlife+$E587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)-SUM($M587:AP587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AR$3>(A29stdlife+$E587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)-SUM($M587:AQ587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AS$3>(A29stdlife+$E587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)-SUM($M587:AR587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AT$3>(A29stdlife+$E587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)-SUM($M587:AS587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AU$3>(A29stdlife+$E587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)-SUM($M587:AT587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AV$3>(A29stdlife+$E587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)-SUM($M587:AU587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AW$3>(A29stdlife+$E587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)-SUM($M587:AV587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AX$3>(A29stdlife+$E587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)-SUM($M587:AW587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AY$3>(A29stdlife+$E587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)-SUM($M587:AX587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A29stdlife+$E587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)-SUM($M587:AY587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BA$3>(A29stdlife+$E587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)-SUM($M587:AZ587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BB$3>(A29stdlife+$E587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)-SUM($M587:BA587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BC$3>(A29stdlife+$E587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)-SUM($M587:BB587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BD$3>(A29stdlife+$E587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)-SUM($M587:BC587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BE$3>(A29stdlife+$E587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)-SUM($M587:BD587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BF$3>(A29stdlife+$E587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)-SUM($M587:BE587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BG$3>(A29stdlife+$E587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)-SUM($M587:BF587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BH$3>(A29stdlife+$E587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)-SUM($M587:BG587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BI$3>(A29stdlife+$E587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)-SUM($M587:BH587),('PTRM input'!$M$305*(1+rvanilla07)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$E588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)-SUM($N588:N588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$E588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)-SUM($N588:O588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$E588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)-SUM($N588:P588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(R$3>(A29stdlife+$E588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)-SUM($N588:Q588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(S$3>(A29stdlife+$E588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)-SUM($N588:R588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(T$3>(A29stdlife+$E588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)-SUM($N588:S588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(U$3>(A29stdlife+$E588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)-SUM($N588:T588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(V$3>(A29stdlife+$E588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)-SUM($N588:U588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(W$3>(A29stdlife+$E588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)-SUM($N588:V588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(X$3>(A29stdlife+$E588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)-SUM($N588:W588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Y$3>(A29stdlife+$E588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)-SUM($N588:X588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Z$3>(A29stdlife+$E588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)-SUM($N588:Y588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AA$3>(A29stdlife+$E588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)-SUM($N588:Z588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AB$3>(A29stdlife+$E588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)-SUM($N588:AA588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AC$3>(A29stdlife+$E588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)-SUM($N588:AB588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AD$3>(A29stdlife+$E588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)-SUM($N588:AC588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AE$3>(A29stdlife+$E588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)-SUM($N588:AD588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AF$3>(A29stdlife+$E588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)-SUM($N588:AE588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AG$3>(A29stdlife+$E588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)-SUM($N588:AF588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AH$3>(A29stdlife+$E588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)-SUM($N588:AG588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AI$3>(A29stdlife+$E588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)-SUM($N588:AH588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A29stdlife+$E588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)-SUM($N588:AI588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AK$3>(A29stdlife+$E588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)-SUM($N588:AJ588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AL$3>(A29stdlife+$E588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)-SUM($N588:AK588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AM$3>(A29stdlife+$E588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)-SUM($N588:AL588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AN$3>(A29stdlife+$E588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)-SUM($N588:AM588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AO$3>(A29stdlife+$E588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)-SUM($N588:AN588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AP$3>(A29stdlife+$E588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)-SUM($N588:AO588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A29stdlife+$E588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)-SUM($N588:AP588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AR$3>(A29stdlife+$E588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)-SUM($N588:AQ588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AS$3>(A29stdlife+$E588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)-SUM($N588:AR588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AT$3>(A29stdlife+$E588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)-SUM($N588:AS588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AU$3>(A29stdlife+$E588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)-SUM($N588:AT588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AV$3>(A29stdlife+$E588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)-SUM($N588:AU588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AW$3>(A29stdlife+$E588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)-SUM($N588:AV588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AX$3>(A29stdlife+$E588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)-SUM($N588:AW588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AY$3>(A29stdlife+$E588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)-SUM($N588:AX588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A29stdlife+$E588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)-SUM($N588:AY588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BA$3>(A29stdlife+$E588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)-SUM($N588:AZ588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BB$3>(A29stdlife+$E588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)-SUM($N588:BA588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BC$3>(A29stdlife+$E588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)-SUM($N588:BB588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BD$3>(A29stdlife+$E588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)-SUM($N588:BC588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BE$3>(A29stdlife+$E588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)-SUM($N588:BD588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BF$3>(A29stdlife+$E588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)-SUM($N588:BE588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BG$3>(A29stdlife+$E588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)-SUM($N588:BF588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BH$3>(A29stdlife+$E588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)-SUM($N588:BG588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(BI$3>(A29stdlife+$E588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)-SUM($N588:BH588),('PTRM input'!$N$305*(1+rvanilla08)^0.5)/A29stdlife))","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"SUM(G579:G590)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM579:AM590)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C604","v":0},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(G$3>A30remlife,A30value-SUM($F592:F592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!G$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(H$3>A30remlife,A30value-SUM($F592:G592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!H$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(I$3>A30remlife,A30value-SUM($F592:H592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!I$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(J$3>A30remlife,A30value-SUM($F592:I592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!J$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(K$3>A30remlife,A30value-SUM($F592:J592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!K$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(L$3>A30remlife,A30value-SUM($F592:K592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!L$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(M$3>A30remlife,A30value-SUM($F592:L592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!M$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(N$3>A30remlife,A30value-SUM($F592:M592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!N$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(O$3>A30remlife,A30value-SUM($F592:N592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!O$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(P$3>A30remlife,A30value-SUM($F592:O592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!P$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Q$3>A30remlife,A30value-SUM($F592:P592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!Q$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(R$3>A30remlife,A30value-SUM($F592:Q592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!R$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(S$3>A30remlife,A30value-SUM($F592:R592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!S$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(T$3>A30remlife,A30value-SUM($F592:S592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!T$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(U$3>A30remlife,A30value-SUM($F592:T592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!U$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(V$3>A30remlife,A30value-SUM($F592:U592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!V$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(W$3>A30remlife,A30value-SUM($F592:V592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!W$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(X$3>A30remlife,A30value-SUM($F592:W592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!X$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Y$3>A30remlife,A30value-SUM($F592:X592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!Y$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Z$3>A30remlife,A30value-SUM($F592:Y592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!Z$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AA$3>A30remlife,A30value-SUM($F592:Z592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!AA$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AB$3>A30remlife,A30value-SUM($F592:AA592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!AB$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AC$3>A30remlife,A30value-SUM($F592:AB592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!AC$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AD$3>A30remlife,A30value-SUM($F592:AC592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!AD$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AE$3>A30remlife,A30value-SUM($F592:AD592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!AE$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AF$3>A30remlife,A30value-SUM($F592:AE592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!AF$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AG$3>A30remlife,A30value-SUM($F592:AF592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!AG$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AH$3>A30remlife,A30value-SUM($F592:AG592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!AH$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AI$3>A30remlife,A30value-SUM($F592:AH592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!AI$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AJ$3>A30remlife,A30value-SUM($F592:AI592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!AJ$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AK$3>A30remlife,A30value-SUM($F592:AJ592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!AK$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AL$3>A30remlife,A30value-SUM($F592:AK592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!AL$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AM$3>A30remlife,A30value-SUM($F592:AL592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!AM$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AN$3>A30remlife,A30value-SUM($F592:AM592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!AN$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AO$3>A30remlife,A30value-SUM($F592:AN592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!AO$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AP$3>A30remlife,A30value-SUM($F592:AO592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!AP$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AQ$3>A30remlife,A30value-SUM($F592:AP592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!AQ$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AR$3>A30remlife,A30value-SUM($F592:AQ592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!AR$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AS$3>A30remlife,A30value-SUM($F592:AR592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!AS$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AT$3>A30remlife,A30value-SUM($F592:AS592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!AT$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AU$3>A30remlife,A30value-SUM($F592:AT592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!AU$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AV$3>A30remlife,A30value-SUM($F592:AU592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!AV$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AW$3>A30remlife,A30value-SUM($F592:AV592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!AW$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AX$3>A30remlife,A30value-SUM($F592:AW592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!AX$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AY$3>A30remlife,A30value-SUM($F592:AX592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!AY$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AZ$3>A30remlife,A30value-SUM($F592:AY592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!AZ$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BA$3>A30remlife,A30value-SUM($F592:AZ592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!BA$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BB$3>A30remlife,A30value-SUM($F592:BA592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!BB$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BC$3>A30remlife,A30value-SUM($F592:BB592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!BC$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BD$3>A30remlife,A30value-SUM($F592:BC592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!BD$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BE$3>A30remlife,A30value-SUM($F592:BD592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!BE$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BF$3>A30remlife,A30value-SUM($F592:BE592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!BF$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BG$3>A30remlife,A30value-SUM($F592:BF592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!BG$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BH$3>A30remlife,A30value-SUM($F592:BG592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!BH$442)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BI$3>A30remlife,A30value-SUM($F592:BH592),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))),'PTRM input'!BI$442)","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(J$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:I596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(K$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:J596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:K596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:L596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:M596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:N596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:O596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:P596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(R$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:Q596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(S$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:R596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(T$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:S596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(U$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:T596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(V$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:U596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(W$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:V596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(X$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:W596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Y$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:X596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Z$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:Y596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AA$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:Z596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AB$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:AA596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AC$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:AB596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AD$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:AC596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AE$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:AD596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AF$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:AE596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AG$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:AF596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AH$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:AG596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AI$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:AH596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:AI596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AK$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:AJ596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AL$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:AK596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AM$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:AL596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AN$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:AM596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AO$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:AN596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AP$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:AO596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:AP596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AR$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:AQ596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AS$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:AR596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AT$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:AS596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AU$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:AT596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AV$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:AU596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AW$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:AV596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AX$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:AW596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AY$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:AX596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:AY596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BA$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:AZ596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BB$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:BA596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BC$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:BB596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BD$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:BC596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BE$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:BD596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BF$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:BE596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BG$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:BF596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BH$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:BG596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BI$3>(A30stdlife+$E596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)-SUM($I596:BH596),('PTRM input'!$I$306*(1+rvanilla03)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(K$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:J597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:K597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:L597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:M597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:N597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:O597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:P597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(R$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:Q597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(S$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:R597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(T$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:S597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(U$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:T597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(V$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:U597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(W$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:V597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(X$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:W597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Y$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:X597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Z$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:Y597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AA$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:Z597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AB$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:AA597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AC$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:AB597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AD$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:AC597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AE$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:AD597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AF$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:AE597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AG$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:AF597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AH$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:AG597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AI$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:AH597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:AI597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AK$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:AJ597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AL$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:AK597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AM$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:AL597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AN$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:AM597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AO$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:AN597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AP$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:AO597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:AP597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AR$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:AQ597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AS$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:AR597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AT$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:AS597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AU$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:AT597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AV$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:AU597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AW$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:AV597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AX$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:AW597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AY$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:AX597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:AY597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BA$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:AZ597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BB$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:BA597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BC$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:BB597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BD$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:BC597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BE$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:BD597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BF$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:BE597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BG$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:BF597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BH$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:BG597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BI$3>(A30stdlife+$E597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)-SUM($J597:BH597),('PTRM input'!$J$306*(1+rvanilla04)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$E600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)-SUM($M600:M600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$E600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)-SUM($M600:N600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$E600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)-SUM($M600:O600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$E600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)-SUM($M600:P600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(R$3>(A30stdlife+$E600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)-SUM($M600:Q600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(S$3>(A30stdlife+$E600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)-SUM($M600:R600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(T$3>(A30stdlife+$E600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)-SUM($M600:S600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(U$3>(A30stdlife+$E600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)-SUM($M600:T600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(V$3>(A30stdlife+$E600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)-SUM($M600:U600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(W$3>(A30stdlife+$E600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)-SUM($M600:V600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(X$3>(A30stdlife+$E600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)-SUM($M600:W600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Y$3>(A30stdlife+$E600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)-SUM($M600:X600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Z$3>(A30stdlife+$E600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)-SUM($M600:Y600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AA$3>(A30stdlife+$E600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)-SUM($M600:Z600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AB$3>(A30stdlife+$E600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)-SUM($M600:AA600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AC$3>(A30stdlife+$E600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)-SUM($M600:AB600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AD$3>(A30stdlife+$E600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)-SUM($M600:AC600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AE$3>(A30stdlife+$E600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)-SUM($M600:AD600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AF$3>(A30stdlife+$E600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)-SUM($M600:AE600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AG$3>(A30stdlife+$E600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)-SUM($M600:AF600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AH$3>(A30stdlife+$E600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)-SUM($M600:AG600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AI$3>(A30stdlife+$E600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)-SUM($M600:AH600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A30stdlife+$E600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)-SUM($M600:AI600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AK$3>(A30stdlife+$E600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)-SUM($M600:AJ600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AL$3>(A30stdlife+$E600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)-SUM($M600:AK600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AM$3>(A30stdlife+$E600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)-SUM($M600:AL600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AN$3>(A30stdlife+$E600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)-SUM($M600:AM600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AO$3>(A30stdlife+$E600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)-SUM($M600:AN600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AP$3>(A30stdlife+$E600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)-SUM($M600:AO600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A30stdlife+$E600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)-SUM($M600:AP600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AR$3>(A30stdlife+$E600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)-SUM($M600:AQ600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AS$3>(A30stdlife+$E600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)-SUM($M600:AR600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AT$3>(A30stdlife+$E600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)-SUM($M600:AS600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AU$3>(A30stdlife+$E600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)-SUM($M600:AT600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AV$3>(A30stdlife+$E600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)-SUM($M600:AU600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AW$3>(A30stdlife+$E600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)-SUM($M600:AV600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AX$3>(A30stdlife+$E600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)-SUM($M600:AW600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AY$3>(A30stdlife+$E600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)-SUM($M600:AX600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A30stdlife+$E600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)-SUM($M600:AY600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BA$3>(A30stdlife+$E600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)-SUM($M600:AZ600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BB$3>(A30stdlife+$E600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)-SUM($M600:BA600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BC$3>(A30stdlife+$E600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)-SUM($M600:BB600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BD$3>(A30stdlife+$E600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)-SUM($M600:BC600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BE$3>(A30stdlife+$E600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)-SUM($M600:BD600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BF$3>(A30stdlife+$E600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)-SUM($M600:BE600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BG$3>(A30stdlife+$E600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)-SUM($M600:BF600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BH$3>(A30stdlife+$E600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)-SUM($M600:BG600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BI$3>(A30stdlife+$E600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)-SUM($M600:BH600),('PTRM input'!$M$306*(1+rvanilla07)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$E601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)-SUM($N601:N601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$E601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)-SUM($N601:O601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$E601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)-SUM($N601:P601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(R$3>(A30stdlife+$E601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)-SUM($N601:Q601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(S$3>(A30stdlife+$E601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)-SUM($N601:R601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(T$3>(A30stdlife+$E601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)-SUM($N601:S601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(U$3>(A30stdlife+$E601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)-SUM($N601:T601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(V$3>(A30stdlife+$E601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)-SUM($N601:U601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(W$3>(A30stdlife+$E601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)-SUM($N601:V601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(X$3>(A30stdlife+$E601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)-SUM($N601:W601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Y$3>(A30stdlife+$E601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)-SUM($N601:X601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Z$3>(A30stdlife+$E601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)-SUM($N601:Y601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AA$3>(A30stdlife+$E601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)-SUM($N601:Z601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AB$3>(A30stdlife+$E601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)-SUM($N601:AA601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AC$3>(A30stdlife+$E601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)-SUM($N601:AB601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AD$3>(A30stdlife+$E601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)-SUM($N601:AC601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AE$3>(A30stdlife+$E601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)-SUM($N601:AD601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AF$3>(A30stdlife+$E601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)-SUM($N601:AE601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AG$3>(A30stdlife+$E601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)-SUM($N601:AF601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AH$3>(A30stdlife+$E601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)-SUM($N601:AG601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AI$3>(A30stdlife+$E601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)-SUM($N601:AH601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A30stdlife+$E601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)-SUM($N601:AI601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AK$3>(A30stdlife+$E601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)-SUM($N601:AJ601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AL$3>(A30stdlife+$E601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)-SUM($N601:AK601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AM$3>(A30stdlife+$E601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)-SUM($N601:AL601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AN$3>(A30stdlife+$E601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)-SUM($N601:AM601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AO$3>(A30stdlife+$E601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)-SUM($N601:AN601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AP$3>(A30stdlife+$E601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)-SUM($N601:AO601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A30stdlife+$E601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)-SUM($N601:AP601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AR$3>(A30stdlife+$E601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)-SUM($N601:AQ601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AS$3>(A30stdlife+$E601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)-SUM($N601:AR601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AT$3>(A30stdlife+$E601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)-SUM($N601:AS601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AU$3>(A30stdlife+$E601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)-SUM($N601:AT601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AV$3>(A30stdlife+$E601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)-SUM($N601:AU601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AW$3>(A30stdlife+$E601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)-SUM($N601:AV601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AX$3>(A30stdlife+$E601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)-SUM($N601:AW601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AY$3>(A30stdlife+$E601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)-SUM($N601:AX601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A30stdlife+$E601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)-SUM($N601:AY601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BA$3>(A30stdlife+$E601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)-SUM($N601:AZ601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BB$3>(A30stdlife+$E601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)-SUM($N601:BA601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BC$3>(A30stdlife+$E601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)-SUM($N601:BB601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BD$3>(A30stdlife+$E601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)-SUM($N601:BC601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BE$3>(A30stdlife+$E601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)-SUM($N601:BD601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BF$3>(A30stdlife+$E601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)-SUM($N601:BE601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BG$3>(A30stdlife+$E601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)-SUM($N601:BF601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BH$3>(A30stdlife+$E601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)-SUM($N601:BG601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(BI$3>(A30stdlife+$E601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)-SUM($N601:BH601),('PTRM input'!$N$306*(1+rvanilla08)^0.5)/A30stdlife))","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"SUM(G592:G603)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM592:AM603)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C617","v":0},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(G$3>A31remlife,A31value-SUM($F605:F605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!G$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(H$3>A31remlife,A31value-SUM($F605:G605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!H$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(I$3>A31remlife,A31value-SUM($F605:H605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!I$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(J$3>A31remlife,A31value-SUM($F605:I605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!J$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(K$3>A31remlife,A31value-SUM($F605:J605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!K$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(L$3>A31remlife,A31value-SUM($F605:K605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!L$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(M$3>A31remlife,A31value-SUM($F605:L605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!M$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(N$3>A31remlife,A31value-SUM($F605:M605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!N$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(O$3>A31remlife,A31value-SUM($F605:N605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!O$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(P$3>A31remlife,A31value-SUM($F605:O605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!P$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Q$3>A31remlife,A31value-SUM($F605:P605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!Q$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(R$3>A31remlife,A31value-SUM($F605:Q605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!R$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(S$3>A31remlife,A31value-SUM($F605:R605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!S$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(T$3>A31remlife,A31value-SUM($F605:S605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!T$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(U$3>A31remlife,A31value-SUM($F605:T605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!U$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(V$3>A31remlife,A31value-SUM($F605:U605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!V$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(W$3>A31remlife,A31value-SUM($F605:V605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!W$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(X$3>A31remlife,A31value-SUM($F605:W605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!X$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Y$3>A31remlife,A31value-SUM($F605:X605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!Y$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Z$3>A31remlife,A31value-SUM($F605:Y605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!Z$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AA$3>A31remlife,A31value-SUM($F605:Z605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!AA$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AB$3>A31remlife,A31value-SUM($F605:AA605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!AB$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AC$3>A31remlife,A31value-SUM($F605:AB605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!AC$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AD$3>A31remlife,A31value-SUM($F605:AC605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!AD$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AE$3>A31remlife,A31value-SUM($F605:AD605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!AE$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AF$3>A31remlife,A31value-SUM($F605:AE605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!AF$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AG$3>A31remlife,A31value-SUM($F605:AF605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!AG$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AH$3>A31remlife,A31value-SUM($F605:AG605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!AH$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AI$3>A31remlife,A31value-SUM($F605:AH605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!AI$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AJ$3>A31remlife,A31value-SUM($F605:AI605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!AJ$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AK$3>A31remlife,A31value-SUM($F605:AJ605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!AK$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AL$3>A31remlife,A31value-SUM($F605:AK605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!AL$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AM$3>A31remlife,A31value-SUM($F605:AL605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!AM$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AN$3>A31remlife,A31value-SUM($F605:AM605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!AN$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AO$3>A31remlife,A31value-SUM($F605:AN605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!AO$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AP$3>A31remlife,A31value-SUM($F605:AO605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!AP$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AQ$3>A31remlife,A31value-SUM($F605:AP605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!AQ$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AR$3>A31remlife,A31value-SUM($F605:AQ605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!AR$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AS$3>A31remlife,A31value-SUM($F605:AR605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!AS$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AT$3>A31remlife,A31value-SUM($F605:AS605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!AT$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AU$3>A31remlife,A31value-SUM($F605:AT605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!AU$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AV$3>A31remlife,A31value-SUM($F605:AU605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!AV$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AW$3>A31remlife,A31value-SUM($F605:AV605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!AW$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AX$3>A31remlife,A31value-SUM($F605:AW605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!AX$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AY$3>A31remlife,A31value-SUM($F605:AX605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!AY$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AZ$3>A31remlife,A31value-SUM($F605:AY605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!AZ$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BA$3>A31remlife,A31value-SUM($F605:AZ605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!BA$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BB$3>A31remlife,A31value-SUM($F605:BA605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!BB$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BC$3>A31remlife,A31value-SUM($F605:BB605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!BC$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BD$3>A31remlife,A31value-SUM($F605:BC605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!BD$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BE$3>A31remlife,A31value-SUM($F605:BD605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!BE$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BF$3>A31remlife,A31value-SUM($F605:BE605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!BF$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BG$3>A31remlife,A31value-SUM($F605:BF605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!BG$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BH$3>A31remlife,A31value-SUM($F605:BG605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!BH$443)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BI$3>A31remlife,A31value-SUM($F605:BH605),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))),'PTRM input'!BI$443)","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(I$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:H608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(J$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:I608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(K$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:J608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(L$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:K608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(M$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:L608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:M608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:N608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:O608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:P608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(R$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:Q608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(S$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:R608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(T$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:S608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(U$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:T608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(V$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:U608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(W$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:V608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(X$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:W608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Y$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:X608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Z$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:Y608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AA$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:Z608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AB$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:AA608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AC$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:AB608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AD$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:AC608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AE$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:AD608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AF$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:AE608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AG$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:AF608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AH$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:AG608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AI$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:AH608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:AI608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AK$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:AJ608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AL$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:AK608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AM$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:AL608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AN$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:AM608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AO$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:AN608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AP$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:AO608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:AP608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AR$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:AQ608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AS$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:AR608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AT$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:AS608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AU$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:AT608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AV$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:AU608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AW$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:AV608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AX$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:AW608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AY$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:AX608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:AY608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(BA$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:AZ608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(BB$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:BA608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(BC$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:BB608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(BD$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:BC608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(BE$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:BD608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(BF$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:BE608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(BG$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:BF608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(BH$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:BG608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(BI$3>(A31stdlife+$E608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)-SUM($H608:BH608),('PTRM input'!$H$307*(1+rvanilla02)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(J$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:I609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(K$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:J609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(L$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:K609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(M$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:L609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:M609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:N609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:O609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:P609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(R$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:Q609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(S$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:R609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(T$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:S609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(U$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:T609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(V$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:U609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(W$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:V609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(X$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:W609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Y$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:X609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Z$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:Y609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AA$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:Z609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AB$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:AA609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AC$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:AB609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AD$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:AC609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AE$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:AD609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AF$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:AE609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AG$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:AF609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AH$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:AG609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AI$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:AH609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:AI609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AK$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:AJ609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AL$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:AK609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AM$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:AL609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AN$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:AM609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AO$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:AN609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AP$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:AO609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:AP609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AR$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:AQ609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AS$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:AR609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AT$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:AS609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AU$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:AT609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AV$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:AU609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AW$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:AV609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AX$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:AW609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AY$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:AX609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:AY609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(BA$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:AZ609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(BB$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:BA609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(BC$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:BB609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(BD$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:BC609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(BE$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:BD609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(BF$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:BE609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(BG$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:BF609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(BH$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:BG609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(BI$3>(A31stdlife+$E609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)-SUM($I609:BH609),('PTRM input'!$I$307*(1+rvanilla03)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(M$3>(A31stdlife+$E612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)-SUM($L612:L612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$E612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)-SUM($L612:M612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$E612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)-SUM($L612:N612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$E612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)-SUM($L612:O612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$E612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)-SUM($L612:P612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(R$3>(A31stdlife+$E612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)-SUM($L612:Q612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(S$3>(A31stdlife+$E612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)-SUM($L612:R612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(T$3>(A31stdlife+$E612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)-SUM($L612:S612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(U$3>(A31stdlife+$E612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)-SUM($L612:T612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(V$3>(A31stdlife+$E612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)-SUM($L612:U612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(W$3>(A31stdlife+$E612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)-SUM($L612:V612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(X$3>(A31stdlife+$E612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)-SUM($L612:W612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Y$3>(A31stdlife+$E612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)-SUM($L612:X612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Z$3>(A31stdlife+$E612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)-SUM($L612:Y612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AA$3>(A31stdlife+$E612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)-SUM($L612:Z612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AB$3>(A31stdlife+$E612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)-SUM($L612:AA612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AC$3>(A31stdlife+$E612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)-SUM($L612:AB612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AD$3>(A31stdlife+$E612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)-SUM($L612:AC612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AE$3>(A31stdlife+$E612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)-SUM($L612:AD612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AF$3>(A31stdlife+$E612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)-SUM($L612:AE612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AG$3>(A31stdlife+$E612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)-SUM($L612:AF612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AH$3>(A31stdlife+$E612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)-SUM($L612:AG612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AI$3>(A31stdlife+$E612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)-SUM($L612:AH612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A31stdlife+$E612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)-SUM($L612:AI612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AK$3>(A31stdlife+$E612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)-SUM($L612:AJ612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AL$3>(A31stdlife+$E612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)-SUM($L612:AK612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AM$3>(A31stdlife+$E612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)-SUM($L612:AL612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AN$3>(A31stdlife+$E612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)-SUM($L612:AM612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AO$3>(A31stdlife+$E612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)-SUM($L612:AN612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AP$3>(A31stdlife+$E612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)-SUM($L612:AO612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A31stdlife+$E612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)-SUM($L612:AP612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AR$3>(A31stdlife+$E612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)-SUM($L612:AQ612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AS$3>(A31stdlife+$E612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)-SUM($L612:AR612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AT$3>(A31stdlife+$E612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)-SUM($L612:AS612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AU$3>(A31stdlife+$E612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)-SUM($L612:AT612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AV$3>(A31stdlife+$E612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)-SUM($L612:AU612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AW$3>(A31stdlife+$E612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)-SUM($L612:AV612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AX$3>(A31stdlife+$E612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)-SUM($L612:AW612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AY$3>(A31stdlife+$E612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)-SUM($L612:AX612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A31stdlife+$E612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)-SUM($L612:AY612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(BA$3>(A31stdlife+$E612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)-SUM($L612:AZ612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(BB$3>(A31stdlife+$E612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)-SUM($L612:BA612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(BC$3>(A31stdlife+$E612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)-SUM($L612:BB612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(BD$3>(A31stdlife+$E612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)-SUM($L612:BC612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(BE$3>(A31stdlife+$E612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)-SUM($L612:BD612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(BF$3>(A31stdlife+$E612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)-SUM($L612:BE612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(BG$3>(A31stdlife+$E612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)-SUM($L612:BF612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(BH$3>(A31stdlife+$E612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)-SUM($L612:BG612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(BI$3>(A31stdlife+$E612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)-SUM($L612:BH612),('PTRM input'!$L$307*(1+rvanilla06)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$E613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)-SUM($M613:M613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$E613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)-SUM($M613:N613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$E613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)-SUM($M613:O613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$E613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)-SUM($M613:P613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(R$3>(A31stdlife+$E613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)-SUM($M613:Q613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(S$3>(A31stdlife+$E613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)-SUM($M613:R613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(T$3>(A31stdlife+$E613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)-SUM($M613:S613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(U$3>(A31stdlife+$E613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)-SUM($M613:T613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(V$3>(A31stdlife+$E613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)-SUM($M613:U613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(W$3>(A31stdlife+$E613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)-SUM($M613:V613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(X$3>(A31stdlife+$E613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)-SUM($M613:W613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Y$3>(A31stdlife+$E613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)-SUM($M613:X613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Z$3>(A31stdlife+$E613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)-SUM($M613:Y613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AA$3>(A31stdlife+$E613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)-SUM($M613:Z613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AB$3>(A31stdlife+$E613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)-SUM($M613:AA613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AC$3>(A31stdlife+$E613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)-SUM($M613:AB613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AD$3>(A31stdlife+$E613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)-SUM($M613:AC613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AE$3>(A31stdlife+$E613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)-SUM($M613:AD613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AF$3>(A31stdlife+$E613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)-SUM($M613:AE613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AG$3>(A31stdlife+$E613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)-SUM($M613:AF613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AH$3>(A31stdlife+$E613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)-SUM($M613:AG613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AI$3>(A31stdlife+$E613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)-SUM($M613:AH613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A31stdlife+$E613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)-SUM($M613:AI613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AK$3>(A31stdlife+$E613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)-SUM($M613:AJ613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AL$3>(A31stdlife+$E613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)-SUM($M613:AK613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AM$3>(A31stdlife+$E613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)-SUM($M613:AL613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AN$3>(A31stdlife+$E613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)-SUM($M613:AM613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AO$3>(A31stdlife+$E613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)-SUM($M613:AN613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AP$3>(A31stdlife+$E613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)-SUM($M613:AO613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A31stdlife+$E613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)-SUM($M613:AP613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AR$3>(A31stdlife+$E613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)-SUM($M613:AQ613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AS$3>(A31stdlife+$E613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)-SUM($M613:AR613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AT$3>(A31stdlife+$E613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)-SUM($M613:AS613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AU$3>(A31stdlife+$E613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)-SUM($M613:AT613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AV$3>(A31stdlife+$E613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)-SUM($M613:AU613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AW$3>(A31stdlife+$E613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)-SUM($M613:AV613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AX$3>(A31stdlife+$E613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)-SUM($M613:AW613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AY$3>(A31stdlife+$E613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)-SUM($M613:AX613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A31stdlife+$E613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)-SUM($M613:AY613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(BA$3>(A31stdlife+$E613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)-SUM($M613:AZ613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(BB$3>(A31stdlife+$E613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)-SUM($M613:BA613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(BC$3>(A31stdlife+$E613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)-SUM($M613:BB613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(BD$3>(A31stdlife+$E613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)-SUM($M613:BC613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(BE$3>(A31stdlife+$E613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)-SUM($M613:BD613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(BF$3>(A31stdlife+$E613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)-SUM($M613:BE613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(BG$3>(A31stdlife+$E613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)-SUM($M613:BF613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(BH$3>(A31stdlife+$E613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)-SUM($M613:BG613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(BI$3>(A31stdlife+$E613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)-SUM($M613:BH613),('PTRM input'!$M$307*(1+rvanilla07)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$E616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)-SUM($P616:P616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(R$3>(A31stdlife+$E616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)-SUM($P616:Q616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(S$3>(A31stdlife+$E616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)-SUM($P616:R616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(T$3>(A31stdlife+$E616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)-SUM($P616:S616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(U$3>(A31stdlife+$E616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)-SUM($P616:T616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(V$3>(A31stdlife+$E616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)-SUM($P616:U616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(W$3>(A31stdlife+$E616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)-SUM($P616:V616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(X$3>(A31stdlife+$E616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)-SUM($P616:W616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Y$3>(A31stdlife+$E616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)-SUM($P616:X616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Z$3>(A31stdlife+$E616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)-SUM($P616:Y616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AA$3>(A31stdlife+$E616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)-SUM($P616:Z616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AB$3>(A31stdlife+$E616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)-SUM($P616:AA616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AC$3>(A31stdlife+$E616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)-SUM($P616:AB616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AD$3>(A31stdlife+$E616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)-SUM($P616:AC616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AE$3>(A31stdlife+$E616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)-SUM($P616:AD616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AF$3>(A31stdlife+$E616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)-SUM($P616:AE616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AG$3>(A31stdlife+$E616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)-SUM($P616:AF616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AH$3>(A31stdlife+$E616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)-SUM($P616:AG616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AI$3>(A31stdlife+$E616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)-SUM($P616:AH616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A31stdlife+$E616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)-SUM($P616:AI616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AK$3>(A31stdlife+$E616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)-SUM($P616:AJ616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AL$3>(A31stdlife+$E616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)-SUM($P616:AK616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AM$3>(A31stdlife+$E616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)-SUM($P616:AL616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AN$3>(A31stdlife+$E616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)-SUM($P616:AM616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AO$3>(A31stdlife+$E616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)-SUM($P616:AN616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AP$3>(A31stdlife+$E616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)-SUM($P616:AO616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A31stdlife+$E616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)-SUM($P616:AP616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AR$3>(A31stdlife+$E616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)-SUM($P616:AQ616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AS$3>(A31stdlife+$E616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)-SUM($P616:AR616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AT$3>(A31stdlife+$E616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)-SUM($P616:AS616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AU$3>(A31stdlife+$E616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)-SUM($P616:AT616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AV$3>(A31stdlife+$E616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)-SUM($P616:AU616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AW$3>(A31stdlife+$E616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)-SUM($P616:AV616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AX$3>(A31stdlife+$E616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)-SUM($P616:AW616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AY$3>(A31stdlife+$E616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)-SUM($P616:AX616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A31stdlife+$E616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)-SUM($P616:AY616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(BA$3>(A31stdlife+$E616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)-SUM($P616:AZ616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(BB$3>(A31stdlife+$E616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)-SUM($P616:BA616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(BC$3>(A31stdlife+$E616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)-SUM($P616:BB616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(BD$3>(A31stdlife+$E616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)-SUM($P616:BC616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(BE$3>(A31stdlife+$E616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)-SUM($P616:BD616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(BF$3>(A31stdlife+$E616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)-SUM($P616:BE616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(BG$3>(A31stdlife+$E616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)-SUM($P616:BF616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(BH$3>(A31stdlife+$E616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)-SUM($P616:BG616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(BI$3>(A31stdlife+$E616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)-SUM($P616:BH616),('PTRM input'!$P$307*(1+rvanilla10)^0.5)/A31stdlife))","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,{"$f":"SUM(G605:G616)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM605:AM616)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(H$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:G620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(I$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:H620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(J$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:I620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(K$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:J620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(L$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:K620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(M$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:L620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:M620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:N620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:O620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:P620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(R$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:Q620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(S$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:R620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(T$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:S620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(U$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:T620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(V$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:U620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(W$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:V620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(X$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:W620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Y$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:X620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Z$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:Y620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AA$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:Z620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AB$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:AA620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AC$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:AB620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AD$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:AC620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AE$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:AD620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AF$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:AE620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AG$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:AF620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AH$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:AG620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AI$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:AH620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:AI620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AK$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:AJ620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AL$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:AK620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AM$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:AL620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AN$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:AM620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AO$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:AN620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AP$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:AO620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:AP620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AR$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:AQ620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AS$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:AR620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AT$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:AS620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AU$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:AT620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AV$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:AU620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AW$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:AV620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AX$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:AW620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AY$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:AX620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:AY620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BA$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:AZ620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BB$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:BA620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BC$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:BB620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BD$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:BC620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BE$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:BD620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BF$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:BE620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BG$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:BF620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BH$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:BG620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BI$3>(A32stdlife+$E620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)-SUM($G620:BH620),('PTRM input'!$G$308*(1+rvanilla01)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(I$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:H621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(J$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:I621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(K$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:J621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(L$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:K621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(M$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:L621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:M621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:N621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:O621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:P621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(R$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:Q621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(S$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:R621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(T$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:S621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(U$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:T621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(V$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:U621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(W$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:V621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(X$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:W621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Y$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:X621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Z$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:Y621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AA$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:Z621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AB$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:AA621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AC$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:AB621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AD$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:AC621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AE$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:AD621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AF$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:AE621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AG$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:AF621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AH$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:AG621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AI$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:AH621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:AI621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AK$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:AJ621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AL$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:AK621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AM$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:AL621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AN$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:AM621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AO$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:AN621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AP$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:AO621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:AP621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AR$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:AQ621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AS$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:AR621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AT$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:AS621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AU$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:AT621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AV$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:AU621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AW$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:AV621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AX$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:AW621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AY$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:AX621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:AY621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BA$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:AZ621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BB$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:BA621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BC$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:BB621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BD$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:BC621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BE$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:BD621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BF$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:BE621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BG$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:BF621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BH$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:BG621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BI$3>(A32stdlife+$E621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)-SUM($H621:BH621),('PTRM input'!$H$308*(1+rvanilla02)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(L$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:K624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(M$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:L624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:M624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:N624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:O624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:P624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(R$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:Q624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(S$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:R624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(T$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:S624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(U$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:T624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(V$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:U624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(W$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:V624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(X$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:W624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Y$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:X624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Z$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:Y624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AA$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:Z624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AB$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:AA624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AC$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:AB624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AD$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:AC624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AE$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:AD624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AF$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:AE624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AG$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:AF624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AH$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:AG624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AI$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:AH624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:AI624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AK$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:AJ624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AL$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:AK624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AM$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:AL624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AN$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:AM624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AO$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:AN624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AP$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:AO624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:AP624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AR$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:AQ624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AS$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:AR624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AT$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:AS624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AU$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:AT624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AV$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:AU624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AW$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:AV624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AX$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:AW624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AY$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:AX624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:AY624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BA$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:AZ624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BB$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:BA624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BC$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:BB624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BD$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:BC624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BE$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:BD624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BF$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:BE624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BG$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:BF624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BH$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:BG624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BI$3>(A32stdlife+$E624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)-SUM($K624:BH624),('PTRM input'!$K$308*(1+rvanilla05)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(M$3>(A32stdlife+$E625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)-SUM($L625:L625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$E625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)-SUM($L625:M625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$E625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)-SUM($L625:N625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$E625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)-SUM($L625:O625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$E625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)-SUM($L625:P625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(R$3>(A32stdlife+$E625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)-SUM($L625:Q625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(S$3>(A32stdlife+$E625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)-SUM($L625:R625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(T$3>(A32stdlife+$E625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)-SUM($L625:S625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(U$3>(A32stdlife+$E625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)-SUM($L625:T625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(V$3>(A32stdlife+$E625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)-SUM($L625:U625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(W$3>(A32stdlife+$E625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)-SUM($L625:V625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(X$3>(A32stdlife+$E625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)-SUM($L625:W625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Y$3>(A32stdlife+$E625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)-SUM($L625:X625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Z$3>(A32stdlife+$E625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)-SUM($L625:Y625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AA$3>(A32stdlife+$E625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)-SUM($L625:Z625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AB$3>(A32stdlife+$E625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)-SUM($L625:AA625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AC$3>(A32stdlife+$E625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)-SUM($L625:AB625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AD$3>(A32stdlife+$E625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)-SUM($L625:AC625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AE$3>(A32stdlife+$E625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)-SUM($L625:AD625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AF$3>(A32stdlife+$E625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)-SUM($L625:AE625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AG$3>(A32stdlife+$E625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)-SUM($L625:AF625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AH$3>(A32stdlife+$E625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)-SUM($L625:AG625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AI$3>(A32stdlife+$E625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)-SUM($L625:AH625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A32stdlife+$E625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)-SUM($L625:AI625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AK$3>(A32stdlife+$E625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)-SUM($L625:AJ625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AL$3>(A32stdlife+$E625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)-SUM($L625:AK625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AM$3>(A32stdlife+$E625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)-SUM($L625:AL625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AN$3>(A32stdlife+$E625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)-SUM($L625:AM625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AO$3>(A32stdlife+$E625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)-SUM($L625:AN625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AP$3>(A32stdlife+$E625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)-SUM($L625:AO625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A32stdlife+$E625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)-SUM($L625:AP625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AR$3>(A32stdlife+$E625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)-SUM($L625:AQ625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AS$3>(A32stdlife+$E625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)-SUM($L625:AR625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AT$3>(A32stdlife+$E625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)-SUM($L625:AS625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AU$3>(A32stdlife+$E625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)-SUM($L625:AT625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AV$3>(A32stdlife+$E625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)-SUM($L625:AU625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AW$3>(A32stdlife+$E625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)-SUM($L625:AV625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AX$3>(A32stdlife+$E625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)-SUM($L625:AW625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AY$3>(A32stdlife+$E625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)-SUM($L625:AX625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A32stdlife+$E625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)-SUM($L625:AY625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BA$3>(A32stdlife+$E625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)-SUM($L625:AZ625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BB$3>(A32stdlife+$E625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)-SUM($L625:BA625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BC$3>(A32stdlife+$E625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)-SUM($L625:BB625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BD$3>(A32stdlife+$E625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)-SUM($L625:BC625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BE$3>(A32stdlife+$E625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)-SUM($L625:BD625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BF$3>(A32stdlife+$E625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)-SUM($L625:BE625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BG$3>(A32stdlife+$E625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)-SUM($L625:BF625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BH$3>(A32stdlife+$E625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)-SUM($L625:BG625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BI$3>(A32stdlife+$E625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)-SUM($L625:BH625),('PTRM input'!$L$308*(1+rvanilla06)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$E628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)-SUM($O628:O628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$E628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)-SUM($O628:P628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(R$3>(A32stdlife+$E628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)-SUM($O628:Q628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(S$3>(A32stdlife+$E628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)-SUM($O628:R628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(T$3>(A32stdlife+$E628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)-SUM($O628:S628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(U$3>(A32stdlife+$E628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)-SUM($O628:T628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(V$3>(A32stdlife+$E628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)-SUM($O628:U628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(W$3>(A32stdlife+$E628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)-SUM($O628:V628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(X$3>(A32stdlife+$E628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)-SUM($O628:W628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Y$3>(A32stdlife+$E628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)-SUM($O628:X628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Z$3>(A32stdlife+$E628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)-SUM($O628:Y628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AA$3>(A32stdlife+$E628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)-SUM($O628:Z628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AB$3>(A32stdlife+$E628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)-SUM($O628:AA628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AC$3>(A32stdlife+$E628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)-SUM($O628:AB628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AD$3>(A32stdlife+$E628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)-SUM($O628:AC628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AE$3>(A32stdlife+$E628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)-SUM($O628:AD628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AF$3>(A32stdlife+$E628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)-SUM($O628:AE628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AG$3>(A32stdlife+$E628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)-SUM($O628:AF628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AH$3>(A32stdlife+$E628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)-SUM($O628:AG628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AI$3>(A32stdlife+$E628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)-SUM($O628:AH628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A32stdlife+$E628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)-SUM($O628:AI628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AK$3>(A32stdlife+$E628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)-SUM($O628:AJ628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AL$3>(A32stdlife+$E628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)-SUM($O628:AK628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AM$3>(A32stdlife+$E628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)-SUM($O628:AL628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AN$3>(A32stdlife+$E628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)-SUM($O628:AM628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AO$3>(A32stdlife+$E628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)-SUM($O628:AN628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AP$3>(A32stdlife+$E628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)-SUM($O628:AO628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A32stdlife+$E628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)-SUM($O628:AP628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AR$3>(A32stdlife+$E628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)-SUM($O628:AQ628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AS$3>(A32stdlife+$E628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)-SUM($O628:AR628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AT$3>(A32stdlife+$E628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)-SUM($O628:AS628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AU$3>(A32stdlife+$E628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)-SUM($O628:AT628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AV$3>(A32stdlife+$E628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)-SUM($O628:AU628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AW$3>(A32stdlife+$E628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)-SUM($O628:AV628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AX$3>(A32stdlife+$E628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)-SUM($O628:AW628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AY$3>(A32stdlife+$E628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)-SUM($O628:AX628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A32stdlife+$E628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)-SUM($O628:AY628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BA$3>(A32stdlife+$E628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)-SUM($O628:AZ628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BB$3>(A32stdlife+$E628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)-SUM($O628:BA628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BC$3>(A32stdlife+$E628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)-SUM($O628:BB628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BD$3>(A32stdlife+$E628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)-SUM($O628:BC628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BE$3>(A32stdlife+$E628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)-SUM($O628:BD628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BF$3>(A32stdlife+$E628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)-SUM($O628:BE628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BG$3>(A32stdlife+$E628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)-SUM($O628:BF628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BH$3>(A32stdlife+$E628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)-SUM($O628:BG628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BI$3>(A32stdlife+$E628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)-SUM($O628:BH628),('PTRM input'!$O$308*(1+rvanilla09)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$E629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)-SUM($P629:P629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(R$3>(A32stdlife+$E629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)-SUM($P629:Q629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(S$3>(A32stdlife+$E629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)-SUM($P629:R629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(T$3>(A32stdlife+$E629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)-SUM($P629:S629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(U$3>(A32stdlife+$E629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)-SUM($P629:T629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(V$3>(A32stdlife+$E629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)-SUM($P629:U629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(W$3>(A32stdlife+$E629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)-SUM($P629:V629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(X$3>(A32stdlife+$E629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)-SUM($P629:W629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Y$3>(A32stdlife+$E629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)-SUM($P629:X629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Z$3>(A32stdlife+$E629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)-SUM($P629:Y629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AA$3>(A32stdlife+$E629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)-SUM($P629:Z629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AB$3>(A32stdlife+$E629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)-SUM($P629:AA629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AC$3>(A32stdlife+$E629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)-SUM($P629:AB629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AD$3>(A32stdlife+$E629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)-SUM($P629:AC629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AE$3>(A32stdlife+$E629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)-SUM($P629:AD629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AF$3>(A32stdlife+$E629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)-SUM($P629:AE629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AG$3>(A32stdlife+$E629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)-SUM($P629:AF629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AH$3>(A32stdlife+$E629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)-SUM($P629:AG629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AI$3>(A32stdlife+$E629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)-SUM($P629:AH629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A32stdlife+$E629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)-SUM($P629:AI629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AK$3>(A32stdlife+$E629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)-SUM($P629:AJ629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AL$3>(A32stdlife+$E629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)-SUM($P629:AK629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AM$3>(A32stdlife+$E629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)-SUM($P629:AL629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AN$3>(A32stdlife+$E629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)-SUM($P629:AM629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AO$3>(A32stdlife+$E629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)-SUM($P629:AN629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AP$3>(A32stdlife+$E629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)-SUM($P629:AO629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A32stdlife+$E629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)-SUM($P629:AP629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AR$3>(A32stdlife+$E629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)-SUM($P629:AQ629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AS$3>(A32stdlife+$E629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)-SUM($P629:AR629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AT$3>(A32stdlife+$E629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)-SUM($P629:AS629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AU$3>(A32stdlife+$E629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)-SUM($P629:AT629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AV$3>(A32stdlife+$E629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)-SUM($P629:AU629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AW$3>(A32stdlife+$E629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)-SUM($P629:AV629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AX$3>(A32stdlife+$E629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)-SUM($P629:AW629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AY$3>(A32stdlife+$E629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)-SUM($P629:AX629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A32stdlife+$E629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)-SUM($P629:AY629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BA$3>(A32stdlife+$E629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)-SUM($P629:AZ629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BB$3>(A32stdlife+$E629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)-SUM($P629:BA629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BC$3>(A32stdlife+$E629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)-SUM($P629:BB629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BD$3>(A32stdlife+$E629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)-SUM($P629:BC629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BE$3>(A32stdlife+$E629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)-SUM($P629:BD629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BF$3>(A32stdlife+$E629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)-SUM($P629:BE629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BG$3>(A32stdlife+$E629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)-SUM($P629:BF629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BH$3>(A32stdlife+$E629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)-SUM($P629:BG629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(BI$3>(A32stdlife+$E629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)-SUM($P629:BH629),('PTRM input'!$P$308*(1+rvanilla10)^0.5)/A32stdlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(H$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:G633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(I$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:H633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(J$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:I633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(K$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:J633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(L$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:K633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(M$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:L633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:M633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:N633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:O633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:P633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(R$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:Q633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(S$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:R633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(T$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:S633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(U$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:T633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(V$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:U633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(W$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:V633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(X$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:W633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Y$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:X633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Z$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:Y633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AA$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:Z633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AB$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:AA633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AC$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:AB633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AD$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:AC633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AE$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:AD633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AF$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:AE633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AG$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:AF633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AH$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:AG633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AI$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:AH633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:AI633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AK$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:AJ633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AL$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:AK633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AM$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:AL633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AN$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:AM633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AO$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:AN633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AP$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:AO633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:AP633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AR$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:AQ633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AS$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:AR633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AT$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:AS633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AU$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:AT633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AV$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:AU633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AW$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:AV633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AX$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:AW633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AY$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:AX633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:AY633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(BA$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:AZ633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(BB$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:BA633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(BC$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:BB633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(BD$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:BC633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(BE$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:BD633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(BF$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:BE633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(BG$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:BF633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(BH$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:BG633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(BI$3>(A33stdlife+$E633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)-SUM($G633:BH633),('PTRM input'!$G$309*(1+rvanilla01)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(K$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:J636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(L$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:K636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(M$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:L636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:M636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:N636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:O636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:P636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(R$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:Q636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(S$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:R636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(T$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:S636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(U$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:T636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(V$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:U636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(W$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:V636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(X$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:W636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Y$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:X636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Z$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:Y636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AA$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:Z636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AB$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:AA636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AC$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:AB636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AD$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:AC636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AE$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:AD636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AF$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:AE636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AG$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:AF636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AH$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:AG636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AI$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:AH636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:AI636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AK$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:AJ636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AL$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:AK636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AM$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:AL636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AN$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:AM636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AO$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:AN636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AP$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:AO636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:AP636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AR$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:AQ636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AS$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:AR636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AT$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:AS636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AU$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:AT636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AV$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:AU636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AW$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:AV636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AX$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:AW636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AY$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:AX636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:AY636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(BA$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:AZ636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(BB$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:BA636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(BC$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:BB636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(BD$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:BC636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(BE$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:BD636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(BF$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:BE636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(BG$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:BF636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(BH$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:BG636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(BI$3>(A33stdlife+$E636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)-SUM($J636:BH636),('PTRM input'!$J$309*(1+rvanilla04)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(L$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:K637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(M$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:L637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:M637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:N637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:O637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:P637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(R$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:Q637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(S$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:R637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(T$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:S637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(U$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:T637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(V$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:U637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(W$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:V637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(X$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:W637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Y$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:X637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Z$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:Y637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AA$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:Z637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AB$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:AA637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AC$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:AB637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AD$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:AC637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AE$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:AD637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AF$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:AE637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AG$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:AF637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AH$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:AG637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AI$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:AH637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:AI637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AK$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:AJ637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AL$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:AK637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AM$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:AL637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AN$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:AM637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AO$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:AN637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AP$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:AO637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:AP637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AR$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:AQ637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AS$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:AR637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AT$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:AS637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AU$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:AT637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AV$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:AU637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AW$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:AV637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AX$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:AW637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AY$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:AX637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:AY637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(BA$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:AZ637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(BB$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:BA637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(BC$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:BB637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(BD$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:BC637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(BE$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:BD637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(BF$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:BE637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(BG$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:BF637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(BH$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:BG637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(BI$3>(A33stdlife+$E637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)-SUM($K637:BH637),('PTRM input'!$K$309*(1+rvanilla05)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$E641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)-SUM($O641:O641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$E641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)-SUM($O641:P641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(R$3>(A33stdlife+$E641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)-SUM($O641:Q641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(S$3>(A33stdlife+$E641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)-SUM($O641:R641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(T$3>(A33stdlife+$E641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)-SUM($O641:S641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(U$3>(A33stdlife+$E641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)-SUM($O641:T641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(V$3>(A33stdlife+$E641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)-SUM($O641:U641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(W$3>(A33stdlife+$E641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)-SUM($O641:V641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(X$3>(A33stdlife+$E641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)-SUM($O641:W641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Y$3>(A33stdlife+$E641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)-SUM($O641:X641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Z$3>(A33stdlife+$E641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)-SUM($O641:Y641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AA$3>(A33stdlife+$E641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)-SUM($O641:Z641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AB$3>(A33stdlife+$E641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)-SUM($O641:AA641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AC$3>(A33stdlife+$E641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)-SUM($O641:AB641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AD$3>(A33stdlife+$E641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)-SUM($O641:AC641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AE$3>(A33stdlife+$E641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)-SUM($O641:AD641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AF$3>(A33stdlife+$E641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)-SUM($O641:AE641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AG$3>(A33stdlife+$E641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)-SUM($O641:AF641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AH$3>(A33stdlife+$E641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)-SUM($O641:AG641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AI$3>(A33stdlife+$E641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)-SUM($O641:AH641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A33stdlife+$E641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)-SUM($O641:AI641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AK$3>(A33stdlife+$E641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)-SUM($O641:AJ641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AL$3>(A33stdlife+$E641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)-SUM($O641:AK641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AM$3>(A33stdlife+$E641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)-SUM($O641:AL641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AN$3>(A33stdlife+$E641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)-SUM($O641:AM641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AO$3>(A33stdlife+$E641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)-SUM($O641:AN641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AP$3>(A33stdlife+$E641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)-SUM($O641:AO641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A33stdlife+$E641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)-SUM($O641:AP641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AR$3>(A33stdlife+$E641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)-SUM($O641:AQ641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AS$3>(A33stdlife+$E641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)-SUM($O641:AR641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AT$3>(A33stdlife+$E641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)-SUM($O641:AS641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AU$3>(A33stdlife+$E641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)-SUM($O641:AT641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AV$3>(A33stdlife+$E641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)-SUM($O641:AU641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AW$3>(A33stdlife+$E641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)-SUM($O641:AV641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AX$3>(A33stdlife+$E641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)-SUM($O641:AW641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AY$3>(A33stdlife+$E641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)-SUM($O641:AX641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A33stdlife+$E641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)-SUM($O641:AY641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(BA$3>(A33stdlife+$E641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)-SUM($O641:AZ641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(BB$3>(A33stdlife+$E641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)-SUM($O641:BA641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(BC$3>(A33stdlife+$E641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)-SUM($O641:BB641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(BD$3>(A33stdlife+$E641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)-SUM($O641:BC641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(BE$3>(A33stdlife+$E641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)-SUM($O641:BD641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(BF$3>(A33stdlife+$E641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)-SUM($O641:BE641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(BG$3>(A33stdlife+$E641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)-SUM($O641:BF641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(BH$3>(A33stdlife+$E641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)-SUM($O641:BG641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(BI$3>(A33stdlife+$E641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)-SUM($O641:BH641),('PTRM input'!$O$309*(1+rvanilla09)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$E642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)-SUM($P642:P642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(R$3>(A33stdlife+$E642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)-SUM($P642:Q642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(S$3>(A33stdlife+$E642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)-SUM($P642:R642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(T$3>(A33stdlife+$E642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)-SUM($P642:S642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(U$3>(A33stdlife+$E642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)-SUM($P642:T642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(V$3>(A33stdlife+$E642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)-SUM($P642:U642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(W$3>(A33stdlife+$E642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)-SUM($P642:V642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(X$3>(A33stdlife+$E642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)-SUM($P642:W642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Y$3>(A33stdlife+$E642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)-SUM($P642:X642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Z$3>(A33stdlife+$E642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)-SUM($P642:Y642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AA$3>(A33stdlife+$E642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)-SUM($P642:Z642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AB$3>(A33stdlife+$E642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)-SUM($P642:AA642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AC$3>(A33stdlife+$E642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)-SUM($P642:AB642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AD$3>(A33stdlife+$E642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)-SUM($P642:AC642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AE$3>(A33stdlife+$E642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)-SUM($P642:AD642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AF$3>(A33stdlife+$E642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)-SUM($P642:AE642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AG$3>(A33stdlife+$E642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)-SUM($P642:AF642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AH$3>(A33stdlife+$E642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)-SUM($P642:AG642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AI$3>(A33stdlife+$E642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)-SUM($P642:AH642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A33stdlife+$E642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)-SUM($P642:AI642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AK$3>(A33stdlife+$E642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)-SUM($P642:AJ642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AL$3>(A33stdlife+$E642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)-SUM($P642:AK642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AM$3>(A33stdlife+$E642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)-SUM($P642:AL642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AN$3>(A33stdlife+$E642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)-SUM($P642:AM642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AO$3>(A33stdlife+$E642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)-SUM($P642:AN642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AP$3>(A33stdlife+$E642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)-SUM($P642:AO642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A33stdlife+$E642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)-SUM($P642:AP642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AR$3>(A33stdlife+$E642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)-SUM($P642:AQ642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AS$3>(A33stdlife+$E642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)-SUM($P642:AR642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AT$3>(A33stdlife+$E642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)-SUM($P642:AS642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AU$3>(A33stdlife+$E642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)-SUM($P642:AT642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AV$3>(A33stdlife+$E642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)-SUM($P642:AU642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AW$3>(A33stdlife+$E642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)-SUM($P642:AV642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AX$3>(A33stdlife+$E642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)-SUM($P642:AW642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AY$3>(A33stdlife+$E642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)-SUM($P642:AX642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A33stdlife+$E642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)-SUM($P642:AY642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(BA$3>(A33stdlife+$E642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)-SUM($P642:AZ642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(BB$3>(A33stdlife+$E642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)-SUM($P642:BA642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(BC$3>(A33stdlife+$E642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)-SUM($P642:BB642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(BD$3>(A33stdlife+$E642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)-SUM($P642:BC642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(BE$3>(A33stdlife+$E642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)-SUM($P642:BD642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(BF$3>(A33stdlife+$E642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)-SUM($P642:BE642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(BG$3>(A33stdlife+$E642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)-SUM($P642:BF642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(BH$3>(A33stdlife+$E642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)-SUM($P642:BG642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(BI$3>(A33stdlife+$E642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)-SUM($P642:BH642),('PTRM input'!$P$309*(1+rvanilla10)^0.5)/A33stdlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(H$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:G646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(I$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:H646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(J$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:I646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(K$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:J646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(L$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:K646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(M$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:L646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:M646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:N646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:O646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:P646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(R$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:Q646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(S$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:R646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(T$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:S646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(U$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:T646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(V$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:U646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(W$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:V646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(X$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:W646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Y$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:X646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Z$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:Y646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AA$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:Z646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AB$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:AA646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AC$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:AB646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AD$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:AC646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AE$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:AD646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AF$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:AE646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AG$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:AF646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AH$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:AG646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AI$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:AH646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:AI646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AK$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:AJ646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AL$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:AK646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AM$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:AL646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AN$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:AM646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AO$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:AN646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AP$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:AO646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:AP646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AR$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:AQ646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AS$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:AR646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AT$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:AS646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AU$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:AT646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AV$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:AU646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AW$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:AV646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AX$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:AW646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AY$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:AX646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:AY646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(BA$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:AZ646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(BB$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:BA646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(BC$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:BB646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(BD$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:BC646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(BE$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:BD646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(BF$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:BE646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(BG$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:BF646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(BH$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:BG646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(BI$3>(A34stdlife+$E646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)-SUM($G646:BH646),('PTRM input'!$G$310*(1+rvanilla01)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(K$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:J649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(L$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:K649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(M$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:L649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:M649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:N649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:O649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:P649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(R$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:Q649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(S$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:R649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(T$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:S649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(U$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:T649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(V$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:U649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(W$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:V649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(X$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:W649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Y$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:X649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Z$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:Y649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AA$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:Z649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AB$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:AA649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AC$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:AB649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AD$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:AC649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AE$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:AD649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AF$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:AE649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AG$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:AF649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AH$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:AG649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AI$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:AH649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:AI649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AK$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:AJ649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AL$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:AK649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AM$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:AL649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AN$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:AM649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AO$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:AN649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AP$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:AO649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:AP649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AR$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:AQ649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AS$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:AR649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AT$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:AS649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AU$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:AT649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AV$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:AU649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AW$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:AV649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AX$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:AW649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AY$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:AX649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:AY649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(BA$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:AZ649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(BB$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:BA649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(BC$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:BB649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(BD$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:BC649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(BE$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:BD649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(BF$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:BE649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(BG$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:BF649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(BH$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:BG649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(BI$3>(A34stdlife+$E649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)-SUM($J649:BH649),('PTRM input'!$J$310*(1+rvanilla04)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(L$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:K650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(M$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:L650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:M650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:N650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:O650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:P650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(R$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:Q650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(S$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:R650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(T$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:S650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(U$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:T650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(V$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:U650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(W$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:V650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(X$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:W650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Y$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:X650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Z$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:Y650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AA$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:Z650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AB$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:AA650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AC$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:AB650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AD$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:AC650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AE$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:AD650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AF$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:AE650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AG$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:AF650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AH$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:AG650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AI$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:AH650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:AI650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AK$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:AJ650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AL$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:AK650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AM$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:AL650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AN$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:AM650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AO$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:AN650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AP$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:AO650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:AP650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AR$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:AQ650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AS$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:AR650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AT$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:AS650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AU$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:AT650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AV$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:AU650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AW$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:AV650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AX$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:AW650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AY$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:AX650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:AY650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(BA$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:AZ650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(BB$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:BA650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(BC$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:BB650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(BD$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:BC650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(BE$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:BD650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(BF$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:BE650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(BG$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:BF650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(BH$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:BG650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(BI$3>(A34stdlife+$E650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)-SUM($K650:BH650),('PTRM input'!$K$310*(1+rvanilla05)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$E653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)-SUM($N653:N653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$E653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)-SUM($N653:O653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$E653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)-SUM($N653:P653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(R$3>(A34stdlife+$E653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)-SUM($N653:Q653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(S$3>(A34stdlife+$E653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)-SUM($N653:R653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(T$3>(A34stdlife+$E653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)-SUM($N653:S653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(U$3>(A34stdlife+$E653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)-SUM($N653:T653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(V$3>(A34stdlife+$E653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)-SUM($N653:U653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(W$3>(A34stdlife+$E653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)-SUM($N653:V653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(X$3>(A34stdlife+$E653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)-SUM($N653:W653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Y$3>(A34stdlife+$E653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)-SUM($N653:X653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Z$3>(A34stdlife+$E653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)-SUM($N653:Y653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AA$3>(A34stdlife+$E653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)-SUM($N653:Z653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AB$3>(A34stdlife+$E653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)-SUM($N653:AA653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AC$3>(A34stdlife+$E653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)-SUM($N653:AB653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AD$3>(A34stdlife+$E653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)-SUM($N653:AC653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AE$3>(A34stdlife+$E653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)-SUM($N653:AD653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AF$3>(A34stdlife+$E653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)-SUM($N653:AE653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AG$3>(A34stdlife+$E653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)-SUM($N653:AF653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AH$3>(A34stdlife+$E653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)-SUM($N653:AG653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AI$3>(A34stdlife+$E653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)-SUM($N653:AH653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A34stdlife+$E653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)-SUM($N653:AI653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AK$3>(A34stdlife+$E653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)-SUM($N653:AJ653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AL$3>(A34stdlife+$E653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)-SUM($N653:AK653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AM$3>(A34stdlife+$E653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)-SUM($N653:AL653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AN$3>(A34stdlife+$E653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)-SUM($N653:AM653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AO$3>(A34stdlife+$E653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)-SUM($N653:AN653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AP$3>(A34stdlife+$E653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)-SUM($N653:AO653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A34stdlife+$E653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)-SUM($N653:AP653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AR$3>(A34stdlife+$E653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)-SUM($N653:AQ653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AS$3>(A34stdlife+$E653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)-SUM($N653:AR653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AT$3>(A34stdlife+$E653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)-SUM($N653:AS653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AU$3>(A34stdlife+$E653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)-SUM($N653:AT653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AV$3>(A34stdlife+$E653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)-SUM($N653:AU653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AW$3>(A34stdlife+$E653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)-SUM($N653:AV653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AX$3>(A34stdlife+$E653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)-SUM($N653:AW653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AY$3>(A34stdlife+$E653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)-SUM($N653:AX653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A34stdlife+$E653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)-SUM($N653:AY653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(BA$3>(A34stdlife+$E653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)-SUM($N653:AZ653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(BB$3>(A34stdlife+$E653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)-SUM($N653:BA653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(BC$3>(A34stdlife+$E653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)-SUM($N653:BB653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(BD$3>(A34stdlife+$E653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)-SUM($N653:BC653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(BE$3>(A34stdlife+$E653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)-SUM($N653:BD653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(BF$3>(A34stdlife+$E653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)-SUM($N653:BE653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(BG$3>(A34stdlife+$E653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)-SUM($N653:BF653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(BH$3>(A34stdlife+$E653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)-SUM($N653:BG653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(BI$3>(A34stdlife+$E653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)-SUM($N653:BH653),('PTRM input'!$N$310*(1+rvanilla08)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$E654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)-SUM($O654:O654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$E654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)-SUM($O654:P654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(R$3>(A34stdlife+$E654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)-SUM($O654:Q654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(S$3>(A34stdlife+$E654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)-SUM($O654:R654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(T$3>(A34stdlife+$E654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)-SUM($O654:S654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(U$3>(A34stdlife+$E654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)-SUM($O654:T654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(V$3>(A34stdlife+$E654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)-SUM($O654:U654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(W$3>(A34stdlife+$E654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)-SUM($O654:V654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(X$3>(A34stdlife+$E654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)-SUM($O654:W654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Y$3>(A34stdlife+$E654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)-SUM($O654:X654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Z$3>(A34stdlife+$E654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)-SUM($O654:Y654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AA$3>(A34stdlife+$E654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)-SUM($O654:Z654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AB$3>(A34stdlife+$E654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)-SUM($O654:AA654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AC$3>(A34stdlife+$E654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)-SUM($O654:AB654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AD$3>(A34stdlife+$E654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)-SUM($O654:AC654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AE$3>(A34stdlife+$E654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)-SUM($O654:AD654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AF$3>(A34stdlife+$E654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)-SUM($O654:AE654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AG$3>(A34stdlife+$E654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)-SUM($O654:AF654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AH$3>(A34stdlife+$E654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)-SUM($O654:AG654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AI$3>(A34stdlife+$E654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)-SUM($O654:AH654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A34stdlife+$E654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)-SUM($O654:AI654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AK$3>(A34stdlife+$E654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)-SUM($O654:AJ654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AL$3>(A34stdlife+$E654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)-SUM($O654:AK654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AM$3>(A34stdlife+$E654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)-SUM($O654:AL654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AN$3>(A34stdlife+$E654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)-SUM($O654:AM654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AO$3>(A34stdlife+$E654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)-SUM($O654:AN654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AP$3>(A34stdlife+$E654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)-SUM($O654:AO654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A34stdlife+$E654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)-SUM($O654:AP654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AR$3>(A34stdlife+$E654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)-SUM($O654:AQ654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AS$3>(A34stdlife+$E654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)-SUM($O654:AR654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AT$3>(A34stdlife+$E654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)-SUM($O654:AS654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AU$3>(A34stdlife+$E654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)-SUM($O654:AT654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AV$3>(A34stdlife+$E654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)-SUM($O654:AU654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AW$3>(A34stdlife+$E654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)-SUM($O654:AV654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AX$3>(A34stdlife+$E654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)-SUM($O654:AW654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AY$3>(A34stdlife+$E654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)-SUM($O654:AX654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A34stdlife+$E654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)-SUM($O654:AY654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(BA$3>(A34stdlife+$E654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)-SUM($O654:AZ654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(BB$3>(A34stdlife+$E654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)-SUM($O654:BA654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(BC$3>(A34stdlife+$E654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)-SUM($O654:BB654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(BD$3>(A34stdlife+$E654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)-SUM($O654:BC654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(BE$3>(A34stdlife+$E654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)-SUM($O654:BD654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(BF$3>(A34stdlife+$E654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)-SUM($O654:BE654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(BG$3>(A34stdlife+$E654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)-SUM($O654:BF654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(BH$3>(A34stdlife+$E654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)-SUM($O654:BG654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(BI$3>(A34stdlife+$E654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)-SUM($O654:BH654),('PTRM input'!$O$310*(1+rvanilla09)^0.5)/A34stdlife))","v":0}]
[null,{"$f":"C669","v":0},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(G$3>A35remlife,A35value-SUM($F657:F657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!G$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(H$3>A35remlife,A35value-SUM($F657:G657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!H$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(I$3>A35remlife,A35value-SUM($F657:H657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!I$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(J$3>A35remlife,A35value-SUM($F657:I657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!J$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(K$3>A35remlife,A35value-SUM($F657:J657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!K$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(L$3>A35remlife,A35value-SUM($F657:K657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!L$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(M$3>A35remlife,A35value-SUM($F657:L657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!M$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(N$3>A35remlife,A35value-SUM($F657:M657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!N$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(O$3>A35remlife,A35value-SUM($F657:N657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!O$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(P$3>A35remlife,A35value-SUM($F657:O657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!P$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Q$3>A35remlife,A35value-SUM($F657:P657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!Q$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(R$3>A35remlife,A35value-SUM($F657:Q657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!R$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(S$3>A35remlife,A35value-SUM($F657:R657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!S$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(T$3>A35remlife,A35value-SUM($F657:S657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!T$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(U$3>A35remlife,A35value-SUM($F657:T657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!U$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(V$3>A35remlife,A35value-SUM($F657:U657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!V$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(W$3>A35remlife,A35value-SUM($F657:V657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!W$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(X$3>A35remlife,A35value-SUM($F657:W657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!X$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Y$3>A35remlife,A35value-SUM($F657:X657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!Y$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Z$3>A35remlife,A35value-SUM($F657:Y657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!Z$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AA$3>A35remlife,A35value-SUM($F657:Z657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!AA$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AB$3>A35remlife,A35value-SUM($F657:AA657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!AB$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AC$3>A35remlife,A35value-SUM($F657:AB657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!AC$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AD$3>A35remlife,A35value-SUM($F657:AC657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!AD$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AE$3>A35remlife,A35value-SUM($F657:AD657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!AE$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AF$3>A35remlife,A35value-SUM($F657:AE657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!AF$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AG$3>A35remlife,A35value-SUM($F657:AF657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!AG$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AH$3>A35remlife,A35value-SUM($F657:AG657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!AH$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AI$3>A35remlife,A35value-SUM($F657:AH657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!AI$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AJ$3>A35remlife,A35value-SUM($F657:AI657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!AJ$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AK$3>A35remlife,A35value-SUM($F657:AJ657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!AK$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AL$3>A35remlife,A35value-SUM($F657:AK657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!AL$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AM$3>A35remlife,A35value-SUM($F657:AL657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!AM$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AN$3>A35remlife,A35value-SUM($F657:AM657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!AN$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AO$3>A35remlife,A35value-SUM($F657:AN657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!AO$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AP$3>A35remlife,A35value-SUM($F657:AO657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!AP$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AQ$3>A35remlife,A35value-SUM($F657:AP657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!AQ$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AR$3>A35remlife,A35value-SUM($F657:AQ657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!AR$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AS$3>A35remlife,A35value-SUM($F657:AR657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!AS$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AT$3>A35remlife,A35value-SUM($F657:AS657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!AT$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AU$3>A35remlife,A35value-SUM($F657:AT657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!AU$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AV$3>A35remlife,A35value-SUM($F657:AU657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!AV$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AW$3>A35remlife,A35value-SUM($F657:AV657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!AW$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AX$3>A35remlife,A35value-SUM($F657:AW657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!AX$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AY$3>A35remlife,A35value-SUM($F657:AX657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!AY$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AZ$3>A35remlife,A35value-SUM($F657:AY657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!AZ$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BA$3>A35remlife,A35value-SUM($F657:AZ657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!BA$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BB$3>A35remlife,A35value-SUM($F657:BA657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!BB$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BC$3>A35remlife,A35value-SUM($F657:BB657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!BC$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BD$3>A35remlife,A35value-SUM($F657:BC657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!BD$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BE$3>A35remlife,A35value-SUM($F657:BD657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!BE$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BF$3>A35remlife,A35value-SUM($F657:BE657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!BF$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BG$3>A35remlife,A35value-SUM($F657:BF657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!BG$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BH$3>A35remlife,A35value-SUM($F657:BG657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!BH$447)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BI$3>A35remlife,A35value-SUM($F657:BH657),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))),'PTRM input'!BI$447)","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(J$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:I661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(K$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:J661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(L$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:K661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(M$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:L661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:M661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:N661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:O661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:P661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(R$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:Q661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(S$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:R661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(T$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:S661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(U$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:T661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(V$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:U661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(W$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:V661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(X$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:W661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Y$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:X661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Z$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:Y661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AA$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:Z661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AB$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:AA661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AC$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:AB661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AD$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:AC661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AE$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:AD661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AF$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:AE661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AG$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:AF661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AH$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:AG661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AI$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:AH661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:AI661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AK$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:AJ661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AL$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:AK661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AM$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:AL661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AN$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:AM661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AO$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:AN661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AP$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:AO661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:AP661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AR$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:AQ661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AS$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:AR661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AT$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:AS661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AU$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:AT661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AV$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:AU661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AW$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:AV661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AX$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:AW661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AY$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:AX661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:AY661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(BA$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:AZ661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(BB$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:BA661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(BC$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:BB661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(BD$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:BC661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(BE$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:BD661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(BF$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:BE661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(BG$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:BF661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(BH$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:BG661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(BI$3>(A35stdlife+$E661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)-SUM($I661:BH661),('PTRM input'!$I$311*(1+rvanilla03)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(K$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:J662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(L$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:K662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(M$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:L662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:M662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:N662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:O662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:P662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(R$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:Q662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(S$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:R662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(T$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:S662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(U$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:T662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(V$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:U662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(W$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:V662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(X$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:W662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Y$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:X662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Z$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:Y662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AA$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:Z662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AB$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:AA662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AC$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:AB662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AD$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:AC662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AE$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:AD662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AF$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:AE662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AG$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:AF662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AH$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:AG662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AI$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:AH662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:AI662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AK$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:AJ662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AL$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:AK662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AM$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:AL662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AN$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:AM662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AO$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:AN662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AP$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:AO662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:AP662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AR$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:AQ662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AS$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:AR662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AT$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:AS662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AU$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:AT662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AV$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:AU662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AW$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:AV662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AX$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:AW662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AY$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:AX662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:AY662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(BA$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:AZ662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(BB$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:BA662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(BC$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:BB662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(BD$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:BC662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(BE$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:BD662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(BF$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:BE662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(BG$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:BF662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(BH$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:BG662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(BI$3>(A35stdlife+$E662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)-SUM($J662:BH662),('PTRM input'!$J$311*(1+rvanilla04)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$E665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)-SUM($M665:M665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$E665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)-SUM($M665:N665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$E665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)-SUM($M665:O665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$E665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)-SUM($M665:P665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(R$3>(A35stdlife+$E665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)-SUM($M665:Q665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(S$3>(A35stdlife+$E665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)-SUM($M665:R665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(T$3>(A35stdlife+$E665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)-SUM($M665:S665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(U$3>(A35stdlife+$E665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)-SUM($M665:T665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(V$3>(A35stdlife+$E665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)-SUM($M665:U665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(W$3>(A35stdlife+$E665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)-SUM($M665:V665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(X$3>(A35stdlife+$E665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)-SUM($M665:W665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Y$3>(A35stdlife+$E665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)-SUM($M665:X665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Z$3>(A35stdlife+$E665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)-SUM($M665:Y665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AA$3>(A35stdlife+$E665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)-SUM($M665:Z665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AB$3>(A35stdlife+$E665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)-SUM($M665:AA665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AC$3>(A35stdlife+$E665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)-SUM($M665:AB665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AD$3>(A35stdlife+$E665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)-SUM($M665:AC665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AE$3>(A35stdlife+$E665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)-SUM($M665:AD665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AF$3>(A35stdlife+$E665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)-SUM($M665:AE665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AG$3>(A35stdlife+$E665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)-SUM($M665:AF665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AH$3>(A35stdlife+$E665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)-SUM($M665:AG665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AI$3>(A35stdlife+$E665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)-SUM($M665:AH665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A35stdlife+$E665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)-SUM($M665:AI665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AK$3>(A35stdlife+$E665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)-SUM($M665:AJ665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AL$3>(A35stdlife+$E665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)-SUM($M665:AK665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AM$3>(A35stdlife+$E665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)-SUM($M665:AL665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AN$3>(A35stdlife+$E665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)-SUM($M665:AM665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AO$3>(A35stdlife+$E665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)-SUM($M665:AN665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AP$3>(A35stdlife+$E665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)-SUM($M665:AO665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A35stdlife+$E665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)-SUM($M665:AP665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AR$3>(A35stdlife+$E665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)-SUM($M665:AQ665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AS$3>(A35stdlife+$E665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)-SUM($M665:AR665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AT$3>(A35stdlife+$E665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)-SUM($M665:AS665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AU$3>(A35stdlife+$E665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)-SUM($M665:AT665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AV$3>(A35stdlife+$E665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)-SUM($M665:AU665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AW$3>(A35stdlife+$E665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)-SUM($M665:AV665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AX$3>(A35stdlife+$E665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)-SUM($M665:AW665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AY$3>(A35stdlife+$E665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)-SUM($M665:AX665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A35stdlife+$E665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)-SUM($M665:AY665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(BA$3>(A35stdlife+$E665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)-SUM($M665:AZ665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(BB$3>(A35stdlife+$E665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)-SUM($M665:BA665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(BC$3>(A35stdlife+$E665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)-SUM($M665:BB665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(BD$3>(A35stdlife+$E665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)-SUM($M665:BC665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(BE$3>(A35stdlife+$E665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)-SUM($M665:BD665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(BF$3>(A35stdlife+$E665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)-SUM($M665:BE665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(BG$3>(A35stdlife+$E665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)-SUM($M665:BF665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(BH$3>(A35stdlife+$E665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)-SUM($M665:BG665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(BI$3>(A35stdlife+$E665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)-SUM($M665:BH665),('PTRM input'!$M$311*(1+rvanilla07)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$E666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)-SUM($N666:N666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$E666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)-SUM($N666:O666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$E666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)-SUM($N666:P666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(R$3>(A35stdlife+$E666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)-SUM($N666:Q666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(S$3>(A35stdlife+$E666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)-SUM($N666:R666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(T$3>(A35stdlife+$E666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)-SUM($N666:S666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(U$3>(A35stdlife+$E666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)-SUM($N666:T666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(V$3>(A35stdlife+$E666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)-SUM($N666:U666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(W$3>(A35stdlife+$E666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)-SUM($N666:V666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(X$3>(A35stdlife+$E666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)-SUM($N666:W666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Y$3>(A35stdlife+$E666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)-SUM($N666:X666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Z$3>(A35stdlife+$E666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)-SUM($N666:Y666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AA$3>(A35stdlife+$E666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)-SUM($N666:Z666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AB$3>(A35stdlife+$E666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)-SUM($N666:AA666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AC$3>(A35stdlife+$E666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)-SUM($N666:AB666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AD$3>(A35stdlife+$E666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)-SUM($N666:AC666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AE$3>(A35stdlife+$E666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)-SUM($N666:AD666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AF$3>(A35stdlife+$E666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)-SUM($N666:AE666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AG$3>(A35stdlife+$E666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)-SUM($N666:AF666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AH$3>(A35stdlife+$E666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)-SUM($N666:AG666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AI$3>(A35stdlife+$E666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)-SUM($N666:AH666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A35stdlife+$E666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)-SUM($N666:AI666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AK$3>(A35stdlife+$E666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)-SUM($N666:AJ666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AL$3>(A35stdlife+$E666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)-SUM($N666:AK666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AM$3>(A35stdlife+$E666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)-SUM($N666:AL666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AN$3>(A35stdlife+$E666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)-SUM($N666:AM666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AO$3>(A35stdlife+$E666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)-SUM($N666:AN666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AP$3>(A35stdlife+$E666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)-SUM($N666:AO666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A35stdlife+$E666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)-SUM($N666:AP666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AR$3>(A35stdlife+$E666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)-SUM($N666:AQ666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AS$3>(A35stdlife+$E666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)-SUM($N666:AR666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AT$3>(A35stdlife+$E666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)-SUM($N666:AS666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AU$3>(A35stdlife+$E666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)-SUM($N666:AT666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AV$3>(A35stdlife+$E666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)-SUM($N666:AU666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AW$3>(A35stdlife+$E666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)-SUM($N666:AV666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AX$3>(A35stdlife+$E666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)-SUM($N666:AW666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AY$3>(A35stdlife+$E666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)-SUM($N666:AX666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A35stdlife+$E666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)-SUM($N666:AY666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(BA$3>(A35stdlife+$E666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)-SUM($N666:AZ666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(BB$3>(A35stdlife+$E666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)-SUM($N666:BA666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(BC$3>(A35stdlife+$E666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)-SUM($N666:BB666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(BD$3>(A35stdlife+$E666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)-SUM($N666:BC666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(BE$3>(A35stdlife+$E666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)-SUM($N666:BD666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(BF$3>(A35stdlife+$E666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)-SUM($N666:BE666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(BG$3>(A35stdlife+$E666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)-SUM($N666:BF666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(BH$3>(A35stdlife+$E666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)-SUM($N666:BG666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(BI$3>(A35stdlife+$E666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)-SUM($N666:BH666),('PTRM input'!$N$311*(1+rvanilla08)^0.5)/A35stdlife))","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,{"$f":"SUM(G657:G668)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM657:AM668)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C682","v":0},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(G$3>A36remlife,A36value-SUM($F670:F670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!G$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(H$3>A36remlife,A36value-SUM($F670:G670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!H$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(I$3>A36remlife,A36value-SUM($F670:H670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!I$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(J$3>A36remlife,A36value-SUM($F670:I670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!J$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(K$3>A36remlife,A36value-SUM($F670:J670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!K$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(L$3>A36remlife,A36value-SUM($F670:K670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!L$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(M$3>A36remlife,A36value-SUM($F670:L670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!M$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(N$3>A36remlife,A36value-SUM($F670:M670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!N$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(O$3>A36remlife,A36value-SUM($F670:N670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!O$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(P$3>A36remlife,A36value-SUM($F670:O670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!P$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Q$3>A36remlife,A36value-SUM($F670:P670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!Q$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(R$3>A36remlife,A36value-SUM($F670:Q670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!R$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(S$3>A36remlife,A36value-SUM($F670:R670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!S$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(T$3>A36remlife,A36value-SUM($F670:S670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!T$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(U$3>A36remlife,A36value-SUM($F670:T670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!U$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(V$3>A36remlife,A36value-SUM($F670:U670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!V$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(W$3>A36remlife,A36value-SUM($F670:V670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!W$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(X$3>A36remlife,A36value-SUM($F670:W670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!X$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Y$3>A36remlife,A36value-SUM($F670:X670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!Y$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Z$3>A36remlife,A36value-SUM($F670:Y670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!Z$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AA$3>A36remlife,A36value-SUM($F670:Z670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!AA$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AB$3>A36remlife,A36value-SUM($F670:AA670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!AB$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AC$3>A36remlife,A36value-SUM($F670:AB670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!AC$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AD$3>A36remlife,A36value-SUM($F670:AC670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!AD$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AE$3>A36remlife,A36value-SUM($F670:AD670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!AE$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AF$3>A36remlife,A36value-SUM($F670:AE670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!AF$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AG$3>A36remlife,A36value-SUM($F670:AF670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!AG$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AH$3>A36remlife,A36value-SUM($F670:AG670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!AH$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AI$3>A36remlife,A36value-SUM($F670:AH670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!AI$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AJ$3>A36remlife,A36value-SUM($F670:AI670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!AJ$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AK$3>A36remlife,A36value-SUM($F670:AJ670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!AK$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AL$3>A36remlife,A36value-SUM($F670:AK670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!AL$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AM$3>A36remlife,A36value-SUM($F670:AL670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!AM$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AN$3>A36remlife,A36value-SUM($F670:AM670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!AN$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AO$3>A36remlife,A36value-SUM($F670:AN670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!AO$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AP$3>A36remlife,A36value-SUM($F670:AO670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!AP$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AQ$3>A36remlife,A36value-SUM($F670:AP670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!AQ$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AR$3>A36remlife,A36value-SUM($F670:AQ670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!AR$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AS$3>A36remlife,A36value-SUM($F670:AR670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!AS$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AT$3>A36remlife,A36value-SUM($F670:AS670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!AT$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AU$3>A36remlife,A36value-SUM($F670:AT670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!AU$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AV$3>A36remlife,A36value-SUM($F670:AU670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!AV$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AW$3>A36remlife,A36value-SUM($F670:AV670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!AW$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AX$3>A36remlife,A36value-SUM($F670:AW670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!AX$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AY$3>A36remlife,A36value-SUM($F670:AX670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!AY$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AZ$3>A36remlife,A36value-SUM($F670:AY670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!AZ$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BA$3>A36remlife,A36value-SUM($F670:AZ670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!BA$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BB$3>A36remlife,A36value-SUM($F670:BA670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!BB$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BC$3>A36remlife,A36value-SUM($F670:BB670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!BC$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BD$3>A36remlife,A36value-SUM($F670:BC670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!BD$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BE$3>A36remlife,A36value-SUM($F670:BD670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!BE$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BF$3>A36remlife,A36value-SUM($F670:BE670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!BF$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BG$3>A36remlife,A36value-SUM($F670:BF670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!BG$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BH$3>A36remlife,A36value-SUM($F670:BG670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!BH$448)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BI$3>A36remlife,A36value-SUM($F670:BH670),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))),'PTRM input'!BI$448)","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(I$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:H673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(J$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:I673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(K$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:J673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(L$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:K673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(M$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:L673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:M673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:N673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:O673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:P673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(R$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:Q673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(S$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:R673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(T$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:S673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(U$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:T673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(V$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:U673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(W$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:V673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(X$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:W673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Y$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:X673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Z$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:Y673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AA$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:Z673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AB$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:AA673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AC$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:AB673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AD$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:AC673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AE$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:AD673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AF$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:AE673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AG$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:AF673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AH$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:AG673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AI$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:AH673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:AI673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AK$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:AJ673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AL$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:AK673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AM$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:AL673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AN$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:AM673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AO$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:AN673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AP$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:AO673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:AP673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AR$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:AQ673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AS$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:AR673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AT$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:AS673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AU$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:AT673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AV$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:AU673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AW$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:AV673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AX$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:AW673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AY$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:AX673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:AY673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(BA$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:AZ673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(BB$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:BA673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(BC$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:BB673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(BD$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:BC673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(BE$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:BD673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(BF$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:BE673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(BG$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:BF673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(BH$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:BG673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(BI$3>(A36stdlife+$E673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)-SUM($H673:BH673),('PTRM input'!$H$312*(1+rvanilla02)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(J$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:I674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(K$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:J674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(L$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:K674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(M$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:L674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:M674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:N674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:O674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:P674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(R$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:Q674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(S$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:R674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(T$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:S674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(U$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:T674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(V$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:U674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(W$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:V674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(X$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:W674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Y$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:X674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Z$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:Y674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AA$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:Z674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AB$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:AA674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AC$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:AB674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AD$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:AC674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AE$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:AD674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AF$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:AE674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AG$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:AF674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AH$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:AG674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AI$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:AH674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:AI674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AK$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:AJ674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AL$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:AK674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AM$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:AL674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AN$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:AM674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AO$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:AN674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AP$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:AO674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:AP674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AR$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:AQ674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AS$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:AR674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AT$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:AS674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AU$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:AT674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AV$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:AU674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AW$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:AV674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AX$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:AW674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AY$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:AX674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:AY674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(BA$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:AZ674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(BB$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:BA674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(BC$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:BB674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(BD$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:BC674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(BE$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:BD674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(BF$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:BE674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(BG$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:BF674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(BH$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:BG674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(BI$3>(A36stdlife+$E674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)-SUM($I674:BH674),('PTRM input'!$I$312*(1+rvanilla03)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(M$3>(A36stdlife+$E677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)-SUM($L677:L677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$E677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)-SUM($L677:M677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$E677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)-SUM($L677:N677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$E677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)-SUM($L677:O677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$E677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)-SUM($L677:P677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(R$3>(A36stdlife+$E677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)-SUM($L677:Q677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(S$3>(A36stdlife+$E677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)-SUM($L677:R677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(T$3>(A36stdlife+$E677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)-SUM($L677:S677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(U$3>(A36stdlife+$E677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)-SUM($L677:T677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(V$3>(A36stdlife+$E677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)-SUM($L677:U677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(W$3>(A36stdlife+$E677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)-SUM($L677:V677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(X$3>(A36stdlife+$E677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)-SUM($L677:W677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Y$3>(A36stdlife+$E677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)-SUM($L677:X677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Z$3>(A36stdlife+$E677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)-SUM($L677:Y677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AA$3>(A36stdlife+$E677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)-SUM($L677:Z677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AB$3>(A36stdlife+$E677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)-SUM($L677:AA677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AC$3>(A36stdlife+$E677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)-SUM($L677:AB677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AD$3>(A36stdlife+$E677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)-SUM($L677:AC677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AE$3>(A36stdlife+$E677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)-SUM($L677:AD677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AF$3>(A36stdlife+$E677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)-SUM($L677:AE677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AG$3>(A36stdlife+$E677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)-SUM($L677:AF677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AH$3>(A36stdlife+$E677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)-SUM($L677:AG677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AI$3>(A36stdlife+$E677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)-SUM($L677:AH677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A36stdlife+$E677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)-SUM($L677:AI677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AK$3>(A36stdlife+$E677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)-SUM($L677:AJ677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AL$3>(A36stdlife+$E677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)-SUM($L677:AK677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AM$3>(A36stdlife+$E677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)-SUM($L677:AL677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AN$3>(A36stdlife+$E677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)-SUM($L677:AM677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AO$3>(A36stdlife+$E677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)-SUM($L677:AN677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AP$3>(A36stdlife+$E677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)-SUM($L677:AO677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A36stdlife+$E677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)-SUM($L677:AP677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AR$3>(A36stdlife+$E677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)-SUM($L677:AQ677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AS$3>(A36stdlife+$E677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)-SUM($L677:AR677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AT$3>(A36stdlife+$E677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)-SUM($L677:AS677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AU$3>(A36stdlife+$E677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)-SUM($L677:AT677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AV$3>(A36stdlife+$E677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)-SUM($L677:AU677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AW$3>(A36stdlife+$E677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)-SUM($L677:AV677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AX$3>(A36stdlife+$E677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)-SUM($L677:AW677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AY$3>(A36stdlife+$E677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)-SUM($L677:AX677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A36stdlife+$E677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)-SUM($L677:AY677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(BA$3>(A36stdlife+$E677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)-SUM($L677:AZ677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(BB$3>(A36stdlife+$E677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)-SUM($L677:BA677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(BC$3>(A36stdlife+$E677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)-SUM($L677:BB677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(BD$3>(A36stdlife+$E677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)-SUM($L677:BC677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(BE$3>(A36stdlife+$E677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)-SUM($L677:BD677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(BF$3>(A36stdlife+$E677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)-SUM($L677:BE677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(BG$3>(A36stdlife+$E677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)-SUM($L677:BF677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(BH$3>(A36stdlife+$E677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)-SUM($L677:BG677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(BI$3>(A36stdlife+$E677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)-SUM($L677:BH677),('PTRM input'!$L$312*(1+rvanilla06)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$E678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)-SUM($M678:M678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$E678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)-SUM($M678:N678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$E678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)-SUM($M678:O678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$E678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)-SUM($M678:P678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(R$3>(A36stdlife+$E678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)-SUM($M678:Q678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(S$3>(A36stdlife+$E678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)-SUM($M678:R678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(T$3>(A36stdlife+$E678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)-SUM($M678:S678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(U$3>(A36stdlife+$E678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)-SUM($M678:T678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(V$3>(A36stdlife+$E678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)-SUM($M678:U678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(W$3>(A36stdlife+$E678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)-SUM($M678:V678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(X$3>(A36stdlife+$E678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)-SUM($M678:W678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Y$3>(A36stdlife+$E678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)-SUM($M678:X678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Z$3>(A36stdlife+$E678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)-SUM($M678:Y678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AA$3>(A36stdlife+$E678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)-SUM($M678:Z678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AB$3>(A36stdlife+$E678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)-SUM($M678:AA678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AC$3>(A36stdlife+$E678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)-SUM($M678:AB678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AD$3>(A36stdlife+$E678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)-SUM($M678:AC678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AE$3>(A36stdlife+$E678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)-SUM($M678:AD678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AF$3>(A36stdlife+$E678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)-SUM($M678:AE678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AG$3>(A36stdlife+$E678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)-SUM($M678:AF678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AH$3>(A36stdlife+$E678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)-SUM($M678:AG678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AI$3>(A36stdlife+$E678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)-SUM($M678:AH678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A36stdlife+$E678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)-SUM($M678:AI678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AK$3>(A36stdlife+$E678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)-SUM($M678:AJ678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AL$3>(A36stdlife+$E678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)-SUM($M678:AK678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AM$3>(A36stdlife+$E678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)-SUM($M678:AL678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AN$3>(A36stdlife+$E678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)-SUM($M678:AM678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AO$3>(A36stdlife+$E678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)-SUM($M678:AN678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AP$3>(A36stdlife+$E678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)-SUM($M678:AO678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A36stdlife+$E678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)-SUM($M678:AP678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AR$3>(A36stdlife+$E678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)-SUM($M678:AQ678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AS$3>(A36stdlife+$E678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)-SUM($M678:AR678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AT$3>(A36stdlife+$E678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)-SUM($M678:AS678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AU$3>(A36stdlife+$E678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)-SUM($M678:AT678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AV$3>(A36stdlife+$E678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)-SUM($M678:AU678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AW$3>(A36stdlife+$E678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)-SUM($M678:AV678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AX$3>(A36stdlife+$E678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)-SUM($M678:AW678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AY$3>(A36stdlife+$E678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)-SUM($M678:AX678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A36stdlife+$E678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)-SUM($M678:AY678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(BA$3>(A36stdlife+$E678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)-SUM($M678:AZ678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(BB$3>(A36stdlife+$E678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)-SUM($M678:BA678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(BC$3>(A36stdlife+$E678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)-SUM($M678:BB678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(BD$3>(A36stdlife+$E678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)-SUM($M678:BC678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(BE$3>(A36stdlife+$E678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)-SUM($M678:BD678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(BF$3>(A36stdlife+$E678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)-SUM($M678:BE678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(BG$3>(A36stdlife+$E678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)-SUM($M678:BF678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(BH$3>(A36stdlife+$E678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)-SUM($M678:BG678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(BI$3>(A36stdlife+$E678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)-SUM($M678:BH678),('PTRM input'!$M$312*(1+rvanilla07)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$E681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)-SUM($P681:P681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(R$3>(A36stdlife+$E681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)-SUM($P681:Q681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(S$3>(A36stdlife+$E681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)-SUM($P681:R681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(T$3>(A36stdlife+$E681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)-SUM($P681:S681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(U$3>(A36stdlife+$E681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)-SUM($P681:T681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(V$3>(A36stdlife+$E681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)-SUM($P681:U681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(W$3>(A36stdlife+$E681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)-SUM($P681:V681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(X$3>(A36stdlife+$E681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)-SUM($P681:W681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Y$3>(A36stdlife+$E681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)-SUM($P681:X681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Z$3>(A36stdlife+$E681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)-SUM($P681:Y681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AA$3>(A36stdlife+$E681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)-SUM($P681:Z681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AB$3>(A36stdlife+$E681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)-SUM($P681:AA681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AC$3>(A36stdlife+$E681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)-SUM($P681:AB681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AD$3>(A36stdlife+$E681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)-SUM($P681:AC681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AE$3>(A36stdlife+$E681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)-SUM($P681:AD681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AF$3>(A36stdlife+$E681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)-SUM($P681:AE681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AG$3>(A36stdlife+$E681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)-SUM($P681:AF681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AH$3>(A36stdlife+$E681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)-SUM($P681:AG681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AI$3>(A36stdlife+$E681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)-SUM($P681:AH681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A36stdlife+$E681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)-SUM($P681:AI681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AK$3>(A36stdlife+$E681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)-SUM($P681:AJ681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AL$3>(A36stdlife+$E681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)-SUM($P681:AK681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AM$3>(A36stdlife+$E681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)-SUM($P681:AL681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AN$3>(A36stdlife+$E681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)-SUM($P681:AM681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AO$3>(A36stdlife+$E681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)-SUM($P681:AN681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AP$3>(A36stdlife+$E681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)-SUM($P681:AO681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A36stdlife+$E681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)-SUM($P681:AP681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AR$3>(A36stdlife+$E681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)-SUM($P681:AQ681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AS$3>(A36stdlife+$E681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)-SUM($P681:AR681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AT$3>(A36stdlife+$E681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)-SUM($P681:AS681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AU$3>(A36stdlife+$E681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)-SUM($P681:AT681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AV$3>(A36stdlife+$E681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)-SUM($P681:AU681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AW$3>(A36stdlife+$E681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)-SUM($P681:AV681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AX$3>(A36stdlife+$E681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)-SUM($P681:AW681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AY$3>(A36stdlife+$E681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)-SUM($P681:AX681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A36stdlife+$E681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)-SUM($P681:AY681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(BA$3>(A36stdlife+$E681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)-SUM($P681:AZ681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(BB$3>(A36stdlife+$E681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)-SUM($P681:BA681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(BC$3>(A36stdlife+$E681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)-SUM($P681:BB681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(BD$3>(A36stdlife+$E681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)-SUM($P681:BC681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(BE$3>(A36stdlife+$E681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)-SUM($P681:BD681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(BF$3>(A36stdlife+$E681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)-SUM($P681:BE681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(BG$3>(A36stdlife+$E681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)-SUM($P681:BF681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(BH$3>(A36stdlife+$E681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)-SUM($P681:BG681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(BI$3>(A36stdlife+$E681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)-SUM($P681:BH681),('PTRM input'!$P$312*(1+rvanilla10)^0.5)/A36stdlife))","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,{"$f":"SUM(G670:G681)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM670:AM681)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(I$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:H686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(J$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:I686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(K$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:J686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(L$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:K686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(M$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:L686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:M686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:N686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:O686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:P686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(R$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:Q686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(S$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:R686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(T$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:S686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(U$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:T686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(V$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:U686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(W$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:V686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(X$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:W686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Y$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:X686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Z$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:Y686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AA$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:Z686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AB$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:AA686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AC$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:AB686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AD$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:AC686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AE$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:AD686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AF$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:AE686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AG$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:AF686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AH$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:AG686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AI$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:AH686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:AI686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AK$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:AJ686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AL$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:AK686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AM$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:AL686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AN$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:AM686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AO$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:AN686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AP$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:AO686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:AP686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AR$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:AQ686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AS$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:AR686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AT$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:AS686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AU$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:AT686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AV$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:AU686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AW$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:AV686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AX$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:AW686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AY$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:AX686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:AY686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(BA$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:AZ686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(BB$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:BA686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(BC$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:BB686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(BD$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:BC686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(BE$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:BD686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(BF$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:BE686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(BG$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:BF686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(BH$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:BG686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(BI$3>(A37stdlife+$E686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)-SUM($H686:BH686),('PTRM input'!$H$313*(1+rvanilla02)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(J$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:I687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(K$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:J687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(L$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:K687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(M$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:L687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:M687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:N687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:O687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:P687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(R$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:Q687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(S$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:R687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(T$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:S687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(U$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:T687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(V$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:U687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(W$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:V687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(X$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:W687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Y$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:X687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Z$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:Y687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AA$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:Z687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AB$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:AA687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AC$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:AB687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AD$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:AC687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AE$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:AD687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AF$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:AE687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AG$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:AF687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AH$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:AG687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AI$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:AH687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:AI687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AK$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:AJ687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AL$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:AK687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AM$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:AL687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AN$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:AM687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AO$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:AN687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AP$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:AO687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:AP687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AR$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:AQ687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AS$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:AR687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AT$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:AS687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AU$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:AT687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AV$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:AU687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AW$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:AV687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AX$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:AW687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AY$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:AX687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:AY687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(BA$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:AZ687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(BB$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:BA687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(BC$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:BB687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(BD$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:BC687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(BE$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:BD687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(BF$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:BE687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(BG$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:BF687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(BH$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:BG687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(BI$3>(A37stdlife+$E687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)-SUM($I687:BH687),('PTRM input'!$I$313*(1+rvanilla03)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(M$3>(A37stdlife+$E690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)-SUM($L690:L690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$E690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)-SUM($L690:M690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$E690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)-SUM($L690:N690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$E690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)-SUM($L690:O690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$E690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)-SUM($L690:P690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(R$3>(A37stdlife+$E690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)-SUM($L690:Q690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(S$3>(A37stdlife+$E690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)-SUM($L690:R690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(T$3>(A37stdlife+$E690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)-SUM($L690:S690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(U$3>(A37stdlife+$E690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)-SUM($L690:T690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(V$3>(A37stdlife+$E690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)-SUM($L690:U690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(W$3>(A37stdlife+$E690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)-SUM($L690:V690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(X$3>(A37stdlife+$E690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)-SUM($L690:W690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Y$3>(A37stdlife+$E690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)-SUM($L690:X690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Z$3>(A37stdlife+$E690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)-SUM($L690:Y690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AA$3>(A37stdlife+$E690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)-SUM($L690:Z690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AB$3>(A37stdlife+$E690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)-SUM($L690:AA690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AC$3>(A37stdlife+$E690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)-SUM($L690:AB690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AD$3>(A37stdlife+$E690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)-SUM($L690:AC690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AE$3>(A37stdlife+$E690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)-SUM($L690:AD690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AF$3>(A37stdlife+$E690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)-SUM($L690:AE690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AG$3>(A37stdlife+$E690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)-SUM($L690:AF690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AH$3>(A37stdlife+$E690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)-SUM($L690:AG690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AI$3>(A37stdlife+$E690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)-SUM($L690:AH690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A37stdlife+$E690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)-SUM($L690:AI690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AK$3>(A37stdlife+$E690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)-SUM($L690:AJ690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AL$3>(A37stdlife+$E690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)-SUM($L690:AK690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AM$3>(A37stdlife+$E690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)-SUM($L690:AL690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AN$3>(A37stdlife+$E690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)-SUM($L690:AM690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AO$3>(A37stdlife+$E690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)-SUM($L690:AN690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AP$3>(A37stdlife+$E690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)-SUM($L690:AO690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A37stdlife+$E690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)-SUM($L690:AP690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AR$3>(A37stdlife+$E690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)-SUM($L690:AQ690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AS$3>(A37stdlife+$E690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)-SUM($L690:AR690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AT$3>(A37stdlife+$E690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)-SUM($L690:AS690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AU$3>(A37stdlife+$E690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)-SUM($L690:AT690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AV$3>(A37stdlife+$E690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)-SUM($L690:AU690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AW$3>(A37stdlife+$E690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)-SUM($L690:AV690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AX$3>(A37stdlife+$E690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)-SUM($L690:AW690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AY$3>(A37stdlife+$E690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)-SUM($L690:AX690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A37stdlife+$E690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)-SUM($L690:AY690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(BA$3>(A37stdlife+$E690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)-SUM($L690:AZ690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(BB$3>(A37stdlife+$E690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)-SUM($L690:BA690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(BC$3>(A37stdlife+$E690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)-SUM($L690:BB690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(BD$3>(A37stdlife+$E690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)-SUM($L690:BC690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(BE$3>(A37stdlife+$E690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)-SUM($L690:BD690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(BF$3>(A37stdlife+$E690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)-SUM($L690:BE690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(BG$3>(A37stdlife+$E690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)-SUM($L690:BF690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(BH$3>(A37stdlife+$E690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)-SUM($L690:BG690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(BI$3>(A37stdlife+$E690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)-SUM($L690:BH690),('PTRM input'!$L$313*(1+rvanilla06)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$E691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)-SUM($M691:M691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$E691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)-SUM($M691:N691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$E691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)-SUM($M691:O691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$E691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)-SUM($M691:P691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(R$3>(A37stdlife+$E691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)-SUM($M691:Q691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(S$3>(A37stdlife+$E691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)-SUM($M691:R691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(T$3>(A37stdlife+$E691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)-SUM($M691:S691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(U$3>(A37stdlife+$E691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)-SUM($M691:T691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(V$3>(A37stdlife+$E691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)-SUM($M691:U691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(W$3>(A37stdlife+$E691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)-SUM($M691:V691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(X$3>(A37stdlife+$E691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)-SUM($M691:W691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Y$3>(A37stdlife+$E691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)-SUM($M691:X691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Z$3>(A37stdlife+$E691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)-SUM($M691:Y691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AA$3>(A37stdlife+$E691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)-SUM($M691:Z691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AB$3>(A37stdlife+$E691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)-SUM($M691:AA691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AC$3>(A37stdlife+$E691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)-SUM($M691:AB691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AD$3>(A37stdlife+$E691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)-SUM($M691:AC691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AE$3>(A37stdlife+$E691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)-SUM($M691:AD691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AF$3>(A37stdlife+$E691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)-SUM($M691:AE691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AG$3>(A37stdlife+$E691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)-SUM($M691:AF691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AH$3>(A37stdlife+$E691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)-SUM($M691:AG691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AI$3>(A37stdlife+$E691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)-SUM($M691:AH691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A37stdlife+$E691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)-SUM($M691:AI691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AK$3>(A37stdlife+$E691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)-SUM($M691:AJ691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AL$3>(A37stdlife+$E691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)-SUM($M691:AK691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AM$3>(A37stdlife+$E691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)-SUM($M691:AL691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AN$3>(A37stdlife+$E691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)-SUM($M691:AM691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AO$3>(A37stdlife+$E691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)-SUM($M691:AN691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AP$3>(A37stdlife+$E691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)-SUM($M691:AO691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A37stdlife+$E691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)-SUM($M691:AP691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AR$3>(A37stdlife+$E691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)-SUM($M691:AQ691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AS$3>(A37stdlife+$E691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)-SUM($M691:AR691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AT$3>(A37stdlife+$E691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)-SUM($M691:AS691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AU$3>(A37stdlife+$E691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)-SUM($M691:AT691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AV$3>(A37stdlife+$E691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)-SUM($M691:AU691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AW$3>(A37stdlife+$E691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)-SUM($M691:AV691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AX$3>(A37stdlife+$E691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)-SUM($M691:AW691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AY$3>(A37stdlife+$E691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)-SUM($M691:AX691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A37stdlife+$E691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)-SUM($M691:AY691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(BA$3>(A37stdlife+$E691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)-SUM($M691:AZ691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(BB$3>(A37stdlife+$E691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)-SUM($M691:BA691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(BC$3>(A37stdlife+$E691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)-SUM($M691:BB691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(BD$3>(A37stdlife+$E691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)-SUM($M691:BC691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(BE$3>(A37stdlife+$E691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)-SUM($M691:BD691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(BF$3>(A37stdlife+$E691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)-SUM($M691:BE691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(BG$3>(A37stdlife+$E691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)-SUM($M691:BF691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(BH$3>(A37stdlife+$E691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)-SUM($M691:BG691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(BI$3>(A37stdlife+$E691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)-SUM($M691:BH691),('PTRM input'!$M$313*(1+rvanilla07)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$E694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)-SUM($P694:P694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(R$3>(A37stdlife+$E694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)-SUM($P694:Q694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(S$3>(A37stdlife+$E694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)-SUM($P694:R694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(T$3>(A37stdlife+$E694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)-SUM($P694:S694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(U$3>(A37stdlife+$E694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)-SUM($P694:T694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(V$3>(A37stdlife+$E694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)-SUM($P694:U694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(W$3>(A37stdlife+$E694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)-SUM($P694:V694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(X$3>(A37stdlife+$E694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)-SUM($P694:W694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Y$3>(A37stdlife+$E694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)-SUM($P694:X694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Z$3>(A37stdlife+$E694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)-SUM($P694:Y694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AA$3>(A37stdlife+$E694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)-SUM($P694:Z694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AB$3>(A37stdlife+$E694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)-SUM($P694:AA694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AC$3>(A37stdlife+$E694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)-SUM($P694:AB694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AD$3>(A37stdlife+$E694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)-SUM($P694:AC694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AE$3>(A37stdlife+$E694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)-SUM($P694:AD694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AF$3>(A37stdlife+$E694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)-SUM($P694:AE694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AG$3>(A37stdlife+$E694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)-SUM($P694:AF694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AH$3>(A37stdlife+$E694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)-SUM($P694:AG694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AI$3>(A37stdlife+$E694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)-SUM($P694:AH694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A37stdlife+$E694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)-SUM($P694:AI694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AK$3>(A37stdlife+$E694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)-SUM($P694:AJ694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AL$3>(A37stdlife+$E694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)-SUM($P694:AK694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AM$3>(A37stdlife+$E694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)-SUM($P694:AL694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AN$3>(A37stdlife+$E694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)-SUM($P694:AM694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AO$3>(A37stdlife+$E694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)-SUM($P694:AN694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AP$3>(A37stdlife+$E694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)-SUM($P694:AO694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A37stdlife+$E694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)-SUM($P694:AP694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AR$3>(A37stdlife+$E694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)-SUM($P694:AQ694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AS$3>(A37stdlife+$E694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)-SUM($P694:AR694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AT$3>(A37stdlife+$E694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)-SUM($P694:AS694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AU$3>(A37stdlife+$E694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)-SUM($P694:AT694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AV$3>(A37stdlife+$E694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)-SUM($P694:AU694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AW$3>(A37stdlife+$E694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)-SUM($P694:AV694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AX$3>(A37stdlife+$E694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)-SUM($P694:AW694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AY$3>(A37stdlife+$E694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)-SUM($P694:AX694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A37stdlife+$E694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)-SUM($P694:AY694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(BA$3>(A37stdlife+$E694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)-SUM($P694:AZ694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(BB$3>(A37stdlife+$E694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)-SUM($P694:BA694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(BC$3>(A37stdlife+$E694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)-SUM($P694:BB694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(BD$3>(A37stdlife+$E694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)-SUM($P694:BC694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(BE$3>(A37stdlife+$E694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)-SUM($P694:BD694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(BF$3>(A37stdlife+$E694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)-SUM($P694:BE694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(BG$3>(A37stdlife+$E694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)-SUM($P694:BF694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(BH$3>(A37stdlife+$E694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)-SUM($P694:BG694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(BI$3>(A37stdlife+$E694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)-SUM($P694:BH694),('PTRM input'!$P$313*(1+rvanilla10)^0.5)/A37stdlife))","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,{"$f":"SUM(G683:G694)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM683:AM694)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(H$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:G698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(I$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:H698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(J$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:I698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(K$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:J698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(L$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:K698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(M$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:L698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:M698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:N698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:O698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:P698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(R$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:Q698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(S$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:R698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(T$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:S698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(U$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:T698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(V$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:U698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(W$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:V698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(X$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:W698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Y$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:X698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Z$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:Y698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AA$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:Z698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AB$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:AA698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AC$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:AB698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AD$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:AC698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AE$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:AD698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AF$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:AE698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AG$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:AF698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AH$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:AG698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AI$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:AH698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:AI698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AK$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:AJ698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AL$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:AK698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AM$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:AL698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AN$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:AM698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AO$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:AN698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AP$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:AO698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:AP698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AR$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:AQ698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AS$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:AR698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AT$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:AS698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AU$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:AT698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AV$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:AU698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AW$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:AV698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AX$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:AW698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AY$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:AX698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:AY698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BA$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:AZ698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BB$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:BA698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BC$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:BB698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BD$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:BC698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BE$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:BD698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BF$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:BE698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BG$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:BF698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BH$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:BG698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BI$3>(A38stdlife+$E698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)-SUM($G698:BH698),('PTRM input'!$G$314*(1+rvanilla01)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(I$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:H699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(J$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:I699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(K$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:J699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(L$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:K699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(M$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:L699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:M699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:N699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:O699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:P699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(R$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:Q699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(S$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:R699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(T$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:S699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(U$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:T699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(V$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:U699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(W$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:V699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(X$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:W699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Y$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:X699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Z$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:Y699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AA$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:Z699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AB$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:AA699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AC$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:AB699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AD$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:AC699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AE$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:AD699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AF$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:AE699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AG$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:AF699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AH$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:AG699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AI$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:AH699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:AI699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AK$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:AJ699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AL$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:AK699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AM$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:AL699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AN$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:AM699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AO$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:AN699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AP$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:AO699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:AP699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AR$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:AQ699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AS$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:AR699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AT$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:AS699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AU$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:AT699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AV$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:AU699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AW$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:AV699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AX$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:AW699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AY$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:AX699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:AY699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BA$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:AZ699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BB$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:BA699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BC$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:BB699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BD$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:BC699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BE$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:BD699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BF$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:BE699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BG$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:BF699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BH$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:BG699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BI$3>(A38stdlife+$E699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)-SUM($H699:BH699),('PTRM input'!$H$314*(1+rvanilla02)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(L$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:K702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(M$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:L702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:M702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:N702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:O702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:P702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(R$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:Q702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(S$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:R702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(T$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:S702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(U$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:T702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(V$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:U702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(W$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:V702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(X$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:W702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Y$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:X702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Z$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:Y702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AA$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:Z702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AB$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:AA702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AC$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:AB702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AD$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:AC702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AE$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:AD702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AF$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:AE702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AG$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:AF702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AH$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:AG702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AI$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:AH702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:AI702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AK$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:AJ702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AL$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:AK702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AM$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:AL702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AN$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:AM702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AO$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:AN702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AP$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:AO702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:AP702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AR$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:AQ702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AS$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:AR702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AT$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:AS702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AU$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:AT702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AV$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:AU702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AW$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:AV702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AX$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:AW702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AY$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:AX702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:AY702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BA$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:AZ702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BB$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:BA702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BC$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:BB702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BD$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:BC702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BE$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:BD702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BF$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:BE702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BG$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:BF702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BH$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:BG702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BI$3>(A38stdlife+$E702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)-SUM($K702:BH702),('PTRM input'!$K$314*(1+rvanilla05)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(M$3>(A38stdlife+$E703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)-SUM($L703:L703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$E703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)-SUM($L703:M703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$E703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)-SUM($L703:N703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$E703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)-SUM($L703:O703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$E703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)-SUM($L703:P703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(R$3>(A38stdlife+$E703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)-SUM($L703:Q703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(S$3>(A38stdlife+$E703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)-SUM($L703:R703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(T$3>(A38stdlife+$E703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)-SUM($L703:S703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(U$3>(A38stdlife+$E703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)-SUM($L703:T703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(V$3>(A38stdlife+$E703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)-SUM($L703:U703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(W$3>(A38stdlife+$E703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)-SUM($L703:V703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(X$3>(A38stdlife+$E703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)-SUM($L703:W703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Y$3>(A38stdlife+$E703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)-SUM($L703:X703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Z$3>(A38stdlife+$E703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)-SUM($L703:Y703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AA$3>(A38stdlife+$E703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)-SUM($L703:Z703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AB$3>(A38stdlife+$E703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)-SUM($L703:AA703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AC$3>(A38stdlife+$E703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)-SUM($L703:AB703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AD$3>(A38stdlife+$E703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)-SUM($L703:AC703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AE$3>(A38stdlife+$E703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)-SUM($L703:AD703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AF$3>(A38stdlife+$E703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)-SUM($L703:AE703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AG$3>(A38stdlife+$E703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)-SUM($L703:AF703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AH$3>(A38stdlife+$E703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)-SUM($L703:AG703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AI$3>(A38stdlife+$E703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)-SUM($L703:AH703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A38stdlife+$E703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)-SUM($L703:AI703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AK$3>(A38stdlife+$E703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)-SUM($L703:AJ703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AL$3>(A38stdlife+$E703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)-SUM($L703:AK703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AM$3>(A38stdlife+$E703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)-SUM($L703:AL703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AN$3>(A38stdlife+$E703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)-SUM($L703:AM703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AO$3>(A38stdlife+$E703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)-SUM($L703:AN703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AP$3>(A38stdlife+$E703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)-SUM($L703:AO703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A38stdlife+$E703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)-SUM($L703:AP703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AR$3>(A38stdlife+$E703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)-SUM($L703:AQ703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AS$3>(A38stdlife+$E703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)-SUM($L703:AR703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AT$3>(A38stdlife+$E703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)-SUM($L703:AS703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AU$3>(A38stdlife+$E703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)-SUM($L703:AT703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AV$3>(A38stdlife+$E703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)-SUM($L703:AU703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AW$3>(A38stdlife+$E703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)-SUM($L703:AV703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AX$3>(A38stdlife+$E703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)-SUM($L703:AW703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AY$3>(A38stdlife+$E703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)-SUM($L703:AX703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A38stdlife+$E703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)-SUM($L703:AY703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BA$3>(A38stdlife+$E703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)-SUM($L703:AZ703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BB$3>(A38stdlife+$E703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)-SUM($L703:BA703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BC$3>(A38stdlife+$E703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)-SUM($L703:BB703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BD$3>(A38stdlife+$E703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)-SUM($L703:BC703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BE$3>(A38stdlife+$E703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)-SUM($L703:BD703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BF$3>(A38stdlife+$E703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)-SUM($L703:BE703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BG$3>(A38stdlife+$E703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)-SUM($L703:BF703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BH$3>(A38stdlife+$E703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)-SUM($L703:BG703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BI$3>(A38stdlife+$E703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)-SUM($L703:BH703),('PTRM input'!$L$314*(1+rvanilla06)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$E706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)-SUM($O706:O706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$E706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)-SUM($O706:P706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(R$3>(A38stdlife+$E706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)-SUM($O706:Q706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(S$3>(A38stdlife+$E706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)-SUM($O706:R706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(T$3>(A38stdlife+$E706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)-SUM($O706:S706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(U$3>(A38stdlife+$E706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)-SUM($O706:T706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(V$3>(A38stdlife+$E706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)-SUM($O706:U706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(W$3>(A38stdlife+$E706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)-SUM($O706:V706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(X$3>(A38stdlife+$E706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)-SUM($O706:W706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Y$3>(A38stdlife+$E706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)-SUM($O706:X706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Z$3>(A38stdlife+$E706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)-SUM($O706:Y706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AA$3>(A38stdlife+$E706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)-SUM($O706:Z706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AB$3>(A38stdlife+$E706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)-SUM($O706:AA706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AC$3>(A38stdlife+$E706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)-SUM($O706:AB706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AD$3>(A38stdlife+$E706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)-SUM($O706:AC706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AE$3>(A38stdlife+$E706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)-SUM($O706:AD706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AF$3>(A38stdlife+$E706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)-SUM($O706:AE706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AG$3>(A38stdlife+$E706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)-SUM($O706:AF706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AH$3>(A38stdlife+$E706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)-SUM($O706:AG706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AI$3>(A38stdlife+$E706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)-SUM($O706:AH706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A38stdlife+$E706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)-SUM($O706:AI706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AK$3>(A38stdlife+$E706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)-SUM($O706:AJ706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AL$3>(A38stdlife+$E706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)-SUM($O706:AK706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AM$3>(A38stdlife+$E706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)-SUM($O706:AL706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AN$3>(A38stdlife+$E706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)-SUM($O706:AM706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AO$3>(A38stdlife+$E706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)-SUM($O706:AN706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AP$3>(A38stdlife+$E706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)-SUM($O706:AO706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A38stdlife+$E706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)-SUM($O706:AP706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AR$3>(A38stdlife+$E706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)-SUM($O706:AQ706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AS$3>(A38stdlife+$E706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)-SUM($O706:AR706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AT$3>(A38stdlife+$E706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)-SUM($O706:AS706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AU$3>(A38stdlife+$E706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)-SUM($O706:AT706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AV$3>(A38stdlife+$E706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)-SUM($O706:AU706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AW$3>(A38stdlife+$E706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)-SUM($O706:AV706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AX$3>(A38stdlife+$E706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)-SUM($O706:AW706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AY$3>(A38stdlife+$E706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)-SUM($O706:AX706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A38stdlife+$E706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)-SUM($O706:AY706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BA$3>(A38stdlife+$E706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)-SUM($O706:AZ706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BB$3>(A38stdlife+$E706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)-SUM($O706:BA706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BC$3>(A38stdlife+$E706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)-SUM($O706:BB706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BD$3>(A38stdlife+$E706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)-SUM($O706:BC706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BE$3>(A38stdlife+$E706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)-SUM($O706:BD706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BF$3>(A38stdlife+$E706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)-SUM($O706:BE706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BG$3>(A38stdlife+$E706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)-SUM($O706:BF706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BH$3>(A38stdlife+$E706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)-SUM($O706:BG706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BI$3>(A38stdlife+$E706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)-SUM($O706:BH706),('PTRM input'!$O$314*(1+rvanilla09)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$E707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)-SUM($P707:P707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(R$3>(A38stdlife+$E707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)-SUM($P707:Q707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(S$3>(A38stdlife+$E707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)-SUM($P707:R707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(T$3>(A38stdlife+$E707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)-SUM($P707:S707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(U$3>(A38stdlife+$E707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)-SUM($P707:T707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(V$3>(A38stdlife+$E707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)-SUM($P707:U707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(W$3>(A38stdlife+$E707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)-SUM($P707:V707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(X$3>(A38stdlife+$E707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)-SUM($P707:W707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Y$3>(A38stdlife+$E707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)-SUM($P707:X707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Z$3>(A38stdlife+$E707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)-SUM($P707:Y707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AA$3>(A38stdlife+$E707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)-SUM($P707:Z707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AB$3>(A38stdlife+$E707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)-SUM($P707:AA707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AC$3>(A38stdlife+$E707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)-SUM($P707:AB707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AD$3>(A38stdlife+$E707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)-SUM($P707:AC707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AE$3>(A38stdlife+$E707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)-SUM($P707:AD707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AF$3>(A38stdlife+$E707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)-SUM($P707:AE707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AG$3>(A38stdlife+$E707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)-SUM($P707:AF707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AH$3>(A38stdlife+$E707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)-SUM($P707:AG707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AI$3>(A38stdlife+$E707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)-SUM($P707:AH707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A38stdlife+$E707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)-SUM($P707:AI707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AK$3>(A38stdlife+$E707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)-SUM($P707:AJ707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AL$3>(A38stdlife+$E707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)-SUM($P707:AK707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AM$3>(A38stdlife+$E707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)-SUM($P707:AL707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AN$3>(A38stdlife+$E707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)-SUM($P707:AM707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AO$3>(A38stdlife+$E707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)-SUM($P707:AN707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AP$3>(A38stdlife+$E707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)-SUM($P707:AO707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A38stdlife+$E707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)-SUM($P707:AP707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AR$3>(A38stdlife+$E707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)-SUM($P707:AQ707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AS$3>(A38stdlife+$E707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)-SUM($P707:AR707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AT$3>(A38stdlife+$E707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)-SUM($P707:AS707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AU$3>(A38stdlife+$E707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)-SUM($P707:AT707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AV$3>(A38stdlife+$E707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)-SUM($P707:AU707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AW$3>(A38stdlife+$E707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)-SUM($P707:AV707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AX$3>(A38stdlife+$E707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)-SUM($P707:AW707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AY$3>(A38stdlife+$E707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)-SUM($P707:AX707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A38stdlife+$E707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)-SUM($P707:AY707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BA$3>(A38stdlife+$E707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)-SUM($P707:AZ707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BB$3>(A38stdlife+$E707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)-SUM($P707:BA707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BC$3>(A38stdlife+$E707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)-SUM($P707:BB707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BD$3>(A38stdlife+$E707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)-SUM($P707:BC707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BE$3>(A38stdlife+$E707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)-SUM($P707:BD707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BF$3>(A38stdlife+$E707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)-SUM($P707:BE707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BG$3>(A38stdlife+$E707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)-SUM($P707:BF707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BH$3>(A38stdlife+$E707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)-SUM($P707:BG707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(BI$3>(A38stdlife+$E707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)-SUM($P707:BH707),('PTRM input'!$P$314*(1+rvanilla10)^0.5)/A38stdlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(H$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:G711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(I$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:H711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(J$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:I711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(K$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:J711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(L$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:K711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(M$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:L711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:M711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:N711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:O711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:P711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(R$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:Q711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(S$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:R711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(T$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:S711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(U$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:T711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(V$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:U711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(W$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:V711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(X$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:W711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Y$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:X711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Z$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:Y711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AA$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:Z711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AB$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:AA711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AC$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:AB711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AD$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:AC711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AE$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:AD711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AF$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:AE711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AG$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:AF711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AH$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:AG711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AI$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:AH711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:AI711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AK$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:AJ711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AL$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:AK711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AM$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:AL711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AN$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:AM711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AO$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:AN711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AP$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:AO711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:AP711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AR$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:AQ711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AS$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:AR711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AT$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:AS711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AU$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:AT711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AV$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:AU711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AW$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:AV711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AX$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:AW711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AY$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:AX711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:AY711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(BA$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:AZ711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(BB$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:BA711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(BC$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:BB711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(BD$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:BC711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(BE$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:BD711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(BF$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:BE711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(BG$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:BF711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(BH$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:BG711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(BI$3>(A39stdlife+$E711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)-SUM($G711:BH711),('PTRM input'!$G$315*(1+rvanilla01)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(K$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:J714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(L$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:K714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(M$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:L714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:M714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:N714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:O714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:P714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(R$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:Q714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(S$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:R714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(T$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:S714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(U$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:T714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(V$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:U714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(W$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:V714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(X$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:W714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Y$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:X714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Z$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:Y714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AA$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:Z714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AB$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:AA714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AC$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:AB714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AD$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:AC714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AE$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:AD714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AF$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:AE714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AG$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:AF714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AH$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:AG714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AI$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:AH714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:AI714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AK$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:AJ714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AL$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:AK714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AM$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:AL714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AN$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:AM714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AO$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:AN714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AP$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:AO714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:AP714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AR$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:AQ714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AS$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:AR714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AT$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:AS714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AU$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:AT714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AV$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:AU714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AW$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:AV714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AX$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:AW714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AY$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:AX714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:AY714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(BA$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:AZ714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(BB$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:BA714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(BC$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:BB714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(BD$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:BC714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(BE$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:BD714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(BF$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:BE714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(BG$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:BF714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(BH$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:BG714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(BI$3>(A39stdlife+$E714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)-SUM($J714:BH714),('PTRM input'!$J$315*(1+rvanilla04)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(L$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:K715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(M$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:L715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:M715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:N715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:O715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:P715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(R$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:Q715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(S$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:R715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(T$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:S715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(U$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:T715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(V$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:U715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(W$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:V715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(X$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:W715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Y$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:X715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Z$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:Y715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AA$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:Z715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AB$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:AA715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AC$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:AB715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AD$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:AC715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AE$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:AD715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AF$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:AE715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AG$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:AF715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AH$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:AG715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AI$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:AH715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:AI715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AK$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:AJ715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AL$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:AK715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AM$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:AL715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AN$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:AM715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AO$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:AN715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AP$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:AO715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:AP715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AR$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:AQ715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AS$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:AR715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AT$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:AS715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AU$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:AT715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AV$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:AU715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AW$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:AV715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AX$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:AW715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AY$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:AX715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:AY715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(BA$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:AZ715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(BB$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:BA715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(BC$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:BB715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(BD$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:BC715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(BE$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:BD715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(BF$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:BE715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(BG$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:BF715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(BH$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:BG715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(BI$3>(A39stdlife+$E715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)-SUM($K715:BH715),('PTRM input'!$K$315*(1+rvanilla05)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$E718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)-SUM($N718:N718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$E718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)-SUM($N718:O718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$E718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)-SUM($N718:P718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(R$3>(A39stdlife+$E718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)-SUM($N718:Q718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(S$3>(A39stdlife+$E718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)-SUM($N718:R718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(T$3>(A39stdlife+$E718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)-SUM($N718:S718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(U$3>(A39stdlife+$E718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)-SUM($N718:T718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(V$3>(A39stdlife+$E718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)-SUM($N718:U718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(W$3>(A39stdlife+$E718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)-SUM($N718:V718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(X$3>(A39stdlife+$E718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)-SUM($N718:W718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Y$3>(A39stdlife+$E718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)-SUM($N718:X718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Z$3>(A39stdlife+$E718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)-SUM($N718:Y718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AA$3>(A39stdlife+$E718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)-SUM($N718:Z718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AB$3>(A39stdlife+$E718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)-SUM($N718:AA718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AC$3>(A39stdlife+$E718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)-SUM($N718:AB718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AD$3>(A39stdlife+$E718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)-SUM($N718:AC718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AE$3>(A39stdlife+$E718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)-SUM($N718:AD718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AF$3>(A39stdlife+$E718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)-SUM($N718:AE718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AG$3>(A39stdlife+$E718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)-SUM($N718:AF718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AH$3>(A39stdlife+$E718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)-SUM($N718:AG718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AI$3>(A39stdlife+$E718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)-SUM($N718:AH718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A39stdlife+$E718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)-SUM($N718:AI718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AK$3>(A39stdlife+$E718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)-SUM($N718:AJ718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AL$3>(A39stdlife+$E718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)-SUM($N718:AK718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AM$3>(A39stdlife+$E718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)-SUM($N718:AL718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AN$3>(A39stdlife+$E718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)-SUM($N718:AM718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AO$3>(A39stdlife+$E718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)-SUM($N718:AN718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AP$3>(A39stdlife+$E718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)-SUM($N718:AO718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A39stdlife+$E718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)-SUM($N718:AP718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AR$3>(A39stdlife+$E718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)-SUM($N718:AQ718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AS$3>(A39stdlife+$E718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)-SUM($N718:AR718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AT$3>(A39stdlife+$E718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)-SUM($N718:AS718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AU$3>(A39stdlife+$E718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)-SUM($N718:AT718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AV$3>(A39stdlife+$E718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)-SUM($N718:AU718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AW$3>(A39stdlife+$E718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)-SUM($N718:AV718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AX$3>(A39stdlife+$E718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)-SUM($N718:AW718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AY$3>(A39stdlife+$E718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)-SUM($N718:AX718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A39stdlife+$E718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)-SUM($N718:AY718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(BA$3>(A39stdlife+$E718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)-SUM($N718:AZ718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(BB$3>(A39stdlife+$E718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)-SUM($N718:BA718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(BC$3>(A39stdlife+$E718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)-SUM($N718:BB718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(BD$3>(A39stdlife+$E718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)-SUM($N718:BC718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(BE$3>(A39stdlife+$E718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)-SUM($N718:BD718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(BF$3>(A39stdlife+$E718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)-SUM($N718:BE718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(BG$3>(A39stdlife+$E718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)-SUM($N718:BF718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(BH$3>(A39stdlife+$E718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)-SUM($N718:BG718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(BI$3>(A39stdlife+$E718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)-SUM($N718:BH718),('PTRM input'!$N$315*(1+rvanilla08)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$E719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)-SUM($O719:O719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$E719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)-SUM($O719:P719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(R$3>(A39stdlife+$E719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)-SUM($O719:Q719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(S$3>(A39stdlife+$E719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)-SUM($O719:R719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(T$3>(A39stdlife+$E719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)-SUM($O719:S719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(U$3>(A39stdlife+$E719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)-SUM($O719:T719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(V$3>(A39stdlife+$E719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)-SUM($O719:U719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(W$3>(A39stdlife+$E719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)-SUM($O719:V719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(X$3>(A39stdlife+$E719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)-SUM($O719:W719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Y$3>(A39stdlife+$E719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)-SUM($O719:X719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Z$3>(A39stdlife+$E719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)-SUM($O719:Y719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AA$3>(A39stdlife+$E719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)-SUM($O719:Z719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AB$3>(A39stdlife+$E719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)-SUM($O719:AA719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AC$3>(A39stdlife+$E719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)-SUM($O719:AB719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AD$3>(A39stdlife+$E719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)-SUM($O719:AC719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AE$3>(A39stdlife+$E719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)-SUM($O719:AD719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AF$3>(A39stdlife+$E719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)-SUM($O719:AE719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AG$3>(A39stdlife+$E719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)-SUM($O719:AF719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AH$3>(A39stdlife+$E719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)-SUM($O719:AG719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AI$3>(A39stdlife+$E719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)-SUM($O719:AH719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A39stdlife+$E719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)-SUM($O719:AI719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AK$3>(A39stdlife+$E719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)-SUM($O719:AJ719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AL$3>(A39stdlife+$E719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)-SUM($O719:AK719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AM$3>(A39stdlife+$E719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)-SUM($O719:AL719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AN$3>(A39stdlife+$E719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)-SUM($O719:AM719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AO$3>(A39stdlife+$E719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)-SUM($O719:AN719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AP$3>(A39stdlife+$E719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)-SUM($O719:AO719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A39stdlife+$E719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)-SUM($O719:AP719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AR$3>(A39stdlife+$E719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)-SUM($O719:AQ719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AS$3>(A39stdlife+$E719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)-SUM($O719:AR719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AT$3>(A39stdlife+$E719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)-SUM($O719:AS719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AU$3>(A39stdlife+$E719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)-SUM($O719:AT719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AV$3>(A39stdlife+$E719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)-SUM($O719:AU719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AW$3>(A39stdlife+$E719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)-SUM($O719:AV719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AX$3>(A39stdlife+$E719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)-SUM($O719:AW719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AY$3>(A39stdlife+$E719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)-SUM($O719:AX719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A39stdlife+$E719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)-SUM($O719:AY719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(BA$3>(A39stdlife+$E719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)-SUM($O719:AZ719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(BB$3>(A39stdlife+$E719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)-SUM($O719:BA719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(BC$3>(A39stdlife+$E719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)-SUM($O719:BB719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(BD$3>(A39stdlife+$E719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)-SUM($O719:BC719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(BE$3>(A39stdlife+$E719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)-SUM($O719:BD719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(BF$3>(A39stdlife+$E719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)-SUM($O719:BE719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(BG$3>(A39stdlife+$E719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)-SUM($O719:BF719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(BH$3>(A39stdlife+$E719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)-SUM($O719:BG719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(BI$3>(A39stdlife+$E719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)-SUM($O719:BH719),('PTRM input'!$O$315*(1+rvanilla09)^0.5)/A39stdlife))","v":0}]
[null,{"$f":"C734","v":0},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(G$3>A40remlife,A40value-SUM($F722:F722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!G$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(H$3>A40remlife,A40value-SUM($F722:G722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!H$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(I$3>A40remlife,A40value-SUM($F722:H722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!I$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(J$3>A40remlife,A40value-SUM($F722:I722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!J$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(K$3>A40remlife,A40value-SUM($F722:J722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!K$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(L$3>A40remlife,A40value-SUM($F722:K722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!L$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(M$3>A40remlife,A40value-SUM($F722:L722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!M$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(N$3>A40remlife,A40value-SUM($F722:M722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!N$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(O$3>A40remlife,A40value-SUM($F722:N722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!O$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(P$3>A40remlife,A40value-SUM($F722:O722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!P$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Q$3>A40remlife,A40value-SUM($F722:P722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!Q$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(R$3>A40remlife,A40value-SUM($F722:Q722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!R$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(S$3>A40remlife,A40value-SUM($F722:R722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!S$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(T$3>A40remlife,A40value-SUM($F722:S722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!T$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(U$3>A40remlife,A40value-SUM($F722:T722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!U$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(V$3>A40remlife,A40value-SUM($F722:U722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!V$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(W$3>A40remlife,A40value-SUM($F722:V722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!W$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(X$3>A40remlife,A40value-SUM($F722:W722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!X$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Y$3>A40remlife,A40value-SUM($F722:X722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!Y$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Z$3>A40remlife,A40value-SUM($F722:Y722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!Z$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AA$3>A40remlife,A40value-SUM($F722:Z722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!AA$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AB$3>A40remlife,A40value-SUM($F722:AA722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!AB$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AC$3>A40remlife,A40value-SUM($F722:AB722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!AC$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AD$3>A40remlife,A40value-SUM($F722:AC722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!AD$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AE$3>A40remlife,A40value-SUM($F722:AD722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!AE$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AF$3>A40remlife,A40value-SUM($F722:AE722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!AF$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AG$3>A40remlife,A40value-SUM($F722:AF722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!AG$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AH$3>A40remlife,A40value-SUM($F722:AG722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!AH$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AI$3>A40remlife,A40value-SUM($F722:AH722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!AI$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AJ$3>A40remlife,A40value-SUM($F722:AI722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!AJ$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AK$3>A40remlife,A40value-SUM($F722:AJ722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!AK$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AL$3>A40remlife,A40value-SUM($F722:AK722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!AL$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AM$3>A40remlife,A40value-SUM($F722:AL722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!AM$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AN$3>A40remlife,A40value-SUM($F722:AM722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!AN$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AO$3>A40remlife,A40value-SUM($F722:AN722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!AO$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AP$3>A40remlife,A40value-SUM($F722:AO722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!AP$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AQ$3>A40remlife,A40value-SUM($F722:AP722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!AQ$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AR$3>A40remlife,A40value-SUM($F722:AQ722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!AR$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AS$3>A40remlife,A40value-SUM($F722:AR722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!AS$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AT$3>A40remlife,A40value-SUM($F722:AS722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!AT$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AU$3>A40remlife,A40value-SUM($F722:AT722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!AU$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AV$3>A40remlife,A40value-SUM($F722:AU722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!AV$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AW$3>A40remlife,A40value-SUM($F722:AV722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!AW$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AX$3>A40remlife,A40value-SUM($F722:AW722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!AX$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AY$3>A40remlife,A40value-SUM($F722:AX722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!AY$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AZ$3>A40remlife,A40value-SUM($F722:AY722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!AZ$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BA$3>A40remlife,A40value-SUM($F722:AZ722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!BA$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BB$3>A40remlife,A40value-SUM($F722:BA722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!BB$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BC$3>A40remlife,A40value-SUM($F722:BB722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!BC$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BD$3>A40remlife,A40value-SUM($F722:BC722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!BD$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BE$3>A40remlife,A40value-SUM($F722:BD722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!BE$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BF$3>A40remlife,A40value-SUM($F722:BE722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!BF$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BG$3>A40remlife,A40value-SUM($F722:BF722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!BG$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BH$3>A40remlife,A40value-SUM($F722:BG722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!BH$452)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BI$3>A40remlife,A40value-SUM($F722:BH722),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))),'PTRM input'!BI$452)","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(J$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:I726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(K$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:J726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(L$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:K726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(M$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:L726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:M726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:N726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:O726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:P726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(R$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:Q726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(S$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:R726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(T$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:S726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(U$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:T726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(V$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:U726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(W$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:V726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(X$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:W726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Y$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:X726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Z$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:Y726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AA$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:Z726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AB$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:AA726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AC$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:AB726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AD$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:AC726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AE$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:AD726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AF$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:AE726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AG$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:AF726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AH$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:AG726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AI$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:AH726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:AI726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AK$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:AJ726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AL$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:AK726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AM$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:AL726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AN$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:AM726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AO$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:AN726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AP$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:AO726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:AP726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AR$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:AQ726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AS$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:AR726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AT$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:AS726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AU$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:AT726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AV$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:AU726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AW$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:AV726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AX$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:AW726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AY$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:AX726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:AY726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(BA$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:AZ726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(BB$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:BA726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(BC$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:BB726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(BD$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:BC726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(BE$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:BD726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(BF$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:BE726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(BG$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:BF726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(BH$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:BG726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(BI$3>(A40stdlife+$E726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)-SUM($I726:BH726),('PTRM input'!$I$316*(1+rvanilla03)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(K$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:J727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(L$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:K727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(M$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:L727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:M727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:N727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:O727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:P727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(R$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:Q727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(S$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:R727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(T$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:S727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(U$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:T727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(V$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:U727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(W$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:V727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(X$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:W727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Y$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:X727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Z$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:Y727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AA$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:Z727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AB$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:AA727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AC$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:AB727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AD$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:AC727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AE$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:AD727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AF$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:AE727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AG$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:AF727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AH$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:AG727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AI$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:AH727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:AI727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AK$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:AJ727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AL$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:AK727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AM$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:AL727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AN$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:AM727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AO$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:AN727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AP$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:AO727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:AP727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AR$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:AQ727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AS$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:AR727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AT$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:AS727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AU$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:AT727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AV$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:AU727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AW$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:AV727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AX$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:AW727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AY$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:AX727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:AY727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(BA$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:AZ727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(BB$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:BA727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(BC$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:BB727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(BD$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:BC727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(BE$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:BD727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(BF$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:BE727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(BG$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:BF727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(BH$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:BG727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(BI$3>(A40stdlife+$E727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)-SUM($J727:BH727),('PTRM input'!$J$316*(1+rvanilla04)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$E730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)-SUM($M730:M730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$E730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)-SUM($M730:N730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$E730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)-SUM($M730:O730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$E730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)-SUM($M730:P730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(R$3>(A40stdlife+$E730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)-SUM($M730:Q730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(S$3>(A40stdlife+$E730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)-SUM($M730:R730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(T$3>(A40stdlife+$E730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)-SUM($M730:S730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(U$3>(A40stdlife+$E730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)-SUM($M730:T730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(V$3>(A40stdlife+$E730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)-SUM($M730:U730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(W$3>(A40stdlife+$E730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)-SUM($M730:V730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(X$3>(A40stdlife+$E730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)-SUM($M730:W730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Y$3>(A40stdlife+$E730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)-SUM($M730:X730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Z$3>(A40stdlife+$E730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)-SUM($M730:Y730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AA$3>(A40stdlife+$E730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)-SUM($M730:Z730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AB$3>(A40stdlife+$E730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)-SUM($M730:AA730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AC$3>(A40stdlife+$E730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)-SUM($M730:AB730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AD$3>(A40stdlife+$E730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)-SUM($M730:AC730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AE$3>(A40stdlife+$E730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)-SUM($M730:AD730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AF$3>(A40stdlife+$E730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)-SUM($M730:AE730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AG$3>(A40stdlife+$E730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)-SUM($M730:AF730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AH$3>(A40stdlife+$E730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)-SUM($M730:AG730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AI$3>(A40stdlife+$E730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)-SUM($M730:AH730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A40stdlife+$E730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)-SUM($M730:AI730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AK$3>(A40stdlife+$E730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)-SUM($M730:AJ730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AL$3>(A40stdlife+$E730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)-SUM($M730:AK730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AM$3>(A40stdlife+$E730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)-SUM($M730:AL730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AN$3>(A40stdlife+$E730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)-SUM($M730:AM730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AO$3>(A40stdlife+$E730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)-SUM($M730:AN730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AP$3>(A40stdlife+$E730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)-SUM($M730:AO730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A40stdlife+$E730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)-SUM($M730:AP730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AR$3>(A40stdlife+$E730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)-SUM($M730:AQ730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AS$3>(A40stdlife+$E730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)-SUM($M730:AR730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AT$3>(A40stdlife+$E730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)-SUM($M730:AS730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AU$3>(A40stdlife+$E730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)-SUM($M730:AT730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AV$3>(A40stdlife+$E730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)-SUM($M730:AU730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AW$3>(A40stdlife+$E730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)-SUM($M730:AV730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AX$3>(A40stdlife+$E730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)-SUM($M730:AW730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AY$3>(A40stdlife+$E730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)-SUM($M730:AX730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A40stdlife+$E730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)-SUM($M730:AY730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(BA$3>(A40stdlife+$E730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)-SUM($M730:AZ730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(BB$3>(A40stdlife+$E730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)-SUM($M730:BA730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(BC$3>(A40stdlife+$E730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)-SUM($M730:BB730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(BD$3>(A40stdlife+$E730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)-SUM($M730:BC730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(BE$3>(A40stdlife+$E730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)-SUM($M730:BD730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(BF$3>(A40stdlife+$E730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)-SUM($M730:BE730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(BG$3>(A40stdlife+$E730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)-SUM($M730:BF730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(BH$3>(A40stdlife+$E730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)-SUM($M730:BG730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(BI$3>(A40stdlife+$E730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)-SUM($M730:BH730),('PTRM input'!$M$316*(1+rvanilla07)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$E733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)-SUM($P733:P733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(R$3>(A40stdlife+$E733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)-SUM($P733:Q733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(S$3>(A40stdlife+$E733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)-SUM($P733:R733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(T$3>(A40stdlife+$E733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)-SUM($P733:S733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(U$3>(A40stdlife+$E733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)-SUM($P733:T733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(V$3>(A40stdlife+$E733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)-SUM($P733:U733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(W$3>(A40stdlife+$E733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)-SUM($P733:V733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(X$3>(A40stdlife+$E733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)-SUM($P733:W733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Y$3>(A40stdlife+$E733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)-SUM($P733:X733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Z$3>(A40stdlife+$E733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)-SUM($P733:Y733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AA$3>(A40stdlife+$E733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)-SUM($P733:Z733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AB$3>(A40stdlife+$E733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)-SUM($P733:AA733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AC$3>(A40stdlife+$E733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)-SUM($P733:AB733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AD$3>(A40stdlife+$E733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)-SUM($P733:AC733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AE$3>(A40stdlife+$E733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)-SUM($P733:AD733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AF$3>(A40stdlife+$E733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)-SUM($P733:AE733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AG$3>(A40stdlife+$E733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)-SUM($P733:AF733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AH$3>(A40stdlife+$E733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)-SUM($P733:AG733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AI$3>(A40stdlife+$E733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)-SUM($P733:AH733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A40stdlife+$E733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)-SUM($P733:AI733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AK$3>(A40stdlife+$E733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)-SUM($P733:AJ733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AL$3>(A40stdlife+$E733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)-SUM($P733:AK733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AM$3>(A40stdlife+$E733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)-SUM($P733:AL733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AN$3>(A40stdlife+$E733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)-SUM($P733:AM733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AO$3>(A40stdlife+$E733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)-SUM($P733:AN733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AP$3>(A40stdlife+$E733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)-SUM($P733:AO733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A40stdlife+$E733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)-SUM($P733:AP733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AR$3>(A40stdlife+$E733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)-SUM($P733:AQ733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AS$3>(A40stdlife+$E733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)-SUM($P733:AR733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AT$3>(A40stdlife+$E733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)-SUM($P733:AS733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AU$3>(A40stdlife+$E733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)-SUM($P733:AT733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AV$3>(A40stdlife+$E733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)-SUM($P733:AU733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AW$3>(A40stdlife+$E733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)-SUM($P733:AV733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AX$3>(A40stdlife+$E733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)-SUM($P733:AW733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AY$3>(A40stdlife+$E733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)-SUM($P733:AX733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A40stdlife+$E733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)-SUM($P733:AY733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(BA$3>(A40stdlife+$E733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)-SUM($P733:AZ733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(BB$3>(A40stdlife+$E733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)-SUM($P733:BA733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(BC$3>(A40stdlife+$E733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)-SUM($P733:BB733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(BD$3>(A40stdlife+$E733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)-SUM($P733:BC733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(BE$3>(A40stdlife+$E733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)-SUM($P733:BD733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(BF$3>(A40stdlife+$E733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)-SUM($P733:BE733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(BG$3>(A40stdlife+$E733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)-SUM($P733:BF733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(BH$3>(A40stdlife+$E733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)-SUM($P733:BG733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(BI$3>(A40stdlife+$E733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)-SUM($P733:BH733),('PTRM input'!$P$316*(1+rvanilla10)^0.5)/A40stdlife))","v":0}]
[null,{"$f":"C747","v":0},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(G$3>A41remlife,A41value-SUM($F735:F735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!G$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(H$3>A41remlife,A41value-SUM($F735:G735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!H$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(I$3>A41remlife,A41value-SUM($F735:H735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!I$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(J$3>A41remlife,A41value-SUM($F735:I735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!J$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(K$3>A41remlife,A41value-SUM($F735:J735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!K$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(L$3>A41remlife,A41value-SUM($F735:K735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!L$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(M$3>A41remlife,A41value-SUM($F735:L735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!M$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(N$3>A41remlife,A41value-SUM($F735:M735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!N$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(O$3>A41remlife,A41value-SUM($F735:N735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!O$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(P$3>A41remlife,A41value-SUM($F735:O735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!P$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Q$3>A41remlife,A41value-SUM($F735:P735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!Q$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(R$3>A41remlife,A41value-SUM($F735:Q735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!R$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(S$3>A41remlife,A41value-SUM($F735:R735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!S$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(T$3>A41remlife,A41value-SUM($F735:S735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!T$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(U$3>A41remlife,A41value-SUM($F735:T735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!U$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(V$3>A41remlife,A41value-SUM($F735:U735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!V$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(W$3>A41remlife,A41value-SUM($F735:V735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!W$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(X$3>A41remlife,A41value-SUM($F735:W735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!X$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Y$3>A41remlife,A41value-SUM($F735:X735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!Y$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Z$3>A41remlife,A41value-SUM($F735:Y735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!Z$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AA$3>A41remlife,A41value-SUM($F735:Z735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!AA$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AB$3>A41remlife,A41value-SUM($F735:AA735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!AB$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AC$3>A41remlife,A41value-SUM($F735:AB735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!AC$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AD$3>A41remlife,A41value-SUM($F735:AC735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!AD$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AE$3>A41remlife,A41value-SUM($F735:AD735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!AE$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AF$3>A41remlife,A41value-SUM($F735:AE735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!AF$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AG$3>A41remlife,A41value-SUM($F735:AF735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!AG$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AH$3>A41remlife,A41value-SUM($F735:AG735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!AH$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AI$3>A41remlife,A41value-SUM($F735:AH735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!AI$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AJ$3>A41remlife,A41value-SUM($F735:AI735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!AJ$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AK$3>A41remlife,A41value-SUM($F735:AJ735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!AK$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AL$3>A41remlife,A41value-SUM($F735:AK735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!AL$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AM$3>A41remlife,A41value-SUM($F735:AL735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!AM$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AN$3>A41remlife,A41value-SUM($F735:AM735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!AN$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AO$3>A41remlife,A41value-SUM($F735:AN735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!AO$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AP$3>A41remlife,A41value-SUM($F735:AO735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!AP$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AQ$3>A41remlife,A41value-SUM($F735:AP735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!AQ$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AR$3>A41remlife,A41value-SUM($F735:AQ735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!AR$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AS$3>A41remlife,A41value-SUM($F735:AR735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!AS$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AT$3>A41remlife,A41value-SUM($F735:AS735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!AT$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AU$3>A41remlife,A41value-SUM($F735:AT735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!AU$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AV$3>A41remlife,A41value-SUM($F735:AU735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!AV$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AW$3>A41remlife,A41value-SUM($F735:AV735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!AW$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AX$3>A41remlife,A41value-SUM($F735:AW735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!AX$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AY$3>A41remlife,A41value-SUM($F735:AX735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!AY$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AZ$3>A41remlife,A41value-SUM($F735:AY735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!AZ$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BA$3>A41remlife,A41value-SUM($F735:AZ735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!BA$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BB$3>A41remlife,A41value-SUM($F735:BA735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!BB$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BC$3>A41remlife,A41value-SUM($F735:BB735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!BC$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BD$3>A41remlife,A41value-SUM($F735:BC735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!BD$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BE$3>A41remlife,A41value-SUM($F735:BD735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!BE$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BF$3>A41remlife,A41value-SUM($F735:BE735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!BF$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BG$3>A41remlife,A41value-SUM($F735:BF735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!BG$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BH$3>A41remlife,A41value-SUM($F735:BG735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!BH$453)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BI$3>A41remlife,A41value-SUM($F735:BH735),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))),'PTRM input'!BI$453)","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(J$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:I739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(K$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:J739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(L$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:K739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(M$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:L739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:M739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:N739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:O739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:P739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(R$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:Q739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(S$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:R739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(T$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:S739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(U$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:T739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(V$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:U739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(W$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:V739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(X$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:W739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Y$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:X739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Z$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:Y739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AA$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:Z739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AB$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:AA739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AC$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:AB739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AD$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:AC739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AE$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:AD739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AF$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:AE739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AG$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:AF739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AH$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:AG739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AI$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:AH739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:AI739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AK$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:AJ739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AL$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:AK739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AM$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:AL739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AN$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:AM739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AO$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:AN739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AP$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:AO739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:AP739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AR$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:AQ739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AS$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:AR739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AT$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:AS739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AU$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:AT739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AV$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:AU739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AW$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:AV739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AX$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:AW739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AY$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:AX739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:AY739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(BA$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:AZ739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(BB$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:BA739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(BC$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:BB739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(BD$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:BC739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(BE$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:BD739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(BF$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:BE739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(BG$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:BF739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(BH$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:BG739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(BI$3>(A41stdlife+$E739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)-SUM($I739:BH739),('PTRM input'!$I$317*(1+rvanilla03)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(K$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:J740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(L$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:K740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(M$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:L740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:M740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:N740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:O740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:P740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(R$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:Q740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(S$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:R740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(T$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:S740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(U$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:T740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(V$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:U740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(W$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:V740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(X$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:W740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Y$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:X740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Z$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:Y740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AA$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:Z740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AB$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:AA740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AC$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:AB740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AD$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:AC740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AE$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:AD740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AF$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:AE740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AG$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:AF740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AH$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:AG740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AI$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:AH740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:AI740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AK$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:AJ740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AL$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:AK740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AM$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:AL740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AN$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:AM740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AO$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:AN740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AP$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:AO740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:AP740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AR$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:AQ740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AS$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:AR740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AT$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:AS740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AU$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:AT740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AV$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:AU740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AW$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:AV740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AX$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:AW740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AY$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:AX740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:AY740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(BA$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:AZ740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(BB$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:BA740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(BC$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:BB740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(BD$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:BC740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(BE$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:BD740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(BF$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:BE740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(BG$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:BF740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(BH$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:BG740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(BI$3>(A41stdlife+$E740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)-SUM($J740:BH740),('PTRM input'!$J$317*(1+rvanilla04)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$E743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)-SUM($M743:M743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$E743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)-SUM($M743:N743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$E743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)-SUM($M743:O743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$E743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)-SUM($M743:P743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(R$3>(A41stdlife+$E743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)-SUM($M743:Q743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(S$3>(A41stdlife+$E743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)-SUM($M743:R743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(T$3>(A41stdlife+$E743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)-SUM($M743:S743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(U$3>(A41stdlife+$E743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)-SUM($M743:T743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(V$3>(A41stdlife+$E743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)-SUM($M743:U743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(W$3>(A41stdlife+$E743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)-SUM($M743:V743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(X$3>(A41stdlife+$E743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)-SUM($M743:W743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Y$3>(A41stdlife+$E743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)-SUM($M743:X743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Z$3>(A41stdlife+$E743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)-SUM($M743:Y743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AA$3>(A41stdlife+$E743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)-SUM($M743:Z743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AB$3>(A41stdlife+$E743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)-SUM($M743:AA743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AC$3>(A41stdlife+$E743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)-SUM($M743:AB743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AD$3>(A41stdlife+$E743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)-SUM($M743:AC743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AE$3>(A41stdlife+$E743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)-SUM($M743:AD743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AF$3>(A41stdlife+$E743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)-SUM($M743:AE743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AG$3>(A41stdlife+$E743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)-SUM($M743:AF743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AH$3>(A41stdlife+$E743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)-SUM($M743:AG743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AI$3>(A41stdlife+$E743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)-SUM($M743:AH743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A41stdlife+$E743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)-SUM($M743:AI743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AK$3>(A41stdlife+$E743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)-SUM($M743:AJ743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AL$3>(A41stdlife+$E743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)-SUM($M743:AK743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AM$3>(A41stdlife+$E743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)-SUM($M743:AL743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AN$3>(A41stdlife+$E743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)-SUM($M743:AM743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AO$3>(A41stdlife+$E743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)-SUM($M743:AN743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AP$3>(A41stdlife+$E743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)-SUM($M743:AO743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A41stdlife+$E743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)-SUM($M743:AP743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AR$3>(A41stdlife+$E743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)-SUM($M743:AQ743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AS$3>(A41stdlife+$E743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)-SUM($M743:AR743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AT$3>(A41stdlife+$E743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)-SUM($M743:AS743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AU$3>(A41stdlife+$E743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)-SUM($M743:AT743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AV$3>(A41stdlife+$E743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)-SUM($M743:AU743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AW$3>(A41stdlife+$E743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)-SUM($M743:AV743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AX$3>(A41stdlife+$E743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)-SUM($M743:AW743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AY$3>(A41stdlife+$E743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)-SUM($M743:AX743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A41stdlife+$E743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)-SUM($M743:AY743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(BA$3>(A41stdlife+$E743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)-SUM($M743:AZ743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(BB$3>(A41stdlife+$E743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)-SUM($M743:BA743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(BC$3>(A41stdlife+$E743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)-SUM($M743:BB743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(BD$3>(A41stdlife+$E743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)-SUM($M743:BC743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(BE$3>(A41stdlife+$E743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)-SUM($M743:BD743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(BF$3>(A41stdlife+$E743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)-SUM($M743:BE743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(BG$3>(A41stdlife+$E743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)-SUM($M743:BF743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(BH$3>(A41stdlife+$E743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)-SUM($M743:BG743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(BI$3>(A41stdlife+$E743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)-SUM($M743:BH743),('PTRM input'!$M$317*(1+rvanilla07)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$E744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)-SUM($N744:N744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$E744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)-SUM($N744:O744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$E744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)-SUM($N744:P744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(R$3>(A41stdlife+$E744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)-SUM($N744:Q744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(S$3>(A41stdlife+$E744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)-SUM($N744:R744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(T$3>(A41stdlife+$E744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)-SUM($N744:S744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(U$3>(A41stdlife+$E744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)-SUM($N744:T744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(V$3>(A41stdlife+$E744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)-SUM($N744:U744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(W$3>(A41stdlife+$E744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)-SUM($N744:V744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(X$3>(A41stdlife+$E744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)-SUM($N744:W744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Y$3>(A41stdlife+$E744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)-SUM($N744:X744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Z$3>(A41stdlife+$E744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)-SUM($N744:Y744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AA$3>(A41stdlife+$E744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)-SUM($N744:Z744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AB$3>(A41stdlife+$E744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)-SUM($N744:AA744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AC$3>(A41stdlife+$E744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)-SUM($N744:AB744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AD$3>(A41stdlife+$E744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)-SUM($N744:AC744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AE$3>(A41stdlife+$E744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)-SUM($N744:AD744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AF$3>(A41stdlife+$E744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)-SUM($N744:AE744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AG$3>(A41stdlife+$E744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)-SUM($N744:AF744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AH$3>(A41stdlife+$E744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)-SUM($N744:AG744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AI$3>(A41stdlife+$E744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)-SUM($N744:AH744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A41stdlife+$E744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)-SUM($N744:AI744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AK$3>(A41stdlife+$E744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)-SUM($N744:AJ744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AL$3>(A41stdlife+$E744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)-SUM($N744:AK744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AM$3>(A41stdlife+$E744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)-SUM($N744:AL744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AN$3>(A41stdlife+$E744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)-SUM($N744:AM744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AO$3>(A41stdlife+$E744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)-SUM($N744:AN744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AP$3>(A41stdlife+$E744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)-SUM($N744:AO744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A41stdlife+$E744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)-SUM($N744:AP744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AR$3>(A41stdlife+$E744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)-SUM($N744:AQ744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AS$3>(A41stdlife+$E744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)-SUM($N744:AR744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AT$3>(A41stdlife+$E744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)-SUM($N744:AS744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AU$3>(A41stdlife+$E744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)-SUM($N744:AT744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AV$3>(A41stdlife+$E744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)-SUM($N744:AU744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AW$3>(A41stdlife+$E744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)-SUM($N744:AV744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AX$3>(A41stdlife+$E744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)-SUM($N744:AW744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AY$3>(A41stdlife+$E744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)-SUM($N744:AX744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A41stdlife+$E744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)-SUM($N744:AY744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(BA$3>(A41stdlife+$E744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)-SUM($N744:AZ744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(BB$3>(A41stdlife+$E744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)-SUM($N744:BA744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(BC$3>(A41stdlife+$E744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)-SUM($N744:BB744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(BD$3>(A41stdlife+$E744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)-SUM($N744:BC744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(BE$3>(A41stdlife+$E744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)-SUM($N744:BD744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(BF$3>(A41stdlife+$E744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)-SUM($N744:BE744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(BG$3>(A41stdlife+$E744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)-SUM($N744:BF744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(BH$3>(A41stdlife+$E744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)-SUM($N744:BG744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(BI$3>(A41stdlife+$E744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)-SUM($N744:BH744),('PTRM input'!$N$317*(1+rvanilla08)^0.5)/A41stdlife))","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,{"$f":"SUM(G735:G746)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM735:AM746)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C760","v":0},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(G$3>A42remlife,A42value-SUM($F748:F748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!G$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(H$3>A42remlife,A42value-SUM($F748:G748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!H$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(I$3>A42remlife,A42value-SUM($F748:H748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!I$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(J$3>A42remlife,A42value-SUM($F748:I748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!J$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(K$3>A42remlife,A42value-SUM($F748:J748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!K$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(L$3>A42remlife,A42value-SUM($F748:K748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!L$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(M$3>A42remlife,A42value-SUM($F748:L748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!M$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(N$3>A42remlife,A42value-SUM($F748:M748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!N$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(O$3>A42remlife,A42value-SUM($F748:N748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!O$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(P$3>A42remlife,A42value-SUM($F748:O748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!P$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Q$3>A42remlife,A42value-SUM($F748:P748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!Q$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(R$3>A42remlife,A42value-SUM($F748:Q748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!R$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(S$3>A42remlife,A42value-SUM($F748:R748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!S$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(T$3>A42remlife,A42value-SUM($F748:S748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!T$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(U$3>A42remlife,A42value-SUM($F748:T748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!U$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(V$3>A42remlife,A42value-SUM($F748:U748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!V$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(W$3>A42remlife,A42value-SUM($F748:V748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!W$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(X$3>A42remlife,A42value-SUM($F748:W748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!X$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Y$3>A42remlife,A42value-SUM($F748:X748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!Y$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Z$3>A42remlife,A42value-SUM($F748:Y748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!Z$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AA$3>A42remlife,A42value-SUM($F748:Z748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!AA$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AB$3>A42remlife,A42value-SUM($F748:AA748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!AB$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AC$3>A42remlife,A42value-SUM($F748:AB748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!AC$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AD$3>A42remlife,A42value-SUM($F748:AC748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!AD$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AE$3>A42remlife,A42value-SUM($F748:AD748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!AE$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AF$3>A42remlife,A42value-SUM($F748:AE748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!AF$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AG$3>A42remlife,A42value-SUM($F748:AF748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!AG$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AH$3>A42remlife,A42value-SUM($F748:AG748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!AH$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AI$3>A42remlife,A42value-SUM($F748:AH748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!AI$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AJ$3>A42remlife,A42value-SUM($F748:AI748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!AJ$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AK$3>A42remlife,A42value-SUM($F748:AJ748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!AK$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AL$3>A42remlife,A42value-SUM($F748:AK748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!AL$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AM$3>A42remlife,A42value-SUM($F748:AL748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!AM$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AN$3>A42remlife,A42value-SUM($F748:AM748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!AN$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AO$3>A42remlife,A42value-SUM($F748:AN748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!AO$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AP$3>A42remlife,A42value-SUM($F748:AO748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!AP$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AQ$3>A42remlife,A42value-SUM($F748:AP748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!AQ$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AR$3>A42remlife,A42value-SUM($F748:AQ748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!AR$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AS$3>A42remlife,A42value-SUM($F748:AR748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!AS$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AT$3>A42remlife,A42value-SUM($F748:AS748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!AT$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AU$3>A42remlife,A42value-SUM($F748:AT748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!AU$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AV$3>A42remlife,A42value-SUM($F748:AU748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!AV$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AW$3>A42remlife,A42value-SUM($F748:AV748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!AW$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AX$3>A42remlife,A42value-SUM($F748:AW748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!AX$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AY$3>A42remlife,A42value-SUM($F748:AX748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!AY$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AZ$3>A42remlife,A42value-SUM($F748:AY748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!AZ$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BA$3>A42remlife,A42value-SUM($F748:AZ748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!BA$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BB$3>A42remlife,A42value-SUM($F748:BA748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!BB$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BC$3>A42remlife,A42value-SUM($F748:BB748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!BC$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BD$3>A42remlife,A42value-SUM($F748:BC748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!BD$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BE$3>A42remlife,A42value-SUM($F748:BD748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!BE$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BF$3>A42remlife,A42value-SUM($F748:BE748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!BF$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BG$3>A42remlife,A42value-SUM($F748:BF748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!BG$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BH$3>A42remlife,A42value-SUM($F748:BG748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!BH$454)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BI$3>A42remlife,A42value-SUM($F748:BH748),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))),'PTRM input'!BI$454)","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(I$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:H751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(J$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:I751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(K$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:J751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(L$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:K751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(M$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:L751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:M751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:N751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:O751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:P751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(R$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:Q751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(S$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:R751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(T$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:S751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(U$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:T751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(V$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:U751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(W$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:V751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(X$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:W751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Y$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:X751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Z$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:Y751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AA$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:Z751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AB$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:AA751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AC$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:AB751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AD$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:AC751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AE$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:AD751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AF$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:AE751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AG$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:AF751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AH$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:AG751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AI$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:AH751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:AI751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AK$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:AJ751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AL$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:AK751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AM$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:AL751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AN$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:AM751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AO$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:AN751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AP$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:AO751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:AP751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AR$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:AQ751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AS$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:AR751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AT$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:AS751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AU$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:AT751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AV$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:AU751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AW$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:AV751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AX$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:AW751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AY$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:AX751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:AY751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(BA$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:AZ751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(BB$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:BA751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(BC$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:BB751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(BD$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:BC751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(BE$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:BD751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(BF$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:BE751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(BG$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:BF751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(BH$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:BG751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(BI$3>(A42stdlife+$E751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)-SUM($H751:BH751),('PTRM input'!$H$318*(1+rvanilla02)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(J$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:I752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(K$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:J752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(L$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:K752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(M$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:L752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:M752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:N752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:O752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:P752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(R$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:Q752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(S$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:R752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(T$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:S752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(U$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:T752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(V$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:U752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(W$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:V752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(X$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:W752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Y$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:X752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Z$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:Y752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AA$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:Z752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AB$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:AA752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AC$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:AB752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AD$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:AC752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AE$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:AD752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AF$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:AE752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AG$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:AF752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AH$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:AG752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AI$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:AH752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:AI752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AK$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:AJ752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AL$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:AK752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AM$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:AL752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AN$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:AM752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AO$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:AN752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AP$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:AO752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:AP752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AR$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:AQ752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AS$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:AR752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AT$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:AS752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AU$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:AT752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AV$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:AU752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AW$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:AV752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AX$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:AW752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AY$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:AX752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:AY752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(BA$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:AZ752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(BB$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:BA752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(BC$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:BB752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(BD$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:BC752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(BE$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:BD752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(BF$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:BE752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(BG$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:BF752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(BH$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:BG752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(BI$3>(A42stdlife+$E752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)-SUM($I752:BH752),('PTRM input'!$I$318*(1+rvanilla03)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(M$3>(A42stdlife+$E755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)-SUM($L755:L755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$E755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)-SUM($L755:M755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$E755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)-SUM($L755:N755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$E755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)-SUM($L755:O755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$E755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)-SUM($L755:P755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(R$3>(A42stdlife+$E755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)-SUM($L755:Q755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(S$3>(A42stdlife+$E755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)-SUM($L755:R755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(T$3>(A42stdlife+$E755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)-SUM($L755:S755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(U$3>(A42stdlife+$E755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)-SUM($L755:T755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(V$3>(A42stdlife+$E755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)-SUM($L755:U755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(W$3>(A42stdlife+$E755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)-SUM($L755:V755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(X$3>(A42stdlife+$E755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)-SUM($L755:W755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Y$3>(A42stdlife+$E755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)-SUM($L755:X755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Z$3>(A42stdlife+$E755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)-SUM($L755:Y755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AA$3>(A42stdlife+$E755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)-SUM($L755:Z755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AB$3>(A42stdlife+$E755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)-SUM($L755:AA755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AC$3>(A42stdlife+$E755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)-SUM($L755:AB755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AD$3>(A42stdlife+$E755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)-SUM($L755:AC755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AE$3>(A42stdlife+$E755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)-SUM($L755:AD755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AF$3>(A42stdlife+$E755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)-SUM($L755:AE755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AG$3>(A42stdlife+$E755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)-SUM($L755:AF755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AH$3>(A42stdlife+$E755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)-SUM($L755:AG755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AI$3>(A42stdlife+$E755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)-SUM($L755:AH755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A42stdlife+$E755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)-SUM($L755:AI755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AK$3>(A42stdlife+$E755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)-SUM($L755:AJ755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AL$3>(A42stdlife+$E755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)-SUM($L755:AK755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AM$3>(A42stdlife+$E755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)-SUM($L755:AL755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AN$3>(A42stdlife+$E755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)-SUM($L755:AM755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AO$3>(A42stdlife+$E755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)-SUM($L755:AN755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AP$3>(A42stdlife+$E755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)-SUM($L755:AO755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A42stdlife+$E755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)-SUM($L755:AP755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AR$3>(A42stdlife+$E755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)-SUM($L755:AQ755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AS$3>(A42stdlife+$E755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)-SUM($L755:AR755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AT$3>(A42stdlife+$E755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)-SUM($L755:AS755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AU$3>(A42stdlife+$E755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)-SUM($L755:AT755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AV$3>(A42stdlife+$E755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)-SUM($L755:AU755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AW$3>(A42stdlife+$E755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)-SUM($L755:AV755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AX$3>(A42stdlife+$E755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)-SUM($L755:AW755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AY$3>(A42stdlife+$E755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)-SUM($L755:AX755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A42stdlife+$E755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)-SUM($L755:AY755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(BA$3>(A42stdlife+$E755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)-SUM($L755:AZ755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(BB$3>(A42stdlife+$E755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)-SUM($L755:BA755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(BC$3>(A42stdlife+$E755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)-SUM($L755:BB755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(BD$3>(A42stdlife+$E755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)-SUM($L755:BC755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(BE$3>(A42stdlife+$E755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)-SUM($L755:BD755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(BF$3>(A42stdlife+$E755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)-SUM($L755:BE755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(BG$3>(A42stdlife+$E755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)-SUM($L755:BF755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(BH$3>(A42stdlife+$E755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)-SUM($L755:BG755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(BI$3>(A42stdlife+$E755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)-SUM($L755:BH755),('PTRM input'!$L$318*(1+rvanilla06)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$E756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)-SUM($M756:M756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$E756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)-SUM($M756:N756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$E756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)-SUM($M756:O756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$E756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)-SUM($M756:P756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(R$3>(A42stdlife+$E756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)-SUM($M756:Q756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(S$3>(A42stdlife+$E756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)-SUM($M756:R756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(T$3>(A42stdlife+$E756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)-SUM($M756:S756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(U$3>(A42stdlife+$E756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)-SUM($M756:T756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(V$3>(A42stdlife+$E756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)-SUM($M756:U756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(W$3>(A42stdlife+$E756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)-SUM($M756:V756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(X$3>(A42stdlife+$E756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)-SUM($M756:W756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Y$3>(A42stdlife+$E756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)-SUM($M756:X756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Z$3>(A42stdlife+$E756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)-SUM($M756:Y756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AA$3>(A42stdlife+$E756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)-SUM($M756:Z756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AB$3>(A42stdlife+$E756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)-SUM($M756:AA756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AC$3>(A42stdlife+$E756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)-SUM($M756:AB756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AD$3>(A42stdlife+$E756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)-SUM($M756:AC756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AE$3>(A42stdlife+$E756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)-SUM($M756:AD756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AF$3>(A42stdlife+$E756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)-SUM($M756:AE756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AG$3>(A42stdlife+$E756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)-SUM($M756:AF756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AH$3>(A42stdlife+$E756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)-SUM($M756:AG756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AI$3>(A42stdlife+$E756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)-SUM($M756:AH756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A42stdlife+$E756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)-SUM($M756:AI756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AK$3>(A42stdlife+$E756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)-SUM($M756:AJ756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AL$3>(A42stdlife+$E756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)-SUM($M756:AK756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AM$3>(A42stdlife+$E756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)-SUM($M756:AL756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AN$3>(A42stdlife+$E756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)-SUM($M756:AM756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AO$3>(A42stdlife+$E756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)-SUM($M756:AN756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AP$3>(A42stdlife+$E756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)-SUM($M756:AO756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A42stdlife+$E756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)-SUM($M756:AP756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AR$3>(A42stdlife+$E756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)-SUM($M756:AQ756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AS$3>(A42stdlife+$E756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)-SUM($M756:AR756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AT$3>(A42stdlife+$E756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)-SUM($M756:AS756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AU$3>(A42stdlife+$E756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)-SUM($M756:AT756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AV$3>(A42stdlife+$E756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)-SUM($M756:AU756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AW$3>(A42stdlife+$E756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)-SUM($M756:AV756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AX$3>(A42stdlife+$E756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)-SUM($M756:AW756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AY$3>(A42stdlife+$E756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)-SUM($M756:AX756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A42stdlife+$E756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)-SUM($M756:AY756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(BA$3>(A42stdlife+$E756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)-SUM($M756:AZ756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(BB$3>(A42stdlife+$E756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)-SUM($M756:BA756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(BC$3>(A42stdlife+$E756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)-SUM($M756:BB756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(BD$3>(A42stdlife+$E756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)-SUM($M756:BC756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(BE$3>(A42stdlife+$E756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)-SUM($M756:BD756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(BF$3>(A42stdlife+$E756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)-SUM($M756:BE756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(BG$3>(A42stdlife+$E756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)-SUM($M756:BF756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(BH$3>(A42stdlife+$E756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)-SUM($M756:BG756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(BI$3>(A42stdlife+$E756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)-SUM($M756:BH756),('PTRM input'!$M$318*(1+rvanilla07)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$E759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)-SUM($P759:P759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(R$3>(A42stdlife+$E759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)-SUM($P759:Q759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(S$3>(A42stdlife+$E759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)-SUM($P759:R759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(T$3>(A42stdlife+$E759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)-SUM($P759:S759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(U$3>(A42stdlife+$E759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)-SUM($P759:T759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(V$3>(A42stdlife+$E759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)-SUM($P759:U759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(W$3>(A42stdlife+$E759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)-SUM($P759:V759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(X$3>(A42stdlife+$E759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)-SUM($P759:W759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Y$3>(A42stdlife+$E759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)-SUM($P759:X759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Z$3>(A42stdlife+$E759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)-SUM($P759:Y759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AA$3>(A42stdlife+$E759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)-SUM($P759:Z759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AB$3>(A42stdlife+$E759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)-SUM($P759:AA759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AC$3>(A42stdlife+$E759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)-SUM($P759:AB759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AD$3>(A42stdlife+$E759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)-SUM($P759:AC759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AE$3>(A42stdlife+$E759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)-SUM($P759:AD759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AF$3>(A42stdlife+$E759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)-SUM($P759:AE759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AG$3>(A42stdlife+$E759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)-SUM($P759:AF759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AH$3>(A42stdlife+$E759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)-SUM($P759:AG759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AI$3>(A42stdlife+$E759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)-SUM($P759:AH759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A42stdlife+$E759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)-SUM($P759:AI759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AK$3>(A42stdlife+$E759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)-SUM($P759:AJ759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AL$3>(A42stdlife+$E759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)-SUM($P759:AK759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AM$3>(A42stdlife+$E759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)-SUM($P759:AL759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AN$3>(A42stdlife+$E759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)-SUM($P759:AM759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AO$3>(A42stdlife+$E759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)-SUM($P759:AN759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AP$3>(A42stdlife+$E759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)-SUM($P759:AO759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A42stdlife+$E759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)-SUM($P759:AP759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AR$3>(A42stdlife+$E759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)-SUM($P759:AQ759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AS$3>(A42stdlife+$E759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)-SUM($P759:AR759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AT$3>(A42stdlife+$E759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)-SUM($P759:AS759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AU$3>(A42stdlife+$E759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)-SUM($P759:AT759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AV$3>(A42stdlife+$E759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)-SUM($P759:AU759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AW$3>(A42stdlife+$E759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)-SUM($P759:AV759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AX$3>(A42stdlife+$E759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)-SUM($P759:AW759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AY$3>(A42stdlife+$E759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)-SUM($P759:AX759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A42stdlife+$E759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)-SUM($P759:AY759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(BA$3>(A42stdlife+$E759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)-SUM($P759:AZ759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(BB$3>(A42stdlife+$E759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)-SUM($P759:BA759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(BC$3>(A42stdlife+$E759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)-SUM($P759:BB759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(BD$3>(A42stdlife+$E759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)-SUM($P759:BC759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(BE$3>(A42stdlife+$E759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)-SUM($P759:BD759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(BF$3>(A42stdlife+$E759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)-SUM($P759:BE759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(BG$3>(A42stdlife+$E759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)-SUM($P759:BF759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(BH$3>(A42stdlife+$E759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)-SUM($P759:BG759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(BI$3>(A42stdlife+$E759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)-SUM($P759:BH759),('PTRM input'!$P$318*(1+rvanilla10)^0.5)/A42stdlife))","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"SUM(G748:G759)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM748:AM759)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(H$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:G763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(I$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:H763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(J$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:I763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(K$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:J763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(L$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:K763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(M$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:L763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:M763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:N763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:O763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:P763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(R$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:Q763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(S$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:R763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(T$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:S763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(U$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:T763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(V$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:U763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(W$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:V763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(X$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:W763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Y$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:X763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Z$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:Y763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AA$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:Z763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AB$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:AA763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AC$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:AB763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AD$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:AC763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AE$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:AD763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AF$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:AE763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AG$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:AF763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AH$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:AG763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AI$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:AH763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:AI763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AK$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:AJ763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AL$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:AK763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AM$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:AL763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AN$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:AM763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AO$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:AN763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AP$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:AO763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:AP763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AR$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:AQ763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AS$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:AR763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AT$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:AS763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AU$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:AT763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AV$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:AU763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AW$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:AV763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AX$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:AW763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AY$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:AX763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:AY763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BA$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:AZ763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BB$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:BA763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BC$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:BB763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BD$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:BC763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BE$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:BD763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BF$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:BE763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BG$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:BF763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BH$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:BG763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BI$3>(A43stdlife+$E763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)-SUM($G763:BH763),('PTRM input'!$G$319*(1+rvanilla01)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(I$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:H764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(J$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:I764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(K$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:J764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(L$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:K764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(M$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:L764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:M764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:N764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:O764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:P764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(R$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:Q764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(S$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:R764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(T$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:S764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(U$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:T764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(V$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:U764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(W$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:V764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(X$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:W764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Y$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:X764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Z$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:Y764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AA$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:Z764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AB$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:AA764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AC$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:AB764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AD$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:AC764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AE$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:AD764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AF$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:AE764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AG$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:AF764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AH$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:AG764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AI$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:AH764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:AI764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AK$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:AJ764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AL$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:AK764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AM$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:AL764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AN$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:AM764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AO$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:AN764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AP$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:AO764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:AP764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AR$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:AQ764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AS$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:AR764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AT$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:AS764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AU$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:AT764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AV$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:AU764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AW$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:AV764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AX$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:AW764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AY$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:AX764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:AY764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BA$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:AZ764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BB$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:BA764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BC$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:BB764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BD$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:BC764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BE$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:BD764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BF$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:BE764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BG$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:BF764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BH$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:BG764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BI$3>(A43stdlife+$E764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)-SUM($H764:BH764),('PTRM input'!$H$319*(1+rvanilla02)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(L$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:K767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(M$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:L767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:M767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:N767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:O767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:P767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(R$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:Q767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(S$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:R767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(T$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:S767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(U$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:T767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(V$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:U767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(W$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:V767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(X$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:W767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Y$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:X767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Z$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:Y767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AA$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:Z767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AB$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:AA767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AC$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:AB767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AD$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:AC767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AE$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:AD767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AF$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:AE767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AG$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:AF767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AH$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:AG767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AI$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:AH767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:AI767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AK$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:AJ767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AL$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:AK767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AM$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:AL767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AN$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:AM767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AO$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:AN767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AP$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:AO767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:AP767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AR$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:AQ767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AS$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:AR767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AT$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:AS767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AU$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:AT767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AV$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:AU767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AW$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:AV767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AX$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:AW767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AY$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:AX767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:AY767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BA$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:AZ767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BB$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:BA767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BC$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:BB767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BD$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:BC767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BE$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:BD767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BF$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:BE767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BG$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:BF767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BH$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:BG767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BI$3>(A43stdlife+$E767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)-SUM($K767:BH767),('PTRM input'!$K$319*(1+rvanilla05)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(M$3>(A43stdlife+$E768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)-SUM($L768:L768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$E768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)-SUM($L768:M768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$E768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)-SUM($L768:N768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$E768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)-SUM($L768:O768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$E768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)-SUM($L768:P768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(R$3>(A43stdlife+$E768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)-SUM($L768:Q768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(S$3>(A43stdlife+$E768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)-SUM($L768:R768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(T$3>(A43stdlife+$E768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)-SUM($L768:S768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(U$3>(A43stdlife+$E768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)-SUM($L768:T768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(V$3>(A43stdlife+$E768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)-SUM($L768:U768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(W$3>(A43stdlife+$E768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)-SUM($L768:V768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(X$3>(A43stdlife+$E768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)-SUM($L768:W768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Y$3>(A43stdlife+$E768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)-SUM($L768:X768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Z$3>(A43stdlife+$E768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)-SUM($L768:Y768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AA$3>(A43stdlife+$E768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)-SUM($L768:Z768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AB$3>(A43stdlife+$E768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)-SUM($L768:AA768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AC$3>(A43stdlife+$E768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)-SUM($L768:AB768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AD$3>(A43stdlife+$E768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)-SUM($L768:AC768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AE$3>(A43stdlife+$E768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)-SUM($L768:AD768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AF$3>(A43stdlife+$E768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)-SUM($L768:AE768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AG$3>(A43stdlife+$E768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)-SUM($L768:AF768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AH$3>(A43stdlife+$E768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)-SUM($L768:AG768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AI$3>(A43stdlife+$E768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)-SUM($L768:AH768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A43stdlife+$E768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)-SUM($L768:AI768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AK$3>(A43stdlife+$E768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)-SUM($L768:AJ768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AL$3>(A43stdlife+$E768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)-SUM($L768:AK768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AM$3>(A43stdlife+$E768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)-SUM($L768:AL768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AN$3>(A43stdlife+$E768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)-SUM($L768:AM768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AO$3>(A43stdlife+$E768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)-SUM($L768:AN768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AP$3>(A43stdlife+$E768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)-SUM($L768:AO768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A43stdlife+$E768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)-SUM($L768:AP768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AR$3>(A43stdlife+$E768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)-SUM($L768:AQ768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AS$3>(A43stdlife+$E768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)-SUM($L768:AR768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AT$3>(A43stdlife+$E768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)-SUM($L768:AS768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AU$3>(A43stdlife+$E768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)-SUM($L768:AT768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AV$3>(A43stdlife+$E768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)-SUM($L768:AU768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AW$3>(A43stdlife+$E768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)-SUM($L768:AV768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AX$3>(A43stdlife+$E768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)-SUM($L768:AW768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AY$3>(A43stdlife+$E768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)-SUM($L768:AX768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A43stdlife+$E768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)-SUM($L768:AY768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BA$3>(A43stdlife+$E768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)-SUM($L768:AZ768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BB$3>(A43stdlife+$E768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)-SUM($L768:BA768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BC$3>(A43stdlife+$E768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)-SUM($L768:BB768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BD$3>(A43stdlife+$E768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)-SUM($L768:BC768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BE$3>(A43stdlife+$E768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)-SUM($L768:BD768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BF$3>(A43stdlife+$E768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)-SUM($L768:BE768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BG$3>(A43stdlife+$E768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)-SUM($L768:BF768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BH$3>(A43stdlife+$E768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)-SUM($L768:BG768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BI$3>(A43stdlife+$E768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)-SUM($L768:BH768),('PTRM input'!$L$319*(1+rvanilla06)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$E771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)-SUM($O771:O771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$E771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)-SUM($O771:P771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(R$3>(A43stdlife+$E771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)-SUM($O771:Q771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(S$3>(A43stdlife+$E771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)-SUM($O771:R771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(T$3>(A43stdlife+$E771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)-SUM($O771:S771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(U$3>(A43stdlife+$E771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)-SUM($O771:T771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(V$3>(A43stdlife+$E771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)-SUM($O771:U771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(W$3>(A43stdlife+$E771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)-SUM($O771:V771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(X$3>(A43stdlife+$E771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)-SUM($O771:W771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Y$3>(A43stdlife+$E771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)-SUM($O771:X771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Z$3>(A43stdlife+$E771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)-SUM($O771:Y771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AA$3>(A43stdlife+$E771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)-SUM($O771:Z771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AB$3>(A43stdlife+$E771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)-SUM($O771:AA771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AC$3>(A43stdlife+$E771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)-SUM($O771:AB771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AD$3>(A43stdlife+$E771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)-SUM($O771:AC771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AE$3>(A43stdlife+$E771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)-SUM($O771:AD771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AF$3>(A43stdlife+$E771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)-SUM($O771:AE771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AG$3>(A43stdlife+$E771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)-SUM($O771:AF771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AH$3>(A43stdlife+$E771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)-SUM($O771:AG771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AI$3>(A43stdlife+$E771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)-SUM($O771:AH771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A43stdlife+$E771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)-SUM($O771:AI771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AK$3>(A43stdlife+$E771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)-SUM($O771:AJ771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AL$3>(A43stdlife+$E771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)-SUM($O771:AK771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AM$3>(A43stdlife+$E771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)-SUM($O771:AL771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AN$3>(A43stdlife+$E771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)-SUM($O771:AM771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AO$3>(A43stdlife+$E771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)-SUM($O771:AN771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AP$3>(A43stdlife+$E771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)-SUM($O771:AO771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A43stdlife+$E771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)-SUM($O771:AP771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AR$3>(A43stdlife+$E771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)-SUM($O771:AQ771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AS$3>(A43stdlife+$E771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)-SUM($O771:AR771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AT$3>(A43stdlife+$E771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)-SUM($O771:AS771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AU$3>(A43stdlife+$E771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)-SUM($O771:AT771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AV$3>(A43stdlife+$E771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)-SUM($O771:AU771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AW$3>(A43stdlife+$E771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)-SUM($O771:AV771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AX$3>(A43stdlife+$E771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)-SUM($O771:AW771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AY$3>(A43stdlife+$E771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)-SUM($O771:AX771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A43stdlife+$E771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)-SUM($O771:AY771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BA$3>(A43stdlife+$E771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)-SUM($O771:AZ771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BB$3>(A43stdlife+$E771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)-SUM($O771:BA771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BC$3>(A43stdlife+$E771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)-SUM($O771:BB771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BD$3>(A43stdlife+$E771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)-SUM($O771:BC771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BE$3>(A43stdlife+$E771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)-SUM($O771:BD771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BF$3>(A43stdlife+$E771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)-SUM($O771:BE771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BG$3>(A43stdlife+$E771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)-SUM($O771:BF771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BH$3>(A43stdlife+$E771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)-SUM($O771:BG771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BI$3>(A43stdlife+$E771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)-SUM($O771:BH771),('PTRM input'!$O$319*(1+rvanilla09)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$E772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)-SUM($P772:P772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(R$3>(A43stdlife+$E772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)-SUM($P772:Q772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(S$3>(A43stdlife+$E772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)-SUM($P772:R772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(T$3>(A43stdlife+$E772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)-SUM($P772:S772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(U$3>(A43stdlife+$E772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)-SUM($P772:T772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(V$3>(A43stdlife+$E772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)-SUM($P772:U772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(W$3>(A43stdlife+$E772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)-SUM($P772:V772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(X$3>(A43stdlife+$E772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)-SUM($P772:W772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Y$3>(A43stdlife+$E772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)-SUM($P772:X772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Z$3>(A43stdlife+$E772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)-SUM($P772:Y772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AA$3>(A43stdlife+$E772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)-SUM($P772:Z772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AB$3>(A43stdlife+$E772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)-SUM($P772:AA772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AC$3>(A43stdlife+$E772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)-SUM($P772:AB772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AD$3>(A43stdlife+$E772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)-SUM($P772:AC772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AE$3>(A43stdlife+$E772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)-SUM($P772:AD772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AF$3>(A43stdlife+$E772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)-SUM($P772:AE772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AG$3>(A43stdlife+$E772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)-SUM($P772:AF772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AH$3>(A43stdlife+$E772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)-SUM($P772:AG772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AI$3>(A43stdlife+$E772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)-SUM($P772:AH772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A43stdlife+$E772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)-SUM($P772:AI772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AK$3>(A43stdlife+$E772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)-SUM($P772:AJ772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AL$3>(A43stdlife+$E772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)-SUM($P772:AK772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AM$3>(A43stdlife+$E772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)-SUM($P772:AL772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AN$3>(A43stdlife+$E772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)-SUM($P772:AM772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AO$3>(A43stdlife+$E772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)-SUM($P772:AN772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AP$3>(A43stdlife+$E772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)-SUM($P772:AO772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A43stdlife+$E772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)-SUM($P772:AP772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AR$3>(A43stdlife+$E772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)-SUM($P772:AQ772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AS$3>(A43stdlife+$E772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)-SUM($P772:AR772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AT$3>(A43stdlife+$E772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)-SUM($P772:AS772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AU$3>(A43stdlife+$E772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)-SUM($P772:AT772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AV$3>(A43stdlife+$E772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)-SUM($P772:AU772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AW$3>(A43stdlife+$E772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)-SUM($P772:AV772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AX$3>(A43stdlife+$E772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)-SUM($P772:AW772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AY$3>(A43stdlife+$E772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)-SUM($P772:AX772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A43stdlife+$E772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)-SUM($P772:AY772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BA$3>(A43stdlife+$E772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)-SUM($P772:AZ772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BB$3>(A43stdlife+$E772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)-SUM($P772:BA772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BC$3>(A43stdlife+$E772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)-SUM($P772:BB772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BD$3>(A43stdlife+$E772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)-SUM($P772:BC772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BE$3>(A43stdlife+$E772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)-SUM($P772:BD772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BF$3>(A43stdlife+$E772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)-SUM($P772:BE772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BG$3>(A43stdlife+$E772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)-SUM($P772:BF772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BH$3>(A43stdlife+$E772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)-SUM($P772:BG772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(BI$3>(A43stdlife+$E772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)-SUM($P772:BH772),('PTRM input'!$P$319*(1+rvanilla10)^0.5)/A43stdlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(H$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:G776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(I$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:H776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(J$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:I776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(K$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:J776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(L$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:K776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(M$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:L776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:M776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:N776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:O776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:P776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(R$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:Q776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(S$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:R776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(T$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:S776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(U$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:T776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(V$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:U776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(W$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:V776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(X$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:W776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Y$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:X776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Z$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:Y776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AA$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:Z776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AB$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:AA776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AC$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:AB776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AD$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:AC776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AE$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:AD776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AF$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:AE776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AG$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:AF776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AH$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:AG776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AI$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:AH776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:AI776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AK$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:AJ776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AL$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:AK776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AM$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:AL776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AN$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:AM776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AO$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:AN776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AP$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:AO776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:AP776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AR$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:AQ776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AS$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:AR776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AT$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:AS776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AU$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:AT776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AV$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:AU776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AW$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:AV776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AX$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:AW776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AY$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:AX776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:AY776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(BA$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:AZ776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(BB$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:BA776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(BC$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:BB776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(BD$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:BC776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(BE$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:BD776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(BF$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:BE776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(BG$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:BF776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(BH$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:BG776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(BI$3>(A44stdlife+$E776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)-SUM($G776:BH776),('PTRM input'!$G$320*(1+rvanilla01)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(K$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:J779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(L$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:K779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(M$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:L779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:M779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:N779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:O779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:P779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(R$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:Q779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(S$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:R779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(T$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:S779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(U$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:T779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(V$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:U779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(W$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:V779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(X$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:W779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Y$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:X779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Z$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:Y779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AA$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:Z779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AB$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:AA779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AC$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:AB779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AD$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:AC779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AE$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:AD779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AF$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:AE779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AG$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:AF779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AH$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:AG779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AI$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:AH779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:AI779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AK$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:AJ779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AL$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:AK779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AM$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:AL779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AN$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:AM779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AO$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:AN779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AP$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:AO779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:AP779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AR$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:AQ779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AS$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:AR779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AT$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:AS779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AU$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:AT779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AV$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:AU779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AW$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:AV779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AX$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:AW779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AY$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:AX779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:AY779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(BA$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:AZ779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(BB$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:BA779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(BC$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:BB779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(BD$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:BC779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(BE$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:BD779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(BF$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:BE779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(BG$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:BF779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(BH$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:BG779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(BI$3>(A44stdlife+$E779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)-SUM($J779:BH779),('PTRM input'!$J$320*(1+rvanilla04)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(M$3>(A44stdlife+$E781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)-SUM($L781:L781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$E781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)-SUM($L781:M781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$E781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)-SUM($L781:N781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$E781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)-SUM($L781:O781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$E781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)-SUM($L781:P781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(R$3>(A44stdlife+$E781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)-SUM($L781:Q781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(S$3>(A44stdlife+$E781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)-SUM($L781:R781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(T$3>(A44stdlife+$E781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)-SUM($L781:S781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(U$3>(A44stdlife+$E781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)-SUM($L781:T781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(V$3>(A44stdlife+$E781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)-SUM($L781:U781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(W$3>(A44stdlife+$E781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)-SUM($L781:V781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(X$3>(A44stdlife+$E781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)-SUM($L781:W781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Y$3>(A44stdlife+$E781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)-SUM($L781:X781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Z$3>(A44stdlife+$E781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)-SUM($L781:Y781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AA$3>(A44stdlife+$E781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)-SUM($L781:Z781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AB$3>(A44stdlife+$E781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)-SUM($L781:AA781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AC$3>(A44stdlife+$E781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)-SUM($L781:AB781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AD$3>(A44stdlife+$E781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)-SUM($L781:AC781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AE$3>(A44stdlife+$E781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)-SUM($L781:AD781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AF$3>(A44stdlife+$E781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)-SUM($L781:AE781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AG$3>(A44stdlife+$E781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)-SUM($L781:AF781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AH$3>(A44stdlife+$E781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)-SUM($L781:AG781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AI$3>(A44stdlife+$E781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)-SUM($L781:AH781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A44stdlife+$E781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)-SUM($L781:AI781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AK$3>(A44stdlife+$E781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)-SUM($L781:AJ781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AL$3>(A44stdlife+$E781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)-SUM($L781:AK781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AM$3>(A44stdlife+$E781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)-SUM($L781:AL781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AN$3>(A44stdlife+$E781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)-SUM($L781:AM781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AO$3>(A44stdlife+$E781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)-SUM($L781:AN781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AP$3>(A44stdlife+$E781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)-SUM($L781:AO781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A44stdlife+$E781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)-SUM($L781:AP781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AR$3>(A44stdlife+$E781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)-SUM($L781:AQ781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AS$3>(A44stdlife+$E781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)-SUM($L781:AR781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AT$3>(A44stdlife+$E781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)-SUM($L781:AS781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AU$3>(A44stdlife+$E781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)-SUM($L781:AT781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AV$3>(A44stdlife+$E781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)-SUM($L781:AU781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AW$3>(A44stdlife+$E781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)-SUM($L781:AV781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AX$3>(A44stdlife+$E781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)-SUM($L781:AW781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AY$3>(A44stdlife+$E781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)-SUM($L781:AX781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A44stdlife+$E781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)-SUM($L781:AY781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(BA$3>(A44stdlife+$E781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)-SUM($L781:AZ781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(BB$3>(A44stdlife+$E781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)-SUM($L781:BA781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(BC$3>(A44stdlife+$E781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)-SUM($L781:BB781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(BD$3>(A44stdlife+$E781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)-SUM($L781:BC781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(BE$3>(A44stdlife+$E781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)-SUM($L781:BD781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(BF$3>(A44stdlife+$E781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)-SUM($L781:BE781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(BG$3>(A44stdlife+$E781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)-SUM($L781:BF781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(BH$3>(A44stdlife+$E781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)-SUM($L781:BG781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(BI$3>(A44stdlife+$E781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)-SUM($L781:BH781),('PTRM input'!$L$320*(1+rvanilla06)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$E784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)-SUM($O784:O784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$E784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)-SUM($O784:P784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(R$3>(A44stdlife+$E784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)-SUM($O784:Q784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(S$3>(A44stdlife+$E784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)-SUM($O784:R784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(T$3>(A44stdlife+$E784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)-SUM($O784:S784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(U$3>(A44stdlife+$E784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)-SUM($O784:T784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(V$3>(A44stdlife+$E784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)-SUM($O784:U784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(W$3>(A44stdlife+$E784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)-SUM($O784:V784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(X$3>(A44stdlife+$E784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)-SUM($O784:W784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Y$3>(A44stdlife+$E784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)-SUM($O784:X784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Z$3>(A44stdlife+$E784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)-SUM($O784:Y784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AA$3>(A44stdlife+$E784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)-SUM($O784:Z784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AB$3>(A44stdlife+$E784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)-SUM($O784:AA784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AC$3>(A44stdlife+$E784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)-SUM($O784:AB784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AD$3>(A44stdlife+$E784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)-SUM($O784:AC784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AE$3>(A44stdlife+$E784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)-SUM($O784:AD784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AF$3>(A44stdlife+$E784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)-SUM($O784:AE784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AG$3>(A44stdlife+$E784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)-SUM($O784:AF784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AH$3>(A44stdlife+$E784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)-SUM($O784:AG784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AI$3>(A44stdlife+$E784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)-SUM($O784:AH784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A44stdlife+$E784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)-SUM($O784:AI784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AK$3>(A44stdlife+$E784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)-SUM($O784:AJ784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AL$3>(A44stdlife+$E784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)-SUM($O784:AK784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AM$3>(A44stdlife+$E784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)-SUM($O784:AL784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AN$3>(A44stdlife+$E784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)-SUM($O784:AM784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AO$3>(A44stdlife+$E784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)-SUM($O784:AN784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AP$3>(A44stdlife+$E784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)-SUM($O784:AO784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A44stdlife+$E784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)-SUM($O784:AP784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AR$3>(A44stdlife+$E784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)-SUM($O784:AQ784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AS$3>(A44stdlife+$E784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)-SUM($O784:AR784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AT$3>(A44stdlife+$E784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)-SUM($O784:AS784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AU$3>(A44stdlife+$E784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)-SUM($O784:AT784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AV$3>(A44stdlife+$E784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)-SUM($O784:AU784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AW$3>(A44stdlife+$E784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)-SUM($O784:AV784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AX$3>(A44stdlife+$E784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)-SUM($O784:AW784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AY$3>(A44stdlife+$E784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)-SUM($O784:AX784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A44stdlife+$E784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)-SUM($O784:AY784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(BA$3>(A44stdlife+$E784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)-SUM($O784:AZ784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(BB$3>(A44stdlife+$E784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)-SUM($O784:BA784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(BC$3>(A44stdlife+$E784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)-SUM($O784:BB784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(BD$3>(A44stdlife+$E784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)-SUM($O784:BC784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(BE$3>(A44stdlife+$E784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)-SUM($O784:BD784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(BF$3>(A44stdlife+$E784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)-SUM($O784:BE784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(BG$3>(A44stdlife+$E784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)-SUM($O784:BF784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(BH$3>(A44stdlife+$E784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)-SUM($O784:BG784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(BI$3>(A44stdlife+$E784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)-SUM($O784:BH784),('PTRM input'!$O$320*(1+rvanilla09)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$E785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)-SUM($P785:P785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(R$3>(A44stdlife+$E785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)-SUM($P785:Q785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(S$3>(A44stdlife+$E785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)-SUM($P785:R785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(T$3>(A44stdlife+$E785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)-SUM($P785:S785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(U$3>(A44stdlife+$E785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)-SUM($P785:T785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(V$3>(A44stdlife+$E785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)-SUM($P785:U785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(W$3>(A44stdlife+$E785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)-SUM($P785:V785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(X$3>(A44stdlife+$E785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)-SUM($P785:W785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Y$3>(A44stdlife+$E785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)-SUM($P785:X785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Z$3>(A44stdlife+$E785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)-SUM($P785:Y785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AA$3>(A44stdlife+$E785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)-SUM($P785:Z785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AB$3>(A44stdlife+$E785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)-SUM($P785:AA785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AC$3>(A44stdlife+$E785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)-SUM($P785:AB785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AD$3>(A44stdlife+$E785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)-SUM($P785:AC785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AE$3>(A44stdlife+$E785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)-SUM($P785:AD785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AF$3>(A44stdlife+$E785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)-SUM($P785:AE785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AG$3>(A44stdlife+$E785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)-SUM($P785:AF785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AH$3>(A44stdlife+$E785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)-SUM($P785:AG785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AI$3>(A44stdlife+$E785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)-SUM($P785:AH785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A44stdlife+$E785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)-SUM($P785:AI785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AK$3>(A44stdlife+$E785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)-SUM($P785:AJ785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AL$3>(A44stdlife+$E785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)-SUM($P785:AK785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AM$3>(A44stdlife+$E785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)-SUM($P785:AL785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AN$3>(A44stdlife+$E785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)-SUM($P785:AM785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AO$3>(A44stdlife+$E785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)-SUM($P785:AN785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AP$3>(A44stdlife+$E785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)-SUM($P785:AO785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A44stdlife+$E785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)-SUM($P785:AP785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AR$3>(A44stdlife+$E785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)-SUM($P785:AQ785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AS$3>(A44stdlife+$E785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)-SUM($P785:AR785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AT$3>(A44stdlife+$E785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)-SUM($P785:AS785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AU$3>(A44stdlife+$E785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)-SUM($P785:AT785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AV$3>(A44stdlife+$E785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)-SUM($P785:AU785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AW$3>(A44stdlife+$E785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)-SUM($P785:AV785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AX$3>(A44stdlife+$E785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)-SUM($P785:AW785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AY$3>(A44stdlife+$E785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)-SUM($P785:AX785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A44stdlife+$E785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)-SUM($P785:AY785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(BA$3>(A44stdlife+$E785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)-SUM($P785:AZ785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(BB$3>(A44stdlife+$E785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)-SUM($P785:BA785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(BC$3>(A44stdlife+$E785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)-SUM($P785:BB785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(BD$3>(A44stdlife+$E785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)-SUM($P785:BC785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(BE$3>(A44stdlife+$E785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)-SUM($P785:BD785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(BF$3>(A44stdlife+$E785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)-SUM($P785:BE785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(BG$3>(A44stdlife+$E785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)-SUM($P785:BF785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(BH$3>(A44stdlife+$E785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)-SUM($P785:BG785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(BI$3>(A44stdlife+$E785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)-SUM($P785:BH785),('PTRM input'!$P$320*(1+rvanilla10)^0.5)/A44stdlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(H$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:G789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(I$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:H789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(J$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:I789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(K$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:J789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(L$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:K789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(M$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:L789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:M789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:N789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:O789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:P789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(R$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:Q789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(S$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:R789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(T$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:S789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(U$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:T789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(V$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:U789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(W$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:V789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(X$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:W789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Y$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:X789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Z$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:Y789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AA$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:Z789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AB$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:AA789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AC$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:AB789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AD$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:AC789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AE$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:AD789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AF$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:AE789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AG$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:AF789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AH$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:AG789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AI$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:AH789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:AI789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AK$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:AJ789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AL$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:AK789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AM$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:AL789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AN$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:AM789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AO$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:AN789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AP$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:AO789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:AP789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AR$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:AQ789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AS$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:AR789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AT$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:AS789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AU$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:AT789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AV$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:AU789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AW$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:AV789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AX$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:AW789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AY$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:AX789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:AY789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(BA$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:AZ789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(BB$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:BA789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(BC$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:BB789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(BD$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:BC789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(BE$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:BD789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(BF$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:BE789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(BG$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:BF789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(BH$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:BG789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(BI$3>(A45stdlife+$E789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)-SUM($G789:BH789),('PTRM input'!$G$321*(1+rvanilla01)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(K$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:J792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(L$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:K792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(M$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:L792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:M792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:N792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:O792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:P792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(R$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:Q792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(S$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:R792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(T$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:S792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(U$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:T792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(V$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:U792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(W$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:V792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(X$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:W792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Y$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:X792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Z$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:Y792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AA$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:Z792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AB$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:AA792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AC$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:AB792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AD$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:AC792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AE$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:AD792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AF$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:AE792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AG$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:AF792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AH$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:AG792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AI$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:AH792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:AI792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AK$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:AJ792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AL$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:AK792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AM$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:AL792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AN$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:AM792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AO$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:AN792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AP$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:AO792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:AP792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AR$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:AQ792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AS$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:AR792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AT$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:AS792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AU$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:AT792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AV$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:AU792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AW$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:AV792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AX$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:AW792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AY$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:AX792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:AY792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(BA$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:AZ792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(BB$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:BA792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(BC$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:BB792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(BD$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:BC792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(BE$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:BD792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(BF$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:BE792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(BG$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:BF792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(BH$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:BG792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(BI$3>(A45stdlife+$E792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)-SUM($J792:BH792),('PTRM input'!$J$321*(1+rvanilla04)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(L$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:K793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(M$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:L793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:M793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:N793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:O793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:P793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(R$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:Q793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(S$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:R793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(T$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:S793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(U$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:T793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(V$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:U793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(W$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:V793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(X$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:W793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Y$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:X793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Z$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:Y793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AA$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:Z793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AB$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:AA793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AC$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:AB793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AD$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:AC793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AE$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:AD793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AF$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:AE793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AG$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:AF793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AH$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:AG793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AI$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:AH793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:AI793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AK$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:AJ793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AL$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:AK793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AM$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:AL793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AN$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:AM793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AO$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:AN793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AP$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:AO793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:AP793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AR$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:AQ793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AS$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:AR793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AT$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:AS793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AU$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:AT793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AV$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:AU793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AW$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:AV793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AX$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:AW793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AY$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:AX793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:AY793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(BA$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:AZ793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(BB$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:BA793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(BC$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:BB793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(BD$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:BC793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(BE$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:BD793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(BF$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:BE793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(BG$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:BF793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(BH$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:BG793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(BI$3>(A45stdlife+$E793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)-SUM($K793:BH793),('PTRM input'!$K$321*(1+rvanilla05)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$E796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)-SUM($N796:N796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$E796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)-SUM($N796:O796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$E796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)-SUM($N796:P796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(R$3>(A45stdlife+$E796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)-SUM($N796:Q796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(S$3>(A45stdlife+$E796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)-SUM($N796:R796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(T$3>(A45stdlife+$E796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)-SUM($N796:S796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(U$3>(A45stdlife+$E796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)-SUM($N796:T796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(V$3>(A45stdlife+$E796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)-SUM($N796:U796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(W$3>(A45stdlife+$E796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)-SUM($N796:V796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(X$3>(A45stdlife+$E796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)-SUM($N796:W796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Y$3>(A45stdlife+$E796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)-SUM($N796:X796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Z$3>(A45stdlife+$E796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)-SUM($N796:Y796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AA$3>(A45stdlife+$E796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)-SUM($N796:Z796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AB$3>(A45stdlife+$E796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)-SUM($N796:AA796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AC$3>(A45stdlife+$E796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)-SUM($N796:AB796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AD$3>(A45stdlife+$E796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)-SUM($N796:AC796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AE$3>(A45stdlife+$E796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)-SUM($N796:AD796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AF$3>(A45stdlife+$E796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)-SUM($N796:AE796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AG$3>(A45stdlife+$E796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)-SUM($N796:AF796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AH$3>(A45stdlife+$E796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)-SUM($N796:AG796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AI$3>(A45stdlife+$E796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)-SUM($N796:AH796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A45stdlife+$E796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)-SUM($N796:AI796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AK$3>(A45stdlife+$E796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)-SUM($N796:AJ796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AL$3>(A45stdlife+$E796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)-SUM($N796:AK796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AM$3>(A45stdlife+$E796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)-SUM($N796:AL796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AN$3>(A45stdlife+$E796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)-SUM($N796:AM796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AO$3>(A45stdlife+$E796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)-SUM($N796:AN796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AP$3>(A45stdlife+$E796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)-SUM($N796:AO796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A45stdlife+$E796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)-SUM($N796:AP796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AR$3>(A45stdlife+$E796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)-SUM($N796:AQ796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AS$3>(A45stdlife+$E796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)-SUM($N796:AR796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AT$3>(A45stdlife+$E796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)-SUM($N796:AS796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AU$3>(A45stdlife+$E796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)-SUM($N796:AT796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AV$3>(A45stdlife+$E796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)-SUM($N796:AU796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AW$3>(A45stdlife+$E796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)-SUM($N796:AV796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AX$3>(A45stdlife+$E796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)-SUM($N796:AW796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AY$3>(A45stdlife+$E796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)-SUM($N796:AX796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A45stdlife+$E796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)-SUM($N796:AY796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(BA$3>(A45stdlife+$E796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)-SUM($N796:AZ796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(BB$3>(A45stdlife+$E796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)-SUM($N796:BA796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(BC$3>(A45stdlife+$E796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)-SUM($N796:BB796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(BD$3>(A45stdlife+$E796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)-SUM($N796:BC796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(BE$3>(A45stdlife+$E796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)-SUM($N796:BD796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(BF$3>(A45stdlife+$E796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)-SUM($N796:BE796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(BG$3>(A45stdlife+$E796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)-SUM($N796:BF796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(BH$3>(A45stdlife+$E796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)-SUM($N796:BG796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(BI$3>(A45stdlife+$E796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)-SUM($N796:BH796),('PTRM input'!$N$321*(1+rvanilla08)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$E797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)-SUM($O797:O797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$E797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)-SUM($O797:P797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(R$3>(A45stdlife+$E797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)-SUM($O797:Q797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(S$3>(A45stdlife+$E797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)-SUM($O797:R797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(T$3>(A45stdlife+$E797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)-SUM($O797:S797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(U$3>(A45stdlife+$E797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)-SUM($O797:T797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(V$3>(A45stdlife+$E797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)-SUM($O797:U797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(W$3>(A45stdlife+$E797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)-SUM($O797:V797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(X$3>(A45stdlife+$E797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)-SUM($O797:W797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Y$3>(A45stdlife+$E797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)-SUM($O797:X797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Z$3>(A45stdlife+$E797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)-SUM($O797:Y797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AA$3>(A45stdlife+$E797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)-SUM($O797:Z797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AB$3>(A45stdlife+$E797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)-SUM($O797:AA797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AC$3>(A45stdlife+$E797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)-SUM($O797:AB797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AD$3>(A45stdlife+$E797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)-SUM($O797:AC797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AE$3>(A45stdlife+$E797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)-SUM($O797:AD797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AF$3>(A45stdlife+$E797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)-SUM($O797:AE797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AG$3>(A45stdlife+$E797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)-SUM($O797:AF797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AH$3>(A45stdlife+$E797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)-SUM($O797:AG797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AI$3>(A45stdlife+$E797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)-SUM($O797:AH797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A45stdlife+$E797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)-SUM($O797:AI797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AK$3>(A45stdlife+$E797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)-SUM($O797:AJ797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AL$3>(A45stdlife+$E797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)-SUM($O797:AK797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AM$3>(A45stdlife+$E797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)-SUM($O797:AL797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AN$3>(A45stdlife+$E797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)-SUM($O797:AM797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AO$3>(A45stdlife+$E797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)-SUM($O797:AN797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AP$3>(A45stdlife+$E797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)-SUM($O797:AO797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A45stdlife+$E797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)-SUM($O797:AP797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AR$3>(A45stdlife+$E797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)-SUM($O797:AQ797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AS$3>(A45stdlife+$E797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)-SUM($O797:AR797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AT$3>(A45stdlife+$E797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)-SUM($O797:AS797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AU$3>(A45stdlife+$E797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)-SUM($O797:AT797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AV$3>(A45stdlife+$E797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)-SUM($O797:AU797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AW$3>(A45stdlife+$E797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)-SUM($O797:AV797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AX$3>(A45stdlife+$E797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)-SUM($O797:AW797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AY$3>(A45stdlife+$E797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)-SUM($O797:AX797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A45stdlife+$E797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)-SUM($O797:AY797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(BA$3>(A45stdlife+$E797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)-SUM($O797:AZ797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(BB$3>(A45stdlife+$E797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)-SUM($O797:BA797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(BC$3>(A45stdlife+$E797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)-SUM($O797:BB797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(BD$3>(A45stdlife+$E797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)-SUM($O797:BC797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(BE$3>(A45stdlife+$E797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)-SUM($O797:BD797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(BF$3>(A45stdlife+$E797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)-SUM($O797:BE797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(BG$3>(A45stdlife+$E797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)-SUM($O797:BF797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(BH$3>(A45stdlife+$E797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)-SUM($O797:BG797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(BI$3>(A45stdlife+$E797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)-SUM($O797:BH797),('PTRM input'!$O$321*(1+rvanilla09)^0.5)/A45stdlife))","v":0}]
[null,{"$f":"C812","v":0},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(G$3>A46remlife,A46value-SUM($F800:F800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!G$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(H$3>A46remlife,A46value-SUM($F800:G800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!H$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(I$3>A46remlife,A46value-SUM($F800:H800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!I$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(J$3>A46remlife,A46value-SUM($F800:I800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!J$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(K$3>A46remlife,A46value-SUM($F800:J800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!K$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(L$3>A46remlife,A46value-SUM($F800:K800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!L$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(M$3>A46remlife,A46value-SUM($F800:L800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!M$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(N$3>A46remlife,A46value-SUM($F800:M800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!N$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(O$3>A46remlife,A46value-SUM($F800:N800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!O$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(P$3>A46remlife,A46value-SUM($F800:O800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!P$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Q$3>A46remlife,A46value-SUM($F800:P800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!Q$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(R$3>A46remlife,A46value-SUM($F800:Q800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!R$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(S$3>A46remlife,A46value-SUM($F800:R800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!S$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(T$3>A46remlife,A46value-SUM($F800:S800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!T$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(U$3>A46remlife,A46value-SUM($F800:T800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!U$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(V$3>A46remlife,A46value-SUM($F800:U800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!V$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(W$3>A46remlife,A46value-SUM($F800:V800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!W$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(X$3>A46remlife,A46value-SUM($F800:W800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!X$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Y$3>A46remlife,A46value-SUM($F800:X800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!Y$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Z$3>A46remlife,A46value-SUM($F800:Y800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!Z$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AA$3>A46remlife,A46value-SUM($F800:Z800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!AA$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AB$3>A46remlife,A46value-SUM($F800:AA800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!AB$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AC$3>A46remlife,A46value-SUM($F800:AB800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!AC$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AD$3>A46remlife,A46value-SUM($F800:AC800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!AD$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AE$3>A46remlife,A46value-SUM($F800:AD800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!AE$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AF$3>A46remlife,A46value-SUM($F800:AE800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!AF$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AG$3>A46remlife,A46value-SUM($F800:AF800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!AG$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AH$3>A46remlife,A46value-SUM($F800:AG800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!AH$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AI$3>A46remlife,A46value-SUM($F800:AH800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!AI$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AJ$3>A46remlife,A46value-SUM($F800:AI800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!AJ$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AK$3>A46remlife,A46value-SUM($F800:AJ800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!AK$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AL$3>A46remlife,A46value-SUM($F800:AK800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!AL$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AM$3>A46remlife,A46value-SUM($F800:AL800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!AM$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AN$3>A46remlife,A46value-SUM($F800:AM800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!AN$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AO$3>A46remlife,A46value-SUM($F800:AN800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!AO$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AP$3>A46remlife,A46value-SUM($F800:AO800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!AP$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AQ$3>A46remlife,A46value-SUM($F800:AP800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!AQ$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AR$3>A46remlife,A46value-SUM($F800:AQ800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!AR$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AS$3>A46remlife,A46value-SUM($F800:AR800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!AS$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AT$3>A46remlife,A46value-SUM($F800:AS800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!AT$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AU$3>A46remlife,A46value-SUM($F800:AT800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!AU$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AV$3>A46remlife,A46value-SUM($F800:AU800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!AV$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AW$3>A46remlife,A46value-SUM($F800:AV800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!AW$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AX$3>A46remlife,A46value-SUM($F800:AW800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!AX$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AY$3>A46remlife,A46value-SUM($F800:AX800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!AY$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AZ$3>A46remlife,A46value-SUM($F800:AY800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!AZ$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BA$3>A46remlife,A46value-SUM($F800:AZ800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!BA$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BB$3>A46remlife,A46value-SUM($F800:BA800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!BB$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BC$3>A46remlife,A46value-SUM($F800:BB800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!BC$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BD$3>A46remlife,A46value-SUM($F800:BC800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!BD$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BE$3>A46remlife,A46value-SUM($F800:BD800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!BE$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BF$3>A46remlife,A46value-SUM($F800:BE800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!BF$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BG$3>A46remlife,A46value-SUM($F800:BF800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!BG$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BH$3>A46remlife,A46value-SUM($F800:BG800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!BH$458)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BI$3>A46remlife,A46value-SUM($F800:BH800),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))),'PTRM input'!BI$458)","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(J$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:I804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(K$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:J804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(L$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:K804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(M$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:L804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(N$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:M804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:N804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:O804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:P804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(R$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:Q804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(S$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:R804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(T$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:S804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(U$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:T804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(V$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:U804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(W$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:V804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(X$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:W804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Y$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:X804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Z$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:Y804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AA$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:Z804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AB$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:AA804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AC$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:AB804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AD$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:AC804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AE$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:AD804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AF$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:AE804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AG$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:AF804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AH$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:AG804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AI$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:AH804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:AI804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AK$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:AJ804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AL$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:AK804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AM$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:AL804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AN$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:AM804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AO$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:AN804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AP$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:AO804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:AP804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AR$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:AQ804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AS$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:AR804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AT$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:AS804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AU$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:AT804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AV$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:AU804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AW$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:AV804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AX$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:AW804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AY$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:AX804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:AY804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(BA$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:AZ804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(BB$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:BA804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(BC$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:BB804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(BD$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:BC804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(BE$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:BD804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(BF$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:BE804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(BG$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:BF804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(BH$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:BG804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(BI$3>(A46stdlife+$E804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)-SUM($I804:BH804),('PTRM input'!$I$322*(1+rvanilla03)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(K$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:J805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(L$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:K805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(M$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:L805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(N$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:M805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:N805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:O805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:P805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(R$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:Q805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(S$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:R805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(T$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:S805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(U$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:T805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(V$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:U805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(W$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:V805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(X$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:W805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Y$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:X805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Z$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:Y805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AA$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:Z805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AB$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:AA805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AC$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:AB805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AD$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:AC805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AE$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:AD805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AF$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:AE805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AG$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:AF805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AH$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:AG805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AI$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:AH805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:AI805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AK$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:AJ805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AL$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:AK805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AM$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:AL805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AN$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:AM805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AO$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:AN805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AP$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:AO805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:AP805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AR$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:AQ805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AS$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:AR805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AT$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:AS805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AU$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:AT805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AV$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:AU805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AW$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:AV805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AX$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:AW805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AY$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:AX805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:AY805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(BA$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:AZ805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(BB$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:BA805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(BC$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:BB805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(BD$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:BC805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(BE$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:BD805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(BF$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:BE805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(BG$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:BF805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(BH$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:BG805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(BI$3>(A46stdlife+$E805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)-SUM($J805:BH805),('PTRM input'!$J$322*(1+rvanilla04)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(N$3>(A46stdlife+$E808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)-SUM($M808:M808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$E808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)-SUM($M808:N808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$E808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)-SUM($M808:O808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$E808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)-SUM($M808:P808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(R$3>(A46stdlife+$E808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)-SUM($M808:Q808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(S$3>(A46stdlife+$E808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)-SUM($M808:R808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(T$3>(A46stdlife+$E808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)-SUM($M808:S808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(U$3>(A46stdlife+$E808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)-SUM($M808:T808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(V$3>(A46stdlife+$E808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)-SUM($M808:U808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(W$3>(A46stdlife+$E808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)-SUM($M808:V808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(X$3>(A46stdlife+$E808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)-SUM($M808:W808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Y$3>(A46stdlife+$E808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)-SUM($M808:X808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Z$3>(A46stdlife+$E808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)-SUM($M808:Y808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AA$3>(A46stdlife+$E808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)-SUM($M808:Z808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AB$3>(A46stdlife+$E808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)-SUM($M808:AA808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AC$3>(A46stdlife+$E808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)-SUM($M808:AB808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AD$3>(A46stdlife+$E808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)-SUM($M808:AC808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AE$3>(A46stdlife+$E808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)-SUM($M808:AD808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AF$3>(A46stdlife+$E808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)-SUM($M808:AE808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AG$3>(A46stdlife+$E808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)-SUM($M808:AF808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AH$3>(A46stdlife+$E808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)-SUM($M808:AG808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AI$3>(A46stdlife+$E808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)-SUM($M808:AH808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A46stdlife+$E808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)-SUM($M808:AI808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AK$3>(A46stdlife+$E808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)-SUM($M808:AJ808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AL$3>(A46stdlife+$E808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)-SUM($M808:AK808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AM$3>(A46stdlife+$E808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)-SUM($M808:AL808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AN$3>(A46stdlife+$E808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)-SUM($M808:AM808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AO$3>(A46stdlife+$E808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)-SUM($M808:AN808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AP$3>(A46stdlife+$E808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)-SUM($M808:AO808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A46stdlife+$E808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)-SUM($M808:AP808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AR$3>(A46stdlife+$E808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)-SUM($M808:AQ808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AS$3>(A46stdlife+$E808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)-SUM($M808:AR808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AT$3>(A46stdlife+$E808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)-SUM($M808:AS808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AU$3>(A46stdlife+$E808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)-SUM($M808:AT808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AV$3>(A46stdlife+$E808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)-SUM($M808:AU808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AW$3>(A46stdlife+$E808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)-SUM($M808:AV808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AX$3>(A46stdlife+$E808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)-SUM($M808:AW808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AY$3>(A46stdlife+$E808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)-SUM($M808:AX808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A46stdlife+$E808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)-SUM($M808:AY808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(BA$3>(A46stdlife+$E808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)-SUM($M808:AZ808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(BB$3>(A46stdlife+$E808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)-SUM($M808:BA808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(BC$3>(A46stdlife+$E808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)-SUM($M808:BB808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(BD$3>(A46stdlife+$E808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)-SUM($M808:BC808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(BE$3>(A46stdlife+$E808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)-SUM($M808:BD808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(BF$3>(A46stdlife+$E808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)-SUM($M808:BE808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(BG$3>(A46stdlife+$E808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)-SUM($M808:BF808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(BH$3>(A46stdlife+$E808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)-SUM($M808:BG808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(BI$3>(A46stdlife+$E808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)-SUM($M808:BH808),('PTRM input'!$M$322*(1+rvanilla07)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$E809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)-SUM($N809:N809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$E809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)-SUM($N809:O809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$E809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)-SUM($N809:P809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(R$3>(A46stdlife+$E809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)-SUM($N809:Q809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(S$3>(A46stdlife+$E809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)-SUM($N809:R809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(T$3>(A46stdlife+$E809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)-SUM($N809:S809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(U$3>(A46stdlife+$E809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)-SUM($N809:T809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(V$3>(A46stdlife+$E809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)-SUM($N809:U809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(W$3>(A46stdlife+$E809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)-SUM($N809:V809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(X$3>(A46stdlife+$E809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)-SUM($N809:W809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Y$3>(A46stdlife+$E809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)-SUM($N809:X809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Z$3>(A46stdlife+$E809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)-SUM($N809:Y809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AA$3>(A46stdlife+$E809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)-SUM($N809:Z809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AB$3>(A46stdlife+$E809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)-SUM($N809:AA809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AC$3>(A46stdlife+$E809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)-SUM($N809:AB809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AD$3>(A46stdlife+$E809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)-SUM($N809:AC809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AE$3>(A46stdlife+$E809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)-SUM($N809:AD809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AF$3>(A46stdlife+$E809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)-SUM($N809:AE809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AG$3>(A46stdlife+$E809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)-SUM($N809:AF809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AH$3>(A46stdlife+$E809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)-SUM($N809:AG809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AI$3>(A46stdlife+$E809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)-SUM($N809:AH809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A46stdlife+$E809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)-SUM($N809:AI809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AK$3>(A46stdlife+$E809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)-SUM($N809:AJ809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AL$3>(A46stdlife+$E809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)-SUM($N809:AK809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AM$3>(A46stdlife+$E809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)-SUM($N809:AL809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AN$3>(A46stdlife+$E809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)-SUM($N809:AM809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AO$3>(A46stdlife+$E809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)-SUM($N809:AN809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AP$3>(A46stdlife+$E809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)-SUM($N809:AO809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A46stdlife+$E809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)-SUM($N809:AP809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AR$3>(A46stdlife+$E809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)-SUM($N809:AQ809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AS$3>(A46stdlife+$E809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)-SUM($N809:AR809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AT$3>(A46stdlife+$E809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)-SUM($N809:AS809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AU$3>(A46stdlife+$E809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)-SUM($N809:AT809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AV$3>(A46stdlife+$E809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)-SUM($N809:AU809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AW$3>(A46stdlife+$E809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)-SUM($N809:AV809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AX$3>(A46stdlife+$E809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)-SUM($N809:AW809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AY$3>(A46stdlife+$E809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)-SUM($N809:AX809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A46stdlife+$E809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)-SUM($N809:AY809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(BA$3>(A46stdlife+$E809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)-SUM($N809:AZ809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(BB$3>(A46stdlife+$E809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)-SUM($N809:BA809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(BC$3>(A46stdlife+$E809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)-SUM($N809:BB809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(BD$3>(A46stdlife+$E809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)-SUM($N809:BC809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(BE$3>(A46stdlife+$E809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)-SUM($N809:BD809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(BF$3>(A46stdlife+$E809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)-SUM($N809:BE809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(BG$3>(A46stdlife+$E809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)-SUM($N809:BF809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(BH$3>(A46stdlife+$E809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)-SUM($N809:BG809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(BI$3>(A46stdlife+$E809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)-SUM($N809:BH809),('PTRM input'!$N$322*(1+rvanilla08)^0.5)/A46stdlife))","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,{"$f":"SUM(G800:G811)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM800:AM811)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C825","v":"Spare straight-line tax asset class"},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(G$3>A47remlife,A47value-SUM($F813:F813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!G$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(H$3>A47remlife,A47value-SUM($F813:G813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!H$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(I$3>A47remlife,A47value-SUM($F813:H813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!I$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(J$3>A47remlife,A47value-SUM($F813:I813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!J$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(K$3>A47remlife,A47value-SUM($F813:J813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!K$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(L$3>A47remlife,A47value-SUM($F813:K813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!L$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(M$3>A47remlife,A47value-SUM($F813:L813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!M$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(N$3>A47remlife,A47value-SUM($F813:M813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!N$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(O$3>A47remlife,A47value-SUM($F813:N813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!O$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(P$3>A47remlife,A47value-SUM($F813:O813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!P$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Q$3>A47remlife,A47value-SUM($F813:P813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!Q$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(R$3>A47remlife,A47value-SUM($F813:Q813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!R$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(S$3>A47remlife,A47value-SUM($F813:R813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!S$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(T$3>A47remlife,A47value-SUM($F813:S813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!T$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(U$3>A47remlife,A47value-SUM($F813:T813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!U$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(V$3>A47remlife,A47value-SUM($F813:U813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!V$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(W$3>A47remlife,A47value-SUM($F813:V813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!W$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(X$3>A47remlife,A47value-SUM($F813:W813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!X$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Y$3>A47remlife,A47value-SUM($F813:X813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!Y$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Z$3>A47remlife,A47value-SUM($F813:Y813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!Z$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AA$3>A47remlife,A47value-SUM($F813:Z813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!AA$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AB$3>A47remlife,A47value-SUM($F813:AA813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!AB$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AC$3>A47remlife,A47value-SUM($F813:AB813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!AC$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AD$3>A47remlife,A47value-SUM($F813:AC813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!AD$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AE$3>A47remlife,A47value-SUM($F813:AD813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!AE$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AF$3>A47remlife,A47value-SUM($F813:AE813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!AF$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AG$3>A47remlife,A47value-SUM($F813:AF813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!AG$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AH$3>A47remlife,A47value-SUM($F813:AG813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!AH$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AI$3>A47remlife,A47value-SUM($F813:AH813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!AI$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AJ$3>A47remlife,A47value-SUM($F813:AI813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!AJ$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AK$3>A47remlife,A47value-SUM($F813:AJ813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!AK$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AL$3>A47remlife,A47value-SUM($F813:AK813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!AL$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AM$3>A47remlife,A47value-SUM($F813:AL813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!AM$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AN$3>A47remlife,A47value-SUM($F813:AM813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!AN$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AO$3>A47remlife,A47value-SUM($F813:AN813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!AO$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AP$3>A47remlife,A47value-SUM($F813:AO813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!AP$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AQ$3>A47remlife,A47value-SUM($F813:AP813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!AQ$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AR$3>A47remlife,A47value-SUM($F813:AQ813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!AR$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AS$3>A47remlife,A47value-SUM($F813:AR813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!AS$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AT$3>A47remlife,A47value-SUM($F813:AS813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!AT$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AU$3>A47remlife,A47value-SUM($F813:AT813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!AU$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AV$3>A47remlife,A47value-SUM($F813:AU813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!AV$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AW$3>A47remlife,A47value-SUM($F813:AV813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!AW$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AX$3>A47remlife,A47value-SUM($F813:AW813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!AX$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AY$3>A47remlife,A47value-SUM($F813:AX813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!AY$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AZ$3>A47remlife,A47value-SUM($F813:AY813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!AZ$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BA$3>A47remlife,A47value-SUM($F813:AZ813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!BA$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BB$3>A47remlife,A47value-SUM($F813:BA813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!BB$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BC$3>A47remlife,A47value-SUM($F813:BB813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!BC$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BD$3>A47remlife,A47value-SUM($F813:BC813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!BD$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BE$3>A47remlife,A47value-SUM($F813:BD813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!BE$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BF$3>A47remlife,A47value-SUM($F813:BE813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!BF$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BG$3>A47remlife,A47value-SUM($F813:BF813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!BG$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BH$3>A47remlife,A47value-SUM($F813:BG813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!BH$459)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BI$3>A47remlife,A47value-SUM($F813:BH813),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))),'PTRM input'!BI$459)","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(I$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:H816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(J$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:I816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(K$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:J816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(L$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:K816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(M$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:L816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(N$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:M816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:N816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:O816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:P816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(R$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:Q816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(S$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:R816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(T$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:S816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(U$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:T816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(V$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:U816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(W$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:V816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(X$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:W816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Y$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:X816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Z$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:Y816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AA$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:Z816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AB$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:AA816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AC$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:AB816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AD$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:AC816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AE$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:AD816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AF$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:AE816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AG$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:AF816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AH$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:AG816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AI$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:AH816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:AI816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AK$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:AJ816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AL$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:AK816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AM$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:AL816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AN$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:AM816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AO$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:AN816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AP$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:AO816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:AP816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AR$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:AQ816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AS$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:AR816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AT$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:AS816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AU$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:AT816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AV$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:AU816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AW$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:AV816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AX$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:AW816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AY$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:AX816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:AY816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(BA$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:AZ816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(BB$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:BA816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(BC$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:BB816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(BD$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:BC816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(BE$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:BD816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(BF$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:BE816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(BG$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:BF816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(BH$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:BG816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(BI$3>(A47stdlife+$E816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)-SUM($H816:BH816),('PTRM input'!$H$323*(1+rvanilla02)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(J$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:I817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(K$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:J817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(L$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:K817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(M$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:L817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(N$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:M817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:N817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:O817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:P817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(R$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:Q817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(S$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:R817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(T$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:S817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(U$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:T817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(V$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:U817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(W$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:V817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(X$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:W817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Y$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:X817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Z$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:Y817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AA$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:Z817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AB$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:AA817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AC$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:AB817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AD$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:AC817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AE$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:AD817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AF$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:AE817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AG$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:AF817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AH$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:AG817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AI$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:AH817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:AI817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AK$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:AJ817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AL$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:AK817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AM$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:AL817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AN$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:AM817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AO$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:AN817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AP$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:AO817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:AP817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AR$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:AQ817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AS$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:AR817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AT$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:AS817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AU$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:AT817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AV$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:AU817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AW$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:AV817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AX$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:AW817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AY$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:AX817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:AY817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(BA$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:AZ817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(BB$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:BA817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(BC$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:BB817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(BD$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:BC817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(BE$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:BD817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(BF$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:BE817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(BG$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:BF817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(BH$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:BG817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(BI$3>(A47stdlife+$E817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)-SUM($I817:BH817),('PTRM input'!$I$323*(1+rvanilla03)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(M$3>(A47stdlife+$E820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)-SUM($L820:L820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(N$3>(A47stdlife+$E820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)-SUM($L820:M820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$E820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)-SUM($L820:N820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$E820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)-SUM($L820:O820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$E820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)-SUM($L820:P820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(R$3>(A47stdlife+$E820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)-SUM($L820:Q820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(S$3>(A47stdlife+$E820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)-SUM($L820:R820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(T$3>(A47stdlife+$E820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)-SUM($L820:S820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(U$3>(A47stdlife+$E820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)-SUM($L820:T820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(V$3>(A47stdlife+$E820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)-SUM($L820:U820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(W$3>(A47stdlife+$E820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)-SUM($L820:V820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(X$3>(A47stdlife+$E820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)-SUM($L820:W820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Y$3>(A47stdlife+$E820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)-SUM($L820:X820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Z$3>(A47stdlife+$E820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)-SUM($L820:Y820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AA$3>(A47stdlife+$E820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)-SUM($L820:Z820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AB$3>(A47stdlife+$E820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)-SUM($L820:AA820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AC$3>(A47stdlife+$E820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)-SUM($L820:AB820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AD$3>(A47stdlife+$E820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)-SUM($L820:AC820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AE$3>(A47stdlife+$E820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)-SUM($L820:AD820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AF$3>(A47stdlife+$E820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)-SUM($L820:AE820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AG$3>(A47stdlife+$E820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)-SUM($L820:AF820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AH$3>(A47stdlife+$E820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)-SUM($L820:AG820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AI$3>(A47stdlife+$E820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)-SUM($L820:AH820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A47stdlife+$E820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)-SUM($L820:AI820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AK$3>(A47stdlife+$E820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)-SUM($L820:AJ820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AL$3>(A47stdlife+$E820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)-SUM($L820:AK820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AM$3>(A47stdlife+$E820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)-SUM($L820:AL820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AN$3>(A47stdlife+$E820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)-SUM($L820:AM820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AO$3>(A47stdlife+$E820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)-SUM($L820:AN820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AP$3>(A47stdlife+$E820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)-SUM($L820:AO820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A47stdlife+$E820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)-SUM($L820:AP820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AR$3>(A47stdlife+$E820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)-SUM($L820:AQ820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AS$3>(A47stdlife+$E820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)-SUM($L820:AR820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AT$3>(A47stdlife+$E820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)-SUM($L820:AS820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AU$3>(A47stdlife+$E820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)-SUM($L820:AT820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AV$3>(A47stdlife+$E820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)-SUM($L820:AU820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AW$3>(A47stdlife+$E820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)-SUM($L820:AV820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AX$3>(A47stdlife+$E820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)-SUM($L820:AW820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AY$3>(A47stdlife+$E820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)-SUM($L820:AX820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A47stdlife+$E820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)-SUM($L820:AY820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(BA$3>(A47stdlife+$E820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)-SUM($L820:AZ820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(BB$3>(A47stdlife+$E820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)-SUM($L820:BA820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(BC$3>(A47stdlife+$E820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)-SUM($L820:BB820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(BD$3>(A47stdlife+$E820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)-SUM($L820:BC820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(BE$3>(A47stdlife+$E820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)-SUM($L820:BD820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(BF$3>(A47stdlife+$E820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)-SUM($L820:BE820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(BG$3>(A47stdlife+$E820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)-SUM($L820:BF820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(BH$3>(A47stdlife+$E820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)-SUM($L820:BG820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(BI$3>(A47stdlife+$E820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)-SUM($L820:BH820),('PTRM input'!$L$323*(1+rvanilla06)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(N$3>(A47stdlife+$E821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)-SUM($M821:M821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$E821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)-SUM($M821:N821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$E821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)-SUM($M821:O821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$E821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)-SUM($M821:P821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(R$3>(A47stdlife+$E821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)-SUM($M821:Q821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(S$3>(A47stdlife+$E821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)-SUM($M821:R821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(T$3>(A47stdlife+$E821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)-SUM($M821:S821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(U$3>(A47stdlife+$E821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)-SUM($M821:T821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(V$3>(A47stdlife+$E821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)-SUM($M821:U821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(W$3>(A47stdlife+$E821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)-SUM($M821:V821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(X$3>(A47stdlife+$E821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)-SUM($M821:W821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Y$3>(A47stdlife+$E821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)-SUM($M821:X821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Z$3>(A47stdlife+$E821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)-SUM($M821:Y821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AA$3>(A47stdlife+$E821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)-SUM($M821:Z821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AB$3>(A47stdlife+$E821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)-SUM($M821:AA821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AC$3>(A47stdlife+$E821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)-SUM($M821:AB821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AD$3>(A47stdlife+$E821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)-SUM($M821:AC821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AE$3>(A47stdlife+$E821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)-SUM($M821:AD821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AF$3>(A47stdlife+$E821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)-SUM($M821:AE821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AG$3>(A47stdlife+$E821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)-SUM($M821:AF821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AH$3>(A47stdlife+$E821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)-SUM($M821:AG821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AI$3>(A47stdlife+$E821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)-SUM($M821:AH821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A47stdlife+$E821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)-SUM($M821:AI821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AK$3>(A47stdlife+$E821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)-SUM($M821:AJ821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AL$3>(A47stdlife+$E821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)-SUM($M821:AK821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AM$3>(A47stdlife+$E821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)-SUM($M821:AL821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AN$3>(A47stdlife+$E821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)-SUM($M821:AM821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AO$3>(A47stdlife+$E821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)-SUM($M821:AN821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AP$3>(A47stdlife+$E821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)-SUM($M821:AO821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A47stdlife+$E821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)-SUM($M821:AP821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AR$3>(A47stdlife+$E821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)-SUM($M821:AQ821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AS$3>(A47stdlife+$E821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)-SUM($M821:AR821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AT$3>(A47stdlife+$E821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)-SUM($M821:AS821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AU$3>(A47stdlife+$E821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)-SUM($M821:AT821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AV$3>(A47stdlife+$E821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)-SUM($M821:AU821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AW$3>(A47stdlife+$E821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)-SUM($M821:AV821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AX$3>(A47stdlife+$E821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)-SUM($M821:AW821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AY$3>(A47stdlife+$E821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)-SUM($M821:AX821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A47stdlife+$E821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)-SUM($M821:AY821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(BA$3>(A47stdlife+$E821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)-SUM($M821:AZ821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(BB$3>(A47stdlife+$E821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)-SUM($M821:BA821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(BC$3>(A47stdlife+$E821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)-SUM($M821:BB821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(BD$3>(A47stdlife+$E821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)-SUM($M821:BC821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(BE$3>(A47stdlife+$E821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)-SUM($M821:BD821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(BF$3>(A47stdlife+$E821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)-SUM($M821:BE821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(BG$3>(A47stdlife+$E821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)-SUM($M821:BF821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(BH$3>(A47stdlife+$E821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)-SUM($M821:BG821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(BI$3>(A47stdlife+$E821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)-SUM($M821:BH821),('PTRM input'!$M$323*(1+rvanilla07)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$E824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)-SUM($P824:P824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(R$3>(A47stdlife+$E824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)-SUM($P824:Q824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(S$3>(A47stdlife+$E824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)-SUM($P824:R824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(T$3>(A47stdlife+$E824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)-SUM($P824:S824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(U$3>(A47stdlife+$E824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)-SUM($P824:T824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(V$3>(A47stdlife+$E824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)-SUM($P824:U824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(W$3>(A47stdlife+$E824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)-SUM($P824:V824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(X$3>(A47stdlife+$E824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)-SUM($P824:W824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Y$3>(A47stdlife+$E824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)-SUM($P824:X824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Z$3>(A47stdlife+$E824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)-SUM($P824:Y824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AA$3>(A47stdlife+$E824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)-SUM($P824:Z824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AB$3>(A47stdlife+$E824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)-SUM($P824:AA824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AC$3>(A47stdlife+$E824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)-SUM($P824:AB824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AD$3>(A47stdlife+$E824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)-SUM($P824:AC824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AE$3>(A47stdlife+$E824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)-SUM($P824:AD824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AF$3>(A47stdlife+$E824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)-SUM($P824:AE824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AG$3>(A47stdlife+$E824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)-SUM($P824:AF824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AH$3>(A47stdlife+$E824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)-SUM($P824:AG824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AI$3>(A47stdlife+$E824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)-SUM($P824:AH824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A47stdlife+$E824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)-SUM($P824:AI824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AK$3>(A47stdlife+$E824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)-SUM($P824:AJ824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AL$3>(A47stdlife+$E824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)-SUM($P824:AK824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AM$3>(A47stdlife+$E824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)-SUM($P824:AL824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AN$3>(A47stdlife+$E824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)-SUM($P824:AM824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AO$3>(A47stdlife+$E824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)-SUM($P824:AN824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AP$3>(A47stdlife+$E824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)-SUM($P824:AO824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A47stdlife+$E824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)-SUM($P824:AP824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AR$3>(A47stdlife+$E824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)-SUM($P824:AQ824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AS$3>(A47stdlife+$E824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)-SUM($P824:AR824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AT$3>(A47stdlife+$E824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)-SUM($P824:AS824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AU$3>(A47stdlife+$E824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)-SUM($P824:AT824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AV$3>(A47stdlife+$E824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)-SUM($P824:AU824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AW$3>(A47stdlife+$E824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)-SUM($P824:AV824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AX$3>(A47stdlife+$E824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)-SUM($P824:AW824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AY$3>(A47stdlife+$E824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)-SUM($P824:AX824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A47stdlife+$E824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)-SUM($P824:AY824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(BA$3>(A47stdlife+$E824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)-SUM($P824:AZ824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(BB$3>(A47stdlife+$E824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)-SUM($P824:BA824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(BC$3>(A47stdlife+$E824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)-SUM($P824:BB824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(BD$3>(A47stdlife+$E824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)-SUM($P824:BC824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(BE$3>(A47stdlife+$E824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)-SUM($P824:BD824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(BF$3>(A47stdlife+$E824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)-SUM($P824:BE824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(BG$3>(A47stdlife+$E824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)-SUM($P824:BF824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(BH$3>(A47stdlife+$E824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)-SUM($P824:BG824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(BI$3>(A47stdlife+$E824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)-SUM($P824:BH824),('PTRM input'!$P$323*(1+rvanilla10)^0.5)/A47stdlife))","v":0}]
[null,{"$f":"C838","v":"Buildings"},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(G$3>A48remlife,A48value-SUM($F826:F826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!G$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(H$3>A48remlife,A48value-SUM($F826:G826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!H$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(I$3>A48remlife,A48value-SUM($F826:H826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!I$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(J$3>A48remlife,A48value-SUM($F826:I826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!J$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(K$3>A48remlife,A48value-SUM($F826:J826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!K$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(L$3>A48remlife,A48value-SUM($F826:K826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!L$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(M$3>A48remlife,A48value-SUM($F826:L826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!M$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(N$3>A48remlife,A48value-SUM($F826:M826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!N$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(O$3>A48remlife,A48value-SUM($F826:N826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!O$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(P$3>A48remlife,A48value-SUM($F826:O826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!P$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Q$3>A48remlife,A48value-SUM($F826:P826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!Q$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(R$3>A48remlife,A48value-SUM($F826:Q826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!R$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(S$3>A48remlife,A48value-SUM($F826:R826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!S$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(T$3>A48remlife,A48value-SUM($F826:S826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!T$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(U$3>A48remlife,A48value-SUM($F826:T826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!U$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(V$3>A48remlife,A48value-SUM($F826:U826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!V$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(W$3>A48remlife,A48value-SUM($F826:V826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!W$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(X$3>A48remlife,A48value-SUM($F826:W826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!X$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Y$3>A48remlife,A48value-SUM($F826:X826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!Y$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(Z$3>A48remlife,A48value-SUM($F826:Y826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!Z$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AA$3>A48remlife,A48value-SUM($F826:Z826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!AA$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AB$3>A48remlife,A48value-SUM($F826:AA826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!AB$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AC$3>A48remlife,A48value-SUM($F826:AB826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!AC$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AD$3>A48remlife,A48value-SUM($F826:AC826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!AD$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AE$3>A48remlife,A48value-SUM($F826:AD826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!AE$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AF$3>A48remlife,A48value-SUM($F826:AE826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!AF$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AG$3>A48remlife,A48value-SUM($F826:AF826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!AG$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AH$3>A48remlife,A48value-SUM($F826:AG826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!AH$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AI$3>A48remlife,A48value-SUM($F826:AH826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!AI$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AJ$3>A48remlife,A48value-SUM($F826:AI826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!AJ$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AK$3>A48remlife,A48value-SUM($F826:AJ826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!AK$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AL$3>A48remlife,A48value-SUM($F826:AK826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!AL$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AM$3>A48remlife,A48value-SUM($F826:AL826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!AM$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AN$3>A48remlife,A48value-SUM($F826:AM826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!AN$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AO$3>A48remlife,A48value-SUM($F826:AN826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!AO$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AP$3>A48remlife,A48value-SUM($F826:AO826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!AP$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AQ$3>A48remlife,A48value-SUM($F826:AP826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!AQ$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AR$3>A48remlife,A48value-SUM($F826:AQ826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!AR$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AS$3>A48remlife,A48value-SUM($F826:AR826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!AS$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AT$3>A48remlife,A48value-SUM($F826:AS826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!AT$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AU$3>A48remlife,A48value-SUM($F826:AT826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!AU$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AV$3>A48remlife,A48value-SUM($F826:AU826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!AV$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AW$3>A48remlife,A48value-SUM($F826:AV826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!AW$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AX$3>A48remlife,A48value-SUM($F826:AW826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!AX$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AY$3>A48remlife,A48value-SUM($F826:AX826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!AY$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(AZ$3>A48remlife,A48value-SUM($F826:AY826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!AZ$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BA$3>A48remlife,A48value-SUM($F826:AZ826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!BA$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BB$3>A48remlife,A48value-SUM($F826:BA826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!BB$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BC$3>A48remlife,A48value-SUM($F826:BB826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!BC$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BD$3>A48remlife,A48value-SUM($F826:BC826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!BD$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BE$3>A48remlife,A48value-SUM($F826:BD826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!BE$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BF$3>A48remlife,A48value-SUM($F826:BE826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!BF$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BG$3>A48remlife,A48value-SUM($F826:BF826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!BG$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BH$3>A48remlife,A48value-SUM($F826:BG826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!BH$460)","v":0},{"$f":"IF('PTRM input'!$E$408='PTRM input'!$G$407,(IF(BI$3>A48remlife,A48value-SUM($F826:BH826),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))),'PTRM input'!BI$460)","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(I$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:H829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(J$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:I829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(K$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:J829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(L$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:K829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(M$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:L829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(N$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:M829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:N829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:O829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:P829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(R$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:Q829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(S$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:R829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(T$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:S829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(U$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:T829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(V$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:U829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(W$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:V829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(X$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:W829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Y$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:X829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Z$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:Y829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AA$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:Z829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AB$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:AA829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AC$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:AB829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AD$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:AC829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AE$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:AD829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AF$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:AE829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AG$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:AF829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AH$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:AG829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AI$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:AH829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:AI829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AK$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:AJ829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AL$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:AK829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AM$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:AL829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AN$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:AM829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AO$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:AN829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AP$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:AO829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:AP829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AR$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:AQ829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AS$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:AR829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AT$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:AS829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AU$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:AT829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AV$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:AU829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AW$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:AV829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AX$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:AW829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AY$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:AX829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:AY829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(BA$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:AZ829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(BB$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:BA829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(BC$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:BB829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(BD$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:BC829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(BE$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:BD829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(BF$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:BE829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(BG$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:BF829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(BH$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:BG829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(BI$3>(A48stdlife+$E829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)-SUM($H829:BH829),('PTRM input'!$H$324*(1+rvanilla02)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(J$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:I830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(K$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:J830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(L$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:K830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(M$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:L830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(N$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:M830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:N830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:O830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:P830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(R$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:Q830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(S$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:R830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(T$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:S830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(U$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:T830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(V$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:U830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(W$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:V830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(X$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:W830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Y$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:X830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Z$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:Y830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AA$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:Z830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AB$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:AA830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AC$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:AB830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AD$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:AC830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AE$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:AD830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AF$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:AE830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AG$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:AF830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AH$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:AG830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AI$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:AH830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:AI830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AK$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:AJ830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AL$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:AK830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AM$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:AL830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AN$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:AM830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AO$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:AN830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AP$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:AO830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:AP830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AR$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:AQ830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AS$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:AR830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AT$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:AS830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AU$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:AT830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AV$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:AU830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AW$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:AV830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AX$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:AW830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AY$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:AX830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:AY830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(BA$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:AZ830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(BB$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:BA830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(BC$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:BB830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(BD$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:BC830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(BE$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:BD830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(BF$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:BE830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(BG$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:BF830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(BH$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:BG830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(BI$3>(A48stdlife+$E830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)-SUM($I830:BH830),('PTRM input'!$I$324*(1+rvanilla03)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(M$3>(A48stdlife+$E833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)-SUM($L833:L833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(N$3>(A48stdlife+$E833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)-SUM($L833:M833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$E833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)-SUM($L833:N833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$E833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)-SUM($L833:O833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$E833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)-SUM($L833:P833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(R$3>(A48stdlife+$E833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)-SUM($L833:Q833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(S$3>(A48stdlife+$E833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)-SUM($L833:R833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(T$3>(A48stdlife+$E833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)-SUM($L833:S833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(U$3>(A48stdlife+$E833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)-SUM($L833:T833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(V$3>(A48stdlife+$E833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)-SUM($L833:U833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(W$3>(A48stdlife+$E833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)-SUM($L833:V833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(X$3>(A48stdlife+$E833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)-SUM($L833:W833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Y$3>(A48stdlife+$E833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)-SUM($L833:X833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Z$3>(A48stdlife+$E833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)-SUM($L833:Y833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AA$3>(A48stdlife+$E833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)-SUM($L833:Z833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AB$3>(A48stdlife+$E833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)-SUM($L833:AA833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AC$3>(A48stdlife+$E833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)-SUM($L833:AB833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AD$3>(A48stdlife+$E833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)-SUM($L833:AC833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AE$3>(A48stdlife+$E833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)-SUM($L833:AD833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AF$3>(A48stdlife+$E833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)-SUM($L833:AE833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AG$3>(A48stdlife+$E833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)-SUM($L833:AF833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AH$3>(A48stdlife+$E833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)-SUM($L833:AG833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AI$3>(A48stdlife+$E833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)-SUM($L833:AH833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A48stdlife+$E833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)-SUM($L833:AI833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AK$3>(A48stdlife+$E833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)-SUM($L833:AJ833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AL$3>(A48stdlife+$E833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)-SUM($L833:AK833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AM$3>(A48stdlife+$E833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)-SUM($L833:AL833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AN$3>(A48stdlife+$E833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)-SUM($L833:AM833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AO$3>(A48stdlife+$E833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)-SUM($L833:AN833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AP$3>(A48stdlife+$E833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)-SUM($L833:AO833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A48stdlife+$E833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)-SUM($L833:AP833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AR$3>(A48stdlife+$E833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)-SUM($L833:AQ833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AS$3>(A48stdlife+$E833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)-SUM($L833:AR833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AT$3>(A48stdlife+$E833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)-SUM($L833:AS833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AU$3>(A48stdlife+$E833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)-SUM($L833:AT833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AV$3>(A48stdlife+$E833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)-SUM($L833:AU833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AW$3>(A48stdlife+$E833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)-SUM($L833:AV833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AX$3>(A48stdlife+$E833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)-SUM($L833:AW833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AY$3>(A48stdlife+$E833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)-SUM($L833:AX833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A48stdlife+$E833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)-SUM($L833:AY833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(BA$3>(A48stdlife+$E833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)-SUM($L833:AZ833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(BB$3>(A48stdlife+$E833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)-SUM($L833:BA833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(BC$3>(A48stdlife+$E833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)-SUM($L833:BB833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(BD$3>(A48stdlife+$E833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)-SUM($L833:BC833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(BE$3>(A48stdlife+$E833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)-SUM($L833:BD833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(BF$3>(A48stdlife+$E833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)-SUM($L833:BE833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(BG$3>(A48stdlife+$E833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)-SUM($L833:BF833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(BH$3>(A48stdlife+$E833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)-SUM($L833:BG833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(BI$3>(A48stdlife+$E833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)-SUM($L833:BH833),('PTRM input'!$L$324*(1+rvanilla06)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(N$3>(A48stdlife+$E834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)-SUM($M834:M834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$E834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)-SUM($M834:N834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$E834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)-SUM($M834:O834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$E834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)-SUM($M834:P834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(R$3>(A48stdlife+$E834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)-SUM($M834:Q834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(S$3>(A48stdlife+$E834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)-SUM($M834:R834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(T$3>(A48stdlife+$E834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)-SUM($M834:S834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(U$3>(A48stdlife+$E834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)-SUM($M834:T834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(V$3>(A48stdlife+$E834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)-SUM($M834:U834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(W$3>(A48stdlife+$E834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)-SUM($M834:V834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(X$3>(A48stdlife+$E834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)-SUM($M834:W834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Y$3>(A48stdlife+$E834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)-SUM($M834:X834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Z$3>(A48stdlife+$E834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)-SUM($M834:Y834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AA$3>(A48stdlife+$E834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)-SUM($M834:Z834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AB$3>(A48stdlife+$E834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)-SUM($M834:AA834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AC$3>(A48stdlife+$E834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)-SUM($M834:AB834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AD$3>(A48stdlife+$E834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)-SUM($M834:AC834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AE$3>(A48stdlife+$E834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)-SUM($M834:AD834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AF$3>(A48stdlife+$E834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)-SUM($M834:AE834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AG$3>(A48stdlife+$E834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)-SUM($M834:AF834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AH$3>(A48stdlife+$E834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)-SUM($M834:AG834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AI$3>(A48stdlife+$E834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)-SUM($M834:AH834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A48stdlife+$E834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)-SUM($M834:AI834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AK$3>(A48stdlife+$E834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)-SUM($M834:AJ834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AL$3>(A48stdlife+$E834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)-SUM($M834:AK834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AM$3>(A48stdlife+$E834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)-SUM($M834:AL834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AN$3>(A48stdlife+$E834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)-SUM($M834:AM834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AO$3>(A48stdlife+$E834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)-SUM($M834:AN834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AP$3>(A48stdlife+$E834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)-SUM($M834:AO834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A48stdlife+$E834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)-SUM($M834:AP834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AR$3>(A48stdlife+$E834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)-SUM($M834:AQ834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AS$3>(A48stdlife+$E834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)-SUM($M834:AR834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AT$3>(A48stdlife+$E834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)-SUM($M834:AS834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AU$3>(A48stdlife+$E834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)-SUM($M834:AT834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AV$3>(A48stdlife+$E834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)-SUM($M834:AU834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AW$3>(A48stdlife+$E834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)-SUM($M834:AV834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AX$3>(A48stdlife+$E834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)-SUM($M834:AW834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AY$3>(A48stdlife+$E834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)-SUM($M834:AX834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A48stdlife+$E834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)-SUM($M834:AY834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(BA$3>(A48stdlife+$E834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)-SUM($M834:AZ834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(BB$3>(A48stdlife+$E834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)-SUM($M834:BA834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(BC$3>(A48stdlife+$E834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)-SUM($M834:BB834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(BD$3>(A48stdlife+$E834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)-SUM($M834:BC834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(BE$3>(A48stdlife+$E834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)-SUM($M834:BD834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(BF$3>(A48stdlife+$E834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)-SUM($M834:BE834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(BG$3>(A48stdlife+$E834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)-SUM($M834:BF834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(BH$3>(A48stdlife+$E834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)-SUM($M834:BG834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(BI$3>(A48stdlife+$E834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)-SUM($M834:BH834),('PTRM input'!$M$324*(1+rvanilla07)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$E837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)-SUM($P837:P837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(R$3>(A48stdlife+$E837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)-SUM($P837:Q837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(S$3>(A48stdlife+$E837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)-SUM($P837:R837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(T$3>(A48stdlife+$E837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)-SUM($P837:S837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(U$3>(A48stdlife+$E837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)-SUM($P837:T837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(V$3>(A48stdlife+$E837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)-SUM($P837:U837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(W$3>(A48stdlife+$E837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)-SUM($P837:V837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(X$3>(A48stdlife+$E837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)-SUM($P837:W837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Y$3>(A48stdlife+$E837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)-SUM($P837:X837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Z$3>(A48stdlife+$E837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)-SUM($P837:Y837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AA$3>(A48stdlife+$E837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)-SUM($P837:Z837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AB$3>(A48stdlife+$E837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)-SUM($P837:AA837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AC$3>(A48stdlife+$E837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)-SUM($P837:AB837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AD$3>(A48stdlife+$E837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)-SUM($P837:AC837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AE$3>(A48stdlife+$E837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)-SUM($P837:AD837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AF$3>(A48stdlife+$E837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)-SUM($P837:AE837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AG$3>(A48stdlife+$E837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)-SUM($P837:AF837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AH$3>(A48stdlife+$E837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)-SUM($P837:AG837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AI$3>(A48stdlife+$E837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)-SUM($P837:AH837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A48stdlife+$E837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)-SUM($P837:AI837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AK$3>(A48stdlife+$E837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)-SUM($P837:AJ837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AL$3>(A48stdlife+$E837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)-SUM($P837:AK837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AM$3>(A48stdlife+$E837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)-SUM($P837:AL837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AN$3>(A48stdlife+$E837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)-SUM($P837:AM837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AO$3>(A48stdlife+$E837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)-SUM($P837:AN837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AP$3>(A48stdlife+$E837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)-SUM($P837:AO837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A48stdlife+$E837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)-SUM($P837:AP837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AR$3>(A48stdlife+$E837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)-SUM($P837:AQ837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AS$3>(A48stdlife+$E837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)-SUM($P837:AR837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AT$3>(A48stdlife+$E837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)-SUM($P837:AS837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AU$3>(A48stdlife+$E837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)-SUM($P837:AT837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AV$3>(A48stdlife+$E837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)-SUM($P837:AU837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AW$3>(A48stdlife+$E837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)-SUM($P837:AV837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AX$3>(A48stdlife+$E837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)-SUM($P837:AW837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AY$3>(A48stdlife+$E837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)-SUM($P837:AX837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A48stdlife+$E837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)-SUM($P837:AY837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(BA$3>(A48stdlife+$E837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)-SUM($P837:AZ837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(BB$3>(A48stdlife+$E837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)-SUM($P837:BA837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(BC$3>(A48stdlife+$E837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)-SUM($P837:BB837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(BD$3>(A48stdlife+$E837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)-SUM($P837:BC837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(BE$3>(A48stdlife+$E837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)-SUM($P837:BD837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(BF$3>(A48stdlife+$E837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)-SUM($P837:BE837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(BG$3>(A48stdlife+$E837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)-SUM($P837:BF837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(BH$3>(A48stdlife+$E837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)-SUM($P837:BG837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(BI$3>(A48stdlife+$E837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)-SUM($P837:BH837),('PTRM input'!$P$324*(1+rvanilla10)^0.5)/A48stdlife))","v":0}]
[null,null,{"$f":"Asset48","v":"Buildings"},null,null,null,{"$f":"SUM(G826:G837)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM826:AM837)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(H$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:G841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(I$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:H841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(J$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:I841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(K$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:J841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(L$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:K841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(M$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:L841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(N$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:M841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:N841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:O841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:P841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(R$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:Q841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(S$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:R841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(T$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:S841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(U$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:T841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(V$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:U841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(W$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:V841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(X$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:W841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Y$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:X841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Z$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:Y841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AA$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:Z841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AB$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:AA841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AC$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:AB841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AD$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:AC841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AE$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:AD841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AF$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:AE841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AG$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:AF841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AH$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:AG841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AI$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:AH841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:AI841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AK$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:AJ841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AL$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:AK841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AM$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:AL841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AN$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:AM841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AO$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:AN841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AP$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:AO841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:AP841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AR$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:AQ841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AS$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:AR841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AT$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:AS841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AU$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:AT841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AV$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:AU841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AW$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:AV841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AX$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:AW841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AY$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:AX841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:AY841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BA$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:AZ841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BB$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:BA841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BC$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:BB841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BD$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:BC841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BE$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:BD841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BF$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:BE841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BG$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:BF841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BH$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:BG841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BI$3>(A49stdlife+$E841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)-SUM($G841:BH841),('PTRM input'!$G$325*(1+rvanilla01)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(I$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:H842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(J$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:I842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(K$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:J842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(L$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:K842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(M$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:L842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(N$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:M842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:N842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:O842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:P842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(R$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:Q842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(S$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:R842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(T$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:S842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(U$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:T842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(V$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:U842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(W$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:V842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(X$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:W842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Y$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:X842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Z$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:Y842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AA$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:Z842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AB$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:AA842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AC$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:AB842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AD$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:AC842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AE$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:AD842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AF$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:AE842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AG$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:AF842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AH$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:AG842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AI$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:AH842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:AI842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AK$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:AJ842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AL$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:AK842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AM$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:AL842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AN$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:AM842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AO$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:AN842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AP$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:AO842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:AP842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AR$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:AQ842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AS$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:AR842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AT$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:AS842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AU$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:AT842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AV$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:AU842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AW$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:AV842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AX$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:AW842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AY$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:AX842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:AY842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BA$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:AZ842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BB$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:BA842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BC$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:BB842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BD$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:BC842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BE$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:BD842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BF$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:BE842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BG$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:BF842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BH$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:BG842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BI$3>(A49stdlife+$E842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)-SUM($H842:BH842),('PTRM input'!$H$325*(1+rvanilla02)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(L$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:K845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(M$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:L845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(N$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:M845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:N845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:O845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:P845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(R$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:Q845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(S$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:R845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(T$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:S845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(U$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:T845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(V$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:U845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(W$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:V845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(X$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:W845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Y$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:X845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Z$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:Y845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AA$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:Z845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AB$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:AA845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AC$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:AB845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AD$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:AC845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AE$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:AD845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AF$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:AE845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AG$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:AF845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AH$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:AG845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AI$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:AH845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:AI845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AK$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:AJ845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AL$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:AK845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AM$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:AL845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AN$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:AM845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AO$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:AN845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AP$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:AO845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:AP845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AR$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:AQ845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AS$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:AR845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AT$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:AS845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AU$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:AT845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AV$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:AU845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AW$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:AV845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AX$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:AW845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AY$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:AX845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:AY845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BA$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:AZ845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BB$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:BA845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BC$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:BB845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BD$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:BC845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BE$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:BD845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BF$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:BE845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BG$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:BF845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BH$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:BG845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BI$3>(A49stdlife+$E845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)-SUM($K845:BH845),('PTRM input'!$K$325*(1+rvanilla05)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(M$3>(A49stdlife+$E846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)-SUM($L846:L846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(N$3>(A49stdlife+$E846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)-SUM($L846:M846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$E846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)-SUM($L846:N846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$E846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)-SUM($L846:O846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$E846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)-SUM($L846:P846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(R$3>(A49stdlife+$E846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)-SUM($L846:Q846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(S$3>(A49stdlife+$E846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)-SUM($L846:R846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(T$3>(A49stdlife+$E846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)-SUM($L846:S846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(U$3>(A49stdlife+$E846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)-SUM($L846:T846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(V$3>(A49stdlife+$E846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)-SUM($L846:U846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(W$3>(A49stdlife+$E846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)-SUM($L846:V846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(X$3>(A49stdlife+$E846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)-SUM($L846:W846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Y$3>(A49stdlife+$E846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)-SUM($L846:X846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Z$3>(A49stdlife+$E846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)-SUM($L846:Y846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AA$3>(A49stdlife+$E846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)-SUM($L846:Z846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AB$3>(A49stdlife+$E846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)-SUM($L846:AA846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AC$3>(A49stdlife+$E846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)-SUM($L846:AB846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AD$3>(A49stdlife+$E846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)-SUM($L846:AC846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AE$3>(A49stdlife+$E846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)-SUM($L846:AD846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AF$3>(A49stdlife+$E846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)-SUM($L846:AE846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AG$3>(A49stdlife+$E846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)-SUM($L846:AF846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AH$3>(A49stdlife+$E846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)-SUM($L846:AG846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AI$3>(A49stdlife+$E846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)-SUM($L846:AH846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A49stdlife+$E846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)-SUM($L846:AI846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AK$3>(A49stdlife+$E846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)-SUM($L846:AJ846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AL$3>(A49stdlife+$E846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)-SUM($L846:AK846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AM$3>(A49stdlife+$E846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)-SUM($L846:AL846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AN$3>(A49stdlife+$E846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)-SUM($L846:AM846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AO$3>(A49stdlife+$E846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)-SUM($L846:AN846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AP$3>(A49stdlife+$E846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)-SUM($L846:AO846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A49stdlife+$E846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)-SUM($L846:AP846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AR$3>(A49stdlife+$E846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)-SUM($L846:AQ846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AS$3>(A49stdlife+$E846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)-SUM($L846:AR846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AT$3>(A49stdlife+$E846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)-SUM($L846:AS846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AU$3>(A49stdlife+$E846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)-SUM($L846:AT846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AV$3>(A49stdlife+$E846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)-SUM($L846:AU846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AW$3>(A49stdlife+$E846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)-SUM($L846:AV846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AX$3>(A49stdlife+$E846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)-SUM($L846:AW846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AY$3>(A49stdlife+$E846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)-SUM($L846:AX846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A49stdlife+$E846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)-SUM($L846:AY846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BA$3>(A49stdlife+$E846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)-SUM($L846:AZ846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BB$3>(A49stdlife+$E846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)-SUM($L846:BA846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BC$3>(A49stdlife+$E846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)-SUM($L846:BB846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BD$3>(A49stdlife+$E846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)-SUM($L846:BC846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BE$3>(A49stdlife+$E846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)-SUM($L846:BD846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BF$3>(A49stdlife+$E846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)-SUM($L846:BE846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BG$3>(A49stdlife+$E846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)-SUM($L846:BF846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BH$3>(A49stdlife+$E846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)-SUM($L846:BG846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BI$3>(A49stdlife+$E846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)-SUM($L846:BH846),('PTRM input'!$L$325*(1+rvanilla06)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$E849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)-SUM($O849:O849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$E849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)-SUM($O849:P849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(R$3>(A49stdlife+$E849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)-SUM($O849:Q849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(S$3>(A49stdlife+$E849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)-SUM($O849:R849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(T$3>(A49stdlife+$E849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)-SUM($O849:S849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(U$3>(A49stdlife+$E849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)-SUM($O849:T849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(V$3>(A49stdlife+$E849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)-SUM($O849:U849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(W$3>(A49stdlife+$E849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)-SUM($O849:V849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(X$3>(A49stdlife+$E849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)-SUM($O849:W849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Y$3>(A49stdlife+$E849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)-SUM($O849:X849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Z$3>(A49stdlife+$E849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)-SUM($O849:Y849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AA$3>(A49stdlife+$E849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)-SUM($O849:Z849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AB$3>(A49stdlife+$E849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)-SUM($O849:AA849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AC$3>(A49stdlife+$E849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)-SUM($O849:AB849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AD$3>(A49stdlife+$E849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)-SUM($O849:AC849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AE$3>(A49stdlife+$E849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)-SUM($O849:AD849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AF$3>(A49stdlife+$E849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)-SUM($O849:AE849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AG$3>(A49stdlife+$E849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)-SUM($O849:AF849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AH$3>(A49stdlife+$E849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)-SUM($O849:AG849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AI$3>(A49stdlife+$E849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)-SUM($O849:AH849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A49stdlife+$E849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)-SUM($O849:AI849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AK$3>(A49stdlife+$E849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)-SUM($O849:AJ849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AL$3>(A49stdlife+$E849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)-SUM($O849:AK849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AM$3>(A49stdlife+$E849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)-SUM($O849:AL849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AN$3>(A49stdlife+$E849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)-SUM($O849:AM849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AO$3>(A49stdlife+$E849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)-SUM($O849:AN849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AP$3>(A49stdlife+$E849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)-SUM($O849:AO849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A49stdlife+$E849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)-SUM($O849:AP849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AR$3>(A49stdlife+$E849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)-SUM($O849:AQ849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AS$3>(A49stdlife+$E849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)-SUM($O849:AR849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AT$3>(A49stdlife+$E849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)-SUM($O849:AS849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AU$3>(A49stdlife+$E849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)-SUM($O849:AT849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AV$3>(A49stdlife+$E849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)-SUM($O849:AU849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AW$3>(A49stdlife+$E849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)-SUM($O849:AV849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AX$3>(A49stdlife+$E849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)-SUM($O849:AW849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AY$3>(A49stdlife+$E849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)-SUM($O849:AX849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A49stdlife+$E849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)-SUM($O849:AY849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BA$3>(A49stdlife+$E849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)-SUM($O849:AZ849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BB$3>(A49stdlife+$E849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)-SUM($O849:BA849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BC$3>(A49stdlife+$E849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)-SUM($O849:BB849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BD$3>(A49stdlife+$E849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)-SUM($O849:BC849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BE$3>(A49stdlife+$E849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)-SUM($O849:BD849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BF$3>(A49stdlife+$E849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)-SUM($O849:BE849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BG$3>(A49stdlife+$E849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)-SUM($O849:BF849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BH$3>(A49stdlife+$E849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)-SUM($O849:BG849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BI$3>(A49stdlife+$E849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)-SUM($O849:BH849),('PTRM input'!$O$325*(1+rvanilla09)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$E850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)-SUM($P850:P850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(R$3>(A49stdlife+$E850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)-SUM($P850:Q850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(S$3>(A49stdlife+$E850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)-SUM($P850:R850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(T$3>(A49stdlife+$E850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)-SUM($P850:S850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(U$3>(A49stdlife+$E850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)-SUM($P850:T850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(V$3>(A49stdlife+$E850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)-SUM($P850:U850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(W$3>(A49stdlife+$E850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)-SUM($P850:V850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(X$3>(A49stdlife+$E850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)-SUM($P850:W850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Y$3>(A49stdlife+$E850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)-SUM($P850:X850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Z$3>(A49stdlife+$E850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)-SUM($P850:Y850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AA$3>(A49stdlife+$E850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)-SUM($P850:Z850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AB$3>(A49stdlife+$E850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)-SUM($P850:AA850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AC$3>(A49stdlife+$E850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)-SUM($P850:AB850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AD$3>(A49stdlife+$E850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)-SUM($P850:AC850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AE$3>(A49stdlife+$E850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)-SUM($P850:AD850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AF$3>(A49stdlife+$E850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)-SUM($P850:AE850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AG$3>(A49stdlife+$E850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)-SUM($P850:AF850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AH$3>(A49stdlife+$E850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)-SUM($P850:AG850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AI$3>(A49stdlife+$E850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)-SUM($P850:AH850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A49stdlife+$E850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)-SUM($P850:AI850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AK$3>(A49stdlife+$E850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)-SUM($P850:AJ850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AL$3>(A49stdlife+$E850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)-SUM($P850:AK850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AM$3>(A49stdlife+$E850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)-SUM($P850:AL850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AN$3>(A49stdlife+$E850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)-SUM($P850:AM850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AO$3>(A49stdlife+$E850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)-SUM($P850:AN850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AP$3>(A49stdlife+$E850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)-SUM($P850:AO850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A49stdlife+$E850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)-SUM($P850:AP850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AR$3>(A49stdlife+$E850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)-SUM($P850:AQ850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AS$3>(A49stdlife+$E850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)-SUM($P850:AR850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AT$3>(A49stdlife+$E850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)-SUM($P850:AS850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AU$3>(A49stdlife+$E850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)-SUM($P850:AT850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AV$3>(A49stdlife+$E850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)-SUM($P850:AU850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AW$3>(A49stdlife+$E850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)-SUM($P850:AV850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AX$3>(A49stdlife+$E850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)-SUM($P850:AW850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AY$3>(A49stdlife+$E850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)-SUM($P850:AX850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A49stdlife+$E850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)-SUM($P850:AY850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BA$3>(A49stdlife+$E850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)-SUM($P850:AZ850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BB$3>(A49stdlife+$E850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)-SUM($P850:BA850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BC$3>(A49stdlife+$E850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)-SUM($P850:BB850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BD$3>(A49stdlife+$E850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)-SUM($P850:BC850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BE$3>(A49stdlife+$E850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)-SUM($P850:BD850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BF$3>(A49stdlife+$E850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)-SUM($P850:BE850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BG$3>(A49stdlife+$E850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)-SUM($P850:BF850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BH$3>(A49stdlife+$E850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)-SUM($P850:BG850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(BI$3>(A49stdlife+$E850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)-SUM($P850:BH850),('PTRM input'!$P$325*(1+rvanilla10)^0.5)/A49stdlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(H$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:G854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":1.5817799273953242E-2},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(I$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:H854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":1.5817799273953242E-2},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(J$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:I854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":1.5817799273953242E-2},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(K$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:J854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":1.5817799273953242E-2},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(L$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:K854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":1.5817799273953242E-2},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(M$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:L854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":1.5817799273953242E-2},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(N$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:M854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":1.5817799273953242E-2},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:N854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":1.5817799273953242E-2},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:O854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":1.5817799273953242E-2},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:P854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":1.5817799273953242E-2},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(R$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:Q854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":1.5817799273953242E-2},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(S$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:R854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":1.5817799273953242E-2},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(T$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:S854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":1.5817799273953242E-2},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(U$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:T854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":1.5817799273953242E-2},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(V$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:U854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":1.5817799273953242E-2},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(W$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:V854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":1.5817799273953242E-2},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(X$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:W854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":1.5817799273953242E-2},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Y$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:X854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":1.5817799273953242E-2},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Z$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:Y854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":5.5511151231257827E-17},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AA$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:Z854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AB$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:AA854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AC$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:AB854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AD$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:AC854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AE$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:AD854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AF$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:AE854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AG$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:AF854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AH$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:AG854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AI$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:AH854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:AI854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AK$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:AJ854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AL$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:AK854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AM$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:AL854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AN$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:AM854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AO$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:AN854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AP$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:AO854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:AP854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AR$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:AQ854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AS$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:AR854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AT$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:AS854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AU$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:AT854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AV$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:AU854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AW$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:AV854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AX$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:AW854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AY$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:AX854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:AY854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(BA$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:AZ854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(BB$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:BA854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(BC$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:BB854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(BD$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:BC854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(BE$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:BD854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(BF$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:BE854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(BG$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:BF854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(BH$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:BG854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(BI$3>(A50stdlife+$E854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)-SUM($G854:BH854),('PTRM input'!$G$326*(1+rvanilla01)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(K$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:J857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(L$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:K857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(M$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:L857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(N$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:M857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:N857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:O857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:P857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(R$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:Q857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(S$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:R857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(T$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:S857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(U$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:T857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(V$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:U857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(W$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:V857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(X$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:W857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Y$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:X857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Z$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:Y857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AA$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:Z857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AB$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:AA857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AC$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:AB857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AD$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:AC857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AE$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:AD857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AF$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:AE857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AG$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:AF857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AH$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:AG857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AI$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:AH857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:AI857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AK$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:AJ857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AL$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:AK857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AM$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:AL857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AN$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:AM857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AO$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:AN857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AP$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:AO857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:AP857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AR$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:AQ857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AS$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:AR857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AT$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:AS857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AU$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:AT857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AV$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:AU857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AW$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:AV857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AX$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:AW857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AY$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:AX857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:AY857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(BA$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:AZ857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(BB$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:BA857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(BC$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:BB857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(BD$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:BC857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(BE$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:BD857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(BF$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:BE857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(BG$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:BF857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(BH$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:BG857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(BI$3>(A50stdlife+$E857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)-SUM($J857:BH857),('PTRM input'!$J$326*(1+rvanilla04)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(L$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:K858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(M$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:L858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(N$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:M858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:N858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:O858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:P858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(R$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:Q858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(S$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:R858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(T$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:S858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(U$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:T858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(V$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:U858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(W$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:V858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(X$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:W858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Y$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:X858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Z$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:Y858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AA$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:Z858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AB$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:AA858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AC$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:AB858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AD$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:AC858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AE$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:AD858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AF$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:AE858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AG$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:AF858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AH$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:AG858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AI$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:AH858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:AI858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AK$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:AJ858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AL$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:AK858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AM$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:AL858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AN$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:AM858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AO$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:AN858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AP$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:AO858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:AP858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AR$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:AQ858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AS$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:AR858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AT$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:AS858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AU$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:AT858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AV$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:AU858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AW$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:AV858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AX$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:AW858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AY$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:AX858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:AY858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(BA$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:AZ858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(BB$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:BA858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(BC$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:BB858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(BD$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:BC858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(BE$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:BD858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(BF$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:BE858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(BG$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:BF858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(BH$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:BG858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(BI$3>(A50stdlife+$E858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)-SUM($K858:BH858),('PTRM input'!$K$326*(1+rvanilla05)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$E861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)-SUM($N861:N861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$E861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)-SUM($N861:O861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$E861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)-SUM($N861:P861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(R$3>(A50stdlife+$E861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)-SUM($N861:Q861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(S$3>(A50stdlife+$E861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)-SUM($N861:R861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(T$3>(A50stdlife+$E861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)-SUM($N861:S861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(U$3>(A50stdlife+$E861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)-SUM($N861:T861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(V$3>(A50stdlife+$E861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)-SUM($N861:U861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(W$3>(A50stdlife+$E861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)-SUM($N861:V861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(X$3>(A50stdlife+$E861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)-SUM($N861:W861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Y$3>(A50stdlife+$E861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)-SUM($N861:X861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Z$3>(A50stdlife+$E861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)-SUM($N861:Y861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AA$3>(A50stdlife+$E861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)-SUM($N861:Z861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AB$3>(A50stdlife+$E861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)-SUM($N861:AA861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AC$3>(A50stdlife+$E861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)-SUM($N861:AB861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AD$3>(A50stdlife+$E861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)-SUM($N861:AC861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AE$3>(A50stdlife+$E861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)-SUM($N861:AD861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AF$3>(A50stdlife+$E861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)-SUM($N861:AE861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AG$3>(A50stdlife+$E861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)-SUM($N861:AF861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AH$3>(A50stdlife+$E861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)-SUM($N861:AG861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AI$3>(A50stdlife+$E861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)-SUM($N861:AH861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A50stdlife+$E861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)-SUM($N861:AI861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AK$3>(A50stdlife+$E861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)-SUM($N861:AJ861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AL$3>(A50stdlife+$E861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)-SUM($N861:AK861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AM$3>(A50stdlife+$E861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)-SUM($N861:AL861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AN$3>(A50stdlife+$E861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)-SUM($N861:AM861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AO$3>(A50stdlife+$E861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)-SUM($N861:AN861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AP$3>(A50stdlife+$E861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)-SUM($N861:AO861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A50stdlife+$E861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)-SUM($N861:AP861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AR$3>(A50stdlife+$E861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)-SUM($N861:AQ861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AS$3>(A50stdlife+$E861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)-SUM($N861:AR861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AT$3>(A50stdlife+$E861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)-SUM($N861:AS861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AU$3>(A50stdlife+$E861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)-SUM($N861:AT861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AV$3>(A50stdlife+$E861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)-SUM($N861:AU861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AW$3>(A50stdlife+$E861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)-SUM($N861:AV861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AX$3>(A50stdlife+$E861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)-SUM($N861:AW861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AY$3>(A50stdlife+$E861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)-SUM($N861:AX861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A50stdlife+$E861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)-SUM($N861:AY861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(BA$3>(A50stdlife+$E861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)-SUM($N861:AZ861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(BB$3>(A50stdlife+$E861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)-SUM($N861:BA861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(BC$3>(A50stdlife+$E861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)-SUM($N861:BB861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(BD$3>(A50stdlife+$E861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)-SUM($N861:BC861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(BE$3>(A50stdlife+$E861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)-SUM($N861:BD861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(BF$3>(A50stdlife+$E861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)-SUM($N861:BE861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(BG$3>(A50stdlife+$E861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)-SUM($N861:BF861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(BH$3>(A50stdlife+$E861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)-SUM($N861:BG861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(BI$3>(A50stdlife+$E861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)-SUM($N861:BH861),('PTRM input'!$N$326*(1+rvanilla08)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$E862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)-SUM($O862:O862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$E862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)-SUM($O862:P862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(R$3>(A50stdlife+$E862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)-SUM($O862:Q862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(S$3>(A50stdlife+$E862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)-SUM($O862:R862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(T$3>(A50stdlife+$E862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)-SUM($O862:S862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(U$3>(A50stdlife+$E862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)-SUM($O862:T862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(V$3>(A50stdlife+$E862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)-SUM($O862:U862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(W$3>(A50stdlife+$E862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)-SUM($O862:V862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(X$3>(A50stdlife+$E862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)-SUM($O862:W862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Y$3>(A50stdlife+$E862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)-SUM($O862:X862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Z$3>(A50stdlife+$E862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)-SUM($O862:Y862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AA$3>(A50stdlife+$E862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)-SUM($O862:Z862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AB$3>(A50stdlife+$E862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)-SUM($O862:AA862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AC$3>(A50stdlife+$E862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)-SUM($O862:AB862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AD$3>(A50stdlife+$E862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)-SUM($O862:AC862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AE$3>(A50stdlife+$E862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)-SUM($O862:AD862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AF$3>(A50stdlife+$E862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)-SUM($O862:AE862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AG$3>(A50stdlife+$E862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)-SUM($O862:AF862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AH$3>(A50stdlife+$E862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)-SUM($O862:AG862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AI$3>(A50stdlife+$E862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)-SUM($O862:AH862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AJ$3>(A50stdlife+$E862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)-SUM($O862:AI862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AK$3>(A50stdlife+$E862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)-SUM($O862:AJ862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AL$3>(A50stdlife+$E862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)-SUM($O862:AK862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AM$3>(A50stdlife+$E862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)-SUM($O862:AL862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AN$3>(A50stdlife+$E862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)-SUM($O862:AM862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AO$3>(A50stdlife+$E862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)-SUM($O862:AN862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AP$3>(A50stdlife+$E862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)-SUM($O862:AO862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AQ$3>(A50stdlife+$E862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)-SUM($O862:AP862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AR$3>(A50stdlife+$E862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)-SUM($O862:AQ862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AS$3>(A50stdlife+$E862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)-SUM($O862:AR862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AT$3>(A50stdlife+$E862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)-SUM($O862:AS862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AU$3>(A50stdlife+$E862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)-SUM($O862:AT862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AV$3>(A50stdlife+$E862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)-SUM($O862:AU862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AW$3>(A50stdlife+$E862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)-SUM($O862:AV862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AX$3>(A50stdlife+$E862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)-SUM($O862:AW862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AY$3>(A50stdlife+$E862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)-SUM($O862:AX862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(AZ$3>(A50stdlife+$E862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)-SUM($O862:AY862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(BA$3>(A50stdlife+$E862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)-SUM($O862:AZ862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(BB$3>(A50stdlife+$E862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)-SUM($O862:BA862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(BC$3>(A50stdlife+$E862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)-SUM($O862:BB862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(BD$3>(A50stdlife+$E862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)-SUM($O862:BC862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(BE$3>(A50stdlife+$E862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)-SUM($O862:BD862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(BF$3>(A50stdlife+$E862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)-SUM($O862:BE862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(BG$3>(A50stdlife+$E862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)-SUM($O862:BF862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(BH$3>(A50stdlife+$E862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)-SUM($O862:BG862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(BI$3>(A50stdlife+$E862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)-SUM($O862:BH862),('PTRM input'!$O$326*(1+rvanilla09)^0.5)/A50stdlife))","v":0}]
[null,"Real Residual Capital Base (end period)",null,null,null,{"$f":"F9","v":412.19194489044651},{"$f":"F865-G115+G10","v":373.58269412290946},335.90877038746095,300.60895527800085,268.47663295682605,239.7403207428496,210.34385620829053,183.15021445922758,158.53615323447602,136.69242121885264,116.42713680008632,97.74076249720386,80.630955620168308,65.098410589167997,51.14375119141615,38.76750680799303,23.152989288596952,11.525230858680445,3.8247535302111473,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,{"$f":"AL865-AM115+AM10","v":1.1901590823981678E-13},1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13]
[null,"Real Residual Capital Base (start period)",null,null,null,0,{"$f":"F865","v":412.19194489044651},{"$f":"G865","v":373.58269412290946},{"$f":"H865","v":335.90877038746095},300.60895527800085,268.47663295682605,239.7403207428496,210.34385620829053,183.15021445922758,158.53615323447602,{"$f":"O865","v":136.69242121885264},116.42713680008632,97.74076249720386,80.630955620168308,65.098410589167997,51.14375119141615,38.76750680799303,23.152989288596952,11.525230858680445,3.8247535302111473,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,1.1901590823981678E-13,{"$f":"BH865","v":1.1901590823981678E-13}]
[]
[null,"Nominal Straight-line Depreciation",null,null,null,null,{"$f":"G115*G7","v":48.327125686680546},47.286949666542029,45.924186960605219,44.403411968839073,42.948694921931853,41.516027103780559,39.487024912360276,37.244937791529608,34.722124691163046,32.587210928656248,31.341112107152661,30.012174761130165,28.590378580322842,27.071826422179981,25.452519976177083,23.728381659358412,18.138203592001005,12.330328303821048,6.2866483684801002,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM115*AM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inflated Nominal Residual Capital Base (start period)",null,null,null,{"$f":"F$7*F866","v":0},{"$f":"G$7*G866","v":423.1148055575469},393.64450507768345,{"$f":"I$7*I866","v":363.32686270399637},333.76193280444409,305.98497526010271,280.47451985274017,252.60438460119315,225.77570468790887,200.61195625575988,177.55448821416192,{"$f":"Q$7*Q866","v":155.23875742276536},133.77667121166471,113.28311727921717,93.884195970390095,75.713514626008504,58.912495783437613,36.11647386821447,18.454684586820008,6.2866483684802956,2.0080727952023455E-13,2.0612856238936477E-13,2.115908563385761E-13,2.1719789808421961E-13,2.2295352336358198E-13,2.2886166955888616E-13,2.3492637839082635E-13,2.4115179868348038E-13,2.4754218920249055E-13,2.5410192156845531E-13,2.6083548324752303E-13,2.6774748062123621E-13,2.7484264213772389E-13,2.8212582154639962E-13,2.8960200121837645E-13,2.972762955548718E-13,3.0515395448593276E-13,3.1324036706187588E-13,3.2154106513989782E-13,3.3006172716837976E-13,3.3880818207147331E-13,3.4778641323662597E-13,3.5700256260777371E-13,3.6646293488700134E-13,3.7617400184754393E-13,3.8614240676108088E-13,3.9637496894235084E-13,4.0687868841419601E-13,4.1766075069622833E-13,4.2872853172039167E-13,4.4008960287678459E-13,4.5175173619319444E-13,4.6372290965188602E-13,4.7601131264728213E-13,4.8862535158827043E-13,5.015736556489676E-13]
[]
[null,"Tax Depreciation",null,null,null,null,{"$f":"G900+G922+G944+G966+G988+G1010+G1032+G1054+G1076+G1098+G1120+G1133+G1146+G1159+G1172+G1185+G1198+G1211+G1224+G1237+G1250+G1263+G1276+G1289+G1302+G1315+G1328+G1341+G1354+G1367+G1380+G1393+G1406+G1419+G1432+G1445+G1458+G1471+G1484+G1497+G1510+G1523+G1536+G1549+G1562+G1575+G1588+G1601+G1614+G1627","v":14.85778451345837},{"$f":"H900+H922+H944+H966+H988+H1010+H1032+H1054+H1076+H1098+H1120+H1133+H1146+H1159+H1172+H1185+H1198+H1211+H1224+H1237+H1250+H1263+H1276+H1289+H1302+H1315+H1328+H1341+H1354+H1367+H1380+H1393+H1406+H1419+H1432+H1445+H1458+H1471+H1484+H1497+H1510+H1523+H1536+H1549+H1562+H1575+H1588+H1601+H1614+H1627","v":15.918188501498912},{"$f":"I900+I922+I944+I966+I988+I1010+I1032+I1054+I1076+I1098+I1120+I1133+I1146+I1159+I1172+I1185+I1198+I1211+I1224+I1237+I1250+I1263+I1276+I1289+I1302+I1315+I1328+I1341+I1354+I1367+I1380+I1393+I1406+I1419+I1432+I1445+I1458+I1471+I1484+I1497+I1510+I1523+I1536+I1549+I1562+I1575+I1588+I1601+I1614+I1627","v":16.754194795852584},17.415882541350413,18.238078460968975,19.093077941053771,19.482964992838717,19.715097677616928,19.936388056385663,18.637552432745103,16.395174562173409,16.530274381156786,16.648496006994332,16.784471505581269,16.925340274477477,17.07031661050938,17.093923258455952,16.115185513158803,14.020542716231073,4.0427574057155597,3.7782579678618391,2.9739504555512855,2.5822053652999015,2.2727775313754228,1.9979164025800724,1.7305817151449143,1.5240362805578433,1.3315600595901582,1.179082366081956,0.94021700999468849,0.83443796820006422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C900","v":"HP Mains"},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(G$3>A1taxremlife,A1taxvalue-SUM($F879:F879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!G$472)","v":1.5339404176877616},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(H$3>A1taxremlife,A1taxvalue-SUM($F879:G879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!H$472)","v":1.5339404176877616},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(I$3>A1taxremlife,A1taxvalue-SUM($F879:H879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!I$472)","v":1.5339404176877616},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(J$3>A1taxremlife,A1taxvalue-SUM($F879:I879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!J$472)","v":1.5339404176877616},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(K$3>A1taxremlife,A1taxvalue-SUM($F879:J879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!K$472)","v":1.5339404176877616},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(L$3>A1taxremlife,A1taxvalue-SUM($F879:K879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!L$472)","v":1.5339404176877616},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(M$3>A1taxremlife,A1taxvalue-SUM($F879:L879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!M$472)","v":1.5339404176877616},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(N$3>A1taxremlife,A1taxvalue-SUM($F879:M879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!N$472)","v":1.5339404176877616},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(O$3>A1taxremlife,A1taxvalue-SUM($F879:N879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!O$472)","v":1.5339404176877616},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(P$3>A1taxremlife,A1taxvalue-SUM($F879:O879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!P$472)","v":1.5339404176877616},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Q$3>A1taxremlife,A1taxvalue-SUM($F879:P879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!Q$472)","v":1.5339404176877616},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(R$3>A1taxremlife,A1taxvalue-SUM($F879:Q879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!R$472)","v":1.5339404176877616},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(S$3>A1taxremlife,A1taxvalue-SUM($F879:R879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!S$472)","v":1.5339404176877616},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(T$3>A1taxremlife,A1taxvalue-SUM($F879:S879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!T$472)","v":1.5339404176877616},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(U$3>A1taxremlife,A1taxvalue-SUM($F879:T879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!U$472)","v":1.5339404176877616},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(V$3>A1taxremlife,A1taxvalue-SUM($F879:U879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!V$472)","v":1.5339404176877616},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(W$3>A1taxremlife,A1taxvalue-SUM($F879:V879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!W$472)","v":1.5339404176877616},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(X$3>A1taxremlife,A1taxvalue-SUM($F879:W879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!X$472)","v":1.5339404176877616},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Y$3>A1taxremlife,A1taxvalue-SUM($F879:X879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!Y$472)","v":1.5339404176877616},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Z$3>A1taxremlife,A1taxvalue-SUM($F879:Y879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!Z$472)","v":-7.1054273576010019E-15},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AA$3>A1taxremlife,A1taxvalue-SUM($F879:Z879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!AA$472)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AB$3>A1taxremlife,A1taxvalue-SUM($F879:AA879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!AB$472)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AC$3>A1taxremlife,A1taxvalue-SUM($F879:AB879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!AC$472)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AD$3>A1taxremlife,A1taxvalue-SUM($F879:AC879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!AD$472)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AE$3>A1taxremlife,A1taxvalue-SUM($F879:AD879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!AE$472)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AF$3>A1taxremlife,A1taxvalue-SUM($F879:AE879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!AF$472)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AG$3>A1taxremlife,A1taxvalue-SUM($F879:AF879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!AG$472)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AH$3>A1taxremlife,A1taxvalue-SUM($F879:AG879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!AH$472)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AI$3>A1taxremlife,A1taxvalue-SUM($F879:AH879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!AI$472)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AJ$3>A1taxremlife,A1taxvalue-SUM($F879:AI879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!AJ$472)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AK$3>A1taxremlife,A1taxvalue-SUM($F879:AJ879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!AK$472)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AL$3>A1taxremlife,A1taxvalue-SUM($F879:AK879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!AL$472)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AM$3>A1taxremlife,A1taxvalue-SUM($F879:AL879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!AM$472)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AN$3>A1taxremlife,A1taxvalue-SUM($F879:AM879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!AN$472)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AO$3>A1taxremlife,A1taxvalue-SUM($F879:AN879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!AO$472)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AP$3>A1taxremlife,A1taxvalue-SUM($F879:AO879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!AP$472)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AQ$3>A1taxremlife,A1taxvalue-SUM($F879:AP879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!AQ$472)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AR$3>A1taxremlife,A1taxvalue-SUM($F879:AQ879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!AR$472)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AS$3>A1taxremlife,A1taxvalue-SUM($F879:AR879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!AS$472)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AT$3>A1taxremlife,A1taxvalue-SUM($F879:AS879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!AT$472)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AU$3>A1taxremlife,A1taxvalue-SUM($F879:AT879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!AU$472)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AV$3>A1taxremlife,A1taxvalue-SUM($F879:AU879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!AV$472)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AW$3>A1taxremlife,A1taxvalue-SUM($F879:AV879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!AW$472)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AX$3>A1taxremlife,A1taxvalue-SUM($F879:AW879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!AX$472)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AY$3>A1taxremlife,A1taxvalue-SUM($F879:AX879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!AY$472)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AZ$3>A1taxremlife,A1taxvalue-SUM($F879:AY879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!AZ$472)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BA$3>A1taxremlife,A1taxvalue-SUM($F879:AZ879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!BA$472)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BB$3>A1taxremlife,A1taxvalue-SUM($F879:BA879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!BB$472)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BC$3>A1taxremlife,A1taxvalue-SUM($F879:BB879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!BC$472)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BD$3>A1taxremlife,A1taxvalue-SUM($F879:BC879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!BD$472)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BE$3>A1taxremlife,A1taxvalue-SUM($F879:BD879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!BE$472)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BF$3>A1taxremlife,A1taxvalue-SUM($F879:BE879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!BF$472)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BG$3>A1taxremlife,A1taxvalue-SUM($F879:BF879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!BG$472)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BH$3>A1taxremlife,A1taxvalue-SUM($F879:BG879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!BH$472)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BI$3>A1taxremlife,A1taxvalue-SUM($F879:BH879),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))),'PTRM input'!BI$472)","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(I$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:H882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:H882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":3.4955721764599615E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(J$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:I882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:I882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":3.127617210516808E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(K$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:J882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:J882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":2.7983943462518809E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(L$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:K882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:K882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":2.5038265203306303E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(M$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:L882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:L882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":2.2402658339800374E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(N$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:M882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:M882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":2.0044483777716122E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(O$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:N882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:N882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":1.79345381169039E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(P$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:O882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:O882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":1.6046691999335068E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(Q$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:P882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:P882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":1.4357566525720853E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(R$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:Q882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:Q882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":1.284624373353971E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(S$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:R882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:R882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":1.1494007551061846E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(T$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:S882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:S882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":1.0284112019371128E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(U$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:T882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:T882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":9.2015739120689024E-3},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(V$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:U882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:U882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":8.2329871844827023E-3},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(W$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:V882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:V882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":7.3663569545371569E-3},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(X$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:W882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:W882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":6.5909509593227219E-3},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(Y$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:X882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:X882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":5.8971666478150678E-3},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(Z$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:Y882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:Y882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":5.2764122638345326E-3},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AA$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:Z882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:Z882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":4.7210004465887932E-3},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AB$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AA882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AA882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":4.0128503796004744E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AC$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AB882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AB882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AD$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AC882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AC882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AE$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AD882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AD882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AF$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AE882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AE882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AG$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AF882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AF882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AH$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AG882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AG882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AI$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AH882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AH882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AJ$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AI882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AI882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AK$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AJ882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AJ882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AL$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AK882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AK882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AM$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AL882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AL882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AN$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AM882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AM882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AO$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AN882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AN882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AP$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AO882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AO882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AQ$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AP882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AP882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AR$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AQ882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AQ882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AS$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AR882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AR882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AT$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AS882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AS882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AU$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AT882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AT882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AV$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AU882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AU882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AW$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AV882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AV882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AX$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AW882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AW882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AY$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AX882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AX882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AZ$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AY882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AY882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BA$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AZ882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:AZ882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BB$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:BA882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:BA882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BC$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:BB882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:BB882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BD$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:BC882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:BC882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BE$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:BD882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:BD882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BF$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:BE882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:BE882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BG$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:BF882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:BF882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BH$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:BG882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:BG882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BI$3>(A1stdlife+$E882),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:BH882),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E882)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E882)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E882))*OFFSET($F$7,0,$E882))-SUM($G882:BH882))*(OFFSET('PTRM input'!$G$369,0,$E882-1)/A1taxstdlife))))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(J$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:I883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:I883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":3.6833798206825703E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(K$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:J883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:J883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":3.2956556290317733E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(L$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:K883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:K883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":2.9487445101863238E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(M$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:L883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:L883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":2.6383503512193422E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(N$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:M883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:M883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":2.3606292616173061E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(O$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:N883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:N883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":2.1121419709207476E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(P$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:O883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:O883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":1.8898112371396162E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(Q$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:P883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:P883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":1.6908837384933411E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(R$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:Q883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:Q883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":1.5128959765466736E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(S$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:R883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:R883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":1.353643768489129E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(T$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:S883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:S883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":1.2111549507534311E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(U$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:T883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:T883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":1.0836649559372804E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(V$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:U883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:U883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":9.695949605754612E-3},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(W$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:V883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:V883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":8.6753233314646547E-3},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(X$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:W883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:W883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":7.7621314018367967E-3},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(Y$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:X883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:X883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":6.9450649384855557E-3},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(Z$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:Y883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:Y883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":6.2140054712765489E-3},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AA$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:Z883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:Z883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":5.5598996321948079E-3},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AB$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AA883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AA883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":4.9746470393321942E-3},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AC$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AB883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AB883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":4.2284499834323641E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AD$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AC883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AC883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AE$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AD883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AD883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AF$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AE883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AE883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AG$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AF883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AF883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AH$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AG883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AG883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AI$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AH883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AH883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AJ$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AI883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AI883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AK$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AJ883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AJ883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AL$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AK883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AK883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AM$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AL883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AL883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AN$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AM883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AM883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AO$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AN883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AN883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AP$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AO883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AO883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AQ$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AP883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AP883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AR$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AQ883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AQ883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AS$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AR883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AR883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AT$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AS883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AS883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AU$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AT883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AT883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AV$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AU883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AU883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AW$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AV883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AV883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AX$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AW883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AW883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AY$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AX883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AX883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AZ$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AY883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AY883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BA$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AZ883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:AZ883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BB$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:BA883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:BA883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BC$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:BB883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:BB883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BD$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:BC883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:BC883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BE$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:BD883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:BD883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BF$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:BE883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:BE883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BG$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:BF883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:BF883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BH$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:BG883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:BG883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BI$3>(A1stdlife+$E883),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:BH883),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E883)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E883)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E883))*OFFSET($F$7,0,$E883))-SUM($G883:BH883))*(OFFSET('PTRM input'!$G$369,0,$E883-1)/A1taxstdlife))))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(M$3>(A1stdlife+$E886),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:L886),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:L886))*(OFFSET('PTRM input'!$G$369,0,$E886-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(N$3>(A1stdlife+$E886),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:M886),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:M886))*(OFFSET('PTRM input'!$G$369,0,$E886-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(O$3>(A1stdlife+$E886),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:N886),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:N886))*(OFFSET('PTRM input'!$G$369,0,$E886-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(P$3>(A1stdlife+$E886),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:O886),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:O886))*(OFFSET('PTRM input'!$G$369,0,$E886-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(Q$3>(A1stdlife+$E886),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:P886),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:P886))*(OFFSET('PTRM input'!$G$369,0,$E886-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(R$3>(A1stdlife+$E886),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:Q886),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:Q886))*(OFFSET('PTRM input'!$G$369,0,$E886-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(S$3>(A1stdlife+$E886),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:R886),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:R886))*(OFFSET('PTRM input'!$G$369,0,$E886-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(T$3>(A1stdlife+$E886),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:S886),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:S886))*(OFFSET('PTRM input'!$G$369,0,$E886-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(U$3>(A1stdlife+$E886),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:T886),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:T886))*(OFFSET('PTRM input'!$G$369,0,$E886-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(V$3>(A1stdlife+$E886),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:U886),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:U886))*(OFFSET('PTRM input'!$G$369,0,$E886-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(W$3>(A1stdlife+$E886),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:V886),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:V886))*(OFFSET('PTRM input'!$G$369,0,$E886-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(X$3>(A1stdlife+$E886),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:W886),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:W886))*(OFFSET('PTRM input'!$G$369,0,$E886-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(Y$3>(A1stdlife+$E886),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:X886),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:X886))*(OFFSET('PTRM input'!$G$369,0,$E886-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(Z$3>(A1stdlife+$E886),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:Y886),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:Y886))*(OFFSET('PTRM input'!$G$369,0,$E886-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AA$3>(A1stdlife+$E886),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:Z886),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:Z886))*(OFFSET('PTRM input'!$G$369,0,$E886-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AB$3>(A1stdlife+$E886),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AA886),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AA886))*(OFFSET('PTRM input'!$G$369,0,$E886-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AC$3>(A1stdlife+$E886),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AB886),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AB886))*(OFFSET('PTRM input'!$G$369,0,$E886-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AD$3>(A1stdlife+$E886),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AC886),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AC886))*(OFFSET('PTRM input'!$G$369,0,$E886-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AE$3>(A1stdlife+$E886),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AD886),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AD886))*(OFFSET('PTRM input'!$G$369,0,$E886-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AF$3>(A1stdlife+$E886),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AE886),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AE886))*(OFFSET('PTRM input'!$G$369,0,$E886-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AG$3>(A1stdlife+$E886),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AF886),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AF886))*(OFFSET('PTRM input'!$G$369,0,$E886-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AH$3>(A1stdlife+$E886),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AG886),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AG886))*(OFFSET('PTRM input'!$G$369,0,$E886-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AI$3>(A1stdlife+$E886),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AH886),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AH886))*(OFFSET('PTRM input'!$G$369,0,$E886-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AJ$3>(A1stdlife+$E886),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AI886),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AI886))*(OFFSET('PTRM input'!$G$369,0,$E886-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AK$3>(A1stdlife+$E886),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AJ886),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AJ886))*(OFFSET('PTRM input'!$G$369,0,$E886-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AL$3>(A1stdlife+$E886),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AK886),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AK886))*(OFFSET('PTRM input'!$G$369,0,$E886-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AM$3>(A1stdlife+$E886),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AL886),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AL886))*(OFFSET('PTRM input'!$G$369,0,$E886-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AN$3>(A1stdlife+$E886),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AM886),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AM886))*(OFFSET('PTRM input'!$G$369,0,$E886-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AO$3>(A1stdlife+$E886),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AN886),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AN886))*(OFFSET('PTRM input'!$G$369,0,$E886-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AP$3>(A1stdlife+$E886),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AO886),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AO886))*(OFFSET('PTRM input'!$G$369,0,$E886-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AQ$3>(A1stdlife+$E886),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AP886),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AP886))*(OFFSET('PTRM input'!$G$369,0,$E886-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AR$3>(A1stdlife+$E886),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AQ886),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AQ886))*(OFFSET('PTRM input'!$G$369,0,$E886-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AS$3>(A1stdlife+$E886),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AR886),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AR886))*(OFFSET('PTRM input'!$G$369,0,$E886-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AT$3>(A1stdlife+$E886),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AS886),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AS886))*(OFFSET('PTRM input'!$G$369,0,$E886-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AU$3>(A1stdlife+$E886),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AT886),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AT886))*(OFFSET('PTRM input'!$G$369,0,$E886-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AV$3>(A1stdlife+$E886),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AU886),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AU886))*(OFFSET('PTRM input'!$G$369,0,$E886-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AW$3>(A1stdlife+$E886),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AV886),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AV886))*(OFFSET('PTRM input'!$G$369,0,$E886-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AX$3>(A1stdlife+$E886),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AW886),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AW886))*(OFFSET('PTRM input'!$G$369,0,$E886-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AY$3>(A1stdlife+$E886),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AX886),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AX886))*(OFFSET('PTRM input'!$G$369,0,$E886-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AZ$3>(A1stdlife+$E886),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AY886),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AY886))*(OFFSET('PTRM input'!$G$369,0,$E886-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BA$3>(A1stdlife+$E886),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AZ886),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:AZ886))*(OFFSET('PTRM input'!$G$369,0,$E886-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BB$3>(A1stdlife+$E886),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:BA886),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:BA886))*(OFFSET('PTRM input'!$G$369,0,$E886-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BC$3>(A1stdlife+$E886),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:BB886),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:BB886))*(OFFSET('PTRM input'!$G$369,0,$E886-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BD$3>(A1stdlife+$E886),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:BC886),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:BC886))*(OFFSET('PTRM input'!$G$369,0,$E886-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BE$3>(A1stdlife+$E886),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:BD886),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:BD886))*(OFFSET('PTRM input'!$G$369,0,$E886-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BF$3>(A1stdlife+$E886),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:BE886),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:BE886))*(OFFSET('PTRM input'!$G$369,0,$E886-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BG$3>(A1stdlife+$E886),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:BF886),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:BF886))*(OFFSET('PTRM input'!$G$369,0,$E886-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BH$3>(A1stdlife+$E886),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:BG886),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:BG886))*(OFFSET('PTRM input'!$G$369,0,$E886-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BI$3>(A1stdlife+$E886),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:BH886),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E886)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E886)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E886))*OFFSET($F$7,0,$E886))-SUM($G886:BH886))*(OFFSET('PTRM input'!$G$369,0,$E886-1)/A1taxstdlife))))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(N$3>(A1stdlife+$E887),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:M887),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:M887))*(OFFSET('PTRM input'!$G$369,0,$E887-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(O$3>(A1stdlife+$E887),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:N887),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:N887))*(OFFSET('PTRM input'!$G$369,0,$E887-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(P$3>(A1stdlife+$E887),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:O887),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:O887))*(OFFSET('PTRM input'!$G$369,0,$E887-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(Q$3>(A1stdlife+$E887),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:P887),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:P887))*(OFFSET('PTRM input'!$G$369,0,$E887-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(R$3>(A1stdlife+$E887),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:Q887),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:Q887))*(OFFSET('PTRM input'!$G$369,0,$E887-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(S$3>(A1stdlife+$E887),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:R887),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:R887))*(OFFSET('PTRM input'!$G$369,0,$E887-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(T$3>(A1stdlife+$E887),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:S887),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:S887))*(OFFSET('PTRM input'!$G$369,0,$E887-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(U$3>(A1stdlife+$E887),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:T887),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:T887))*(OFFSET('PTRM input'!$G$369,0,$E887-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(V$3>(A1stdlife+$E887),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:U887),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:U887))*(OFFSET('PTRM input'!$G$369,0,$E887-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(W$3>(A1stdlife+$E887),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:V887),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:V887))*(OFFSET('PTRM input'!$G$369,0,$E887-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(X$3>(A1stdlife+$E887),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:W887),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:W887))*(OFFSET('PTRM input'!$G$369,0,$E887-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(Y$3>(A1stdlife+$E887),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:X887),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:X887))*(OFFSET('PTRM input'!$G$369,0,$E887-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(Z$3>(A1stdlife+$E887),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:Y887),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:Y887))*(OFFSET('PTRM input'!$G$369,0,$E887-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AA$3>(A1stdlife+$E887),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:Z887),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:Z887))*(OFFSET('PTRM input'!$G$369,0,$E887-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AB$3>(A1stdlife+$E887),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AA887),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AA887))*(OFFSET('PTRM input'!$G$369,0,$E887-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AC$3>(A1stdlife+$E887),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AB887),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AB887))*(OFFSET('PTRM input'!$G$369,0,$E887-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AD$3>(A1stdlife+$E887),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AC887),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AC887))*(OFFSET('PTRM input'!$G$369,0,$E887-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AE$3>(A1stdlife+$E887),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AD887),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AD887))*(OFFSET('PTRM input'!$G$369,0,$E887-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AF$3>(A1stdlife+$E887),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AE887),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AE887))*(OFFSET('PTRM input'!$G$369,0,$E887-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AG$3>(A1stdlife+$E887),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AF887),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AF887))*(OFFSET('PTRM input'!$G$369,0,$E887-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AH$3>(A1stdlife+$E887),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AG887),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AG887))*(OFFSET('PTRM input'!$G$369,0,$E887-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AI$3>(A1stdlife+$E887),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AH887),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AH887))*(OFFSET('PTRM input'!$G$369,0,$E887-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AJ$3>(A1stdlife+$E887),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AI887),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AI887))*(OFFSET('PTRM input'!$G$369,0,$E887-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AK$3>(A1stdlife+$E887),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AJ887),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AJ887))*(OFFSET('PTRM input'!$G$369,0,$E887-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AL$3>(A1stdlife+$E887),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AK887),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AK887))*(OFFSET('PTRM input'!$G$369,0,$E887-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AM$3>(A1stdlife+$E887),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AL887),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AL887))*(OFFSET('PTRM input'!$G$369,0,$E887-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AN$3>(A1stdlife+$E887),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AM887),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AM887))*(OFFSET('PTRM input'!$G$369,0,$E887-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AO$3>(A1stdlife+$E887),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AN887),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AN887))*(OFFSET('PTRM input'!$G$369,0,$E887-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AP$3>(A1stdlife+$E887),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AO887),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AO887))*(OFFSET('PTRM input'!$G$369,0,$E887-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AQ$3>(A1stdlife+$E887),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AP887),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AP887))*(OFFSET('PTRM input'!$G$369,0,$E887-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AR$3>(A1stdlife+$E887),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AQ887),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AQ887))*(OFFSET('PTRM input'!$G$369,0,$E887-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AS$3>(A1stdlife+$E887),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AR887),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AR887))*(OFFSET('PTRM input'!$G$369,0,$E887-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AT$3>(A1stdlife+$E887),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AS887),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AS887))*(OFFSET('PTRM input'!$G$369,0,$E887-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AU$3>(A1stdlife+$E887),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AT887),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AT887))*(OFFSET('PTRM input'!$G$369,0,$E887-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AV$3>(A1stdlife+$E887),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AU887),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AU887))*(OFFSET('PTRM input'!$G$369,0,$E887-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AW$3>(A1stdlife+$E887),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AV887),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AV887))*(OFFSET('PTRM input'!$G$369,0,$E887-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AX$3>(A1stdlife+$E887),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AW887),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AW887))*(OFFSET('PTRM input'!$G$369,0,$E887-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AY$3>(A1stdlife+$E887),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AX887),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AX887))*(OFFSET('PTRM input'!$G$369,0,$E887-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AZ$3>(A1stdlife+$E887),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AY887),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AY887))*(OFFSET('PTRM input'!$G$369,0,$E887-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BA$3>(A1stdlife+$E887),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AZ887),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:AZ887))*(OFFSET('PTRM input'!$G$369,0,$E887-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BB$3>(A1stdlife+$E887),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:BA887),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:BA887))*(OFFSET('PTRM input'!$G$369,0,$E887-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BC$3>(A1stdlife+$E887),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:BB887),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:BB887))*(OFFSET('PTRM input'!$G$369,0,$E887-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BD$3>(A1stdlife+$E887),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:BC887),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:BC887))*(OFFSET('PTRM input'!$G$369,0,$E887-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BE$3>(A1stdlife+$E887),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:BD887),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:BD887))*(OFFSET('PTRM input'!$G$369,0,$E887-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BF$3>(A1stdlife+$E887),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:BE887),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:BE887))*(OFFSET('PTRM input'!$G$369,0,$E887-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BG$3>(A1stdlife+$E887),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:BF887),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:BF887))*(OFFSET('PTRM input'!$G$369,0,$E887-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BH$3>(A1stdlife+$E887),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:BG887),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:BG887))*(OFFSET('PTRM input'!$G$369,0,$E887-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BI$3>(A1stdlife+$E887),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:BH887),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E887)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E887)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E887))*OFFSET($F$7,0,$E887))-SUM($G887:BH887))*(OFFSET('PTRM input'!$G$369,0,$E887-1)/A1taxstdlife))))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(Q$3>(A1stdlife+$E890),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:P890),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:P890))*(OFFSET('PTRM input'!$G$369,0,$E890-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(R$3>(A1stdlife+$E890),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:Q890),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:Q890))*(OFFSET('PTRM input'!$G$369,0,$E890-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(S$3>(A1stdlife+$E890),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:R890),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:R890))*(OFFSET('PTRM input'!$G$369,0,$E890-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(T$3>(A1stdlife+$E890),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:S890),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:S890))*(OFFSET('PTRM input'!$G$369,0,$E890-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(U$3>(A1stdlife+$E890),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:T890),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:T890))*(OFFSET('PTRM input'!$G$369,0,$E890-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(V$3>(A1stdlife+$E890),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:U890),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:U890))*(OFFSET('PTRM input'!$G$369,0,$E890-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(W$3>(A1stdlife+$E890),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:V890),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:V890))*(OFFSET('PTRM input'!$G$369,0,$E890-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(X$3>(A1stdlife+$E890),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:W890),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:W890))*(OFFSET('PTRM input'!$G$369,0,$E890-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(Y$3>(A1stdlife+$E890),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:X890),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:X890))*(OFFSET('PTRM input'!$G$369,0,$E890-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(Z$3>(A1stdlife+$E890),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:Y890),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:Y890))*(OFFSET('PTRM input'!$G$369,0,$E890-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AA$3>(A1stdlife+$E890),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:Z890),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:Z890))*(OFFSET('PTRM input'!$G$369,0,$E890-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AB$3>(A1stdlife+$E890),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AA890),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AA890))*(OFFSET('PTRM input'!$G$369,0,$E890-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AC$3>(A1stdlife+$E890),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AB890),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AB890))*(OFFSET('PTRM input'!$G$369,0,$E890-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AD$3>(A1stdlife+$E890),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AC890),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AC890))*(OFFSET('PTRM input'!$G$369,0,$E890-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AE$3>(A1stdlife+$E890),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AD890),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AD890))*(OFFSET('PTRM input'!$G$369,0,$E890-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AF$3>(A1stdlife+$E890),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AE890),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AE890))*(OFFSET('PTRM input'!$G$369,0,$E890-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AG$3>(A1stdlife+$E890),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AF890),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AF890))*(OFFSET('PTRM input'!$G$369,0,$E890-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AH$3>(A1stdlife+$E890),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AG890),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AG890))*(OFFSET('PTRM input'!$G$369,0,$E890-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AI$3>(A1stdlife+$E890),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AH890),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AH890))*(OFFSET('PTRM input'!$G$369,0,$E890-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AJ$3>(A1stdlife+$E890),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AI890),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AI890))*(OFFSET('PTRM input'!$G$369,0,$E890-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AK$3>(A1stdlife+$E890),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AJ890),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AJ890))*(OFFSET('PTRM input'!$G$369,0,$E890-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AL$3>(A1stdlife+$E890),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AK890),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AK890))*(OFFSET('PTRM input'!$G$369,0,$E890-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AM$3>(A1stdlife+$E890),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AL890),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AL890))*(OFFSET('PTRM input'!$G$369,0,$E890-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AN$3>(A1stdlife+$E890),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AM890),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AM890))*(OFFSET('PTRM input'!$G$369,0,$E890-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AO$3>(A1stdlife+$E890),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AN890),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AN890))*(OFFSET('PTRM input'!$G$369,0,$E890-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AP$3>(A1stdlife+$E890),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AO890),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AO890))*(OFFSET('PTRM input'!$G$369,0,$E890-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AQ$3>(A1stdlife+$E890),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AP890),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AP890))*(OFFSET('PTRM input'!$G$369,0,$E890-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AR$3>(A1stdlife+$E890),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AQ890),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AQ890))*(OFFSET('PTRM input'!$G$369,0,$E890-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AS$3>(A1stdlife+$E890),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AR890),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AR890))*(OFFSET('PTRM input'!$G$369,0,$E890-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AT$3>(A1stdlife+$E890),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AS890),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AS890))*(OFFSET('PTRM input'!$G$369,0,$E890-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AU$3>(A1stdlife+$E890),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AT890),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AT890))*(OFFSET('PTRM input'!$G$369,0,$E890-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AV$3>(A1stdlife+$E890),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AU890),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AU890))*(OFFSET('PTRM input'!$G$369,0,$E890-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AW$3>(A1stdlife+$E890),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AV890),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AV890))*(OFFSET('PTRM input'!$G$369,0,$E890-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AX$3>(A1stdlife+$E890),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AW890),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AW890))*(OFFSET('PTRM input'!$G$369,0,$E890-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AY$3>(A1stdlife+$E890),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AX890),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AX890))*(OFFSET('PTRM input'!$G$369,0,$E890-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AZ$3>(A1stdlife+$E890),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AY890),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AY890))*(OFFSET('PTRM input'!$G$369,0,$E890-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BA$3>(A1stdlife+$E890),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AZ890),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:AZ890))*(OFFSET('PTRM input'!$G$369,0,$E890-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BB$3>(A1stdlife+$E890),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:BA890),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:BA890))*(OFFSET('PTRM input'!$G$369,0,$E890-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BC$3>(A1stdlife+$E890),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:BB890),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:BB890))*(OFFSET('PTRM input'!$G$369,0,$E890-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BD$3>(A1stdlife+$E890),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:BC890),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:BC890))*(OFFSET('PTRM input'!$G$369,0,$E890-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BE$3>(A1stdlife+$E890),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:BD890),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:BD890))*(OFFSET('PTRM input'!$G$369,0,$E890-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BF$3>(A1stdlife+$E890),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:BE890),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:BE890))*(OFFSET('PTRM input'!$G$369,0,$E890-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BG$3>(A1stdlife+$E890),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:BF890),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:BF890))*(OFFSET('PTRM input'!$G$369,0,$E890-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BH$3>(A1stdlife+$E890),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:BG890),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:BG890))*(OFFSET('PTRM input'!$G$369,0,$E890-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BI$3>(A1stdlife+$E890),((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:BH890),(((INDEX('PTRM input'!$G$277:$P$326,A1offset,$E890)+INDEX('PTRM input'!$G$223:$P$272,A1offset,$E890)-INDEX('PTRM input'!$G$115:$P$164,A1offset,$E890))*OFFSET($F$7,0,$E890))-SUM($G890:BH890))*(OFFSET('PTRM input'!$G$369,0,$E890-1)/A1taxstdlife))))","v":0}]
[null,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(R$3>(A1stdlife+$E891),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:Q891),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:Q891))*(OFFSET('PTRM input'!$G$369,0,$E891-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(S$3>(A1stdlife+$E891),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:R891),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:R891))*(OFFSET('PTRM input'!$G$369,0,$E891-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(T$3>(A1stdlife+$E891),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:S891),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:S891))*(OFFSET('PTRM input'!$G$369,0,$E891-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(U$3>(A1stdlife+$E891),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:T891),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:T891))*(OFFSET('PTRM input'!$G$369,0,$E891-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(V$3>(A1stdlife+$E891),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:U891),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:U891))*(OFFSET('PTRM input'!$G$369,0,$E891-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(W$3>(A1stdlife+$E891),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:V891),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:V891))*(OFFSET('PTRM input'!$G$369,0,$E891-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(X$3>(A1stdlife+$E891),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:W891),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:W891))*(OFFSET('PTRM input'!$G$369,0,$E891-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(Y$3>(A1stdlife+$E891),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:X891),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:X891))*(OFFSET('PTRM input'!$G$369,0,$E891-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(Z$3>(A1stdlife+$E891),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:Y891),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:Y891))*(OFFSET('PTRM input'!$G$369,0,$E891-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AA$3>(A1stdlife+$E891),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:Z891),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:Z891))*(OFFSET('PTRM input'!$G$369,0,$E891-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AB$3>(A1stdlife+$E891),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AA891),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AA891))*(OFFSET('PTRM input'!$G$369,0,$E891-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AC$3>(A1stdlife+$E891),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AB891),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AB891))*(OFFSET('PTRM input'!$G$369,0,$E891-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AD$3>(A1stdlife+$E891),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AC891),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AC891))*(OFFSET('PTRM input'!$G$369,0,$E891-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AE$3>(A1stdlife+$E891),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AD891),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AD891))*(OFFSET('PTRM input'!$G$369,0,$E891-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AF$3>(A1stdlife+$E891),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AE891),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AE891))*(OFFSET('PTRM input'!$G$369,0,$E891-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AG$3>(A1stdlife+$E891),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AF891),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AF891))*(OFFSET('PTRM input'!$G$369,0,$E891-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AH$3>(A1stdlife+$E891),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AG891),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AG891))*(OFFSET('PTRM input'!$G$369,0,$E891-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AI$3>(A1stdlife+$E891),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AH891),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AH891))*(OFFSET('PTRM input'!$G$369,0,$E891-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AJ$3>(A1stdlife+$E891),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AI891),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AI891))*(OFFSET('PTRM input'!$G$369,0,$E891-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AK$3>(A1stdlife+$E891),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AJ891),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AJ891))*(OFFSET('PTRM input'!$G$369,0,$E891-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AL$3>(A1stdlife+$E891),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AK891),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AK891))*(OFFSET('PTRM input'!$G$369,0,$E891-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AM$3>(A1stdlife+$E891),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AL891),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AL891))*(OFFSET('PTRM input'!$G$369,0,$E891-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AN$3>(A1stdlife+$E891),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AM891),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AM891))*(OFFSET('PTRM input'!$G$369,0,$E891-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AO$3>(A1stdlife+$E891),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AN891),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AN891))*(OFFSET('PTRM input'!$G$369,0,$E891-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AP$3>(A1stdlife+$E891),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AO891),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AO891))*(OFFSET('PTRM input'!$G$369,0,$E891-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AQ$3>(A1stdlife+$E891),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AP891),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AP891))*(OFFSET('PTRM input'!$G$369,0,$E891-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AR$3>(A1stdlife+$E891),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AQ891),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AQ891))*(OFFSET('PTRM input'!$G$369,0,$E891-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AS$3>(A1stdlife+$E891),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AR891),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AR891))*(OFFSET('PTRM input'!$G$369,0,$E891-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AT$3>(A1stdlife+$E891),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AS891),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AS891))*(OFFSET('PTRM input'!$G$369,0,$E891-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AU$3>(A1stdlife+$E891),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AT891),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AT891))*(OFFSET('PTRM input'!$G$369,0,$E891-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AV$3>(A1stdlife+$E891),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AU891),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AU891))*(OFFSET('PTRM input'!$G$369,0,$E891-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AW$3>(A1stdlife+$E891),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AV891),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AV891))*(OFFSET('PTRM input'!$G$369,0,$E891-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AX$3>(A1stdlife+$E891),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AW891),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AW891))*(OFFSET('PTRM input'!$G$369,0,$E891-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AY$3>(A1stdlife+$E891),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AX891),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AX891))*(OFFSET('PTRM input'!$G$369,0,$E891-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AZ$3>(A1stdlife+$E891),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AY891),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AY891))*(OFFSET('PTRM input'!$G$369,0,$E891-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BA$3>(A1stdlife+$E891),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AZ891),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:AZ891))*(OFFSET('PTRM input'!$G$369,0,$E891-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BB$3>(A1stdlife+$E891),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:BA891),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:BA891))*(OFFSET('PTRM input'!$G$369,0,$E891-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BC$3>(A1stdlife+$E891),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:BB891),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:BB891))*(OFFSET('PTRM input'!$G$369,0,$E891-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BD$3>(A1stdlife+$E891),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:BC891),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:BC891))*(OFFSET('PTRM input'!$G$369,0,$E891-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BE$3>(A1stdlife+$E891),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:BD891),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:BD891))*(OFFSET('PTRM input'!$G$369,0,$E891-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BF$3>(A1stdlife+$E891),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:BE891),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:BE891))*(OFFSET('PTRM input'!$G$369,0,$E891-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BG$3>(A1stdlife+$E891),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:BF891),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:BF891))*(OFFSET('PTRM input'!$G$369,0,$E891-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BH$3>(A1stdlife+$E891),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:BG891),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:BG891))*(OFFSET('PTRM input'!$G$369,0,$E891-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BI$3>(A1stdlife+$E891),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:BH891),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E891)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E891)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E891))*OFFSET($F$7,0,$E891))-SUM($G891:BH891))*(OFFSET('PTRM input'!$G$369,0,$E891-1)/A1taxstdlife))))","v":0}]
[null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(U$3>(A1stdlife+$E894),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:T894),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:T894))*(OFFSET('PTRM input'!$G$369,0,$E894-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(V$3>(A1stdlife+$E894),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:U894),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:U894))*(OFFSET('PTRM input'!$G$369,0,$E894-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(W$3>(A1stdlife+$E894),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:V894),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:V894))*(OFFSET('PTRM input'!$G$369,0,$E894-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(X$3>(A1stdlife+$E894),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:W894),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:W894))*(OFFSET('PTRM input'!$G$369,0,$E894-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(Y$3>(A1stdlife+$E894),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:X894),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:X894))*(OFFSET('PTRM input'!$G$369,0,$E894-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(Z$3>(A1stdlife+$E894),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:Y894),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:Y894))*(OFFSET('PTRM input'!$G$369,0,$E894-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AA$3>(A1stdlife+$E894),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:Z894),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:Z894))*(OFFSET('PTRM input'!$G$369,0,$E894-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AB$3>(A1stdlife+$E894),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AA894),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AA894))*(OFFSET('PTRM input'!$G$369,0,$E894-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AC$3>(A1stdlife+$E894),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AB894),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AB894))*(OFFSET('PTRM input'!$G$369,0,$E894-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AD$3>(A1stdlife+$E894),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AC894),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AC894))*(OFFSET('PTRM input'!$G$369,0,$E894-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AE$3>(A1stdlife+$E894),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AD894),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AD894))*(OFFSET('PTRM input'!$G$369,0,$E894-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AF$3>(A1stdlife+$E894),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AE894),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AE894))*(OFFSET('PTRM input'!$G$369,0,$E894-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AG$3>(A1stdlife+$E894),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AF894),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AF894))*(OFFSET('PTRM input'!$G$369,0,$E894-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AH$3>(A1stdlife+$E894),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AG894),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AG894))*(OFFSET('PTRM input'!$G$369,0,$E894-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AI$3>(A1stdlife+$E894),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AH894),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AH894))*(OFFSET('PTRM input'!$G$369,0,$E894-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AJ$3>(A1stdlife+$E894),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AI894),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AI894))*(OFFSET('PTRM input'!$G$369,0,$E894-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AK$3>(A1stdlife+$E894),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AJ894),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AJ894))*(OFFSET('PTRM input'!$G$369,0,$E894-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AL$3>(A1stdlife+$E894),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AK894),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AK894))*(OFFSET('PTRM input'!$G$369,0,$E894-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AM$3>(A1stdlife+$E894),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AL894),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AL894))*(OFFSET('PTRM input'!$G$369,0,$E894-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AN$3>(A1stdlife+$E894),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AM894),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AM894))*(OFFSET('PTRM input'!$G$369,0,$E894-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AO$3>(A1stdlife+$E894),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AN894),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AN894))*(OFFSET('PTRM input'!$G$369,0,$E894-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AP$3>(A1stdlife+$E894),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AO894),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AO894))*(OFFSET('PTRM input'!$G$369,0,$E894-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AQ$3>(A1stdlife+$E894),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AP894),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AP894))*(OFFSET('PTRM input'!$G$369,0,$E894-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AR$3>(A1stdlife+$E894),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AQ894),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AQ894))*(OFFSET('PTRM input'!$G$369,0,$E894-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AS$3>(A1stdlife+$E894),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AR894),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AR894))*(OFFSET('PTRM input'!$G$369,0,$E894-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AT$3>(A1stdlife+$E894),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AS894),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AS894))*(OFFSET('PTRM input'!$G$369,0,$E894-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AU$3>(A1stdlife+$E894),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AT894),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AT894))*(OFFSET('PTRM input'!$G$369,0,$E894-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AV$3>(A1stdlife+$E894),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AU894),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AU894))*(OFFSET('PTRM input'!$G$369,0,$E894-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AW$3>(A1stdlife+$E894),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AV894),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AV894))*(OFFSET('PTRM input'!$G$369,0,$E894-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AX$3>(A1stdlife+$E894),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AW894),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AW894))*(OFFSET('PTRM input'!$G$369,0,$E894-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AY$3>(A1stdlife+$E894),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AX894),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AX894))*(OFFSET('PTRM input'!$G$369,0,$E894-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AZ$3>(A1stdlife+$E894),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AY894),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AY894))*(OFFSET('PTRM input'!$G$369,0,$E894-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BA$3>(A1stdlife+$E894),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AZ894),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:AZ894))*(OFFSET('PTRM input'!$G$369,0,$E894-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BB$3>(A1stdlife+$E894),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:BA894),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:BA894))*(OFFSET('PTRM input'!$G$369,0,$E894-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BC$3>(A1stdlife+$E894),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:BB894),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:BB894))*(OFFSET('PTRM input'!$G$369,0,$E894-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BD$3>(A1stdlife+$E894),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:BC894),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:BC894))*(OFFSET('PTRM input'!$G$369,0,$E894-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BE$3>(A1stdlife+$E894),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:BD894),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:BD894))*(OFFSET('PTRM input'!$G$369,0,$E894-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BF$3>(A1stdlife+$E894),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:BE894),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:BE894))*(OFFSET('PTRM input'!$G$369,0,$E894-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BG$3>(A1stdlife+$E894),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:BF894),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:BF894))*(OFFSET('PTRM input'!$G$369,0,$E894-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BH$3>(A1stdlife+$E894),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:BG894),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:BG894))*(OFFSET('PTRM input'!$G$369,0,$E894-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BI$3>(A1stdlife+$E894),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:BH894),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E894)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E894)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E894))*OFFSET($F$7,0,$E894))-SUM($G894:BH894))*(OFFSET('PTRM input'!$G$369,0,$E894-1)/A1taxstdlife))))","v":0}]
[null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(V$3>(A1stdlife+$E895),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:U895),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:U895))*(OFFSET('PTRM input'!$G$369,0,$E895-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(W$3>(A1stdlife+$E895),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:V895),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:V895))*(OFFSET('PTRM input'!$G$369,0,$E895-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(X$3>(A1stdlife+$E895),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:W895),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:W895))*(OFFSET('PTRM input'!$G$369,0,$E895-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(Y$3>(A1stdlife+$E895),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:X895),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:X895))*(OFFSET('PTRM input'!$G$369,0,$E895-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(Z$3>(A1stdlife+$E895),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:Y895),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:Y895))*(OFFSET('PTRM input'!$G$369,0,$E895-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AA$3>(A1stdlife+$E895),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:Z895),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:Z895))*(OFFSET('PTRM input'!$G$369,0,$E895-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AB$3>(A1stdlife+$E895),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AA895),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AA895))*(OFFSET('PTRM input'!$G$369,0,$E895-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AC$3>(A1stdlife+$E895),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AB895),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AB895))*(OFFSET('PTRM input'!$G$369,0,$E895-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AD$3>(A1stdlife+$E895),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AC895),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AC895))*(OFFSET('PTRM input'!$G$369,0,$E895-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AE$3>(A1stdlife+$E895),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AD895),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AD895))*(OFFSET('PTRM input'!$G$369,0,$E895-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AF$3>(A1stdlife+$E895),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AE895),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AE895))*(OFFSET('PTRM input'!$G$369,0,$E895-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AG$3>(A1stdlife+$E895),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AF895),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AF895))*(OFFSET('PTRM input'!$G$369,0,$E895-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AH$3>(A1stdlife+$E895),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AG895),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AG895))*(OFFSET('PTRM input'!$G$369,0,$E895-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AI$3>(A1stdlife+$E895),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AH895),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AH895))*(OFFSET('PTRM input'!$G$369,0,$E895-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AJ$3>(A1stdlife+$E895),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AI895),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AI895))*(OFFSET('PTRM input'!$G$369,0,$E895-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AK$3>(A1stdlife+$E895),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AJ895),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AJ895))*(OFFSET('PTRM input'!$G$369,0,$E895-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AL$3>(A1stdlife+$E895),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AK895),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AK895))*(OFFSET('PTRM input'!$G$369,0,$E895-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AM$3>(A1stdlife+$E895),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AL895),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AL895))*(OFFSET('PTRM input'!$G$369,0,$E895-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AN$3>(A1stdlife+$E895),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AM895),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AM895))*(OFFSET('PTRM input'!$G$369,0,$E895-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AO$3>(A1stdlife+$E895),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AN895),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AN895))*(OFFSET('PTRM input'!$G$369,0,$E895-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AP$3>(A1stdlife+$E895),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AO895),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AO895))*(OFFSET('PTRM input'!$G$369,0,$E895-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AQ$3>(A1stdlife+$E895),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AP895),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AP895))*(OFFSET('PTRM input'!$G$369,0,$E895-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AR$3>(A1stdlife+$E895),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AQ895),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AQ895))*(OFFSET('PTRM input'!$G$369,0,$E895-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AS$3>(A1stdlife+$E895),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AR895),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AR895))*(OFFSET('PTRM input'!$G$369,0,$E895-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AT$3>(A1stdlife+$E895),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AS895),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AS895))*(OFFSET('PTRM input'!$G$369,0,$E895-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AU$3>(A1stdlife+$E895),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AT895),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AT895))*(OFFSET('PTRM input'!$G$369,0,$E895-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AV$3>(A1stdlife+$E895),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AU895),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AU895))*(OFFSET('PTRM input'!$G$369,0,$E895-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AW$3>(A1stdlife+$E895),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AV895),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AV895))*(OFFSET('PTRM input'!$G$369,0,$E895-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AX$3>(A1stdlife+$E895),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AW895),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AW895))*(OFFSET('PTRM input'!$G$369,0,$E895-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AY$3>(A1stdlife+$E895),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AX895),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AX895))*(OFFSET('PTRM input'!$G$369,0,$E895-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AZ$3>(A1stdlife+$E895),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AY895),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AY895))*(OFFSET('PTRM input'!$G$369,0,$E895-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BA$3>(A1stdlife+$E895),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AZ895),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:AZ895))*(OFFSET('PTRM input'!$G$369,0,$E895-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BB$3>(A1stdlife+$E895),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:BA895),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:BA895))*(OFFSET('PTRM input'!$G$369,0,$E895-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BC$3>(A1stdlife+$E895),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:BB895),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:BB895))*(OFFSET('PTRM input'!$G$369,0,$E895-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BD$3>(A1stdlife+$E895),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:BC895),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:BC895))*(OFFSET('PTRM input'!$G$369,0,$E895-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BE$3>(A1stdlife+$E895),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:BD895),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:BD895))*(OFFSET('PTRM input'!$G$369,0,$E895-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BF$3>(A1stdlife+$E895),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:BE895),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:BE895))*(OFFSET('PTRM input'!$G$369,0,$E895-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BG$3>(A1stdlife+$E895),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:BF895),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:BF895))*(OFFSET('PTRM input'!$G$369,0,$E895-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BH$3>(A1stdlife+$E895),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:BG895),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:BG895))*(OFFSET('PTRM input'!$G$369,0,$E895-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BI$3>(A1stdlife+$E895),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:BH895),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E895)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E895)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E895))*OFFSET($F$7,0,$E895))-SUM($G895:BH895))*(OFFSET('PTRM input'!$G$369,0,$E895-1)/A1taxstdlife))))","v":0}]
[null,null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(Y$3>(A1stdlife+$E898),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:X898),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:X898))*(OFFSET('PTRM input'!$G$369,0,$E898-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(Z$3>(A1stdlife+$E898),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:Y898),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:Y898))*(OFFSET('PTRM input'!$G$369,0,$E898-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AA$3>(A1stdlife+$E898),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:Z898),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:Z898))*(OFFSET('PTRM input'!$G$369,0,$E898-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AB$3>(A1stdlife+$E898),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AA898),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AA898))*(OFFSET('PTRM input'!$G$369,0,$E898-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AC$3>(A1stdlife+$E898),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AB898),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AB898))*(OFFSET('PTRM input'!$G$369,0,$E898-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AD$3>(A1stdlife+$E898),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AC898),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AC898))*(OFFSET('PTRM input'!$G$369,0,$E898-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AE$3>(A1stdlife+$E898),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AD898),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AD898))*(OFFSET('PTRM input'!$G$369,0,$E898-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AF$3>(A1stdlife+$E898),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AE898),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AE898))*(OFFSET('PTRM input'!$G$369,0,$E898-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AG$3>(A1stdlife+$E898),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AF898),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AF898))*(OFFSET('PTRM input'!$G$369,0,$E898-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AH$3>(A1stdlife+$E898),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AG898),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AG898))*(OFFSET('PTRM input'!$G$369,0,$E898-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AI$3>(A1stdlife+$E898),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AH898),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AH898))*(OFFSET('PTRM input'!$G$369,0,$E898-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AJ$3>(A1stdlife+$E898),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AI898),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AI898))*(OFFSET('PTRM input'!$G$369,0,$E898-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AK$3>(A1stdlife+$E898),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AJ898),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AJ898))*(OFFSET('PTRM input'!$G$369,0,$E898-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AL$3>(A1stdlife+$E898),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AK898),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AK898))*(OFFSET('PTRM input'!$G$369,0,$E898-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AM$3>(A1stdlife+$E898),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AL898),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AL898))*(OFFSET('PTRM input'!$G$369,0,$E898-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AN$3>(A1stdlife+$E898),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AM898),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AM898))*(OFFSET('PTRM input'!$G$369,0,$E898-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AO$3>(A1stdlife+$E898),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AN898),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AN898))*(OFFSET('PTRM input'!$G$369,0,$E898-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AP$3>(A1stdlife+$E898),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AO898),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AO898))*(OFFSET('PTRM input'!$G$369,0,$E898-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AQ$3>(A1stdlife+$E898),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AP898),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AP898))*(OFFSET('PTRM input'!$G$369,0,$E898-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AR$3>(A1stdlife+$E898),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AQ898),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AQ898))*(OFFSET('PTRM input'!$G$369,0,$E898-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AS$3>(A1stdlife+$E898),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AR898),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AR898))*(OFFSET('PTRM input'!$G$369,0,$E898-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AT$3>(A1stdlife+$E898),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AS898),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AS898))*(OFFSET('PTRM input'!$G$369,0,$E898-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AU$3>(A1stdlife+$E898),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AT898),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AT898))*(OFFSET('PTRM input'!$G$369,0,$E898-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AV$3>(A1stdlife+$E898),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AU898),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AU898))*(OFFSET('PTRM input'!$G$369,0,$E898-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AW$3>(A1stdlife+$E898),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AV898),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AV898))*(OFFSET('PTRM input'!$G$369,0,$E898-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AX$3>(A1stdlife+$E898),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AW898),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AW898))*(OFFSET('PTRM input'!$G$369,0,$E898-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AY$3>(A1stdlife+$E898),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AX898),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AX898))*(OFFSET('PTRM input'!$G$369,0,$E898-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AZ$3>(A1stdlife+$E898),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AY898),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AY898))*(OFFSET('PTRM input'!$G$369,0,$E898-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BA$3>(A1stdlife+$E898),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AZ898),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:AZ898))*(OFFSET('PTRM input'!$G$369,0,$E898-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BB$3>(A1stdlife+$E898),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:BA898),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:BA898))*(OFFSET('PTRM input'!$G$369,0,$E898-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BC$3>(A1stdlife+$E898),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:BB898),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:BB898))*(OFFSET('PTRM input'!$G$369,0,$E898-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BD$3>(A1stdlife+$E898),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:BC898),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:BC898))*(OFFSET('PTRM input'!$G$369,0,$E898-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BE$3>(A1stdlife+$E898),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:BD898),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:BD898))*(OFFSET('PTRM input'!$G$369,0,$E898-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BF$3>(A1stdlife+$E898),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:BE898),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:BE898))*(OFFSET('PTRM input'!$G$369,0,$E898-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BG$3>(A1stdlife+$E898),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:BF898),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:BF898))*(OFFSET('PTRM input'!$G$369,0,$E898-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BH$3>(A1stdlife+$E898),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:BG898),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:BG898))*(OFFSET('PTRM input'!$G$369,0,$E898-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BI$3>(A1stdlife+$E898),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:BH898),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E898)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E898)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E898))*OFFSET($F$7,0,$E898))-SUM($G898:BH898))*(OFFSET('PTRM input'!$G$369,0,$E898-1)/A1taxstdlife))))","v":0}]
[null,null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(Z$3>(A1stdlife+$E899),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:Y899),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:Y899))*(OFFSET('PTRM input'!$G$369,0,$E899-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AA$3>(A1stdlife+$E899),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:Z899),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:Z899))*(OFFSET('PTRM input'!$G$369,0,$E899-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AB$3>(A1stdlife+$E899),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AA899),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AA899))*(OFFSET('PTRM input'!$G$369,0,$E899-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AC$3>(A1stdlife+$E899),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AB899),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AB899))*(OFFSET('PTRM input'!$G$369,0,$E899-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AD$3>(A1stdlife+$E899),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AC899),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AC899))*(OFFSET('PTRM input'!$G$369,0,$E899-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AE$3>(A1stdlife+$E899),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AD899),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AD899))*(OFFSET('PTRM input'!$G$369,0,$E899-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AF$3>(A1stdlife+$E899),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AE899),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AE899))*(OFFSET('PTRM input'!$G$369,0,$E899-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AG$3>(A1stdlife+$E899),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AF899),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AF899))*(OFFSET('PTRM input'!$G$369,0,$E899-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AH$3>(A1stdlife+$E899),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AG899),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AG899))*(OFFSET('PTRM input'!$G$369,0,$E899-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AI$3>(A1stdlife+$E899),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AH899),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AH899))*(OFFSET('PTRM input'!$G$369,0,$E899-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AJ$3>(A1stdlife+$E899),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AI899),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AI899))*(OFFSET('PTRM input'!$G$369,0,$E899-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AK$3>(A1stdlife+$E899),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AJ899),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AJ899))*(OFFSET('PTRM input'!$G$369,0,$E899-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AL$3>(A1stdlife+$E899),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AK899),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AK899))*(OFFSET('PTRM input'!$G$369,0,$E899-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AM$3>(A1stdlife+$E899),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AL899),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AL899))*(OFFSET('PTRM input'!$G$369,0,$E899-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AN$3>(A1stdlife+$E899),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AM899),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AM899))*(OFFSET('PTRM input'!$G$369,0,$E899-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AO$3>(A1stdlife+$E899),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AN899),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AN899))*(OFFSET('PTRM input'!$G$369,0,$E899-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AP$3>(A1stdlife+$E899),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AO899),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AO899))*(OFFSET('PTRM input'!$G$369,0,$E899-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AQ$3>(A1stdlife+$E899),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AP899),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AP899))*(OFFSET('PTRM input'!$G$369,0,$E899-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AR$3>(A1stdlife+$E899),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AQ899),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AQ899))*(OFFSET('PTRM input'!$G$369,0,$E899-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AS$3>(A1stdlife+$E899),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AR899),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AR899))*(OFFSET('PTRM input'!$G$369,0,$E899-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AT$3>(A1stdlife+$E899),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AS899),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AS899))*(OFFSET('PTRM input'!$G$369,0,$E899-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AU$3>(A1stdlife+$E899),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AT899),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AT899))*(OFFSET('PTRM input'!$G$369,0,$E899-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AV$3>(A1stdlife+$E899),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AU899),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AU899))*(OFFSET('PTRM input'!$G$369,0,$E899-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AW$3>(A1stdlife+$E899),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AV899),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AV899))*(OFFSET('PTRM input'!$G$369,0,$E899-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AX$3>(A1stdlife+$E899),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AW899),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AW899))*(OFFSET('PTRM input'!$G$369,0,$E899-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AY$3>(A1stdlife+$E899),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AX899),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AX899))*(OFFSET('PTRM input'!$G$369,0,$E899-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(AZ$3>(A1stdlife+$E899),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AY899),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AY899))*(OFFSET('PTRM input'!$G$369,0,$E899-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BA$3>(A1stdlife+$E899),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AZ899),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:AZ899))*(OFFSET('PTRM input'!$G$369,0,$E899-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BB$3>(A1stdlife+$E899),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:BA899),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:BA899))*(OFFSET('PTRM input'!$G$369,0,$E899-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BC$3>(A1stdlife+$E899),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:BB899),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:BB899))*(OFFSET('PTRM input'!$G$369,0,$E899-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BD$3>(A1stdlife+$E899),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:BC899),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:BC899))*(OFFSET('PTRM input'!$G$369,0,$E899-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BE$3>(A1stdlife+$E899),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:BD899),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:BD899))*(OFFSET('PTRM input'!$G$369,0,$E899-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BF$3>(A1stdlife+$E899),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:BE899),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:BE899))*(OFFSET('PTRM input'!$G$369,0,$E899-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BG$3>(A1stdlife+$E899),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:BF899),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:BF899))*(OFFSET('PTRM input'!$G$369,0,$E899-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BH$3>(A1stdlife+$E899),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:BG899),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:BG899))*(OFFSET('PTRM input'!$G$369,0,$E899-1)/A1taxstdlife))))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(A1taxstdlife=\"\",0,IF(BI$3>(A1stdlife+$E899),((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:BH899),(((INDEX('PTRM input'!$G$277:$Y$326,A1offset,$E899)+INDEX('PTRM input'!$G$223:$Y$272,A1offset,$E899)-INDEX('PTRM input'!$G$115:$Y$164,A1offset,$E899))*OFFSET($F$7,0,$E899))-SUM($G899:BH899))*(OFFSET('PTRM input'!$G$369,0,$E899-1)/A1taxstdlife))))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(H$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:G903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:G903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(I$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:H903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:H903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(J$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:I903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:I903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(K$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:J903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:J903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(L$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:K903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:K903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(M$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:L903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:L903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(N$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:M903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:M903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(O$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:N903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:N903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(P$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:O903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:O903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(Q$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:P903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:P903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(R$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:Q903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:Q903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(S$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:R903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:R903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(T$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:S903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:S903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(U$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:T903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:T903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(V$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:U903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:U903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(W$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:V903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:V903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(X$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:W903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:W903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(Y$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:X903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:X903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(Z$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:Y903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:Y903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AA$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:Z903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:Z903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AB$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AA903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AA903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AC$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AB903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AB903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AD$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AC903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AC903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AE$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AD903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AD903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AF$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AE903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AE903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AG$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AF903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AF903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AH$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AG903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AG903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AI$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AH903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AH903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AJ$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AI903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AI903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AK$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AJ903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AJ903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AL$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AK903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AK903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AM$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AL903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AL903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AN$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AM903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AM903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AO$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AN903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AN903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AP$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AO903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AO903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AQ$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AP903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AP903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AR$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AQ903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AQ903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AS$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AR903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AR903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AT$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AS903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AS903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AU$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AT903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AT903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AV$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AU903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AU903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AW$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AV903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AV903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AX$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AW903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AW903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AY$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AX903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AX903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AZ$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AY903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AY903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BA$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AZ903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:AZ903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BB$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:BA903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:BA903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BC$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:BB903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:BB903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BD$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:BC903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:BC903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BE$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:BD903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:BD903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BF$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:BE903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:BE903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BG$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:BF903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:BF903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BH$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:BG903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:BG903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BI$3>(A2stdlife+$E903),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:BH903),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E903)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E903)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E903))*OFFSET($F$7,0,$E903))-SUM($G903:BH903))*(OFFSET('PTRM input'!$G$369,0,$E903-1)/A2taxstdlife))))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(K$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:J906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:J906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(L$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:K906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:K906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(M$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:L906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:L906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(N$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:M906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:M906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(O$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:N906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:N906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(P$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:O906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:O906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(Q$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:P906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:P906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(R$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:Q906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:Q906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(S$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:R906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:R906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(T$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:S906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:S906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(U$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:T906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:T906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(V$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:U906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:U906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(W$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:V906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:V906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(X$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:W906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:W906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(Y$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:X906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:X906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(Z$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:Y906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:Y906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AA$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:Z906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:Z906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AB$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AA906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AA906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AC$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AB906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AB906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AD$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AC906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AC906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AE$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AD906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AD906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AF$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AE906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AE906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AG$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AF906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AF906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AH$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AG906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AG906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AI$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AH906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AH906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AJ$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AI906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AI906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AK$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AJ906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AJ906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AL$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AK906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AK906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AM$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AL906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AL906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AN$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AM906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AM906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AO$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AN906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AN906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AP$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AO906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AO906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AQ$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AP906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AP906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AR$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AQ906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AQ906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AS$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AR906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AR906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AT$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AS906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AS906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AU$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AT906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AT906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AV$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AU906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AU906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AW$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AV906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AV906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AX$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AW906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AW906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AY$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AX906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AX906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AZ$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AY906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AY906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BA$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AZ906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:AZ906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BB$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:BA906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:BA906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BC$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:BB906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:BB906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BD$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:BC906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:BC906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BE$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:BD906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:BD906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BF$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:BE906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:BE906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BG$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:BF906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:BF906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BH$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:BG906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:BG906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BI$3>(A2stdlife+$E906),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:BH906),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E906)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E906)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E906))*OFFSET($F$7,0,$E906))-SUM($G906:BH906))*(OFFSET('PTRM input'!$G$369,0,$E906-1)/A2taxstdlife))))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(L$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:K907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:K907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(M$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:L907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:L907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(N$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:M907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:M907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(O$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:N907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:N907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(P$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:O907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:O907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(Q$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:P907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:P907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(R$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:Q907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:Q907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(S$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:R907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:R907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(T$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:S907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:S907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(U$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:T907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:T907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(V$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:U907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:U907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(W$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:V907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:V907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(X$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:W907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:W907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(Y$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:X907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:X907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(Z$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:Y907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:Y907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AA$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:Z907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:Z907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AB$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AA907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AA907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AC$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AB907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AB907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AD$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AC907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AC907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AE$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AD907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AD907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AF$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AE907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AE907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AG$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AF907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AF907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AH$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AG907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AG907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AI$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AH907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AH907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AJ$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AI907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AI907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AK$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AJ907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AJ907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AL$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AK907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AK907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AM$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AL907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AL907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AN$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AM907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AM907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AO$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AN907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AN907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AP$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AO907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AO907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AQ$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AP907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AP907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AR$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AQ907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AQ907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AS$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AR907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AR907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AT$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AS907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AS907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AU$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AT907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AT907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AV$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AU907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AU907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AW$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AV907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AV907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AX$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AW907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AW907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AY$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AX907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AX907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AZ$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AY907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AY907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BA$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AZ907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:AZ907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BB$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:BA907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:BA907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BC$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:BB907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:BB907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BD$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:BC907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:BC907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BE$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:BD907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:BD907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BF$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:BE907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:BE907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BG$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:BF907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:BF907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BH$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:BG907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:BG907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BI$3>(A2stdlife+$E907),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:BH907),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E907)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E907)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E907))*OFFSET($F$7,0,$E907))-SUM($G907:BH907))*(OFFSET('PTRM input'!$G$369,0,$E907-1)/A2taxstdlife))))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(O$3>(A2stdlife+$E910),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:N910),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:N910))*(OFFSET('PTRM input'!$G$369,0,$E910-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(P$3>(A2stdlife+$E910),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:O910),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:O910))*(OFFSET('PTRM input'!$G$369,0,$E910-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(Q$3>(A2stdlife+$E910),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:P910),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:P910))*(OFFSET('PTRM input'!$G$369,0,$E910-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(R$3>(A2stdlife+$E910),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:Q910),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:Q910))*(OFFSET('PTRM input'!$G$369,0,$E910-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(S$3>(A2stdlife+$E910),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:R910),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:R910))*(OFFSET('PTRM input'!$G$369,0,$E910-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(T$3>(A2stdlife+$E910),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:S910),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:S910))*(OFFSET('PTRM input'!$G$369,0,$E910-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(U$3>(A2stdlife+$E910),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:T910),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:T910))*(OFFSET('PTRM input'!$G$369,0,$E910-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(V$3>(A2stdlife+$E910),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:U910),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:U910))*(OFFSET('PTRM input'!$G$369,0,$E910-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(W$3>(A2stdlife+$E910),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:V910),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:V910))*(OFFSET('PTRM input'!$G$369,0,$E910-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(X$3>(A2stdlife+$E910),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:W910),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:W910))*(OFFSET('PTRM input'!$G$369,0,$E910-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(Y$3>(A2stdlife+$E910),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:X910),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:X910))*(OFFSET('PTRM input'!$G$369,0,$E910-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(Z$3>(A2stdlife+$E910),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:Y910),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:Y910))*(OFFSET('PTRM input'!$G$369,0,$E910-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AA$3>(A2stdlife+$E910),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:Z910),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:Z910))*(OFFSET('PTRM input'!$G$369,0,$E910-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AB$3>(A2stdlife+$E910),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AA910),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AA910))*(OFFSET('PTRM input'!$G$369,0,$E910-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AC$3>(A2stdlife+$E910),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AB910),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AB910))*(OFFSET('PTRM input'!$G$369,0,$E910-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AD$3>(A2stdlife+$E910),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AC910),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AC910))*(OFFSET('PTRM input'!$G$369,0,$E910-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AE$3>(A2stdlife+$E910),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AD910),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AD910))*(OFFSET('PTRM input'!$G$369,0,$E910-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AF$3>(A2stdlife+$E910),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AE910),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AE910))*(OFFSET('PTRM input'!$G$369,0,$E910-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AG$3>(A2stdlife+$E910),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AF910),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AF910))*(OFFSET('PTRM input'!$G$369,0,$E910-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AH$3>(A2stdlife+$E910),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AG910),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AG910))*(OFFSET('PTRM input'!$G$369,0,$E910-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AI$3>(A2stdlife+$E910),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AH910),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AH910))*(OFFSET('PTRM input'!$G$369,0,$E910-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AJ$3>(A2stdlife+$E910),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AI910),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AI910))*(OFFSET('PTRM input'!$G$369,0,$E910-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AK$3>(A2stdlife+$E910),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AJ910),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AJ910))*(OFFSET('PTRM input'!$G$369,0,$E910-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AL$3>(A2stdlife+$E910),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AK910),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AK910))*(OFFSET('PTRM input'!$G$369,0,$E910-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AM$3>(A2stdlife+$E910),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AL910),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AL910))*(OFFSET('PTRM input'!$G$369,0,$E910-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AN$3>(A2stdlife+$E910),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AM910),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AM910))*(OFFSET('PTRM input'!$G$369,0,$E910-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AO$3>(A2stdlife+$E910),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AN910),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AN910))*(OFFSET('PTRM input'!$G$369,0,$E910-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AP$3>(A2stdlife+$E910),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AO910),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AO910))*(OFFSET('PTRM input'!$G$369,0,$E910-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AQ$3>(A2stdlife+$E910),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AP910),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AP910))*(OFFSET('PTRM input'!$G$369,0,$E910-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AR$3>(A2stdlife+$E910),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AQ910),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AQ910))*(OFFSET('PTRM input'!$G$369,0,$E910-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AS$3>(A2stdlife+$E910),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AR910),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AR910))*(OFFSET('PTRM input'!$G$369,0,$E910-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AT$3>(A2stdlife+$E910),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AS910),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AS910))*(OFFSET('PTRM input'!$G$369,0,$E910-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AU$3>(A2stdlife+$E910),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AT910),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AT910))*(OFFSET('PTRM input'!$G$369,0,$E910-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AV$3>(A2stdlife+$E910),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AU910),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AU910))*(OFFSET('PTRM input'!$G$369,0,$E910-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AW$3>(A2stdlife+$E910),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AV910),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AV910))*(OFFSET('PTRM input'!$G$369,0,$E910-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AX$3>(A2stdlife+$E910),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AW910),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AW910))*(OFFSET('PTRM input'!$G$369,0,$E910-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AY$3>(A2stdlife+$E910),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AX910),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AX910))*(OFFSET('PTRM input'!$G$369,0,$E910-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AZ$3>(A2stdlife+$E910),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AY910),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AY910))*(OFFSET('PTRM input'!$G$369,0,$E910-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BA$3>(A2stdlife+$E910),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AZ910),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:AZ910))*(OFFSET('PTRM input'!$G$369,0,$E910-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BB$3>(A2stdlife+$E910),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:BA910),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:BA910))*(OFFSET('PTRM input'!$G$369,0,$E910-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BC$3>(A2stdlife+$E910),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:BB910),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:BB910))*(OFFSET('PTRM input'!$G$369,0,$E910-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BD$3>(A2stdlife+$E910),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:BC910),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:BC910))*(OFFSET('PTRM input'!$G$369,0,$E910-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BE$3>(A2stdlife+$E910),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:BD910),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:BD910))*(OFFSET('PTRM input'!$G$369,0,$E910-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BF$3>(A2stdlife+$E910),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:BE910),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:BE910))*(OFFSET('PTRM input'!$G$369,0,$E910-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BG$3>(A2stdlife+$E910),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:BF910),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:BF910))*(OFFSET('PTRM input'!$G$369,0,$E910-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BH$3>(A2stdlife+$E910),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:BG910),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:BG910))*(OFFSET('PTRM input'!$G$369,0,$E910-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BI$3>(A2stdlife+$E910),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:BH910),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E910)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E910)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E910))*OFFSET($F$7,0,$E910))-SUM($G910:BH910))*(OFFSET('PTRM input'!$G$369,0,$E910-1)/A2taxstdlife))))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(P$3>(A2stdlife+$E911),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:O911),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:O911))*(OFFSET('PTRM input'!$G$369,0,$E911-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(Q$3>(A2stdlife+$E911),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:P911),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:P911))*(OFFSET('PTRM input'!$G$369,0,$E911-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(R$3>(A2stdlife+$E911),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:Q911),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:Q911))*(OFFSET('PTRM input'!$G$369,0,$E911-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(S$3>(A2stdlife+$E911),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:R911),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:R911))*(OFFSET('PTRM input'!$G$369,0,$E911-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(T$3>(A2stdlife+$E911),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:S911),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:S911))*(OFFSET('PTRM input'!$G$369,0,$E911-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(U$3>(A2stdlife+$E911),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:T911),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:T911))*(OFFSET('PTRM input'!$G$369,0,$E911-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(V$3>(A2stdlife+$E911),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:U911),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:U911))*(OFFSET('PTRM input'!$G$369,0,$E911-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(W$3>(A2stdlife+$E911),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:V911),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:V911))*(OFFSET('PTRM input'!$G$369,0,$E911-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(X$3>(A2stdlife+$E911),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:W911),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:W911))*(OFFSET('PTRM input'!$G$369,0,$E911-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(Y$3>(A2stdlife+$E911),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:X911),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:X911))*(OFFSET('PTRM input'!$G$369,0,$E911-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(Z$3>(A2stdlife+$E911),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:Y911),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:Y911))*(OFFSET('PTRM input'!$G$369,0,$E911-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AA$3>(A2stdlife+$E911),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:Z911),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:Z911))*(OFFSET('PTRM input'!$G$369,0,$E911-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AB$3>(A2stdlife+$E911),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AA911),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AA911))*(OFFSET('PTRM input'!$G$369,0,$E911-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AC$3>(A2stdlife+$E911),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AB911),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AB911))*(OFFSET('PTRM input'!$G$369,0,$E911-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AD$3>(A2stdlife+$E911),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AC911),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AC911))*(OFFSET('PTRM input'!$G$369,0,$E911-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AE$3>(A2stdlife+$E911),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AD911),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AD911))*(OFFSET('PTRM input'!$G$369,0,$E911-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AF$3>(A2stdlife+$E911),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AE911),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AE911))*(OFFSET('PTRM input'!$G$369,0,$E911-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AG$3>(A2stdlife+$E911),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AF911),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AF911))*(OFFSET('PTRM input'!$G$369,0,$E911-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AH$3>(A2stdlife+$E911),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AG911),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AG911))*(OFFSET('PTRM input'!$G$369,0,$E911-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AI$3>(A2stdlife+$E911),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AH911),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AH911))*(OFFSET('PTRM input'!$G$369,0,$E911-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AJ$3>(A2stdlife+$E911),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AI911),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AI911))*(OFFSET('PTRM input'!$G$369,0,$E911-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AK$3>(A2stdlife+$E911),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AJ911),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AJ911))*(OFFSET('PTRM input'!$G$369,0,$E911-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AL$3>(A2stdlife+$E911),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AK911),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AK911))*(OFFSET('PTRM input'!$G$369,0,$E911-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AM$3>(A2stdlife+$E911),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AL911),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AL911))*(OFFSET('PTRM input'!$G$369,0,$E911-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AN$3>(A2stdlife+$E911),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AM911),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AM911))*(OFFSET('PTRM input'!$G$369,0,$E911-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AO$3>(A2stdlife+$E911),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AN911),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AN911))*(OFFSET('PTRM input'!$G$369,0,$E911-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AP$3>(A2stdlife+$E911),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AO911),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AO911))*(OFFSET('PTRM input'!$G$369,0,$E911-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AQ$3>(A2stdlife+$E911),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AP911),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AP911))*(OFFSET('PTRM input'!$G$369,0,$E911-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AR$3>(A2stdlife+$E911),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AQ911),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AQ911))*(OFFSET('PTRM input'!$G$369,0,$E911-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AS$3>(A2stdlife+$E911),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AR911),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AR911))*(OFFSET('PTRM input'!$G$369,0,$E911-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AT$3>(A2stdlife+$E911),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AS911),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AS911))*(OFFSET('PTRM input'!$G$369,0,$E911-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AU$3>(A2stdlife+$E911),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AT911),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AT911))*(OFFSET('PTRM input'!$G$369,0,$E911-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AV$3>(A2stdlife+$E911),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AU911),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AU911))*(OFFSET('PTRM input'!$G$369,0,$E911-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AW$3>(A2stdlife+$E911),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AV911),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AV911))*(OFFSET('PTRM input'!$G$369,0,$E911-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AX$3>(A2stdlife+$E911),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AW911),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AW911))*(OFFSET('PTRM input'!$G$369,0,$E911-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AY$3>(A2stdlife+$E911),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AX911),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AX911))*(OFFSET('PTRM input'!$G$369,0,$E911-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AZ$3>(A2stdlife+$E911),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AY911),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AY911))*(OFFSET('PTRM input'!$G$369,0,$E911-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BA$3>(A2stdlife+$E911),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AZ911),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:AZ911))*(OFFSET('PTRM input'!$G$369,0,$E911-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BB$3>(A2stdlife+$E911),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:BA911),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:BA911))*(OFFSET('PTRM input'!$G$369,0,$E911-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BC$3>(A2stdlife+$E911),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:BB911),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:BB911))*(OFFSET('PTRM input'!$G$369,0,$E911-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BD$3>(A2stdlife+$E911),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:BC911),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:BC911))*(OFFSET('PTRM input'!$G$369,0,$E911-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BE$3>(A2stdlife+$E911),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:BD911),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:BD911))*(OFFSET('PTRM input'!$G$369,0,$E911-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BF$3>(A2stdlife+$E911),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:BE911),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:BE911))*(OFFSET('PTRM input'!$G$369,0,$E911-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BG$3>(A2stdlife+$E911),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:BF911),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:BF911))*(OFFSET('PTRM input'!$G$369,0,$E911-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BH$3>(A2stdlife+$E911),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:BG911),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:BG911))*(OFFSET('PTRM input'!$G$369,0,$E911-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BI$3>(A2stdlife+$E911),((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:BH911),(((INDEX('PTRM input'!$G$277:$P$326,A2offset,$E911)+INDEX('PTRM input'!$G$223:$P$272,A2offset,$E911)-INDEX('PTRM input'!$G$115:$P$164,A2offset,$E911))*OFFSET($F$7,0,$E911))-SUM($G911:BH911))*(OFFSET('PTRM input'!$G$369,0,$E911-1)/A2taxstdlife))))","v":0}]
[null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(S$3>(A2stdlife+$E914),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:R914),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:R914))*(OFFSET('PTRM input'!$G$369,0,$E914-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(T$3>(A2stdlife+$E914),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:S914),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:S914))*(OFFSET('PTRM input'!$G$369,0,$E914-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(U$3>(A2stdlife+$E914),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:T914),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:T914))*(OFFSET('PTRM input'!$G$369,0,$E914-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(V$3>(A2stdlife+$E914),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:U914),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:U914))*(OFFSET('PTRM input'!$G$369,0,$E914-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(W$3>(A2stdlife+$E914),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:V914),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:V914))*(OFFSET('PTRM input'!$G$369,0,$E914-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(X$3>(A2stdlife+$E914),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:W914),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:W914))*(OFFSET('PTRM input'!$G$369,0,$E914-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(Y$3>(A2stdlife+$E914),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:X914),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:X914))*(OFFSET('PTRM input'!$G$369,0,$E914-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(Z$3>(A2stdlife+$E914),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:Y914),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:Y914))*(OFFSET('PTRM input'!$G$369,0,$E914-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AA$3>(A2stdlife+$E914),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:Z914),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:Z914))*(OFFSET('PTRM input'!$G$369,0,$E914-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AB$3>(A2stdlife+$E914),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AA914),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AA914))*(OFFSET('PTRM input'!$G$369,0,$E914-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AC$3>(A2stdlife+$E914),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AB914),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AB914))*(OFFSET('PTRM input'!$G$369,0,$E914-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AD$3>(A2stdlife+$E914),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AC914),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AC914))*(OFFSET('PTRM input'!$G$369,0,$E914-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AE$3>(A2stdlife+$E914),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AD914),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AD914))*(OFFSET('PTRM input'!$G$369,0,$E914-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AF$3>(A2stdlife+$E914),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AE914),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AE914))*(OFFSET('PTRM input'!$G$369,0,$E914-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AG$3>(A2stdlife+$E914),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AF914),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AF914))*(OFFSET('PTRM input'!$G$369,0,$E914-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AH$3>(A2stdlife+$E914),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AG914),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AG914))*(OFFSET('PTRM input'!$G$369,0,$E914-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AI$3>(A2stdlife+$E914),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AH914),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AH914))*(OFFSET('PTRM input'!$G$369,0,$E914-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AJ$3>(A2stdlife+$E914),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AI914),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AI914))*(OFFSET('PTRM input'!$G$369,0,$E914-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AK$3>(A2stdlife+$E914),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AJ914),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AJ914))*(OFFSET('PTRM input'!$G$369,0,$E914-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AL$3>(A2stdlife+$E914),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AK914),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AK914))*(OFFSET('PTRM input'!$G$369,0,$E914-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AM$3>(A2stdlife+$E914),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AL914),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AL914))*(OFFSET('PTRM input'!$G$369,0,$E914-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AN$3>(A2stdlife+$E914),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AM914),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AM914))*(OFFSET('PTRM input'!$G$369,0,$E914-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AO$3>(A2stdlife+$E914),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AN914),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AN914))*(OFFSET('PTRM input'!$G$369,0,$E914-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AP$3>(A2stdlife+$E914),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AO914),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AO914))*(OFFSET('PTRM input'!$G$369,0,$E914-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AQ$3>(A2stdlife+$E914),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AP914),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AP914))*(OFFSET('PTRM input'!$G$369,0,$E914-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AR$3>(A2stdlife+$E914),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AQ914),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AQ914))*(OFFSET('PTRM input'!$G$369,0,$E914-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AS$3>(A2stdlife+$E914),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AR914),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AR914))*(OFFSET('PTRM input'!$G$369,0,$E914-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AT$3>(A2stdlife+$E914),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AS914),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AS914))*(OFFSET('PTRM input'!$G$369,0,$E914-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AU$3>(A2stdlife+$E914),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AT914),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AT914))*(OFFSET('PTRM input'!$G$369,0,$E914-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AV$3>(A2stdlife+$E914),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AU914),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AU914))*(OFFSET('PTRM input'!$G$369,0,$E914-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AW$3>(A2stdlife+$E914),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AV914),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AV914))*(OFFSET('PTRM input'!$G$369,0,$E914-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AX$3>(A2stdlife+$E914),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AW914),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AW914))*(OFFSET('PTRM input'!$G$369,0,$E914-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AY$3>(A2stdlife+$E914),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AX914),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AX914))*(OFFSET('PTRM input'!$G$369,0,$E914-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AZ$3>(A2stdlife+$E914),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AY914),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AY914))*(OFFSET('PTRM input'!$G$369,0,$E914-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BA$3>(A2stdlife+$E914),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AZ914),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:AZ914))*(OFFSET('PTRM input'!$G$369,0,$E914-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BB$3>(A2stdlife+$E914),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:BA914),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:BA914))*(OFFSET('PTRM input'!$G$369,0,$E914-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BC$3>(A2stdlife+$E914),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:BB914),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:BB914))*(OFFSET('PTRM input'!$G$369,0,$E914-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BD$3>(A2stdlife+$E914),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:BC914),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:BC914))*(OFFSET('PTRM input'!$G$369,0,$E914-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BE$3>(A2stdlife+$E914),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:BD914),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:BD914))*(OFFSET('PTRM input'!$G$369,0,$E914-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BF$3>(A2stdlife+$E914),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:BE914),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:BE914))*(OFFSET('PTRM input'!$G$369,0,$E914-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BG$3>(A2stdlife+$E914),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:BF914),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:BF914))*(OFFSET('PTRM input'!$G$369,0,$E914-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BH$3>(A2stdlife+$E914),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:BG914),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:BG914))*(OFFSET('PTRM input'!$G$369,0,$E914-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BI$3>(A2stdlife+$E914),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:BH914),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E914)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E914)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E914))*OFFSET($F$7,0,$E914))-SUM($G914:BH914))*(OFFSET('PTRM input'!$G$369,0,$E914-1)/A2taxstdlife))))","v":0}]
[null,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(T$3>(A2stdlife+$E915),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:S915),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:S915))*(OFFSET('PTRM input'!$G$369,0,$E915-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(U$3>(A2stdlife+$E915),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:T915),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:T915))*(OFFSET('PTRM input'!$G$369,0,$E915-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(V$3>(A2stdlife+$E915),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:U915),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:U915))*(OFFSET('PTRM input'!$G$369,0,$E915-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(W$3>(A2stdlife+$E915),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:V915),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:V915))*(OFFSET('PTRM input'!$G$369,0,$E915-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(X$3>(A2stdlife+$E915),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:W915),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:W915))*(OFFSET('PTRM input'!$G$369,0,$E915-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(Y$3>(A2stdlife+$E915),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:X915),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:X915))*(OFFSET('PTRM input'!$G$369,0,$E915-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(Z$3>(A2stdlife+$E915),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:Y915),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:Y915))*(OFFSET('PTRM input'!$G$369,0,$E915-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AA$3>(A2stdlife+$E915),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:Z915),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:Z915))*(OFFSET('PTRM input'!$G$369,0,$E915-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AB$3>(A2stdlife+$E915),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AA915),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AA915))*(OFFSET('PTRM input'!$G$369,0,$E915-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AC$3>(A2stdlife+$E915),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AB915),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AB915))*(OFFSET('PTRM input'!$G$369,0,$E915-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AD$3>(A2stdlife+$E915),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AC915),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AC915))*(OFFSET('PTRM input'!$G$369,0,$E915-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AE$3>(A2stdlife+$E915),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AD915),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AD915))*(OFFSET('PTRM input'!$G$369,0,$E915-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AF$3>(A2stdlife+$E915),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AE915),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AE915))*(OFFSET('PTRM input'!$G$369,0,$E915-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AG$3>(A2stdlife+$E915),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AF915),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AF915))*(OFFSET('PTRM input'!$G$369,0,$E915-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AH$3>(A2stdlife+$E915),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AG915),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AG915))*(OFFSET('PTRM input'!$G$369,0,$E915-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AI$3>(A2stdlife+$E915),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AH915),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AH915))*(OFFSET('PTRM input'!$G$369,0,$E915-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AJ$3>(A2stdlife+$E915),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AI915),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AI915))*(OFFSET('PTRM input'!$G$369,0,$E915-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AK$3>(A2stdlife+$E915),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AJ915),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AJ915))*(OFFSET('PTRM input'!$G$369,0,$E915-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AL$3>(A2stdlife+$E915),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AK915),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AK915))*(OFFSET('PTRM input'!$G$369,0,$E915-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AM$3>(A2stdlife+$E915),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AL915),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AL915))*(OFFSET('PTRM input'!$G$369,0,$E915-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AN$3>(A2stdlife+$E915),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AM915),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AM915))*(OFFSET('PTRM input'!$G$369,0,$E915-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AO$3>(A2stdlife+$E915),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AN915),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AN915))*(OFFSET('PTRM input'!$G$369,0,$E915-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AP$3>(A2stdlife+$E915),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AO915),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AO915))*(OFFSET('PTRM input'!$G$369,0,$E915-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AQ$3>(A2stdlife+$E915),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AP915),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AP915))*(OFFSET('PTRM input'!$G$369,0,$E915-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AR$3>(A2stdlife+$E915),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AQ915),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AQ915))*(OFFSET('PTRM input'!$G$369,0,$E915-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AS$3>(A2stdlife+$E915),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AR915),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AR915))*(OFFSET('PTRM input'!$G$369,0,$E915-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AT$3>(A2stdlife+$E915),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AS915),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AS915))*(OFFSET('PTRM input'!$G$369,0,$E915-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AU$3>(A2stdlife+$E915),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AT915),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AT915))*(OFFSET('PTRM input'!$G$369,0,$E915-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AV$3>(A2stdlife+$E915),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AU915),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AU915))*(OFFSET('PTRM input'!$G$369,0,$E915-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AW$3>(A2stdlife+$E915),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AV915),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AV915))*(OFFSET('PTRM input'!$G$369,0,$E915-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AX$3>(A2stdlife+$E915),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AW915),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AW915))*(OFFSET('PTRM input'!$G$369,0,$E915-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AY$3>(A2stdlife+$E915),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AX915),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AX915))*(OFFSET('PTRM input'!$G$369,0,$E915-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AZ$3>(A2stdlife+$E915),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AY915),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AY915))*(OFFSET('PTRM input'!$G$369,0,$E915-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BA$3>(A2stdlife+$E915),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AZ915),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:AZ915))*(OFFSET('PTRM input'!$G$369,0,$E915-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BB$3>(A2stdlife+$E915),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:BA915),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:BA915))*(OFFSET('PTRM input'!$G$369,0,$E915-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BC$3>(A2stdlife+$E915),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:BB915),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:BB915))*(OFFSET('PTRM input'!$G$369,0,$E915-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BD$3>(A2stdlife+$E915),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:BC915),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:BC915))*(OFFSET('PTRM input'!$G$369,0,$E915-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BE$3>(A2stdlife+$E915),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:BD915),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:BD915))*(OFFSET('PTRM input'!$G$369,0,$E915-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BF$3>(A2stdlife+$E915),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:BE915),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:BE915))*(OFFSET('PTRM input'!$G$369,0,$E915-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BG$3>(A2stdlife+$E915),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:BF915),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:BF915))*(OFFSET('PTRM input'!$G$369,0,$E915-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BH$3>(A2stdlife+$E915),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:BG915),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:BG915))*(OFFSET('PTRM input'!$G$369,0,$E915-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BI$3>(A2stdlife+$E915),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:BH915),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E915)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E915)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E915))*OFFSET($F$7,0,$E915))-SUM($G915:BH915))*(OFFSET('PTRM input'!$G$369,0,$E915-1)/A2taxstdlife))))","v":0}]
[null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(V$3>(A2stdlife+$E917),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:U917),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:U917))*(OFFSET('PTRM input'!$G$369,0,$E917-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(W$3>(A2stdlife+$E917),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:V917),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:V917))*(OFFSET('PTRM input'!$G$369,0,$E917-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(X$3>(A2stdlife+$E917),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:W917),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:W917))*(OFFSET('PTRM input'!$G$369,0,$E917-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(Y$3>(A2stdlife+$E917),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:X917),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:X917))*(OFFSET('PTRM input'!$G$369,0,$E917-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(Z$3>(A2stdlife+$E917),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:Y917),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:Y917))*(OFFSET('PTRM input'!$G$369,0,$E917-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AA$3>(A2stdlife+$E917),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:Z917),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:Z917))*(OFFSET('PTRM input'!$G$369,0,$E917-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AB$3>(A2stdlife+$E917),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AA917),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AA917))*(OFFSET('PTRM input'!$G$369,0,$E917-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AC$3>(A2stdlife+$E917),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AB917),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AB917))*(OFFSET('PTRM input'!$G$369,0,$E917-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AD$3>(A2stdlife+$E917),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AC917),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AC917))*(OFFSET('PTRM input'!$G$369,0,$E917-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AE$3>(A2stdlife+$E917),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AD917),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AD917))*(OFFSET('PTRM input'!$G$369,0,$E917-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AF$3>(A2stdlife+$E917),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AE917),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AE917))*(OFFSET('PTRM input'!$G$369,0,$E917-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AG$3>(A2stdlife+$E917),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AF917),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AF917))*(OFFSET('PTRM input'!$G$369,0,$E917-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AH$3>(A2stdlife+$E917),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AG917),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AG917))*(OFFSET('PTRM input'!$G$369,0,$E917-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AI$3>(A2stdlife+$E917),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AH917),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AH917))*(OFFSET('PTRM input'!$G$369,0,$E917-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AJ$3>(A2stdlife+$E917),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AI917),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AI917))*(OFFSET('PTRM input'!$G$369,0,$E917-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AK$3>(A2stdlife+$E917),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AJ917),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AJ917))*(OFFSET('PTRM input'!$G$369,0,$E917-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AL$3>(A2stdlife+$E917),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AK917),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AK917))*(OFFSET('PTRM input'!$G$369,0,$E917-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AM$3>(A2stdlife+$E917),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AL917),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AL917))*(OFFSET('PTRM input'!$G$369,0,$E917-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AN$3>(A2stdlife+$E917),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AM917),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AM917))*(OFFSET('PTRM input'!$G$369,0,$E917-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AO$3>(A2stdlife+$E917),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AN917),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AN917))*(OFFSET('PTRM input'!$G$369,0,$E917-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AP$3>(A2stdlife+$E917),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AO917),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AO917))*(OFFSET('PTRM input'!$G$369,0,$E917-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AQ$3>(A2stdlife+$E917),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AP917),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AP917))*(OFFSET('PTRM input'!$G$369,0,$E917-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AR$3>(A2stdlife+$E917),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AQ917),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AQ917))*(OFFSET('PTRM input'!$G$369,0,$E917-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AS$3>(A2stdlife+$E917),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AR917),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AR917))*(OFFSET('PTRM input'!$G$369,0,$E917-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AT$3>(A2stdlife+$E917),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AS917),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AS917))*(OFFSET('PTRM input'!$G$369,0,$E917-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AU$3>(A2stdlife+$E917),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AT917),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AT917))*(OFFSET('PTRM input'!$G$369,0,$E917-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AV$3>(A2stdlife+$E917),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AU917),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AU917))*(OFFSET('PTRM input'!$G$369,0,$E917-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AW$3>(A2stdlife+$E917),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AV917),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AV917))*(OFFSET('PTRM input'!$G$369,0,$E917-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AX$3>(A2stdlife+$E917),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AW917),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AW917))*(OFFSET('PTRM input'!$G$369,0,$E917-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AY$3>(A2stdlife+$E917),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AX917),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AX917))*(OFFSET('PTRM input'!$G$369,0,$E917-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AZ$3>(A2stdlife+$E917),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AY917),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AY917))*(OFFSET('PTRM input'!$G$369,0,$E917-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BA$3>(A2stdlife+$E917),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AZ917),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:AZ917))*(OFFSET('PTRM input'!$G$369,0,$E917-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BB$3>(A2stdlife+$E917),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:BA917),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:BA917))*(OFFSET('PTRM input'!$G$369,0,$E917-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BC$3>(A2stdlife+$E917),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:BB917),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:BB917))*(OFFSET('PTRM input'!$G$369,0,$E917-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BD$3>(A2stdlife+$E917),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:BC917),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:BC917))*(OFFSET('PTRM input'!$G$369,0,$E917-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BE$3>(A2stdlife+$E917),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:BD917),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:BD917))*(OFFSET('PTRM input'!$G$369,0,$E917-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BF$3>(A2stdlife+$E917),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:BE917),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:BE917))*(OFFSET('PTRM input'!$G$369,0,$E917-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BG$3>(A2stdlife+$E917),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:BF917),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:BF917))*(OFFSET('PTRM input'!$G$369,0,$E917-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BH$3>(A2stdlife+$E917),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:BG917),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:BG917))*(OFFSET('PTRM input'!$G$369,0,$E917-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BI$3>(A2stdlife+$E917),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:BH917),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E917)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E917)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E917))*OFFSET($F$7,0,$E917))-SUM($G917:BH917))*(OFFSET('PTRM input'!$G$369,0,$E917-1)/A2taxstdlife))))","v":0}]
[null,null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(Y$3>(A2stdlife+$E920),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:X920),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:X920))*(OFFSET('PTRM input'!$G$369,0,$E920-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(Z$3>(A2stdlife+$E920),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:Y920),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:Y920))*(OFFSET('PTRM input'!$G$369,0,$E920-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AA$3>(A2stdlife+$E920),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:Z920),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:Z920))*(OFFSET('PTRM input'!$G$369,0,$E920-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AB$3>(A2stdlife+$E920),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AA920),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AA920))*(OFFSET('PTRM input'!$G$369,0,$E920-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AC$3>(A2stdlife+$E920),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AB920),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AB920))*(OFFSET('PTRM input'!$G$369,0,$E920-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AD$3>(A2stdlife+$E920),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AC920),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AC920))*(OFFSET('PTRM input'!$G$369,0,$E920-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AE$3>(A2stdlife+$E920),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AD920),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AD920))*(OFFSET('PTRM input'!$G$369,0,$E920-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AF$3>(A2stdlife+$E920),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AE920),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AE920))*(OFFSET('PTRM input'!$G$369,0,$E920-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AG$3>(A2stdlife+$E920),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AF920),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AF920))*(OFFSET('PTRM input'!$G$369,0,$E920-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AH$3>(A2stdlife+$E920),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AG920),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AG920))*(OFFSET('PTRM input'!$G$369,0,$E920-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AI$3>(A2stdlife+$E920),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AH920),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AH920))*(OFFSET('PTRM input'!$G$369,0,$E920-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AJ$3>(A2stdlife+$E920),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AI920),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AI920))*(OFFSET('PTRM input'!$G$369,0,$E920-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AK$3>(A2stdlife+$E920),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AJ920),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AJ920))*(OFFSET('PTRM input'!$G$369,0,$E920-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AL$3>(A2stdlife+$E920),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AK920),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AK920))*(OFFSET('PTRM input'!$G$369,0,$E920-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AM$3>(A2stdlife+$E920),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AL920),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AL920))*(OFFSET('PTRM input'!$G$369,0,$E920-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AN$3>(A2stdlife+$E920),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AM920),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AM920))*(OFFSET('PTRM input'!$G$369,0,$E920-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AO$3>(A2stdlife+$E920),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AN920),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AN920))*(OFFSET('PTRM input'!$G$369,0,$E920-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AP$3>(A2stdlife+$E920),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AO920),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AO920))*(OFFSET('PTRM input'!$G$369,0,$E920-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AQ$3>(A2stdlife+$E920),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AP920),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AP920))*(OFFSET('PTRM input'!$G$369,0,$E920-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AR$3>(A2stdlife+$E920),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AQ920),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AQ920))*(OFFSET('PTRM input'!$G$369,0,$E920-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AS$3>(A2stdlife+$E920),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AR920),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AR920))*(OFFSET('PTRM input'!$G$369,0,$E920-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AT$3>(A2stdlife+$E920),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AS920),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AS920))*(OFFSET('PTRM input'!$G$369,0,$E920-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AU$3>(A2stdlife+$E920),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AT920),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AT920))*(OFFSET('PTRM input'!$G$369,0,$E920-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AV$3>(A2stdlife+$E920),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AU920),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AU920))*(OFFSET('PTRM input'!$G$369,0,$E920-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AW$3>(A2stdlife+$E920),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AV920),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AV920))*(OFFSET('PTRM input'!$G$369,0,$E920-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AX$3>(A2stdlife+$E920),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AW920),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AW920))*(OFFSET('PTRM input'!$G$369,0,$E920-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AY$3>(A2stdlife+$E920),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AX920),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AX920))*(OFFSET('PTRM input'!$G$369,0,$E920-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(AZ$3>(A2stdlife+$E920),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AY920),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AY920))*(OFFSET('PTRM input'!$G$369,0,$E920-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BA$3>(A2stdlife+$E920),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AZ920),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:AZ920))*(OFFSET('PTRM input'!$G$369,0,$E920-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BB$3>(A2stdlife+$E920),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:BA920),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:BA920))*(OFFSET('PTRM input'!$G$369,0,$E920-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BC$3>(A2stdlife+$E920),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:BB920),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:BB920))*(OFFSET('PTRM input'!$G$369,0,$E920-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BD$3>(A2stdlife+$E920),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:BC920),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:BC920))*(OFFSET('PTRM input'!$G$369,0,$E920-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BE$3>(A2stdlife+$E920),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:BD920),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:BD920))*(OFFSET('PTRM input'!$G$369,0,$E920-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BF$3>(A2stdlife+$E920),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:BE920),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:BE920))*(OFFSET('PTRM input'!$G$369,0,$E920-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BG$3>(A2stdlife+$E920),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:BF920),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:BF920))*(OFFSET('PTRM input'!$G$369,0,$E920-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BH$3>(A2stdlife+$E920),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:BG920),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:BG920))*(OFFSET('PTRM input'!$G$369,0,$E920-1)/A2taxstdlife))))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(A2taxstdlife=\"\",0,IF(BI$3>(A2stdlife+$E920),((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:BH920),(((INDEX('PTRM input'!$G$277:$Y$326,A2offset,$E920)+INDEX('PTRM input'!$G$223:$Y$272,A2offset,$E920)-INDEX('PTRM input'!$G$115:$Y$164,A2offset,$E920))*OFFSET($F$7,0,$E920))-SUM($G920:BH920))*(OFFSET('PTRM input'!$G$369,0,$E920-1)/A2taxstdlife))))","v":0}]
[null,{"$f":"C944","v":"MP Mains"},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(G$3>A3taxremlife,A3taxvalue-SUM($F923:F923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!G$474)","v":4.8411807454638494},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(H$3>A3taxremlife,A3taxvalue-SUM($F923:G923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!H$474)","v":4.8411807454638494},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(I$3>A3taxremlife,A3taxvalue-SUM($F923:H923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!I$474)","v":4.8411807454638494},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(J$3>A3taxremlife,A3taxvalue-SUM($F923:I923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!J$474)","v":4.8411807454638494},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(K$3>A3taxremlife,A3taxvalue-SUM($F923:J923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!K$474)","v":4.8411807454638494},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(L$3>A3taxremlife,A3taxvalue-SUM($F923:K923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!L$474)","v":4.8411807454638494},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(M$3>A3taxremlife,A3taxvalue-SUM($F923:L923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!M$474)","v":4.8411807454638494},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(N$3>A3taxremlife,A3taxvalue-SUM($F923:M923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!N$474)","v":4.8411807454638494},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(O$3>A3taxremlife,A3taxvalue-SUM($F923:N923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!O$474)","v":4.8411807454638494},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(P$3>A3taxremlife,A3taxvalue-SUM($F923:O923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!P$474)","v":4.8411807454638494},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Q$3>A3taxremlife,A3taxvalue-SUM($F923:P923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!Q$474)","v":4.8411807454638494},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(R$3>A3taxremlife,A3taxvalue-SUM($F923:Q923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!R$474)","v":4.8411807454638494},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(S$3>A3taxremlife,A3taxvalue-SUM($F923:R923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!S$474)","v":4.8411807454638494},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(T$3>A3taxremlife,A3taxvalue-SUM($F923:S923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!T$474)","v":4.8411807454638494},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(U$3>A3taxremlife,A3taxvalue-SUM($F923:T923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!U$474)","v":4.8411807454638494},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(V$3>A3taxremlife,A3taxvalue-SUM($F923:U923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!V$474)","v":4.8411807454638494},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(W$3>A3taxremlife,A3taxvalue-SUM($F923:V923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!W$474)","v":4.8411807454638494},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(X$3>A3taxremlife,A3taxvalue-SUM($F923:W923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!X$474)","v":4.8411807454638494},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Y$3>A3taxremlife,A3taxvalue-SUM($F923:X923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!Y$474)","v":4.8411807454638494},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Z$3>A3taxremlife,A3taxvalue-SUM($F923:Y923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!Z$474)","v":1.4210854715202004E-14},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AA$3>A3taxremlife,A3taxvalue-SUM($F923:Z923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!AA$474)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AB$3>A3taxremlife,A3taxvalue-SUM($F923:AA923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!AB$474)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AC$3>A3taxremlife,A3taxvalue-SUM($F923:AB923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!AC$474)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AD$3>A3taxremlife,A3taxvalue-SUM($F923:AC923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!AD$474)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AE$3>A3taxremlife,A3taxvalue-SUM($F923:AD923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!AE$474)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AF$3>A3taxremlife,A3taxvalue-SUM($F923:AE923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!AF$474)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AG$3>A3taxremlife,A3taxvalue-SUM($F923:AF923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!AG$474)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AH$3>A3taxremlife,A3taxvalue-SUM($F923:AG923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!AH$474)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AI$3>A3taxremlife,A3taxvalue-SUM($F923:AH923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!AI$474)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AJ$3>A3taxremlife,A3taxvalue-SUM($F923:AI923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!AJ$474)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AK$3>A3taxremlife,A3taxvalue-SUM($F923:AJ923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!AK$474)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AL$3>A3taxremlife,A3taxvalue-SUM($F923:AK923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!AL$474)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AM$3>A3taxremlife,A3taxvalue-SUM($F923:AL923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!AM$474)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AN$3>A3taxremlife,A3taxvalue-SUM($F923:AM923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!AN$474)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AO$3>A3taxremlife,A3taxvalue-SUM($F923:AN923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!AO$474)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AP$3>A3taxremlife,A3taxvalue-SUM($F923:AO923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!AP$474)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AQ$3>A3taxremlife,A3taxvalue-SUM($F923:AP923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!AQ$474)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AR$3>A3taxremlife,A3taxvalue-SUM($F923:AQ923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!AR$474)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AS$3>A3taxremlife,A3taxvalue-SUM($F923:AR923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!AS$474)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AT$3>A3taxremlife,A3taxvalue-SUM($F923:AS923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!AT$474)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AU$3>A3taxremlife,A3taxvalue-SUM($F923:AT923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!AU$474)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AV$3>A3taxremlife,A3taxvalue-SUM($F923:AU923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!AV$474)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AW$3>A3taxremlife,A3taxvalue-SUM($F923:AV923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!AW$474)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AX$3>A3taxremlife,A3taxvalue-SUM($F923:AW923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!AX$474)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AY$3>A3taxremlife,A3taxvalue-SUM($F923:AX923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!AY$474)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AZ$3>A3taxremlife,A3taxvalue-SUM($F923:AY923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!AZ$474)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BA$3>A3taxremlife,A3taxvalue-SUM($F923:AZ923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!BA$474)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BB$3>A3taxremlife,A3taxvalue-SUM($F923:BA923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!BB$474)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BC$3>A3taxremlife,A3taxvalue-SUM($F923:BB923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!BC$474)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BD$3>A3taxremlife,A3taxvalue-SUM($F923:BC923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!BD$474)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BE$3>A3taxremlife,A3taxvalue-SUM($F923:BD923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!BE$474)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BF$3>A3taxremlife,A3taxvalue-SUM($F923:BE923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!BF$474)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BG$3>A3taxremlife,A3taxvalue-SUM($F923:BF923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!BG$474)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BH$3>A3taxremlife,A3taxvalue-SUM($F923:BG923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!BH$474)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BI$3>A3taxremlife,A3taxvalue-SUM($F923:BH923),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))),'PTRM input'!BI$474)","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(J$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:I927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:I927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(K$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:J927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:J927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(L$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:K927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:K927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(M$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:L927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:L927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(N$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:M927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:M927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(O$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:N927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:N927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(P$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:O927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:O927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(Q$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:P927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:P927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(R$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:Q927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:Q927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(S$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:R927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:R927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(T$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:S927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:S927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(U$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:T927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:T927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(V$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:U927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:U927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(W$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:V927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:V927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(X$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:W927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:W927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(Y$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:X927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:X927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(Z$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:Y927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:Y927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AA$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:Z927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:Z927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AB$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AA927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AA927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AC$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AB927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AB927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AD$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AC927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AC927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AE$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AD927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AD927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AF$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AE927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AE927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AG$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AF927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AF927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AH$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AG927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AG927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AI$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AH927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AH927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AJ$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AI927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AI927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AK$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AJ927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AJ927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AL$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AK927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AK927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AM$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AL927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AL927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AN$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AM927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AM927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AO$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AN927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AN927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AP$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AO927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AO927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AQ$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AP927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AP927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AR$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AQ927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AQ927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AS$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AR927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AR927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AT$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AS927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AS927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AU$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AT927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AT927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AV$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AU927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AU927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AW$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AV927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AV927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AX$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AW927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AW927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AY$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AX927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AX927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AZ$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AY927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AY927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BA$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AZ927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:AZ927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BB$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:BA927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:BA927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BC$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:BB927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:BB927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BD$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:BC927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:BC927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BE$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:BD927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:BD927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BF$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:BE927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:BE927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BG$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:BF927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:BF927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BH$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:BG927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:BG927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BI$3>(A3stdlife+$E927),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:BH927),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E927)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E927)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E927))*OFFSET($F$7,0,$E927))-SUM($G927:BH927))*(OFFSET('PTRM input'!$G$369,0,$E927-1)/A3taxstdlife))))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(K$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:J928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:J928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(L$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:K928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:K928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(M$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:L928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:L928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(N$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:M928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:M928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(O$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:N928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:N928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(P$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:O928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:O928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(Q$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:P928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:P928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(R$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:Q928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:Q928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(S$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:R928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:R928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(T$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:S928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:S928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(U$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:T928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:T928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(V$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:U928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:U928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(W$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:V928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:V928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(X$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:W928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:W928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(Y$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:X928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:X928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(Z$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:Y928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:Y928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AA$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:Z928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:Z928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AB$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AA928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AA928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AC$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AB928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AB928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AD$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AC928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AC928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AE$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AD928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AD928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AF$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AE928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AE928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AG$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AF928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AF928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AH$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AG928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AG928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AI$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AH928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AH928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AJ$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AI928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AI928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AK$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AJ928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AJ928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AL$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AK928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AK928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AM$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AL928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AL928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AN$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AM928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AM928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AO$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AN928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AN928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AP$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AO928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AO928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AQ$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AP928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AP928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AR$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AQ928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AQ928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AS$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AR928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AR928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AT$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AS928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AS928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AU$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AT928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AT928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AV$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AU928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AU928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AW$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AV928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AV928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AX$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AW928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AW928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AY$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AX928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AX928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AZ$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AY928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AY928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BA$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AZ928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:AZ928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BB$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:BA928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:BA928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BC$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:BB928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:BB928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BD$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:BC928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:BC928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BE$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:BD928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:BD928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BF$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:BE928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:BE928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BG$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:BF928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:BF928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BH$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:BG928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:BG928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BI$3>(A3stdlife+$E928),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:BH928),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E928)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E928)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E928))*OFFSET($F$7,0,$E928))-SUM($G928:BH928))*(OFFSET('PTRM input'!$G$369,0,$E928-1)/A3taxstdlife))))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(N$3>(A3stdlife+$E931),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:M931),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:M931))*(OFFSET('PTRM input'!$G$369,0,$E931-1)/A3taxstdlife))))","v":3.4287456230983435E-2},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(O$3>(A3stdlife+$E931),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:N931),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:N931))*(OFFSET('PTRM input'!$G$369,0,$E931-1)/A3taxstdlife))))","v":3.0678250311932543E-2},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(P$3>(A3stdlife+$E931),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:O931),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:O931))*(OFFSET('PTRM input'!$G$369,0,$E931-1)/A3taxstdlife))))","v":2.7448960805413331E-2},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(Q$3>(A3stdlife+$E931),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:P931),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:P931))*(OFFSET('PTRM input'!$G$369,0,$E931-1)/A3taxstdlife))))","v":2.4559596510106661E-2},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(R$3>(A3stdlife+$E931),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:Q931),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:Q931))*(OFFSET('PTRM input'!$G$369,0,$E931-1)/A3taxstdlife))))","v":2.197437582483228E-2},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(S$3>(A3stdlife+$E931),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:R931),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:R931))*(OFFSET('PTRM input'!$G$369,0,$E931-1)/A3taxstdlife))))","v":1.9661283632744671E-2},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(T$3>(A3stdlife+$E931),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:S931),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:S931))*(OFFSET('PTRM input'!$G$369,0,$E931-1)/A3taxstdlife))))","v":1.7591674829297865E-2},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(U$3>(A3stdlife+$E931),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:T931),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:T931))*(OFFSET('PTRM input'!$G$369,0,$E931-1)/A3taxstdlife))))","v":1.5739919584108617E-2},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(V$3>(A3stdlife+$E931),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:U931),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:U931))*(OFFSET('PTRM input'!$G$369,0,$E931-1)/A3taxstdlife))))","v":1.4083085943676132E-2},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(W$3>(A3stdlife+$E931),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:V931),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:V931))*(OFFSET('PTRM input'!$G$369,0,$E931-1)/A3taxstdlife))))","v":1.2600655844341802E-2},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(X$3>(A3stdlife+$E931),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:W931),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:W931))*(OFFSET('PTRM input'!$G$369,0,$E931-1)/A3taxstdlife))))","v":1.1274271018621612E-2},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(Y$3>(A3stdlife+$E931),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:X931),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:X931))*(OFFSET('PTRM input'!$G$369,0,$E931-1)/A3taxstdlife))))","v":1.008750564824039E-2},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(Z$3>(A3stdlife+$E931),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:Y931),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:Y931))*(OFFSET('PTRM input'!$G$369,0,$E931-1)/A3taxstdlife))))","v":9.0256629484256109E-3},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AA$3>(A3stdlife+$E931),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:Z931),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:Z931))*(OFFSET('PTRM input'!$G$369,0,$E931-1)/A3taxstdlife))))","v":8.07559316438081E-3},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AB$3>(A3stdlife+$E931),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AA931),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AA931))*(OFFSET('PTRM input'!$G$369,0,$E931-1)/A3taxstdlife))))","v":7.2255307260249363E-3},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AC$3>(A3stdlife+$E931),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AB931),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AB931))*(OFFSET('PTRM input'!$G$369,0,$E931-1)/A3taxstdlife))))","v":6.4649485443381005E-3},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AD$3>(A3stdlife+$E931),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AC931),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AC931))*(OFFSET('PTRM input'!$G$369,0,$E931-1)/A3taxstdlife))))","v":5.7844276449340896E-3},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AE$3>(A3stdlife+$E931),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AD931),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AD931))*(OFFSET('PTRM input'!$G$369,0,$E931-1)/A3taxstdlife))))","v":5.1755405244147124E-3},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AF$3>(A3stdlife+$E931),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AE931),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AE931))*(OFFSET('PTRM input'!$G$369,0,$E931-1)/A3taxstdlife))))","v":4.6307467850026374E-3},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AG$3>(A3stdlife+$E931),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AF931),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AF931))*(OFFSET('PTRM input'!$G$369,0,$E931-1)/A3taxstdlife))))","v":3.9361347672522418E-2},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AH$3>(A3stdlife+$E931),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AG931),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AG931))*(OFFSET('PTRM input'!$G$369,0,$E931-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AI$3>(A3stdlife+$E931),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AH931),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AH931))*(OFFSET('PTRM input'!$G$369,0,$E931-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AJ$3>(A3stdlife+$E931),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AI931),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AI931))*(OFFSET('PTRM input'!$G$369,0,$E931-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AK$3>(A3stdlife+$E931),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AJ931),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AJ931))*(OFFSET('PTRM input'!$G$369,0,$E931-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AL$3>(A3stdlife+$E931),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AK931),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AK931))*(OFFSET('PTRM input'!$G$369,0,$E931-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AM$3>(A3stdlife+$E931),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AL931),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AL931))*(OFFSET('PTRM input'!$G$369,0,$E931-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AN$3>(A3stdlife+$E931),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AM931),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AM931))*(OFFSET('PTRM input'!$G$369,0,$E931-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AO$3>(A3stdlife+$E931),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AN931),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AN931))*(OFFSET('PTRM input'!$G$369,0,$E931-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AP$3>(A3stdlife+$E931),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AO931),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AO931))*(OFFSET('PTRM input'!$G$369,0,$E931-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AQ$3>(A3stdlife+$E931),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AP931),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AP931))*(OFFSET('PTRM input'!$G$369,0,$E931-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AR$3>(A3stdlife+$E931),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AQ931),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AQ931))*(OFFSET('PTRM input'!$G$369,0,$E931-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AS$3>(A3stdlife+$E931),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AR931),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AR931))*(OFFSET('PTRM input'!$G$369,0,$E931-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AT$3>(A3stdlife+$E931),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AS931),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AS931))*(OFFSET('PTRM input'!$G$369,0,$E931-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AU$3>(A3stdlife+$E931),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AT931),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AT931))*(OFFSET('PTRM input'!$G$369,0,$E931-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AV$3>(A3stdlife+$E931),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AU931),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AU931))*(OFFSET('PTRM input'!$G$369,0,$E931-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AW$3>(A3stdlife+$E931),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AV931),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AV931))*(OFFSET('PTRM input'!$G$369,0,$E931-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AX$3>(A3stdlife+$E931),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AW931),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AW931))*(OFFSET('PTRM input'!$G$369,0,$E931-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AY$3>(A3stdlife+$E931),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AX931),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AX931))*(OFFSET('PTRM input'!$G$369,0,$E931-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AZ$3>(A3stdlife+$E931),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AY931),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AY931))*(OFFSET('PTRM input'!$G$369,0,$E931-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BA$3>(A3stdlife+$E931),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AZ931),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:AZ931))*(OFFSET('PTRM input'!$G$369,0,$E931-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BB$3>(A3stdlife+$E931),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:BA931),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:BA931))*(OFFSET('PTRM input'!$G$369,0,$E931-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BC$3>(A3stdlife+$E931),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:BB931),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:BB931))*(OFFSET('PTRM input'!$G$369,0,$E931-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BD$3>(A3stdlife+$E931),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:BC931),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:BC931))*(OFFSET('PTRM input'!$G$369,0,$E931-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BE$3>(A3stdlife+$E931),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:BD931),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:BD931))*(OFFSET('PTRM input'!$G$369,0,$E931-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BF$3>(A3stdlife+$E931),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:BE931),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:BE931))*(OFFSET('PTRM input'!$G$369,0,$E931-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BG$3>(A3stdlife+$E931),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:BF931),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:BF931))*(OFFSET('PTRM input'!$G$369,0,$E931-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BH$3>(A3stdlife+$E931),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:BG931),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:BG931))*(OFFSET('PTRM input'!$G$369,0,$E931-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BI$3>(A3stdlife+$E931),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:BH931),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E931)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E931)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E931))*OFFSET($F$7,0,$E931))-SUM($G931:BH931))*(OFFSET('PTRM input'!$G$369,0,$E931-1)/A3taxstdlife))))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(O$3>(A3stdlife+$E932),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:N932),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:N932))*(OFFSET('PTRM input'!$G$369,0,$E932-1)/A3taxstdlife))))","v":3.0278732882817377E-2},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(P$3>(A3stdlife+$E932),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:O932),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:O932))*(OFFSET('PTRM input'!$G$369,0,$E932-1)/A3taxstdlife))))","v":2.7091497842520809E-2},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(Q$3>(A3stdlife+$E932),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:P932),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:P932))*(OFFSET('PTRM input'!$G$369,0,$E932-1)/A3taxstdlife))))","v":2.4239761227518621E-2},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(R$3>(A3stdlife+$E932),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:Q932),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:Q932))*(OFFSET('PTRM input'!$G$369,0,$E932-1)/A3taxstdlife))))","v":2.1688207414095606E-2},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(S$3>(A3stdlife+$E932),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:R932),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:R932))*(OFFSET('PTRM input'!$G$369,0,$E932-1)/A3taxstdlife))))","v":1.940523821261186E-2},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(T$3>(A3stdlife+$E932),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:S932),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:S932))*(OFFSET('PTRM input'!$G$369,0,$E932-1)/A3taxstdlife))))","v":1.7362581558652716E-2},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(U$3>(A3stdlife+$E932),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:T932),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:T932))*(OFFSET('PTRM input'!$G$369,0,$E932-1)/A3taxstdlife))))","v":1.553494139458401E-2},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(V$3>(A3stdlife+$E932),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:U932),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:U932))*(OFFSET('PTRM input'!$G$369,0,$E932-1)/A3taxstdlife))))","v":1.3899684405680429E-2},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(W$3>(A3stdlife+$E932),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:V932),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:V932))*(OFFSET('PTRM input'!$G$369,0,$E932-1)/A3taxstdlife))))","v":1.243655973139828E-2},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(X$3>(A3stdlife+$E932),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:W932),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:W932))*(OFFSET('PTRM input'!$G$369,0,$E932-1)/A3taxstdlife))))","v":1.1127448180724775E-2},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(Y$3>(A3stdlife+$E932),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:X932),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:X932))*(OFFSET('PTRM input'!$G$369,0,$E932-1)/A3taxstdlife))))","v":9.9561378459116414E-3},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(Z$3>(A3stdlife+$E932),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:Y932),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:Y932))*(OFFSET('PTRM input'!$G$369,0,$E932-1)/A3taxstdlife))))","v":8.9081233358156778E-3},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AA$3>(A3stdlife+$E932),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:Z932),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:Z932))*(OFFSET('PTRM input'!$G$369,0,$E932-1)/A3taxstdlife))))","v":7.9704261425719222E-3},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AB$3>(A3stdlife+$E932),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AA932),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AA932))*(OFFSET('PTRM input'!$G$369,0,$E932-1)/A3taxstdlife))))","v":7.1314339170380353E-3},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AC$3>(A3stdlife+$E932),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AB932),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AB932))*(OFFSET('PTRM input'!$G$369,0,$E932-1)/A3taxstdlife))))","v":6.3807566626129806E-3},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AD$3>(A3stdlife+$E932),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AC932),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AC932))*(OFFSET('PTRM input'!$G$369,0,$E932-1)/A3taxstdlife))))","v":5.709098066548457E-3},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AE$3>(A3stdlife+$E932),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AD932),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AD932))*(OFFSET('PTRM input'!$G$369,0,$E932-1)/A3taxstdlife))))","v":5.1081403753328296E-3},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AF$3>(A3stdlife+$E932),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AE932),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AE932))*(OFFSET('PTRM input'!$G$369,0,$E932-1)/A3taxstdlife))))","v":4.5704413884556892E-3},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AG$3>(A3stdlife+$E932),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AF932),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AF932))*(OFFSET('PTRM input'!$G$369,0,$E932-1)/A3taxstdlife))))","v":4.0893422949340374E-3},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AH$3>(A3stdlife+$E932),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AG932),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AG932))*(OFFSET('PTRM input'!$G$369,0,$E932-1)/A3taxstdlife))))","v":3.4759409506939343E-2},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AI$3>(A3stdlife+$E932),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AH932),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AH932))*(OFFSET('PTRM input'!$G$369,0,$E932-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AJ$3>(A3stdlife+$E932),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AI932),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AI932))*(OFFSET('PTRM input'!$G$369,0,$E932-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AK$3>(A3stdlife+$E932),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AJ932),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AJ932))*(OFFSET('PTRM input'!$G$369,0,$E932-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AL$3>(A3stdlife+$E932),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AK932),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AK932))*(OFFSET('PTRM input'!$G$369,0,$E932-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AM$3>(A3stdlife+$E932),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AL932),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AL932))*(OFFSET('PTRM input'!$G$369,0,$E932-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AN$3>(A3stdlife+$E932),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AM932),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AM932))*(OFFSET('PTRM input'!$G$369,0,$E932-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AO$3>(A3stdlife+$E932),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AN932),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AN932))*(OFFSET('PTRM input'!$G$369,0,$E932-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AP$3>(A3stdlife+$E932),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AO932),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AO932))*(OFFSET('PTRM input'!$G$369,0,$E932-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AQ$3>(A3stdlife+$E932),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AP932),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AP932))*(OFFSET('PTRM input'!$G$369,0,$E932-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AR$3>(A3stdlife+$E932),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AQ932),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AQ932))*(OFFSET('PTRM input'!$G$369,0,$E932-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AS$3>(A3stdlife+$E932),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AR932),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AR932))*(OFFSET('PTRM input'!$G$369,0,$E932-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AT$3>(A3stdlife+$E932),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AS932),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AS932))*(OFFSET('PTRM input'!$G$369,0,$E932-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AU$3>(A3stdlife+$E932),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AT932),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AT932))*(OFFSET('PTRM input'!$G$369,0,$E932-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AV$3>(A3stdlife+$E932),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AU932),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AU932))*(OFFSET('PTRM input'!$G$369,0,$E932-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AW$3>(A3stdlife+$E932),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AV932),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AV932))*(OFFSET('PTRM input'!$G$369,0,$E932-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AX$3>(A3stdlife+$E932),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AW932),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AW932))*(OFFSET('PTRM input'!$G$369,0,$E932-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AY$3>(A3stdlife+$E932),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AX932),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AX932))*(OFFSET('PTRM input'!$G$369,0,$E932-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AZ$3>(A3stdlife+$E932),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AY932),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AY932))*(OFFSET('PTRM input'!$G$369,0,$E932-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BA$3>(A3stdlife+$E932),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AZ932),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:AZ932))*(OFFSET('PTRM input'!$G$369,0,$E932-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BB$3>(A3stdlife+$E932),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:BA932),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:BA932))*(OFFSET('PTRM input'!$G$369,0,$E932-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BC$3>(A3stdlife+$E932),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:BB932),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:BB932))*(OFFSET('PTRM input'!$G$369,0,$E932-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BD$3>(A3stdlife+$E932),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:BC932),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:BC932))*(OFFSET('PTRM input'!$G$369,0,$E932-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BE$3>(A3stdlife+$E932),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:BD932),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:BD932))*(OFFSET('PTRM input'!$G$369,0,$E932-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BF$3>(A3stdlife+$E932),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:BE932),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:BE932))*(OFFSET('PTRM input'!$G$369,0,$E932-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BG$3>(A3stdlife+$E932),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:BF932),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:BF932))*(OFFSET('PTRM input'!$G$369,0,$E932-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BH$3>(A3stdlife+$E932),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:BG932),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:BG932))*(OFFSET('PTRM input'!$G$369,0,$E932-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BI$3>(A3stdlife+$E932),((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:BH932),(((INDEX('PTRM input'!$G$277:$P$326,A3offset,$E932)+INDEX('PTRM input'!$G$223:$P$272,A3offset,$E932)-INDEX('PTRM input'!$G$115:$P$164,A3offset,$E932))*OFFSET($F$7,0,$E932))-SUM($G932:BH932))*(OFFSET('PTRM input'!$G$369,0,$E932-1)/A3taxstdlife))))","v":0}]
[null,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(R$3>(A3stdlife+$E935),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:Q935),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:Q935))*(OFFSET('PTRM input'!$G$369,0,$E935-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(S$3>(A3stdlife+$E935),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:R935),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:R935))*(OFFSET('PTRM input'!$G$369,0,$E935-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(T$3>(A3stdlife+$E935),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:S935),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:S935))*(OFFSET('PTRM input'!$G$369,0,$E935-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(U$3>(A3stdlife+$E935),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:T935),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:T935))*(OFFSET('PTRM input'!$G$369,0,$E935-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(V$3>(A3stdlife+$E935),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:U935),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:U935))*(OFFSET('PTRM input'!$G$369,0,$E935-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(W$3>(A3stdlife+$E935),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:V935),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:V935))*(OFFSET('PTRM input'!$G$369,0,$E935-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(X$3>(A3stdlife+$E935),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:W935),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:W935))*(OFFSET('PTRM input'!$G$369,0,$E935-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(Y$3>(A3stdlife+$E935),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:X935),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:X935))*(OFFSET('PTRM input'!$G$369,0,$E935-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(Z$3>(A3stdlife+$E935),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:Y935),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:Y935))*(OFFSET('PTRM input'!$G$369,0,$E935-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AA$3>(A3stdlife+$E935),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:Z935),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:Z935))*(OFFSET('PTRM input'!$G$369,0,$E935-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AB$3>(A3stdlife+$E935),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AA935),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AA935))*(OFFSET('PTRM input'!$G$369,0,$E935-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AC$3>(A3stdlife+$E935),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AB935),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AB935))*(OFFSET('PTRM input'!$G$369,0,$E935-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AD$3>(A3stdlife+$E935),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AC935),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AC935))*(OFFSET('PTRM input'!$G$369,0,$E935-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AE$3>(A3stdlife+$E935),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AD935),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AD935))*(OFFSET('PTRM input'!$G$369,0,$E935-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AF$3>(A3stdlife+$E935),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AE935),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AE935))*(OFFSET('PTRM input'!$G$369,0,$E935-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AG$3>(A3stdlife+$E935),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AF935),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AF935))*(OFFSET('PTRM input'!$G$369,0,$E935-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AH$3>(A3stdlife+$E935),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AG935),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AG935))*(OFFSET('PTRM input'!$G$369,0,$E935-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AI$3>(A3stdlife+$E935),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AH935),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AH935))*(OFFSET('PTRM input'!$G$369,0,$E935-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AJ$3>(A3stdlife+$E935),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AI935),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AI935))*(OFFSET('PTRM input'!$G$369,0,$E935-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AK$3>(A3stdlife+$E935),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AJ935),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AJ935))*(OFFSET('PTRM input'!$G$369,0,$E935-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AL$3>(A3stdlife+$E935),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AK935),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AK935))*(OFFSET('PTRM input'!$G$369,0,$E935-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AM$3>(A3stdlife+$E935),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AL935),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AL935))*(OFFSET('PTRM input'!$G$369,0,$E935-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AN$3>(A3stdlife+$E935),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AM935),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AM935))*(OFFSET('PTRM input'!$G$369,0,$E935-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AO$3>(A3stdlife+$E935),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AN935),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AN935))*(OFFSET('PTRM input'!$G$369,0,$E935-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AP$3>(A3stdlife+$E935),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AO935),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AO935))*(OFFSET('PTRM input'!$G$369,0,$E935-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AQ$3>(A3stdlife+$E935),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AP935),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AP935))*(OFFSET('PTRM input'!$G$369,0,$E935-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AR$3>(A3stdlife+$E935),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AQ935),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AQ935))*(OFFSET('PTRM input'!$G$369,0,$E935-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AS$3>(A3stdlife+$E935),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AR935),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AR935))*(OFFSET('PTRM input'!$G$369,0,$E935-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AT$3>(A3stdlife+$E935),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AS935),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AS935))*(OFFSET('PTRM input'!$G$369,0,$E935-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AU$3>(A3stdlife+$E935),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AT935),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AT935))*(OFFSET('PTRM input'!$G$369,0,$E935-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AV$3>(A3stdlife+$E935),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AU935),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AU935))*(OFFSET('PTRM input'!$G$369,0,$E935-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AW$3>(A3stdlife+$E935),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AV935),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AV935))*(OFFSET('PTRM input'!$G$369,0,$E935-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AX$3>(A3stdlife+$E935),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AW935),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AW935))*(OFFSET('PTRM input'!$G$369,0,$E935-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AY$3>(A3stdlife+$E935),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AX935),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AX935))*(OFFSET('PTRM input'!$G$369,0,$E935-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AZ$3>(A3stdlife+$E935),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AY935),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AY935))*(OFFSET('PTRM input'!$G$369,0,$E935-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BA$3>(A3stdlife+$E935),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AZ935),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:AZ935))*(OFFSET('PTRM input'!$G$369,0,$E935-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BB$3>(A3stdlife+$E935),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:BA935),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:BA935))*(OFFSET('PTRM input'!$G$369,0,$E935-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BC$3>(A3stdlife+$E935),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:BB935),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:BB935))*(OFFSET('PTRM input'!$G$369,0,$E935-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BD$3>(A3stdlife+$E935),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:BC935),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:BC935))*(OFFSET('PTRM input'!$G$369,0,$E935-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BE$3>(A3stdlife+$E935),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:BD935),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:BD935))*(OFFSET('PTRM input'!$G$369,0,$E935-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BF$3>(A3stdlife+$E935),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:BE935),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:BE935))*(OFFSET('PTRM input'!$G$369,0,$E935-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BG$3>(A3stdlife+$E935),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:BF935),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:BF935))*(OFFSET('PTRM input'!$G$369,0,$E935-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BH$3>(A3stdlife+$E935),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:BG935),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:BG935))*(OFFSET('PTRM input'!$G$369,0,$E935-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BI$3>(A3stdlife+$E935),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:BH935),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E935)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E935)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E935))*OFFSET($F$7,0,$E935))-SUM($G935:BH935))*(OFFSET('PTRM input'!$G$369,0,$E935-1)/A3taxstdlife))))","v":0}]
[null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(S$3>(A3stdlife+$E936),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:R936),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:R936))*(OFFSET('PTRM input'!$G$369,0,$E936-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(T$3>(A3stdlife+$E936),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:S936),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:S936))*(OFFSET('PTRM input'!$G$369,0,$E936-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(U$3>(A3stdlife+$E936),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:T936),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:T936))*(OFFSET('PTRM input'!$G$369,0,$E936-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(V$3>(A3stdlife+$E936),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:U936),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:U936))*(OFFSET('PTRM input'!$G$369,0,$E936-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(W$3>(A3stdlife+$E936),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:V936),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:V936))*(OFFSET('PTRM input'!$G$369,0,$E936-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(X$3>(A3stdlife+$E936),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:W936),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:W936))*(OFFSET('PTRM input'!$G$369,0,$E936-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(Y$3>(A3stdlife+$E936),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:X936),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:X936))*(OFFSET('PTRM input'!$G$369,0,$E936-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(Z$3>(A3stdlife+$E936),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:Y936),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:Y936))*(OFFSET('PTRM input'!$G$369,0,$E936-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AA$3>(A3stdlife+$E936),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:Z936),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:Z936))*(OFFSET('PTRM input'!$G$369,0,$E936-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AB$3>(A3stdlife+$E936),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AA936),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AA936))*(OFFSET('PTRM input'!$G$369,0,$E936-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AC$3>(A3stdlife+$E936),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AB936),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AB936))*(OFFSET('PTRM input'!$G$369,0,$E936-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AD$3>(A3stdlife+$E936),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AC936),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AC936))*(OFFSET('PTRM input'!$G$369,0,$E936-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AE$3>(A3stdlife+$E936),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AD936),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AD936))*(OFFSET('PTRM input'!$G$369,0,$E936-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AF$3>(A3stdlife+$E936),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AE936),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AE936))*(OFFSET('PTRM input'!$G$369,0,$E936-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AG$3>(A3stdlife+$E936),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AF936),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AF936))*(OFFSET('PTRM input'!$G$369,0,$E936-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AH$3>(A3stdlife+$E936),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AG936),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AG936))*(OFFSET('PTRM input'!$G$369,0,$E936-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AI$3>(A3stdlife+$E936),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AH936),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AH936))*(OFFSET('PTRM input'!$G$369,0,$E936-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AJ$3>(A3stdlife+$E936),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AI936),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AI936))*(OFFSET('PTRM input'!$G$369,0,$E936-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AK$3>(A3stdlife+$E936),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AJ936),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AJ936))*(OFFSET('PTRM input'!$G$369,0,$E936-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AL$3>(A3stdlife+$E936),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AK936),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AK936))*(OFFSET('PTRM input'!$G$369,0,$E936-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AM$3>(A3stdlife+$E936),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AL936),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AL936))*(OFFSET('PTRM input'!$G$369,0,$E936-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AN$3>(A3stdlife+$E936),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AM936),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AM936))*(OFFSET('PTRM input'!$G$369,0,$E936-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AO$3>(A3stdlife+$E936),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AN936),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AN936))*(OFFSET('PTRM input'!$G$369,0,$E936-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AP$3>(A3stdlife+$E936),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AO936),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AO936))*(OFFSET('PTRM input'!$G$369,0,$E936-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AQ$3>(A3stdlife+$E936),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AP936),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AP936))*(OFFSET('PTRM input'!$G$369,0,$E936-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AR$3>(A3stdlife+$E936),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AQ936),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AQ936))*(OFFSET('PTRM input'!$G$369,0,$E936-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AS$3>(A3stdlife+$E936),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AR936),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AR936))*(OFFSET('PTRM input'!$G$369,0,$E936-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AT$3>(A3stdlife+$E936),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AS936),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AS936))*(OFFSET('PTRM input'!$G$369,0,$E936-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AU$3>(A3stdlife+$E936),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AT936),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AT936))*(OFFSET('PTRM input'!$G$369,0,$E936-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AV$3>(A3stdlife+$E936),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AU936),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AU936))*(OFFSET('PTRM input'!$G$369,0,$E936-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AW$3>(A3stdlife+$E936),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AV936),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AV936))*(OFFSET('PTRM input'!$G$369,0,$E936-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AX$3>(A3stdlife+$E936),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AW936),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AW936))*(OFFSET('PTRM input'!$G$369,0,$E936-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AY$3>(A3stdlife+$E936),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AX936),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AX936))*(OFFSET('PTRM input'!$G$369,0,$E936-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AZ$3>(A3stdlife+$E936),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AY936),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AY936))*(OFFSET('PTRM input'!$G$369,0,$E936-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BA$3>(A3stdlife+$E936),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AZ936),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:AZ936))*(OFFSET('PTRM input'!$G$369,0,$E936-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BB$3>(A3stdlife+$E936),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:BA936),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:BA936))*(OFFSET('PTRM input'!$G$369,0,$E936-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BC$3>(A3stdlife+$E936),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:BB936),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:BB936))*(OFFSET('PTRM input'!$G$369,0,$E936-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BD$3>(A3stdlife+$E936),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:BC936),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:BC936))*(OFFSET('PTRM input'!$G$369,0,$E936-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BE$3>(A3stdlife+$E936),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:BD936),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:BD936))*(OFFSET('PTRM input'!$G$369,0,$E936-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BF$3>(A3stdlife+$E936),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:BE936),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:BE936))*(OFFSET('PTRM input'!$G$369,0,$E936-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BG$3>(A3stdlife+$E936),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:BF936),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:BF936))*(OFFSET('PTRM input'!$G$369,0,$E936-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BH$3>(A3stdlife+$E936),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:BG936),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:BG936))*(OFFSET('PTRM input'!$G$369,0,$E936-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BI$3>(A3stdlife+$E936),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:BH936),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E936)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E936)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E936))*OFFSET($F$7,0,$E936))-SUM($G936:BH936))*(OFFSET('PTRM input'!$G$369,0,$E936-1)/A3taxstdlife))))","v":0}]
[null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(V$3>(A3stdlife+$E939),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:U939),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:U939))*(OFFSET('PTRM input'!$G$369,0,$E939-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(W$3>(A3stdlife+$E939),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:V939),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:V939))*(OFFSET('PTRM input'!$G$369,0,$E939-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(X$3>(A3stdlife+$E939),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:W939),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:W939))*(OFFSET('PTRM input'!$G$369,0,$E939-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(Y$3>(A3stdlife+$E939),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:X939),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:X939))*(OFFSET('PTRM input'!$G$369,0,$E939-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(Z$3>(A3stdlife+$E939),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:Y939),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:Y939))*(OFFSET('PTRM input'!$G$369,0,$E939-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AA$3>(A3stdlife+$E939),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:Z939),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:Z939))*(OFFSET('PTRM input'!$G$369,0,$E939-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AB$3>(A3stdlife+$E939),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AA939),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AA939))*(OFFSET('PTRM input'!$G$369,0,$E939-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AC$3>(A3stdlife+$E939),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AB939),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AB939))*(OFFSET('PTRM input'!$G$369,0,$E939-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AD$3>(A3stdlife+$E939),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AC939),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AC939))*(OFFSET('PTRM input'!$G$369,0,$E939-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AE$3>(A3stdlife+$E939),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AD939),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AD939))*(OFFSET('PTRM input'!$G$369,0,$E939-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AF$3>(A3stdlife+$E939),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AE939),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AE939))*(OFFSET('PTRM input'!$G$369,0,$E939-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AG$3>(A3stdlife+$E939),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AF939),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AF939))*(OFFSET('PTRM input'!$G$369,0,$E939-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AH$3>(A3stdlife+$E939),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AG939),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AG939))*(OFFSET('PTRM input'!$G$369,0,$E939-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AI$3>(A3stdlife+$E939),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AH939),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AH939))*(OFFSET('PTRM input'!$G$369,0,$E939-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AJ$3>(A3stdlife+$E939),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AI939),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AI939))*(OFFSET('PTRM input'!$G$369,0,$E939-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AK$3>(A3stdlife+$E939),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AJ939),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AJ939))*(OFFSET('PTRM input'!$G$369,0,$E939-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AL$3>(A3stdlife+$E939),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AK939),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AK939))*(OFFSET('PTRM input'!$G$369,0,$E939-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AM$3>(A3stdlife+$E939),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AL939),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AL939))*(OFFSET('PTRM input'!$G$369,0,$E939-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AN$3>(A3stdlife+$E939),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AM939),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AM939))*(OFFSET('PTRM input'!$G$369,0,$E939-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AO$3>(A3stdlife+$E939),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AN939),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AN939))*(OFFSET('PTRM input'!$G$369,0,$E939-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AP$3>(A3stdlife+$E939),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AO939),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AO939))*(OFFSET('PTRM input'!$G$369,0,$E939-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AQ$3>(A3stdlife+$E939),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AP939),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AP939))*(OFFSET('PTRM input'!$G$369,0,$E939-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AR$3>(A3stdlife+$E939),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AQ939),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AQ939))*(OFFSET('PTRM input'!$G$369,0,$E939-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AS$3>(A3stdlife+$E939),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AR939),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AR939))*(OFFSET('PTRM input'!$G$369,0,$E939-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AT$3>(A3stdlife+$E939),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AS939),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AS939))*(OFFSET('PTRM input'!$G$369,0,$E939-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AU$3>(A3stdlife+$E939),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AT939),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AT939))*(OFFSET('PTRM input'!$G$369,0,$E939-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AV$3>(A3stdlife+$E939),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AU939),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AU939))*(OFFSET('PTRM input'!$G$369,0,$E939-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AW$3>(A3stdlife+$E939),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AV939),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AV939))*(OFFSET('PTRM input'!$G$369,0,$E939-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AX$3>(A3stdlife+$E939),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AW939),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AW939))*(OFFSET('PTRM input'!$G$369,0,$E939-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AY$3>(A3stdlife+$E939),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AX939),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AX939))*(OFFSET('PTRM input'!$G$369,0,$E939-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AZ$3>(A3stdlife+$E939),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AY939),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AY939))*(OFFSET('PTRM input'!$G$369,0,$E939-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BA$3>(A3stdlife+$E939),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AZ939),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:AZ939))*(OFFSET('PTRM input'!$G$369,0,$E939-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BB$3>(A3stdlife+$E939),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:BA939),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:BA939))*(OFFSET('PTRM input'!$G$369,0,$E939-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BC$3>(A3stdlife+$E939),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:BB939),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:BB939))*(OFFSET('PTRM input'!$G$369,0,$E939-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BD$3>(A3stdlife+$E939),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:BC939),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:BC939))*(OFFSET('PTRM input'!$G$369,0,$E939-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BE$3>(A3stdlife+$E939),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:BD939),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:BD939))*(OFFSET('PTRM input'!$G$369,0,$E939-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BF$3>(A3stdlife+$E939),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:BE939),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:BE939))*(OFFSET('PTRM input'!$G$369,0,$E939-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BG$3>(A3stdlife+$E939),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:BF939),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:BF939))*(OFFSET('PTRM input'!$G$369,0,$E939-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BH$3>(A3stdlife+$E939),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:BG939),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:BG939))*(OFFSET('PTRM input'!$G$369,0,$E939-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BI$3>(A3stdlife+$E939),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:BH939),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E939)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E939)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E939))*OFFSET($F$7,0,$E939))-SUM($G939:BH939))*(OFFSET('PTRM input'!$G$369,0,$E939-1)/A3taxstdlife))))","v":0}]
[null,null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(W$3>(A3stdlife+$E940),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:V940),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:V940))*(OFFSET('PTRM input'!$G$369,0,$E940-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(X$3>(A3stdlife+$E940),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:W940),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:W940))*(OFFSET('PTRM input'!$G$369,0,$E940-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(Y$3>(A3stdlife+$E940),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:X940),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:X940))*(OFFSET('PTRM input'!$G$369,0,$E940-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(Z$3>(A3stdlife+$E940),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:Y940),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:Y940))*(OFFSET('PTRM input'!$G$369,0,$E940-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AA$3>(A3stdlife+$E940),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:Z940),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:Z940))*(OFFSET('PTRM input'!$G$369,0,$E940-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AB$3>(A3stdlife+$E940),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AA940),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AA940))*(OFFSET('PTRM input'!$G$369,0,$E940-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AC$3>(A3stdlife+$E940),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AB940),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AB940))*(OFFSET('PTRM input'!$G$369,0,$E940-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AD$3>(A3stdlife+$E940),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AC940),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AC940))*(OFFSET('PTRM input'!$G$369,0,$E940-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AE$3>(A3stdlife+$E940),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AD940),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AD940))*(OFFSET('PTRM input'!$G$369,0,$E940-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AF$3>(A3stdlife+$E940),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AE940),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AE940))*(OFFSET('PTRM input'!$G$369,0,$E940-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AG$3>(A3stdlife+$E940),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AF940),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AF940))*(OFFSET('PTRM input'!$G$369,0,$E940-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AH$3>(A3stdlife+$E940),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AG940),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AG940))*(OFFSET('PTRM input'!$G$369,0,$E940-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AI$3>(A3stdlife+$E940),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AH940),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AH940))*(OFFSET('PTRM input'!$G$369,0,$E940-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AJ$3>(A3stdlife+$E940),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AI940),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AI940))*(OFFSET('PTRM input'!$G$369,0,$E940-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AK$3>(A3stdlife+$E940),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AJ940),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AJ940))*(OFFSET('PTRM input'!$G$369,0,$E940-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AL$3>(A3stdlife+$E940),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AK940),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AK940))*(OFFSET('PTRM input'!$G$369,0,$E940-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AM$3>(A3stdlife+$E940),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AL940),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AL940))*(OFFSET('PTRM input'!$G$369,0,$E940-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AN$3>(A3stdlife+$E940),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AM940),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AM940))*(OFFSET('PTRM input'!$G$369,0,$E940-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AO$3>(A3stdlife+$E940),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AN940),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AN940))*(OFFSET('PTRM input'!$G$369,0,$E940-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AP$3>(A3stdlife+$E940),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AO940),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AO940))*(OFFSET('PTRM input'!$G$369,0,$E940-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AQ$3>(A3stdlife+$E940),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AP940),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AP940))*(OFFSET('PTRM input'!$G$369,0,$E940-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AR$3>(A3stdlife+$E940),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AQ940),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AQ940))*(OFFSET('PTRM input'!$G$369,0,$E940-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AS$3>(A3stdlife+$E940),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AR940),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AR940))*(OFFSET('PTRM input'!$G$369,0,$E940-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AT$3>(A3stdlife+$E940),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AS940),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AS940))*(OFFSET('PTRM input'!$G$369,0,$E940-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AU$3>(A3stdlife+$E940),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AT940),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AT940))*(OFFSET('PTRM input'!$G$369,0,$E940-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AV$3>(A3stdlife+$E940),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AU940),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AU940))*(OFFSET('PTRM input'!$G$369,0,$E940-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AW$3>(A3stdlife+$E940),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AV940),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AV940))*(OFFSET('PTRM input'!$G$369,0,$E940-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AX$3>(A3stdlife+$E940),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AW940),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AW940))*(OFFSET('PTRM input'!$G$369,0,$E940-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AY$3>(A3stdlife+$E940),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AX940),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AX940))*(OFFSET('PTRM input'!$G$369,0,$E940-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AZ$3>(A3stdlife+$E940),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AY940),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AY940))*(OFFSET('PTRM input'!$G$369,0,$E940-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BA$3>(A3stdlife+$E940),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AZ940),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:AZ940))*(OFFSET('PTRM input'!$G$369,0,$E940-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BB$3>(A3stdlife+$E940),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:BA940),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:BA940))*(OFFSET('PTRM input'!$G$369,0,$E940-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BC$3>(A3stdlife+$E940),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:BB940),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:BB940))*(OFFSET('PTRM input'!$G$369,0,$E940-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BD$3>(A3stdlife+$E940),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:BC940),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:BC940))*(OFFSET('PTRM input'!$G$369,0,$E940-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BE$3>(A3stdlife+$E940),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:BD940),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:BD940))*(OFFSET('PTRM input'!$G$369,0,$E940-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BF$3>(A3stdlife+$E940),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:BE940),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:BE940))*(OFFSET('PTRM input'!$G$369,0,$E940-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BG$3>(A3stdlife+$E940),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:BF940),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:BF940))*(OFFSET('PTRM input'!$G$369,0,$E940-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BH$3>(A3stdlife+$E940),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:BG940),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:BG940))*(OFFSET('PTRM input'!$G$369,0,$E940-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BI$3>(A3stdlife+$E940),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:BH940),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E940)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E940)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E940))*OFFSET($F$7,0,$E940))-SUM($G940:BH940))*(OFFSET('PTRM input'!$G$369,0,$E940-1)/A3taxstdlife))))","v":0}]
[null,null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(Z$3>(A3stdlife+$E943),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:Y943),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:Y943))*(OFFSET('PTRM input'!$G$369,0,$E943-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AA$3>(A3stdlife+$E943),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:Z943),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:Z943))*(OFFSET('PTRM input'!$G$369,0,$E943-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AB$3>(A3stdlife+$E943),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AA943),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AA943))*(OFFSET('PTRM input'!$G$369,0,$E943-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AC$3>(A3stdlife+$E943),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AB943),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AB943))*(OFFSET('PTRM input'!$G$369,0,$E943-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AD$3>(A3stdlife+$E943),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AC943),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AC943))*(OFFSET('PTRM input'!$G$369,0,$E943-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AE$3>(A3stdlife+$E943),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AD943),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AD943))*(OFFSET('PTRM input'!$G$369,0,$E943-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AF$3>(A3stdlife+$E943),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AE943),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AE943))*(OFFSET('PTRM input'!$G$369,0,$E943-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AG$3>(A3stdlife+$E943),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AF943),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AF943))*(OFFSET('PTRM input'!$G$369,0,$E943-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AH$3>(A3stdlife+$E943),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AG943),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AG943))*(OFFSET('PTRM input'!$G$369,0,$E943-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AI$3>(A3stdlife+$E943),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AH943),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AH943))*(OFFSET('PTRM input'!$G$369,0,$E943-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AJ$3>(A3stdlife+$E943),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AI943),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AI943))*(OFFSET('PTRM input'!$G$369,0,$E943-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AK$3>(A3stdlife+$E943),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AJ943),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AJ943))*(OFFSET('PTRM input'!$G$369,0,$E943-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AL$3>(A3stdlife+$E943),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AK943),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AK943))*(OFFSET('PTRM input'!$G$369,0,$E943-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AM$3>(A3stdlife+$E943),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AL943),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AL943))*(OFFSET('PTRM input'!$G$369,0,$E943-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AN$3>(A3stdlife+$E943),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AM943),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AM943))*(OFFSET('PTRM input'!$G$369,0,$E943-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AO$3>(A3stdlife+$E943),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AN943),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AN943))*(OFFSET('PTRM input'!$G$369,0,$E943-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AP$3>(A3stdlife+$E943),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AO943),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AO943))*(OFFSET('PTRM input'!$G$369,0,$E943-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AQ$3>(A3stdlife+$E943),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AP943),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AP943))*(OFFSET('PTRM input'!$G$369,0,$E943-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AR$3>(A3stdlife+$E943),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AQ943),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AQ943))*(OFFSET('PTRM input'!$G$369,0,$E943-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AS$3>(A3stdlife+$E943),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AR943),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AR943))*(OFFSET('PTRM input'!$G$369,0,$E943-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AT$3>(A3stdlife+$E943),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AS943),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AS943))*(OFFSET('PTRM input'!$G$369,0,$E943-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AU$3>(A3stdlife+$E943),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AT943),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AT943))*(OFFSET('PTRM input'!$G$369,0,$E943-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AV$3>(A3stdlife+$E943),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AU943),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AU943))*(OFFSET('PTRM input'!$G$369,0,$E943-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AW$3>(A3stdlife+$E943),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AV943),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AV943))*(OFFSET('PTRM input'!$G$369,0,$E943-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AX$3>(A3stdlife+$E943),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AW943),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AW943))*(OFFSET('PTRM input'!$G$369,0,$E943-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AY$3>(A3stdlife+$E943),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AX943),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AX943))*(OFFSET('PTRM input'!$G$369,0,$E943-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(AZ$3>(A3stdlife+$E943),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AY943),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AY943))*(OFFSET('PTRM input'!$G$369,0,$E943-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BA$3>(A3stdlife+$E943),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AZ943),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:AZ943))*(OFFSET('PTRM input'!$G$369,0,$E943-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BB$3>(A3stdlife+$E943),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:BA943),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:BA943))*(OFFSET('PTRM input'!$G$369,0,$E943-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BC$3>(A3stdlife+$E943),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:BB943),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:BB943))*(OFFSET('PTRM input'!$G$369,0,$E943-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BD$3>(A3stdlife+$E943),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:BC943),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:BC943))*(OFFSET('PTRM input'!$G$369,0,$E943-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BE$3>(A3stdlife+$E943),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:BD943),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:BD943))*(OFFSET('PTRM input'!$G$369,0,$E943-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BF$3>(A3stdlife+$E943),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:BE943),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:BE943))*(OFFSET('PTRM input'!$G$369,0,$E943-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BG$3>(A3stdlife+$E943),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:BF943),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:BF943))*(OFFSET('PTRM input'!$G$369,0,$E943-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BH$3>(A3stdlife+$E943),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:BG943),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:BG943))*(OFFSET('PTRM input'!$G$369,0,$E943-1)/A3taxstdlife))))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(A3taxstdlife=\"\",0,IF(BI$3>(A3stdlife+$E943),((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:BH943),(((INDEX('PTRM input'!$G$277:$Y$326,A3offset,$E943)+INDEX('PTRM input'!$G$223:$Y$272,A3offset,$E943)-INDEX('PTRM input'!$G$115:$Y$164,A3offset,$E943))*OFFSET($F$7,0,$E943))-SUM($G943:BH943))*(OFFSET('PTRM input'!$G$369,0,$E943-1)/A3taxstdlife))))","v":0}]
[null,null,{"$f":"Asset3","v":"MP Mains"},null,null,null,{"$f":"SUM(G923:G943)+'PTRM input'!G$117*G$7","v":4.8411807454638494},{"$f":"SUM(H923:H943)+'PTRM input'!H$117*H$7","v":4.8411807454638494},{"$f":"SUM(I923:I943)+'PTRM input'!I$117*I$7","v":4.8411807454638494},{"$f":"SUM(J923:J943)+'PTRM input'!J$117*J$7","v":4.8411807454638494},{"$f":"SUM(K923:K943)+'PTRM input'!K$117*K$7","v":4.8411807454638494},{"$f":"SUM(L923:L943)+'PTRM input'!L$117*L$7","v":4.8411807454638494},{"$f":"SUM(M923:M943)+'PTRM input'!M$117*M$7","v":4.8750977968547566},{"$f":"SUM(N923:N943)+'PTRM input'!N$117*N$7","v":4.9058150371498552},{"$f":"SUM(O923:O943)+'PTRM input'!O$117*O$7","v":4.9292901603815151},{"$f":"SUM(P923:P943)+'PTRM input'!P$117*P$7","v":4.9510965878116},{"$f":"SUM(Q923:Q943)+'PTRM input'!Q$117*Q$7","v":4.9395264991434162},{"$f":"SUM(R923:R943)+'PTRM input'!R$117*R$7","v":4.9291743145455662},{"$f":"SUM(S923:S943)+'PTRM input'!S$117*S$7","v":4.9199118335895964},{"$f":"SUM(T923:T943)+'PTRM input'!T$117*T$7","v":4.9116243506289914},{"$f":"SUM(U923:U943)+'PTRM input'!U$117*U$7","v":4.9042092342958181},{"$f":"SUM(V923:V943)+'PTRM input'!V$117*V$7","v":4.8975746565240321},{"$f":"SUM(W923:W943)+'PTRM input'!W$117*W$7","v":4.8916384553598018},{"$f":"SUM(X923:X943)+'PTRM input'!X$117*X$7","v":4.8863271174760179},{"$f":"SUM(Y923:Y943)+'PTRM input'!Y$117*Y$7","v":4.8815748677905262},{"$f":"SUM(Z923:Z943)+'PTRM input'!Z$117*Z$7","v":3.6142109450199036E-2},{"$f":"SUM(AA923:AA943)+'PTRM input'!AA$117*AA$7","v":3.2337676876481161E-2},{"$f":"SUM(AB923:AB943)+'PTRM input'!AB$117*AB$7","v":2.8933710889483145E-2},{"$f":"SUM(AC923:AC943)+'PTRM input'!AC$117*AC$7","v":2.5888057111642812E-2},{"$f":"SUM(AD923:AD943)+'PTRM input'!AD$117*AD$7","v":2.316299846831199E-2},{"$f":"SUM(AE923:AE943)+'PTRM input'!AE$117*AE$7","v":2.0724788103226519E-2},{"$f":"SUM(AF923:AF943)+'PTRM input'!AF$117*AF$7","v":5.3380821425434204E-2},{"$f":"SUM(AG923:AG943)+'PTRM input'!AG$117*AG$7","v":4.8142245544045448E-2},{"$f":"SUM(AH923:AH943)+'PTRM input'!AH$117*AH$7","v":3.8957117128097914E-2},{"$f":"SUM(AI923:AI943)+'PTRM input'!AI$117*AI$7","v":3.5680514779847849E-2},{"$f":"SUM(AJ923:AJ943)+'PTRM input'!AJ$117*AJ$7","v":0},{"$f":"SUM(AK923:AK943)+'PTRM input'!AK$117*AK$7","v":0},{"$f":"SUM(AL923:AL943)+'PTRM input'!AL$117*AL$7","v":0},{"$f":"SUM(AM923:AM943)+'PTRM input'!AM$117*AM$7","v":0},{"$f":"SUM(AN923:AN943)+'PTRM input'!AN$117*AN$7","v":0},{"$f":"SUM(AO923:AO943)+'PTRM input'!AO$117*AO$7","v":0},{"$f":"SUM(AP923:AP943)+'PTRM input'!AP$117*AP$7","v":0},{"$f":"SUM(AQ923:AQ943)+'PTRM input'!AQ$117*AQ$7","v":0},{"$f":"SUM(AR923:AR943)+'PTRM input'!AR$117*AR$7","v":0},{"$f":"SUM(AS923:AS943)+'PTRM input'!AS$117*AS$7","v":0},{"$f":"SUM(AT923:AT943)+'PTRM input'!AT$117*AT$7","v":0},{"$f":"SUM(AU923:AU943)+'PTRM input'!AU$117*AU$7","v":0},{"$f":"SUM(AV923:AV943)+'PTRM input'!AV$117*AV$7","v":0},{"$f":"SUM(AW923:AW943)+'PTRM input'!AW$117*AW$7","v":0},{"$f":"SUM(AX923:AX943)+'PTRM input'!AX$117*AX$7","v":0},{"$f":"SUM(AY923:AY943)+'PTRM input'!AY$117*AY$7","v":0},{"$f":"SUM(AZ923:AZ943)+'PTRM input'!AZ$117*AZ$7","v":0},{"$f":"SUM(BA923:BA943)+'PTRM input'!BA$117*BA$7","v":0},{"$f":"SUM(BB923:BB943)+'PTRM input'!BB$117*BB$7","v":0},{"$f":"SUM(BC923:BC943)+'PTRM input'!BC$117*BC$7","v":0},{"$f":"SUM(BD923:BD943)+'PTRM input'!BD$117*BD$7","v":0},{"$f":"SUM(BE923:BE943)+'PTRM input'!BE$117*BE$7","v":0},{"$f":"SUM(BF923:BF943)+'PTRM input'!BF$117*BF$7","v":0},{"$f":"SUM(BG923:BG943)+'PTRM input'!BG$117*BG$7","v":0},{"$f":"SUM(BH923:BH943)+'PTRM input'!BH$117*BH$7","v":0},{"$f":"SUM(BI923:BI943)+'PTRM input'!BI$117*BI$7","v":0}]
[null,null,null,null,1,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(H$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:G947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:G947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":8.4163451186667945E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(I$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:H947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:H947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":7.530414053543974E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(J$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:I947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:I947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":6.7377388900130286E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(K$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:J947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:J947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":6.0285032173800782E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(L$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:K947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:K947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":5.3939239313400715E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(M$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:L947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:L947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":4.8261424648832207E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(N$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:M947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:M947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":4.3181274685797244E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(O$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:N947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:N947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":3.8635877350450161E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(P$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:O947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:O947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":3.4568942892508045E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(Q$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:P947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:P947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":3.0930106798559825E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(R$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:Q947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:Q947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":2.7674306082921953E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(S$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:R947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:R947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":2.4761221232088061E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(T$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:S947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:S947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":2.2154776891868271E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(U$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:T947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:T947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":1.9822695113776871E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(V$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:U947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:U947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":1.7736095628116146E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(W$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:V947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:V947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":1.5869138193577603E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(X$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:W947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:W947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":1.4198702594253643E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(Y$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:X947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:X947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":1.2704102321174318E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(Z$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:Y947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:Y947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":1.1366828392629648E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AA$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:Z947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:Z947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":9.6618041337351968E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AB$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AA947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AA947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AC$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AB947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AB947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AD$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AC947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AC947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AE$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AD947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AD947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AF$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AE947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AE947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AG$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AF947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AF947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AH$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AG947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AG947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AI$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AH947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AH947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AJ$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AI947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AI947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AK$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AJ947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AJ947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AL$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AK947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AK947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AM$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AL947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AL947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AN$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AM947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AM947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AO$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AN947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AN947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AP$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AO947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AO947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AQ$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AP947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AP947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AR$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AQ947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AQ947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AS$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AR947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AR947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AT$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AS947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AS947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AU$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AT947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AT947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AV$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AU947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AU947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AW$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AV947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AV947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AX$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AW947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AW947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AY$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AX947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AX947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AZ$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AY947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AY947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BA$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AZ947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:AZ947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BB$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:BA947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:BA947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BC$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:BB947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:BB947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BD$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:BC947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:BC947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BE$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:BD947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:BD947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BF$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:BE947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:BE947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BG$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:BF947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:BF947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BH$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:BG947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:BG947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BI$3>(A4stdlife+$E947),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:BH947),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E947)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E947)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E947))*OFFSET($F$7,0,$E947))-SUM($G947:BH947))*(OFFSET('PTRM input'!$G$369,0,$E947-1)/A4taxstdlife))))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(I$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:H948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:H948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":8.3909701864195302E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(J$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:I948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:I948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":7.5077101667964219E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(K$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:J948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:J948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":6.7174248860810096E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(L$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:K948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:K948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":6.010327529651429E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(M$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:L948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:L948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":5.377661473898647E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(N$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:M948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:M948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":4.8115918450672111E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(O$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:N948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:N948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":4.3051084929548733E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(P$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:O948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:O948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":3.851939177906992E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(Q$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:P948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:P948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":3.446471896022045E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(R$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:Q948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:Q948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":3.0836853806513038E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(S$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:R948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:R948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":2.759086919530114E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(T$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:S948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:S948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":2.4686567174743119E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(U$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:T948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:T948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":2.2087981156349103E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(V$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:U948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:U948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":1.9762930508312352E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(W$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:V948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:V948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":1.7682622033753159E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(X$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:W948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:W948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":1.5821293398621247E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(Y$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:X948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:X948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":1.4155894093503221E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(Z$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:Y948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:Y948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":1.2665799978397615E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AA$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:Z948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:Z948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":1.1332557875408397E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AB$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AA948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AA948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":9.632674194097135E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AC$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AB948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AB948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AD$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AC948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AC948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AE$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AD948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AD948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AF$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AE948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AE948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AG$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AF948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AF948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AH$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AG948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AG948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AI$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AH948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AH948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AJ$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AI948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AI948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AK$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AJ948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AJ948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AL$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AK948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AK948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AM$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AL948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AL948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AN$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AM948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AM948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AO$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AN948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AN948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AP$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AO948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AO948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AQ$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AP948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AP948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AR$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AQ948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AQ948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AS$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AR948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AR948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AT$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AS948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AS948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AU$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AT948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AT948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AV$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AU948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AU948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AW$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AV948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AV948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AX$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AW948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AW948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AY$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AX948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AX948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AZ$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AY948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AY948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BA$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AZ948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:AZ948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BB$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:BA948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:BA948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BC$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:BB948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:BB948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BD$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:BC948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:BC948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BE$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:BD948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:BD948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BF$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:BE948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:BE948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BG$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:BF948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:BF948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BH$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:BG948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:BG948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BI$3>(A4stdlife+$E948),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:BH948),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E948)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E948)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E948))*OFFSET($F$7,0,$E948))-SUM($G948:BH948))*(OFFSET('PTRM input'!$G$369,0,$E948-1)/A4taxstdlife))))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(L$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:K951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:K951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":9.4324324255072728E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(M$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:L951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:L951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":8.4395448017696648E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(N$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:M951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:M951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":7.5511716647412783E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(O$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:N951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:N951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":6.7563114895053539E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(P$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:O951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:O951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":6.0451208063995281E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(Q$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:P951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:P951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":5.4087923004627357E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(R$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:Q951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:Q951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":4.8394457425192897E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(S$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:R951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:R951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":4.33003040120147E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(T$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:S951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:S951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":3.8742377273907884E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(U$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:T951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:T951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":3.4664232297707064E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(V$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:U951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:U951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":3.1015365740053681E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(W$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:V951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:V951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":2.7750590398995398E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(X$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:W951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:W951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":2.4829475620153776E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(Y$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:X951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:X951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":2.2215846607506008E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(Z$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:Y951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:Y951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":1.9877336438294851E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AA$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:Z951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:Z951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":1.778498523426382E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AB$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AA951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AA951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":1.591288152539394E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AC$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AB951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AB951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":1.4237841364826156E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AD$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AC951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AC951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":1.273912122116024E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AE$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AD951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AD951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":0.10828253037986202},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AF$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AE951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AE951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AG$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AF951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AF951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AH$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AG951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AG951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AI$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AH951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AH951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AJ$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AI951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AI951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AK$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AJ951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AJ951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AL$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AK951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AK951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AM$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AL951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AL951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AN$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AM951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AM951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AO$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AN951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AN951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AP$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AO951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AO951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AQ$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AP951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AP951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AR$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AQ951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AQ951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AS$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AR951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AR951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AT$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AS951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AS951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AU$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AT951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AT951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AV$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AU951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AU951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AW$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AV951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AV951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AX$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AW951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AW951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AY$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AX951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AX951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AZ$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AY951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AY951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BA$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AZ951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:AZ951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BB$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:BA951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:BA951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BC$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:BB951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:BB951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BD$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:BC951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:BC951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BE$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:BD951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:BD951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BF$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:BE951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:BE951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BG$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:BF951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:BF951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BH$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:BG951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:BG951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BI$3>(A4stdlife+$E951),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:BH951),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E951)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E951)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E951))*OFFSET($F$7,0,$E951))-SUM($G951:BH951))*(OFFSET('PTRM input'!$G$369,0,$E951-1)/A4taxstdlife))))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(M$3>(A4stdlife+$E952),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:L952),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:L952))*(OFFSET('PTRM input'!$G$369,0,$E952-1)/A4taxstdlife))))","v":7.5402990672357187E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(N$3>(A4stdlife+$E952),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:M952),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:M952))*(OFFSET('PTRM input'!$G$369,0,$E952-1)/A4taxstdlife))))","v":6.7465833759477484E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(O$3>(A4stdlife+$E952),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:N952),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:N952))*(OFFSET('PTRM input'!$G$369,0,$E952-1)/A4taxstdlife))))","v":6.036416704795354E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(P$3>(A4stdlife+$E952),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:O952),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:O952))*(OFFSET('PTRM input'!$G$369,0,$E952-1)/A4taxstdlife))))","v":5.4010044200800536E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(Q$3>(A4stdlife+$E952),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:P952),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:P952))*(OFFSET('PTRM input'!$G$369,0,$E952-1)/A4taxstdlife))))","v":4.832477639018995E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(R$3>(A4stdlife+$E952),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:Q952),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:Q952))*(OFFSET('PTRM input'!$G$369,0,$E952-1)/A4taxstdlife))))","v":4.3237957822801536E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(S$3>(A4stdlife+$E952),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:R952),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:R952))*(OFFSET('PTRM input'!$G$369,0,$E952-1)/A4taxstdlife))))","v":3.8686593841454009E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(T$3>(A4stdlife+$E952),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:S952),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:S952))*(OFFSET('PTRM input'!$G$369,0,$E952-1)/A4taxstdlife))))","v":3.4614320805511481E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(U$3>(A4stdlife+$E952),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:T952),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:T952))*(OFFSET('PTRM input'!$G$369,0,$E952-1)/A4taxstdlife))))","v":3.0970708089141853E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(V$3>(A4stdlife+$E952),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:U952),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:U952))*(OFFSET('PTRM input'!$G$369,0,$E952-1)/A4taxstdlife))))","v":2.7710633553442707E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(W$3>(A4stdlife+$E952),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:V952),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:V952))*(OFFSET('PTRM input'!$G$369,0,$E952-1)/A4taxstdlife))))","v":2.4793724758343474E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(X$3>(A4stdlife+$E952),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:W952),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:W952))*(OFFSET('PTRM input'!$G$369,0,$E952-1)/A4taxstdlife))))","v":2.2183858994307314E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(Y$3>(A4stdlife+$E952),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:X952),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:X952))*(OFFSET('PTRM input'!$G$369,0,$E952-1)/A4taxstdlife))))","v":1.9848715942274966E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(Z$3>(A4stdlife+$E952),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:Y952),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:Y952))*(OFFSET('PTRM input'!$G$369,0,$E952-1)/A4taxstdlife))))","v":1.7759377422035493E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AA$3>(A4stdlife+$E952),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:Z952),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:Z952))*(OFFSET('PTRM input'!$G$369,0,$E952-1)/A4taxstdlife))))","v":1.5889969272347548E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AB$3>(A4stdlife+$E952),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AA952),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AA952))*(OFFSET('PTRM input'!$G$369,0,$E952-1)/A4taxstdlife))))","v":1.4217340927889913E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AC$3>(A4stdlife+$E952),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AB952),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AB952))*(OFFSET('PTRM input'!$G$369,0,$E952-1)/A4taxstdlife))))","v":1.2720778724954128E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AD$3>(A4stdlife+$E952),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AC952),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AC952))*(OFFSET('PTRM input'!$G$369,0,$E952-1)/A4taxstdlife))))","v":1.138174938548527E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AE$3>(A4stdlife+$E952),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AD952),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AD952))*(OFFSET('PTRM input'!$G$369,0,$E952-1)/A4taxstdlife))))","v":1.0183670502802607E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AF$3>(A4stdlife+$E952),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AE952),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AE952))*(OFFSET('PTRM input'!$G$369,0,$E952-1)/A4taxstdlife))))","v":8.656119927382222E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AG$3>(A4stdlife+$E952),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AF952),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AF952))*(OFFSET('PTRM input'!$G$369,0,$E952-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AH$3>(A4stdlife+$E952),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AG952),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AG952))*(OFFSET('PTRM input'!$G$369,0,$E952-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AI$3>(A4stdlife+$E952),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AH952),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AH952))*(OFFSET('PTRM input'!$G$369,0,$E952-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AJ$3>(A4stdlife+$E952),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AI952),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AI952))*(OFFSET('PTRM input'!$G$369,0,$E952-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AK$3>(A4stdlife+$E952),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AJ952),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AJ952))*(OFFSET('PTRM input'!$G$369,0,$E952-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AL$3>(A4stdlife+$E952),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AK952),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AK952))*(OFFSET('PTRM input'!$G$369,0,$E952-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AM$3>(A4stdlife+$E952),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AL952),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AL952))*(OFFSET('PTRM input'!$G$369,0,$E952-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AN$3>(A4stdlife+$E952),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AM952),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AM952))*(OFFSET('PTRM input'!$G$369,0,$E952-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AO$3>(A4stdlife+$E952),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AN952),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AN952))*(OFFSET('PTRM input'!$G$369,0,$E952-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AP$3>(A4stdlife+$E952),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AO952),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AO952))*(OFFSET('PTRM input'!$G$369,0,$E952-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AQ$3>(A4stdlife+$E952),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AP952),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AP952))*(OFFSET('PTRM input'!$G$369,0,$E952-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AR$3>(A4stdlife+$E952),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AQ952),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AQ952))*(OFFSET('PTRM input'!$G$369,0,$E952-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AS$3>(A4stdlife+$E952),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AR952),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AR952))*(OFFSET('PTRM input'!$G$369,0,$E952-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AT$3>(A4stdlife+$E952),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AS952),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AS952))*(OFFSET('PTRM input'!$G$369,0,$E952-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AU$3>(A4stdlife+$E952),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AT952),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AT952))*(OFFSET('PTRM input'!$G$369,0,$E952-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AV$3>(A4stdlife+$E952),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AU952),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AU952))*(OFFSET('PTRM input'!$G$369,0,$E952-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AW$3>(A4stdlife+$E952),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AV952),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AV952))*(OFFSET('PTRM input'!$G$369,0,$E952-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AX$3>(A4stdlife+$E952),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AW952),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AW952))*(OFFSET('PTRM input'!$G$369,0,$E952-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AY$3>(A4stdlife+$E952),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AX952),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AX952))*(OFFSET('PTRM input'!$G$369,0,$E952-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AZ$3>(A4stdlife+$E952),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AY952),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AY952))*(OFFSET('PTRM input'!$G$369,0,$E952-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BA$3>(A4stdlife+$E952),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AZ952),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:AZ952))*(OFFSET('PTRM input'!$G$369,0,$E952-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BB$3>(A4stdlife+$E952),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:BA952),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:BA952))*(OFFSET('PTRM input'!$G$369,0,$E952-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BC$3>(A4stdlife+$E952),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:BB952),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:BB952))*(OFFSET('PTRM input'!$G$369,0,$E952-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BD$3>(A4stdlife+$E952),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:BC952),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:BC952))*(OFFSET('PTRM input'!$G$369,0,$E952-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BE$3>(A4stdlife+$E952),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:BD952),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:BD952))*(OFFSET('PTRM input'!$G$369,0,$E952-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BF$3>(A4stdlife+$E952),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:BE952),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:BE952))*(OFFSET('PTRM input'!$G$369,0,$E952-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BG$3>(A4stdlife+$E952),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:BF952),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:BF952))*(OFFSET('PTRM input'!$G$369,0,$E952-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BH$3>(A4stdlife+$E952),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:BG952),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:BG952))*(OFFSET('PTRM input'!$G$369,0,$E952-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BI$3>(A4stdlife+$E952),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:BH952),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E952)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E952)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E952))*OFFSET($F$7,0,$E952))-SUM($G952:BH952))*(OFFSET('PTRM input'!$G$369,0,$E952-1)/A4taxstdlife))))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(P$3>(A4stdlife+$E955),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:O955),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:O955))*(OFFSET('PTRM input'!$G$369,0,$E955-1)/A4taxstdlife))))","v":7.0273690465949987E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(Q$3>(A4stdlife+$E955),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:P955),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:P955))*(OFFSET('PTRM input'!$G$369,0,$E955-1)/A4taxstdlife))))","v":6.2876459890586822E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(R$3>(A4stdlife+$E955),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:Q955),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:Q955))*(OFFSET('PTRM input'!$G$369,0,$E955-1)/A4taxstdlife))))","v":5.6257885165261902E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(S$3>(A4stdlife+$E955),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:R955),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:R955))*(OFFSET('PTRM input'!$G$369,0,$E955-1)/A4taxstdlife))))","v":5.0336002516286962E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(T$3>(A4stdlife+$E955),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:S955),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:S955))*(OFFSET('PTRM input'!$G$369,0,$E955-1)/A4taxstdlife))))","v":4.5037475935625175E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(U$3>(A4stdlife+$E955),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:T955),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:T955))*(OFFSET('PTRM input'!$G$369,0,$E955-1)/A4taxstdlife))))","v":4.0296688995033053E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(V$3>(A4stdlife+$E955),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:U955),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:U955))*(OFFSET('PTRM input'!$G$369,0,$E955-1)/A4taxstdlife))))","v":3.6054932258713784E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(W$3>(A4stdlife+$E955),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:V955),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:V955))*(OFFSET('PTRM input'!$G$369,0,$E955-1)/A4taxstdlife))))","v":3.2259676231480752E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(X$3>(A4stdlife+$E955),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:W955),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:W955))*(OFFSET('PTRM input'!$G$369,0,$E955-1)/A4taxstdlife))))","v":2.8863920838693307E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(Y$3>(A4stdlife+$E955),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:X955),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:X955))*(OFFSET('PTRM input'!$G$369,0,$E955-1)/A4taxstdlife))))","v":2.5825613381988747E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(Z$3>(A4stdlife+$E955),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:Y955),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:Y955))*(OFFSET('PTRM input'!$G$369,0,$E955-1)/A4taxstdlife))))","v":2.3107127762832039E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AA$3>(A4stdlife+$E955),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:Z955),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:Z955))*(OFFSET('PTRM input'!$G$369,0,$E955-1)/A4taxstdlife))))","v":2.0674798524639194E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AB$3>(A4stdlife+$E955),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AA955),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AA955))*(OFFSET('PTRM input'!$G$369,0,$E955-1)/A4taxstdlife))))","v":1.8498503943098224E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AC$3>(A4stdlife+$E955),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AB955),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AB955))*(OFFSET('PTRM input'!$G$369,0,$E955-1)/A4taxstdlife))))","v":1.6551293001719466E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AD$3>(A4stdlife+$E955),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AC955),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AC955))*(OFFSET('PTRM input'!$G$369,0,$E955-1)/A4taxstdlife))))","v":1.480905163311742E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AE$3>(A4stdlife+$E955),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AD955),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AD955))*(OFFSET('PTRM input'!$G$369,0,$E955-1)/A4taxstdlife))))","v":1.3250204092789273E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AF$3>(A4stdlife+$E955),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AE955),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AE955))*(OFFSET('PTRM input'!$G$369,0,$E955-1)/A4taxstdlife))))","v":1.1855445767232502E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AG$3>(A4stdlife+$E955),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AF955),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AF955))*(OFFSET('PTRM input'!$G$369,0,$E955-1)/A4taxstdlife))))","v":1.0607504107523815E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AH$3>(A4stdlife+$E955),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AG955),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AG955))*(OFFSET('PTRM input'!$G$369,0,$E955-1)/A4taxstdlife))))","v":9.4909247277844607E-3},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AI$3>(A4stdlife+$E955),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AH955),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AH955))*(OFFSET('PTRM input'!$G$369,0,$E955-1)/A4taxstdlife))))","v":8.0672860186167927E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AJ$3>(A4stdlife+$E955),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AI955),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AI955))*(OFFSET('PTRM input'!$G$369,0,$E955-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AK$3>(A4stdlife+$E955),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AJ955),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AJ955))*(OFFSET('PTRM input'!$G$369,0,$E955-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AL$3>(A4stdlife+$E955),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AK955),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AK955))*(OFFSET('PTRM input'!$G$369,0,$E955-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AM$3>(A4stdlife+$E955),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AL955),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AL955))*(OFFSET('PTRM input'!$G$369,0,$E955-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AN$3>(A4stdlife+$E955),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AM955),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AM955))*(OFFSET('PTRM input'!$G$369,0,$E955-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AO$3>(A4stdlife+$E955),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AN955),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AN955))*(OFFSET('PTRM input'!$G$369,0,$E955-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AP$3>(A4stdlife+$E955),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AO955),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AO955))*(OFFSET('PTRM input'!$G$369,0,$E955-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AQ$3>(A4stdlife+$E955),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AP955),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AP955))*(OFFSET('PTRM input'!$G$369,0,$E955-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AR$3>(A4stdlife+$E955),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AQ955),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AQ955))*(OFFSET('PTRM input'!$G$369,0,$E955-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AS$3>(A4stdlife+$E955),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AR955),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AR955))*(OFFSET('PTRM input'!$G$369,0,$E955-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AT$3>(A4stdlife+$E955),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AS955),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AS955))*(OFFSET('PTRM input'!$G$369,0,$E955-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AU$3>(A4stdlife+$E955),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AT955),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AT955))*(OFFSET('PTRM input'!$G$369,0,$E955-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AV$3>(A4stdlife+$E955),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AU955),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AU955))*(OFFSET('PTRM input'!$G$369,0,$E955-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AW$3>(A4stdlife+$E955),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AV955),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AV955))*(OFFSET('PTRM input'!$G$369,0,$E955-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AX$3>(A4stdlife+$E955),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AW955),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AW955))*(OFFSET('PTRM input'!$G$369,0,$E955-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AY$3>(A4stdlife+$E955),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AX955),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AX955))*(OFFSET('PTRM input'!$G$369,0,$E955-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AZ$3>(A4stdlife+$E955),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AY955),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AY955))*(OFFSET('PTRM input'!$G$369,0,$E955-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BA$3>(A4stdlife+$E955),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AZ955),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:AZ955))*(OFFSET('PTRM input'!$G$369,0,$E955-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BB$3>(A4stdlife+$E955),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:BA955),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:BA955))*(OFFSET('PTRM input'!$G$369,0,$E955-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BC$3>(A4stdlife+$E955),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:BB955),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:BB955))*(OFFSET('PTRM input'!$G$369,0,$E955-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BD$3>(A4stdlife+$E955),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:BC955),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:BC955))*(OFFSET('PTRM input'!$G$369,0,$E955-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BE$3>(A4stdlife+$E955),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:BD955),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:BD955))*(OFFSET('PTRM input'!$G$369,0,$E955-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BF$3>(A4stdlife+$E955),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:BE955),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:BE955))*(OFFSET('PTRM input'!$G$369,0,$E955-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BG$3>(A4stdlife+$E955),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:BF955),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:BF955))*(OFFSET('PTRM input'!$G$369,0,$E955-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BH$3>(A4stdlife+$E955),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:BG955),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:BG955))*(OFFSET('PTRM input'!$G$369,0,$E955-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BI$3>(A4stdlife+$E955),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:BH955),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E955)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E955)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E955))*OFFSET($F$7,0,$E955))-SUM($G955:BH955))*(OFFSET('PTRM input'!$G$369,0,$E955-1)/A4taxstdlife))))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(Q$3>(A4stdlife+$E956),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:P956),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:P956))*(OFFSET('PTRM input'!$G$369,0,$E956-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(R$3>(A4stdlife+$E956),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:Q956),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:Q956))*(OFFSET('PTRM input'!$G$369,0,$E956-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(S$3>(A4stdlife+$E956),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:R956),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:R956))*(OFFSET('PTRM input'!$G$369,0,$E956-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(T$3>(A4stdlife+$E956),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:S956),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:S956))*(OFFSET('PTRM input'!$G$369,0,$E956-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(U$3>(A4stdlife+$E956),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:T956),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:T956))*(OFFSET('PTRM input'!$G$369,0,$E956-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(V$3>(A4stdlife+$E956),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:U956),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:U956))*(OFFSET('PTRM input'!$G$369,0,$E956-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(W$3>(A4stdlife+$E956),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:V956),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:V956))*(OFFSET('PTRM input'!$G$369,0,$E956-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(X$3>(A4stdlife+$E956),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:W956),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:W956))*(OFFSET('PTRM input'!$G$369,0,$E956-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(Y$3>(A4stdlife+$E956),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:X956),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:X956))*(OFFSET('PTRM input'!$G$369,0,$E956-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(Z$3>(A4stdlife+$E956),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:Y956),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:Y956))*(OFFSET('PTRM input'!$G$369,0,$E956-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AA$3>(A4stdlife+$E956),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:Z956),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:Z956))*(OFFSET('PTRM input'!$G$369,0,$E956-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AB$3>(A4stdlife+$E956),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AA956),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AA956))*(OFFSET('PTRM input'!$G$369,0,$E956-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AC$3>(A4stdlife+$E956),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AB956),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AB956))*(OFFSET('PTRM input'!$G$369,0,$E956-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AD$3>(A4stdlife+$E956),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AC956),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AC956))*(OFFSET('PTRM input'!$G$369,0,$E956-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AE$3>(A4stdlife+$E956),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AD956),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AD956))*(OFFSET('PTRM input'!$G$369,0,$E956-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AF$3>(A4stdlife+$E956),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AE956),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AE956))*(OFFSET('PTRM input'!$G$369,0,$E956-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AG$3>(A4stdlife+$E956),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AF956),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AF956))*(OFFSET('PTRM input'!$G$369,0,$E956-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AH$3>(A4stdlife+$E956),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AG956),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AG956))*(OFFSET('PTRM input'!$G$369,0,$E956-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AI$3>(A4stdlife+$E956),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AH956),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AH956))*(OFFSET('PTRM input'!$G$369,0,$E956-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AJ$3>(A4stdlife+$E956),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AI956),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AI956))*(OFFSET('PTRM input'!$G$369,0,$E956-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AK$3>(A4stdlife+$E956),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AJ956),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AJ956))*(OFFSET('PTRM input'!$G$369,0,$E956-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AL$3>(A4stdlife+$E956),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AK956),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AK956))*(OFFSET('PTRM input'!$G$369,0,$E956-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AM$3>(A4stdlife+$E956),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AL956),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AL956))*(OFFSET('PTRM input'!$G$369,0,$E956-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AN$3>(A4stdlife+$E956),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AM956),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AM956))*(OFFSET('PTRM input'!$G$369,0,$E956-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AO$3>(A4stdlife+$E956),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AN956),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AN956))*(OFFSET('PTRM input'!$G$369,0,$E956-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AP$3>(A4stdlife+$E956),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AO956),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AO956))*(OFFSET('PTRM input'!$G$369,0,$E956-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AQ$3>(A4stdlife+$E956),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AP956),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AP956))*(OFFSET('PTRM input'!$G$369,0,$E956-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AR$3>(A4stdlife+$E956),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AQ956),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AQ956))*(OFFSET('PTRM input'!$G$369,0,$E956-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AS$3>(A4stdlife+$E956),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AR956),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AR956))*(OFFSET('PTRM input'!$G$369,0,$E956-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AT$3>(A4stdlife+$E956),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AS956),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AS956))*(OFFSET('PTRM input'!$G$369,0,$E956-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AU$3>(A4stdlife+$E956),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AT956),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AT956))*(OFFSET('PTRM input'!$G$369,0,$E956-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AV$3>(A4stdlife+$E956),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AU956),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AU956))*(OFFSET('PTRM input'!$G$369,0,$E956-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AW$3>(A4stdlife+$E956),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AV956),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AV956))*(OFFSET('PTRM input'!$G$369,0,$E956-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AX$3>(A4stdlife+$E956),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AW956),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AW956))*(OFFSET('PTRM input'!$G$369,0,$E956-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AY$3>(A4stdlife+$E956),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AX956),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AX956))*(OFFSET('PTRM input'!$G$369,0,$E956-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AZ$3>(A4stdlife+$E956),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AY956),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AY956))*(OFFSET('PTRM input'!$G$369,0,$E956-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BA$3>(A4stdlife+$E956),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AZ956),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:AZ956))*(OFFSET('PTRM input'!$G$369,0,$E956-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BB$3>(A4stdlife+$E956),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:BA956),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:BA956))*(OFFSET('PTRM input'!$G$369,0,$E956-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BC$3>(A4stdlife+$E956),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:BB956),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:BB956))*(OFFSET('PTRM input'!$G$369,0,$E956-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BD$3>(A4stdlife+$E956),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:BC956),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:BC956))*(OFFSET('PTRM input'!$G$369,0,$E956-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BE$3>(A4stdlife+$E956),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:BD956),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:BD956))*(OFFSET('PTRM input'!$G$369,0,$E956-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BF$3>(A4stdlife+$E956),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:BE956),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:BE956))*(OFFSET('PTRM input'!$G$369,0,$E956-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BG$3>(A4stdlife+$E956),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:BF956),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:BF956))*(OFFSET('PTRM input'!$G$369,0,$E956-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BH$3>(A4stdlife+$E956),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:BG956),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:BG956))*(OFFSET('PTRM input'!$G$369,0,$E956-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BI$3>(A4stdlife+$E956),((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:BH956),(((INDEX('PTRM input'!$G$277:$P$326,A4offset,$E956)+INDEX('PTRM input'!$G$223:$P$272,A4offset,$E956)-INDEX('PTRM input'!$G$115:$P$164,A4offset,$E956))*OFFSET($F$7,0,$E956))-SUM($G956:BH956))*(OFFSET('PTRM input'!$G$369,0,$E956-1)/A4taxstdlife))))","v":0}]
[null,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(T$3>(A4stdlife+$E959),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:S959),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:S959))*(OFFSET('PTRM input'!$G$369,0,$E959-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(U$3>(A4stdlife+$E959),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:T959),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:T959))*(OFFSET('PTRM input'!$G$369,0,$E959-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(V$3>(A4stdlife+$E959),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:U959),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:U959))*(OFFSET('PTRM input'!$G$369,0,$E959-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(W$3>(A4stdlife+$E959),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:V959),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:V959))*(OFFSET('PTRM input'!$G$369,0,$E959-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(X$3>(A4stdlife+$E959),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:W959),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:W959))*(OFFSET('PTRM input'!$G$369,0,$E959-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(Y$3>(A4stdlife+$E959),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:X959),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:X959))*(OFFSET('PTRM input'!$G$369,0,$E959-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(Z$3>(A4stdlife+$E959),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:Y959),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:Y959))*(OFFSET('PTRM input'!$G$369,0,$E959-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AA$3>(A4stdlife+$E959),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:Z959),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:Z959))*(OFFSET('PTRM input'!$G$369,0,$E959-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AB$3>(A4stdlife+$E959),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AA959),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AA959))*(OFFSET('PTRM input'!$G$369,0,$E959-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AC$3>(A4stdlife+$E959),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AB959),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AB959))*(OFFSET('PTRM input'!$G$369,0,$E959-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AD$3>(A4stdlife+$E959),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AC959),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AC959))*(OFFSET('PTRM input'!$G$369,0,$E959-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AE$3>(A4stdlife+$E959),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AD959),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AD959))*(OFFSET('PTRM input'!$G$369,0,$E959-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AF$3>(A4stdlife+$E959),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AE959),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AE959))*(OFFSET('PTRM input'!$G$369,0,$E959-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AG$3>(A4stdlife+$E959),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AF959),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AF959))*(OFFSET('PTRM input'!$G$369,0,$E959-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AH$3>(A4stdlife+$E959),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AG959),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AG959))*(OFFSET('PTRM input'!$G$369,0,$E959-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AI$3>(A4stdlife+$E959),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AH959),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AH959))*(OFFSET('PTRM input'!$G$369,0,$E959-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AJ$3>(A4stdlife+$E959),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AI959),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AI959))*(OFFSET('PTRM input'!$G$369,0,$E959-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AK$3>(A4stdlife+$E959),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AJ959),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AJ959))*(OFFSET('PTRM input'!$G$369,0,$E959-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AL$3>(A4stdlife+$E959),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AK959),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AK959))*(OFFSET('PTRM input'!$G$369,0,$E959-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AM$3>(A4stdlife+$E959),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AL959),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AL959))*(OFFSET('PTRM input'!$G$369,0,$E959-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AN$3>(A4stdlife+$E959),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AM959),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AM959))*(OFFSET('PTRM input'!$G$369,0,$E959-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AO$3>(A4stdlife+$E959),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AN959),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AN959))*(OFFSET('PTRM input'!$G$369,0,$E959-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AP$3>(A4stdlife+$E959),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AO959),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AO959))*(OFFSET('PTRM input'!$G$369,0,$E959-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AQ$3>(A4stdlife+$E959),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AP959),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AP959))*(OFFSET('PTRM input'!$G$369,0,$E959-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AR$3>(A4stdlife+$E959),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AQ959),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AQ959))*(OFFSET('PTRM input'!$G$369,0,$E959-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AS$3>(A4stdlife+$E959),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AR959),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AR959))*(OFFSET('PTRM input'!$G$369,0,$E959-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AT$3>(A4stdlife+$E959),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AS959),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AS959))*(OFFSET('PTRM input'!$G$369,0,$E959-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AU$3>(A4stdlife+$E959),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AT959),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AT959))*(OFFSET('PTRM input'!$G$369,0,$E959-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AV$3>(A4stdlife+$E959),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AU959),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AU959))*(OFFSET('PTRM input'!$G$369,0,$E959-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AW$3>(A4stdlife+$E959),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AV959),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AV959))*(OFFSET('PTRM input'!$G$369,0,$E959-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AX$3>(A4stdlife+$E959),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AW959),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AW959))*(OFFSET('PTRM input'!$G$369,0,$E959-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AY$3>(A4stdlife+$E959),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AX959),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AX959))*(OFFSET('PTRM input'!$G$369,0,$E959-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AZ$3>(A4stdlife+$E959),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AY959),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AY959))*(OFFSET('PTRM input'!$G$369,0,$E959-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BA$3>(A4stdlife+$E959),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AZ959),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:AZ959))*(OFFSET('PTRM input'!$G$369,0,$E959-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BB$3>(A4stdlife+$E959),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:BA959),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:BA959))*(OFFSET('PTRM input'!$G$369,0,$E959-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BC$3>(A4stdlife+$E959),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:BB959),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:BB959))*(OFFSET('PTRM input'!$G$369,0,$E959-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BD$3>(A4stdlife+$E959),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:BC959),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:BC959))*(OFFSET('PTRM input'!$G$369,0,$E959-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BE$3>(A4stdlife+$E959),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:BD959),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:BD959))*(OFFSET('PTRM input'!$G$369,0,$E959-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BF$3>(A4stdlife+$E959),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:BE959),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:BE959))*(OFFSET('PTRM input'!$G$369,0,$E959-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BG$3>(A4stdlife+$E959),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:BF959),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:BF959))*(OFFSET('PTRM input'!$G$369,0,$E959-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BH$3>(A4stdlife+$E959),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:BG959),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:BG959))*(OFFSET('PTRM input'!$G$369,0,$E959-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BI$3>(A4stdlife+$E959),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:BH959),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E959)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E959)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E959))*OFFSET($F$7,0,$E959))-SUM($G959:BH959))*(OFFSET('PTRM input'!$G$369,0,$E959-1)/A4taxstdlife))))","v":0}]
[null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(U$3>(A4stdlife+$E960),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:T960),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:T960))*(OFFSET('PTRM input'!$G$369,0,$E960-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(V$3>(A4stdlife+$E960),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:U960),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:U960))*(OFFSET('PTRM input'!$G$369,0,$E960-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(W$3>(A4stdlife+$E960),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:V960),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:V960))*(OFFSET('PTRM input'!$G$369,0,$E960-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(X$3>(A4stdlife+$E960),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:W960),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:W960))*(OFFSET('PTRM input'!$G$369,0,$E960-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(Y$3>(A4stdlife+$E960),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:X960),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:X960))*(OFFSET('PTRM input'!$G$369,0,$E960-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(Z$3>(A4stdlife+$E960),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:Y960),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:Y960))*(OFFSET('PTRM input'!$G$369,0,$E960-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AA$3>(A4stdlife+$E960),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:Z960),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:Z960))*(OFFSET('PTRM input'!$G$369,0,$E960-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AB$3>(A4stdlife+$E960),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AA960),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AA960))*(OFFSET('PTRM input'!$G$369,0,$E960-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AC$3>(A4stdlife+$E960),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AB960),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AB960))*(OFFSET('PTRM input'!$G$369,0,$E960-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AD$3>(A4stdlife+$E960),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AC960),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AC960))*(OFFSET('PTRM input'!$G$369,0,$E960-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AE$3>(A4stdlife+$E960),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AD960),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AD960))*(OFFSET('PTRM input'!$G$369,0,$E960-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AF$3>(A4stdlife+$E960),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AE960),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AE960))*(OFFSET('PTRM input'!$G$369,0,$E960-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AG$3>(A4stdlife+$E960),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AF960),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AF960))*(OFFSET('PTRM input'!$G$369,0,$E960-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AH$3>(A4stdlife+$E960),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AG960),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AG960))*(OFFSET('PTRM input'!$G$369,0,$E960-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AI$3>(A4stdlife+$E960),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AH960),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AH960))*(OFFSET('PTRM input'!$G$369,0,$E960-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AJ$3>(A4stdlife+$E960),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AI960),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AI960))*(OFFSET('PTRM input'!$G$369,0,$E960-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AK$3>(A4stdlife+$E960),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AJ960),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AJ960))*(OFFSET('PTRM input'!$G$369,0,$E960-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AL$3>(A4stdlife+$E960),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AK960),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AK960))*(OFFSET('PTRM input'!$G$369,0,$E960-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AM$3>(A4stdlife+$E960),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AL960),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AL960))*(OFFSET('PTRM input'!$G$369,0,$E960-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AN$3>(A4stdlife+$E960),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AM960),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AM960))*(OFFSET('PTRM input'!$G$369,0,$E960-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AO$3>(A4stdlife+$E960),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AN960),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AN960))*(OFFSET('PTRM input'!$G$369,0,$E960-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AP$3>(A4stdlife+$E960),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AO960),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AO960))*(OFFSET('PTRM input'!$G$369,0,$E960-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AQ$3>(A4stdlife+$E960),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AP960),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AP960))*(OFFSET('PTRM input'!$G$369,0,$E960-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AR$3>(A4stdlife+$E960),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AQ960),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AQ960))*(OFFSET('PTRM input'!$G$369,0,$E960-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AS$3>(A4stdlife+$E960),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AR960),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AR960))*(OFFSET('PTRM input'!$G$369,0,$E960-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AT$3>(A4stdlife+$E960),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AS960),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AS960))*(OFFSET('PTRM input'!$G$369,0,$E960-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AU$3>(A4stdlife+$E960),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AT960),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AT960))*(OFFSET('PTRM input'!$G$369,0,$E960-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AV$3>(A4stdlife+$E960),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AU960),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AU960))*(OFFSET('PTRM input'!$G$369,0,$E960-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AW$3>(A4stdlife+$E960),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AV960),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AV960))*(OFFSET('PTRM input'!$G$369,0,$E960-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AX$3>(A4stdlife+$E960),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AW960),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AW960))*(OFFSET('PTRM input'!$G$369,0,$E960-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AY$3>(A4stdlife+$E960),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AX960),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AX960))*(OFFSET('PTRM input'!$G$369,0,$E960-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AZ$3>(A4stdlife+$E960),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AY960),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AY960))*(OFFSET('PTRM input'!$G$369,0,$E960-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BA$3>(A4stdlife+$E960),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AZ960),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:AZ960))*(OFFSET('PTRM input'!$G$369,0,$E960-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BB$3>(A4stdlife+$E960),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:BA960),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:BA960))*(OFFSET('PTRM input'!$G$369,0,$E960-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BC$3>(A4stdlife+$E960),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:BB960),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:BB960))*(OFFSET('PTRM input'!$G$369,0,$E960-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BD$3>(A4stdlife+$E960),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:BC960),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:BC960))*(OFFSET('PTRM input'!$G$369,0,$E960-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BE$3>(A4stdlife+$E960),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:BD960),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:BD960))*(OFFSET('PTRM input'!$G$369,0,$E960-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BF$3>(A4stdlife+$E960),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:BE960),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:BE960))*(OFFSET('PTRM input'!$G$369,0,$E960-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BG$3>(A4stdlife+$E960),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:BF960),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:BF960))*(OFFSET('PTRM input'!$G$369,0,$E960-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BH$3>(A4stdlife+$E960),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:BG960),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:BG960))*(OFFSET('PTRM input'!$G$369,0,$E960-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BI$3>(A4stdlife+$E960),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:BH960),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E960)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E960)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E960))*OFFSET($F$7,0,$E960))-SUM($G960:BH960))*(OFFSET('PTRM input'!$G$369,0,$E960-1)/A4taxstdlife))))","v":0}]
[null,null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(X$3>(A4stdlife+$E963),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:W963),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:W963))*(OFFSET('PTRM input'!$G$369,0,$E963-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(Y$3>(A4stdlife+$E963),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:X963),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:X963))*(OFFSET('PTRM input'!$G$369,0,$E963-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(Z$3>(A4stdlife+$E963),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:Y963),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:Y963))*(OFFSET('PTRM input'!$G$369,0,$E963-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AA$3>(A4stdlife+$E963),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:Z963),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:Z963))*(OFFSET('PTRM input'!$G$369,0,$E963-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AB$3>(A4stdlife+$E963),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AA963),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AA963))*(OFFSET('PTRM input'!$G$369,0,$E963-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AC$3>(A4stdlife+$E963),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AB963),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AB963))*(OFFSET('PTRM input'!$G$369,0,$E963-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AD$3>(A4stdlife+$E963),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AC963),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AC963))*(OFFSET('PTRM input'!$G$369,0,$E963-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AE$3>(A4stdlife+$E963),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AD963),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AD963))*(OFFSET('PTRM input'!$G$369,0,$E963-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AF$3>(A4stdlife+$E963),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AE963),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AE963))*(OFFSET('PTRM input'!$G$369,0,$E963-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AG$3>(A4stdlife+$E963),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AF963),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AF963))*(OFFSET('PTRM input'!$G$369,0,$E963-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AH$3>(A4stdlife+$E963),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AG963),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AG963))*(OFFSET('PTRM input'!$G$369,0,$E963-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AI$3>(A4stdlife+$E963),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AH963),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AH963))*(OFFSET('PTRM input'!$G$369,0,$E963-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AJ$3>(A4stdlife+$E963),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AI963),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AI963))*(OFFSET('PTRM input'!$G$369,0,$E963-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AK$3>(A4stdlife+$E963),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AJ963),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AJ963))*(OFFSET('PTRM input'!$G$369,0,$E963-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AL$3>(A4stdlife+$E963),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AK963),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AK963))*(OFFSET('PTRM input'!$G$369,0,$E963-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AM$3>(A4stdlife+$E963),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AL963),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AL963))*(OFFSET('PTRM input'!$G$369,0,$E963-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AN$3>(A4stdlife+$E963),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AM963),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AM963))*(OFFSET('PTRM input'!$G$369,0,$E963-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AO$3>(A4stdlife+$E963),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AN963),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AN963))*(OFFSET('PTRM input'!$G$369,0,$E963-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AP$3>(A4stdlife+$E963),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AO963),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AO963))*(OFFSET('PTRM input'!$G$369,0,$E963-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AQ$3>(A4stdlife+$E963),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AP963),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AP963))*(OFFSET('PTRM input'!$G$369,0,$E963-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AR$3>(A4stdlife+$E963),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AQ963),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AQ963))*(OFFSET('PTRM input'!$G$369,0,$E963-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AS$3>(A4stdlife+$E963),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AR963),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AR963))*(OFFSET('PTRM input'!$G$369,0,$E963-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AT$3>(A4stdlife+$E963),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AS963),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AS963))*(OFFSET('PTRM input'!$G$369,0,$E963-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AU$3>(A4stdlife+$E963),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AT963),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AT963))*(OFFSET('PTRM input'!$G$369,0,$E963-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AV$3>(A4stdlife+$E963),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AU963),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AU963))*(OFFSET('PTRM input'!$G$369,0,$E963-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AW$3>(A4stdlife+$E963),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AV963),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AV963))*(OFFSET('PTRM input'!$G$369,0,$E963-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AX$3>(A4stdlife+$E963),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AW963),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AW963))*(OFFSET('PTRM input'!$G$369,0,$E963-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AY$3>(A4stdlife+$E963),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AX963),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AX963))*(OFFSET('PTRM input'!$G$369,0,$E963-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AZ$3>(A4stdlife+$E963),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AY963),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AY963))*(OFFSET('PTRM input'!$G$369,0,$E963-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BA$3>(A4stdlife+$E963),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AZ963),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:AZ963))*(OFFSET('PTRM input'!$G$369,0,$E963-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BB$3>(A4stdlife+$E963),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:BA963),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:BA963))*(OFFSET('PTRM input'!$G$369,0,$E963-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BC$3>(A4stdlife+$E963),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:BB963),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:BB963))*(OFFSET('PTRM input'!$G$369,0,$E963-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BD$3>(A4stdlife+$E963),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:BC963),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:BC963))*(OFFSET('PTRM input'!$G$369,0,$E963-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BE$3>(A4stdlife+$E963),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:BD963),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:BD963))*(OFFSET('PTRM input'!$G$369,0,$E963-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BF$3>(A4stdlife+$E963),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:BE963),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:BE963))*(OFFSET('PTRM input'!$G$369,0,$E963-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BG$3>(A4stdlife+$E963),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:BF963),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:BF963))*(OFFSET('PTRM input'!$G$369,0,$E963-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BH$3>(A4stdlife+$E963),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:BG963),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:BG963))*(OFFSET('PTRM input'!$G$369,0,$E963-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BI$3>(A4stdlife+$E963),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:BH963),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E963)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E963)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E963))*OFFSET($F$7,0,$E963))-SUM($G963:BH963))*(OFFSET('PTRM input'!$G$369,0,$E963-1)/A4taxstdlife))))","v":0}]
[null,null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(Y$3>(A4stdlife+$E964),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:X964),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:X964))*(OFFSET('PTRM input'!$G$369,0,$E964-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(Z$3>(A4stdlife+$E964),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:Y964),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:Y964))*(OFFSET('PTRM input'!$G$369,0,$E964-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AA$3>(A4stdlife+$E964),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:Z964),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:Z964))*(OFFSET('PTRM input'!$G$369,0,$E964-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AB$3>(A4stdlife+$E964),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AA964),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AA964))*(OFFSET('PTRM input'!$G$369,0,$E964-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AC$3>(A4stdlife+$E964),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AB964),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AB964))*(OFFSET('PTRM input'!$G$369,0,$E964-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AD$3>(A4stdlife+$E964),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AC964),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AC964))*(OFFSET('PTRM input'!$G$369,0,$E964-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AE$3>(A4stdlife+$E964),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AD964),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AD964))*(OFFSET('PTRM input'!$G$369,0,$E964-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AF$3>(A4stdlife+$E964),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AE964),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AE964))*(OFFSET('PTRM input'!$G$369,0,$E964-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AG$3>(A4stdlife+$E964),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AF964),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AF964))*(OFFSET('PTRM input'!$G$369,0,$E964-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AH$3>(A4stdlife+$E964),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AG964),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AG964))*(OFFSET('PTRM input'!$G$369,0,$E964-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AI$3>(A4stdlife+$E964),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AH964),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AH964))*(OFFSET('PTRM input'!$G$369,0,$E964-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AJ$3>(A4stdlife+$E964),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AI964),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AI964))*(OFFSET('PTRM input'!$G$369,0,$E964-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AK$3>(A4stdlife+$E964),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AJ964),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AJ964))*(OFFSET('PTRM input'!$G$369,0,$E964-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AL$3>(A4stdlife+$E964),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AK964),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AK964))*(OFFSET('PTRM input'!$G$369,0,$E964-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AM$3>(A4stdlife+$E964),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AL964),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AL964))*(OFFSET('PTRM input'!$G$369,0,$E964-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AN$3>(A4stdlife+$E964),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AM964),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AM964))*(OFFSET('PTRM input'!$G$369,0,$E964-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AO$3>(A4stdlife+$E964),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AN964),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AN964))*(OFFSET('PTRM input'!$G$369,0,$E964-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AP$3>(A4stdlife+$E964),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AO964),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AO964))*(OFFSET('PTRM input'!$G$369,0,$E964-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AQ$3>(A4stdlife+$E964),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AP964),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AP964))*(OFFSET('PTRM input'!$G$369,0,$E964-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AR$3>(A4stdlife+$E964),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AQ964),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AQ964))*(OFFSET('PTRM input'!$G$369,0,$E964-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AS$3>(A4stdlife+$E964),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AR964),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AR964))*(OFFSET('PTRM input'!$G$369,0,$E964-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AT$3>(A4stdlife+$E964),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AS964),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AS964))*(OFFSET('PTRM input'!$G$369,0,$E964-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AU$3>(A4stdlife+$E964),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AT964),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AT964))*(OFFSET('PTRM input'!$G$369,0,$E964-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AV$3>(A4stdlife+$E964),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AU964),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AU964))*(OFFSET('PTRM input'!$G$369,0,$E964-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AW$3>(A4stdlife+$E964),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AV964),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AV964))*(OFFSET('PTRM input'!$G$369,0,$E964-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AX$3>(A4stdlife+$E964),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AW964),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AW964))*(OFFSET('PTRM input'!$G$369,0,$E964-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AY$3>(A4stdlife+$E964),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AX964),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AX964))*(OFFSET('PTRM input'!$G$369,0,$E964-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(AZ$3>(A4stdlife+$E964),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AY964),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AY964))*(OFFSET('PTRM input'!$G$369,0,$E964-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BA$3>(A4stdlife+$E964),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AZ964),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:AZ964))*(OFFSET('PTRM input'!$G$369,0,$E964-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BB$3>(A4stdlife+$E964),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:BA964),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:BA964))*(OFFSET('PTRM input'!$G$369,0,$E964-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BC$3>(A4stdlife+$E964),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:BB964),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:BB964))*(OFFSET('PTRM input'!$G$369,0,$E964-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BD$3>(A4stdlife+$E964),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:BC964),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:BC964))*(OFFSET('PTRM input'!$G$369,0,$E964-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BE$3>(A4stdlife+$E964),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:BD964),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:BD964))*(OFFSET('PTRM input'!$G$369,0,$E964-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BF$3>(A4stdlife+$E964),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:BE964),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:BE964))*(OFFSET('PTRM input'!$G$369,0,$E964-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BG$3>(A4stdlife+$E964),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:BF964),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:BF964))*(OFFSET('PTRM input'!$G$369,0,$E964-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BH$3>(A4stdlife+$E964),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:BG964),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:BG964))*(OFFSET('PTRM input'!$G$369,0,$E964-1)/A4taxstdlife))))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(A4taxstdlife=\"\",0,IF(BI$3>(A4stdlife+$E964),((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:BH964),(((INDEX('PTRM input'!$G$277:$Y$326,A4offset,$E964)+INDEX('PTRM input'!$G$223:$Y$272,A4offset,$E964)-INDEX('PTRM input'!$G$115:$Y$164,A4offset,$E964))*OFFSET($F$7,0,$E964))-SUM($G964:BH964))*(OFFSET('PTRM input'!$G$369,0,$E964-1)/A4taxstdlife))))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(H$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:G969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:G969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":0.15472862400863582},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(I$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:H969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:H969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":0.13844140042877942},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(J$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:I969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:I969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":0.12386862143627633},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(K$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:J969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:J969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":0.11082981917982618},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(L$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:K969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:K969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":9.9163522424055017E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(M$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:L969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:L969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":8.8725256905733435E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(N$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:M969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:M969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":7.9385756178814132E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(O$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:N969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:N969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":7.1029360791570531E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(P$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:O969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:O969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":6.3552585971405215E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(Q$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:P969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:P969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":5.6862840079678345E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(R$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:Q969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:Q969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":5.0877277966027999E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(S$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:R969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:R969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":4.5521775022235575E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(T$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:S969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:S969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":4.0730009230421291E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(U$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:T969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:T969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":3.6442639837745372E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(V$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:U969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:U969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":3.2606572486403758E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(W$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:V969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:V969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":0.27715586613443199},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(X$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:W969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:W969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(Y$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:X969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:X969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(Z$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:Y969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:Y969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AA$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:Z969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:Z969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AB$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AA969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AA969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AC$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AB969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AB969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AD$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AC969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AC969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AE$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AD969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AD969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AF$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AE969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AE969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AG$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AF969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AF969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AH$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AG969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AG969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AI$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AH969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AH969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AJ$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AI969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AI969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AK$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AJ969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AJ969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AL$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AK969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AK969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AM$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AL969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AL969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AN$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AM969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AM969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AO$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AN969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AN969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AP$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AO969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AO969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AQ$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AP969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AP969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AR$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AQ969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AQ969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AS$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AR969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AR969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AT$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AS969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AS969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AU$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AT969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AT969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AV$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AU969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AU969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AW$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AV969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AV969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AX$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AW969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AW969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AY$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AX969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AX969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AZ$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AY969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AY969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BA$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AZ969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:AZ969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BB$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:BA969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:BA969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BC$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:BB969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:BB969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BD$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:BC969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:BC969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BE$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:BD969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:BD969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BF$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:BE969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:BE969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BG$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:BF969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:BF969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BH$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:BG969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:BG969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BI$3>(A5stdlife+$E969),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:BH969),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E969)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E969)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E969))*OFFSET($F$7,0,$E969))-SUM($G969:BH969))*(OFFSET('PTRM input'!$G$369,0,$E969-1)/A5taxstdlife))))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(K$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:J972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:J972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":7.0633730394155598E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(L$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:K972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:K972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":6.3198600878981324E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(M$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:L972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:L972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":5.6546116575930654E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(N$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:M972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:M972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":5.0593893778464278E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(O$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:N972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:N972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":4.5268220749152249E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(P$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:O972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:O972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":4.0503144880820428E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(Q$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:P972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:P972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":3.6239655945997226E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(R$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:Q972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:Q972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":3.242495532010278E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(S$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:R972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:R972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":2.901180212851301E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(T$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:S972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:S972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":2.5957928220248483E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(U$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:T972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:T972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":2.3225514723380219E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(V$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:U972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:U972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":2.0780723699866509E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(W$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:V972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:V972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":1.8593279099880561E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(X$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:W972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:W972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":1.6636091826208921E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(Y$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:X972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:X972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":1.4884924265555349E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(Z$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:Y972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:Y972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":1.2652185625722047E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AA$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:Z972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:Z972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AB$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AA972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AA972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AC$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AB972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AB972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AD$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AC972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AC972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AE$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AD972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AD972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AF$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AE972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AE972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AG$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AF972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AF972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AH$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AG972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AG972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AI$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AH972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AH972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AJ$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AI972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AI972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AK$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AJ972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AJ972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AL$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AK972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AK972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AM$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AL972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AL972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AN$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AM972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AM972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AO$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AN972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AN972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AP$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AO972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AO972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AQ$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AP972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AP972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AR$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AQ972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AQ972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AS$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AR972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AR972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AT$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AS972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AS972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AU$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AT972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AT972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AV$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AU972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AU972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AW$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AV972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AV972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AX$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AW972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AW972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AY$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AX972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AX972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AZ$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AY972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AY972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BA$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AZ972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:AZ972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BB$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:BA972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:BA972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BC$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:BB972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:BB972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BD$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:BC972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:BC972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BE$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:BD972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:BD972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BF$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:BE972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:BE972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BG$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:BF972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:BF972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BH$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:BG972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:BG972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BI$3>(A5stdlife+$E972),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:BH972),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E972)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E972)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E972))*OFFSET($F$7,0,$E972))-SUM($G972:BH972))*(OFFSET('PTRM input'!$G$369,0,$E972-1)/A5taxstdlife))))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(L$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:K973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:K973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":7.3282616641729718E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(M$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:L973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:L973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":6.5568656995231853E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(N$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:M973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:M973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":5.8666693100996922E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(O$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:N973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:N973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":5.2491251721944613E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(P$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:O973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:O973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":4.6965856803845183E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(Q$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:P973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:P973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":4.2022082403440422E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(R$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:Q973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:Q973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":3.7598705308341438E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(S$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:R973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:R973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":3.3640946854831813E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(T$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:S973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:S973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":3.0099794554323198E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(U$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:T973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:T973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":2.6931395127552339E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(V$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:U973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:U973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":2.4096511429915249E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(W$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:V973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:V973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":2.1560036542555751E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(X$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:W973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:W973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":1.9290559011760405E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(Y$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:X973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:X973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":1.725997385262773E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(Z$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:Y973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:Y973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":1.5443134499719547E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AA$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:Z973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:Z973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":1.3126664324761617E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AB$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AA973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AA973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AC$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AB973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AB973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AD$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AC973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AC973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AE$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AD973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AD973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AF$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AE973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AE973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AG$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AF973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AF973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AH$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AG973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AG973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AI$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AH973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AH973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AJ$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AI973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AI973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AK$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AJ973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AJ973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AL$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AK973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AK973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AM$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AL973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AL973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AN$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AM973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AM973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AO$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AN973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AN973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AP$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AO973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AO973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AQ$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AP973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AP973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AR$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AQ973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AQ973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AS$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AR973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AR973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AT$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AS973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AS973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AU$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AT973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AT973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AV$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AU973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AU973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AW$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AV973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AV973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AX$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AW973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AW973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AY$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AX973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AX973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AZ$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AY973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AY973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BA$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AZ973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:AZ973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BB$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:BA973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:BA973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BC$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:BB973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:BB973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BD$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:BC973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:BC973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BE$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:BD973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:BD973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BF$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:BE973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:BE973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BG$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:BF973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:BF973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BH$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:BG973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:BG973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BI$3>(A5stdlife+$E973),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:BH973),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E973)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E973)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E973))*OFFSET($F$7,0,$E973))-SUM($G973:BH973))*(OFFSET('PTRM input'!$G$369,0,$E973-1)/A5taxstdlife))))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(O$3>(A5stdlife+$E976),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:N976),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:N976))*(OFFSET('PTRM input'!$G$369,0,$E976-1)/A5taxstdlife))))","v":1.354480313755922E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(P$3>(A5stdlife+$E976),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:O976),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:O976))*(OFFSET('PTRM input'!$G$369,0,$E976-1)/A5taxstdlife))))","v":1.2119034386237197E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(Q$3>(A5stdlife+$E976),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:P976),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:P976))*(OFFSET('PTRM input'!$G$369,0,$E976-1)/A5taxstdlife))))","v":1.0843346556106966E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(R$3>(A5stdlife+$E976),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:Q976),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:Q976))*(OFFSET('PTRM input'!$G$369,0,$E976-1)/A5taxstdlife))))","v":9.7019416554641278E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(S$3>(A5stdlife+$E976),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:R976),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:R976))*(OFFSET('PTRM input'!$G$369,0,$E976-1)/A5taxstdlife))))","v":8.6806846390994827E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(T$3>(A5stdlife+$E976),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:S976),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:S976))*(OFFSET('PTRM input'!$G$369,0,$E976-1)/A5taxstdlife))))","v":7.7669283612995374E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(U$3>(A5stdlife+$E976),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:T976),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:T976))*(OFFSET('PTRM input'!$G$369,0,$E976-1)/A5taxstdlife))))","v":6.9493569548469544E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(V$3>(A5stdlife+$E976),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:U976),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:U976))*(OFFSET('PTRM input'!$G$369,0,$E976-1)/A5taxstdlife))))","v":6.2178456964420113E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(W$3>(A5stdlife+$E976),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:V976),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:V976))*(OFFSET('PTRM input'!$G$369,0,$E976-1)/A5taxstdlife))))","v":5.5633356231323261E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(X$3>(A5stdlife+$E976),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:W976),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:W976))*(OFFSET('PTRM input'!$G$369,0,$E976-1)/A5taxstdlife))))","v":4.9777213470131336E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(Y$3>(A5stdlife+$E976),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:X976),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:X976))*(OFFSET('PTRM input'!$G$369,0,$E976-1)/A5taxstdlife))))","v":4.4537506789064886E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(Z$3>(A5stdlife+$E976),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:Y976),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:Y976))*(OFFSET('PTRM input'!$G$369,0,$E976-1)/A5taxstdlife))))","v":3.9849348179689624E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AA$3>(A5stdlife+$E976),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:Z976),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:Z976))*(OFFSET('PTRM input'!$G$369,0,$E976-1)/A5taxstdlife))))","v":3.5654679950248612E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AB$3>(A5stdlife+$E976),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AA976),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AA976))*(OFFSET('PTRM input'!$G$369,0,$E976-1)/A5taxstdlife))))","v":3.1901555744959288E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AC$3>(A5stdlife+$E976),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AB976),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AB976))*(OFFSET('PTRM input'!$G$369,0,$E976-1)/A5taxstdlife))))","v":2.8543497245489893E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AD$3>(A5stdlife+$E976),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AC976),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AC976))*(OFFSET('PTRM input'!$G$369,0,$E976-1)/A5taxstdlife))))","v":2.426197265866642E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AE$3>(A5stdlife+$E976),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AD976),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AD976))*(OFFSET('PTRM input'!$G$369,0,$E976-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AF$3>(A5stdlife+$E976),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AE976),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AE976))*(OFFSET('PTRM input'!$G$369,0,$E976-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AG$3>(A5stdlife+$E976),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AF976),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AF976))*(OFFSET('PTRM input'!$G$369,0,$E976-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AH$3>(A5stdlife+$E976),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AG976),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AG976))*(OFFSET('PTRM input'!$G$369,0,$E976-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AI$3>(A5stdlife+$E976),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AH976),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AH976))*(OFFSET('PTRM input'!$G$369,0,$E976-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AJ$3>(A5stdlife+$E976),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AI976),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AI976))*(OFFSET('PTRM input'!$G$369,0,$E976-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AK$3>(A5stdlife+$E976),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AJ976),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AJ976))*(OFFSET('PTRM input'!$G$369,0,$E976-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AL$3>(A5stdlife+$E976),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AK976),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AK976))*(OFFSET('PTRM input'!$G$369,0,$E976-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AM$3>(A5stdlife+$E976),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AL976),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AL976))*(OFFSET('PTRM input'!$G$369,0,$E976-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AN$3>(A5stdlife+$E976),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AM976),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AM976))*(OFFSET('PTRM input'!$G$369,0,$E976-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AO$3>(A5stdlife+$E976),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AN976),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AN976))*(OFFSET('PTRM input'!$G$369,0,$E976-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AP$3>(A5stdlife+$E976),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AO976),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AO976))*(OFFSET('PTRM input'!$G$369,0,$E976-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AQ$3>(A5stdlife+$E976),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AP976),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AP976))*(OFFSET('PTRM input'!$G$369,0,$E976-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AR$3>(A5stdlife+$E976),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AQ976),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AQ976))*(OFFSET('PTRM input'!$G$369,0,$E976-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AS$3>(A5stdlife+$E976),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AR976),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AR976))*(OFFSET('PTRM input'!$G$369,0,$E976-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AT$3>(A5stdlife+$E976),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AS976),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AS976))*(OFFSET('PTRM input'!$G$369,0,$E976-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AU$3>(A5stdlife+$E976),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AT976),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AT976))*(OFFSET('PTRM input'!$G$369,0,$E976-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AV$3>(A5stdlife+$E976),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AU976),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AU976))*(OFFSET('PTRM input'!$G$369,0,$E976-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AW$3>(A5stdlife+$E976),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AV976),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AV976))*(OFFSET('PTRM input'!$G$369,0,$E976-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AX$3>(A5stdlife+$E976),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AW976),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AW976))*(OFFSET('PTRM input'!$G$369,0,$E976-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AY$3>(A5stdlife+$E976),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AX976),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AX976))*(OFFSET('PTRM input'!$G$369,0,$E976-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AZ$3>(A5stdlife+$E976),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AY976),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AY976))*(OFFSET('PTRM input'!$G$369,0,$E976-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BA$3>(A5stdlife+$E976),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AZ976),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:AZ976))*(OFFSET('PTRM input'!$G$369,0,$E976-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BB$3>(A5stdlife+$E976),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:BA976),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:BA976))*(OFFSET('PTRM input'!$G$369,0,$E976-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BC$3>(A5stdlife+$E976),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:BB976),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:BB976))*(OFFSET('PTRM input'!$G$369,0,$E976-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BD$3>(A5stdlife+$E976),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:BC976),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:BC976))*(OFFSET('PTRM input'!$G$369,0,$E976-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BE$3>(A5stdlife+$E976),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:BD976),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:BD976))*(OFFSET('PTRM input'!$G$369,0,$E976-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BF$3>(A5stdlife+$E976),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:BE976),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:BE976))*(OFFSET('PTRM input'!$G$369,0,$E976-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BG$3>(A5stdlife+$E976),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:BF976),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:BF976))*(OFFSET('PTRM input'!$G$369,0,$E976-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BH$3>(A5stdlife+$E976),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:BG976),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:BG976))*(OFFSET('PTRM input'!$G$369,0,$E976-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BI$3>(A5stdlife+$E976),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:BH976),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E976)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E976)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E976))*OFFSET($F$7,0,$E976))-SUM($G976:BH976))*(OFFSET('PTRM input'!$G$369,0,$E976-1)/A5taxstdlife))))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(P$3>(A5stdlife+$E977),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:O977),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:O977))*(OFFSET('PTRM input'!$G$369,0,$E977-1)/A5taxstdlife))))","v":1.3903732986123626E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(Q$3>(A5stdlife+$E977),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:P977),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:P977))*(OFFSET('PTRM input'!$G$369,0,$E977-1)/A5taxstdlife))))","v":1.2440182145479033E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(R$3>(A5stdlife+$E977),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:Q977),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:Q977))*(OFFSET('PTRM input'!$G$369,0,$E977-1)/A5taxstdlife))))","v":1.1130689288060188E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(S$3>(A5stdlife+$E977),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:R977),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:R977))*(OFFSET('PTRM input'!$G$369,0,$E977-1)/A5taxstdlife))))","v":9.9590377840538518E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(T$3>(A5stdlife+$E977),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:S977),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:S977))*(OFFSET('PTRM input'!$G$369,0,$E977-1)/A5taxstdlife))))","v":8.9107180173113414E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(U$3>(A5stdlife+$E977),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:T977),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:T977))*(OFFSET('PTRM input'!$G$369,0,$E977-1)/A5taxstdlife))))","v":7.9727476996996217E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(V$3>(A5stdlife+$E977),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:U977),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:U977))*(OFFSET('PTRM input'!$G$369,0,$E977-1)/A5taxstdlife))))","v":7.133511099731241E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(W$3>(A5stdlife+$E977),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:V977),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:V977))*(OFFSET('PTRM input'!$G$369,0,$E977-1)/A5taxstdlife))))","v":6.3826151944963725E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(X$3>(A5stdlife+$E977),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:W977),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:W977))*(OFFSET('PTRM input'!$G$369,0,$E977-1)/A5taxstdlife))))","v":5.7107609634967551E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(Y$3>(A5stdlife+$E977),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:X977),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:X977))*(OFFSET('PTRM input'!$G$369,0,$E977-1)/A5taxstdlife))))","v":5.1096282304970968E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(Z$3>(A5stdlife+$E977),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:Y977),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:Y977))*(OFFSET('PTRM input'!$G$369,0,$E977-1)/A5taxstdlife))))","v":4.5717726272868761E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AA$3>(A5stdlife+$E977),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:Z977),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:Z977))*(OFFSET('PTRM input'!$G$369,0,$E977-1)/A5taxstdlife))))","v":4.0905334033619414E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AB$3>(A5stdlife+$E977),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AA977),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AA977))*(OFFSET('PTRM input'!$G$369,0,$E977-1)/A5taxstdlife))))","v":3.659950939850159E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AC$3>(A5stdlife+$E977),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AB977),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AB977))*(OFFSET('PTRM input'!$G$369,0,$E977-1)/A5taxstdlife))))","v":3.2746929461817207E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AD$3>(A5stdlife+$E977),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AC977),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AC977))*(OFFSET('PTRM input'!$G$369,0,$E977-1)/A5taxstdlife))))","v":2.9299884255310125E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AE$3>(A5stdlife+$E977),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AD977),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AD977))*(OFFSET('PTRM input'!$G$369,0,$E977-1)/A5taxstdlife))))","v":2.4904901617013614E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AF$3>(A5stdlife+$E977),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AE977),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AE977))*(OFFSET('PTRM input'!$G$369,0,$E977-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AG$3>(A5stdlife+$E977),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AF977),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AF977))*(OFFSET('PTRM input'!$G$369,0,$E977-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AH$3>(A5stdlife+$E977),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AG977),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AG977))*(OFFSET('PTRM input'!$G$369,0,$E977-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AI$3>(A5stdlife+$E977),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AH977),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AH977))*(OFFSET('PTRM input'!$G$369,0,$E977-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AJ$3>(A5stdlife+$E977),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AI977),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AI977))*(OFFSET('PTRM input'!$G$369,0,$E977-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AK$3>(A5stdlife+$E977),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AJ977),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AJ977))*(OFFSET('PTRM input'!$G$369,0,$E977-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AL$3>(A5stdlife+$E977),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AK977),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AK977))*(OFFSET('PTRM input'!$G$369,0,$E977-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AM$3>(A5stdlife+$E977),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AL977),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AL977))*(OFFSET('PTRM input'!$G$369,0,$E977-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AN$3>(A5stdlife+$E977),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AM977),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AM977))*(OFFSET('PTRM input'!$G$369,0,$E977-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AO$3>(A5stdlife+$E977),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AN977),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AN977))*(OFFSET('PTRM input'!$G$369,0,$E977-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AP$3>(A5stdlife+$E977),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AO977),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AO977))*(OFFSET('PTRM input'!$G$369,0,$E977-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AQ$3>(A5stdlife+$E977),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AP977),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AP977))*(OFFSET('PTRM input'!$G$369,0,$E977-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AR$3>(A5stdlife+$E977),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AQ977),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AQ977))*(OFFSET('PTRM input'!$G$369,0,$E977-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AS$3>(A5stdlife+$E977),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AR977),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AR977))*(OFFSET('PTRM input'!$G$369,0,$E977-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AT$3>(A5stdlife+$E977),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AS977),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AS977))*(OFFSET('PTRM input'!$G$369,0,$E977-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AU$3>(A5stdlife+$E977),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AT977),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AT977))*(OFFSET('PTRM input'!$G$369,0,$E977-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AV$3>(A5stdlife+$E977),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AU977),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AU977))*(OFFSET('PTRM input'!$G$369,0,$E977-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AW$3>(A5stdlife+$E977),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AV977),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AV977))*(OFFSET('PTRM input'!$G$369,0,$E977-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AX$3>(A5stdlife+$E977),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AW977),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AW977))*(OFFSET('PTRM input'!$G$369,0,$E977-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AY$3>(A5stdlife+$E977),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AX977),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AX977))*(OFFSET('PTRM input'!$G$369,0,$E977-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AZ$3>(A5stdlife+$E977),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AY977),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AY977))*(OFFSET('PTRM input'!$G$369,0,$E977-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BA$3>(A5stdlife+$E977),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AZ977),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:AZ977))*(OFFSET('PTRM input'!$G$369,0,$E977-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BB$3>(A5stdlife+$E977),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:BA977),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:BA977))*(OFFSET('PTRM input'!$G$369,0,$E977-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BC$3>(A5stdlife+$E977),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:BB977),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:BB977))*(OFFSET('PTRM input'!$G$369,0,$E977-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BD$3>(A5stdlife+$E977),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:BC977),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:BC977))*(OFFSET('PTRM input'!$G$369,0,$E977-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BE$3>(A5stdlife+$E977),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:BD977),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:BD977))*(OFFSET('PTRM input'!$G$369,0,$E977-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BF$3>(A5stdlife+$E977),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:BE977),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:BE977))*(OFFSET('PTRM input'!$G$369,0,$E977-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BG$3>(A5stdlife+$E977),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:BF977),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:BF977))*(OFFSET('PTRM input'!$G$369,0,$E977-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BH$3>(A5stdlife+$E977),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:BG977),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:BG977))*(OFFSET('PTRM input'!$G$369,0,$E977-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BI$3>(A5stdlife+$E977),((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:BH977),(((INDEX('PTRM input'!$G$277:$P$326,A5offset,$E977)+INDEX('PTRM input'!$G$223:$P$272,A5offset,$E977)-INDEX('PTRM input'!$G$115:$P$164,A5offset,$E977))*OFFSET($F$7,0,$E977))-SUM($G977:BH977))*(OFFSET('PTRM input'!$G$369,0,$E977-1)/A5taxstdlife))))","v":0}]
[null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(S$3>(A5stdlife+$E980),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:R980),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:R980))*(OFFSET('PTRM input'!$G$369,0,$E980-1)/A5taxstdlife))))","v":1.503860610693639E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(T$3>(A5stdlife+$E980),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:S980),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:S980))*(OFFSET('PTRM input'!$G$369,0,$E980-1)/A5taxstdlife))))","v":1.3455594937785191E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(U$3>(A5stdlife+$E980),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:T980),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:T980))*(OFFSET('PTRM input'!$G$369,0,$E980-1)/A5taxstdlife))))","v":1.2039216523281486E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(V$3>(A5stdlife+$E980),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:U980),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:U980))*(OFFSET('PTRM input'!$G$369,0,$E980-1)/A5taxstdlife))))","v":1.0771930573462384E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(W$3>(A5stdlife+$E980),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:V980),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:V980))*(OFFSET('PTRM input'!$G$369,0,$E980-1)/A5taxstdlife))))","v":9.6380431446768684E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(X$3>(A5stdlife+$E980),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:W980),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:W980))*(OFFSET('PTRM input'!$G$369,0,$E980-1)/A5taxstdlife))))","v":8.6235122873424622E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(Y$3>(A5stdlife+$E980),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:X980),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:X980))*(OFFSET('PTRM input'!$G$369,0,$E980-1)/A5taxstdlife))))","v":7.7157741518327303E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(Z$3>(A5stdlife+$E980),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:Y980),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:Y980))*(OFFSET('PTRM input'!$G$369,0,$E980-1)/A5taxstdlife))))","v":6.9035873990082319E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AA$3>(A5stdlife+$E980),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:Z980),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:Z980))*(OFFSET('PTRM input'!$G$369,0,$E980-1)/A5taxstdlife))))","v":6.1768939885863128E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AB$3>(A5stdlife+$E980),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AA980),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AA980))*(OFFSET('PTRM input'!$G$369,0,$E980-1)/A5taxstdlife))))","v":5.5266946213667007E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AC$3>(A5stdlife+$E980),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AB980),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AB980))*(OFFSET('PTRM input'!$G$369,0,$E980-1)/A5taxstdlife))))","v":4.9449372928017845E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AD$3>(A5stdlife+$E980),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AC980),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AC980))*(OFFSET('PTRM input'!$G$369,0,$E980-1)/A5taxstdlife))))","v":4.4244175777700175E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AE$3>(A5stdlife+$E980),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AD980),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AD980))*(OFFSET('PTRM input'!$G$369,0,$E980-1)/A5taxstdlife))))","v":3.9586894116889638E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AF$3>(A5stdlife+$E980),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AE980),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AE980))*(OFFSET('PTRM input'!$G$369,0,$E980-1)/A5taxstdlife))))","v":3.5419852630901257E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AG$3>(A5stdlife+$E980),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AF980),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AF980))*(OFFSET('PTRM input'!$G$369,0,$E980-1)/A5taxstdlife))))","v":3.1691447090806384E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AH$3>(A5stdlife+$E980),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AG980),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AG980))*(OFFSET('PTRM input'!$G$369,0,$E980-1)/A5taxstdlife))))","v":2.6937730027185428E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AI$3>(A5stdlife+$E980),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AH980),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AH980))*(OFFSET('PTRM input'!$G$369,0,$E980-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AJ$3>(A5stdlife+$E980),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AI980),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AI980))*(OFFSET('PTRM input'!$G$369,0,$E980-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AK$3>(A5stdlife+$E980),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AJ980),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AJ980))*(OFFSET('PTRM input'!$G$369,0,$E980-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AL$3>(A5stdlife+$E980),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AK980),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AK980))*(OFFSET('PTRM input'!$G$369,0,$E980-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AM$3>(A5stdlife+$E980),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AL980),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AL980))*(OFFSET('PTRM input'!$G$369,0,$E980-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AN$3>(A5stdlife+$E980),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AM980),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AM980))*(OFFSET('PTRM input'!$G$369,0,$E980-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AO$3>(A5stdlife+$E980),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AN980),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AN980))*(OFFSET('PTRM input'!$G$369,0,$E980-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AP$3>(A5stdlife+$E980),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AO980),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AO980))*(OFFSET('PTRM input'!$G$369,0,$E980-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AQ$3>(A5stdlife+$E980),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AP980),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AP980))*(OFFSET('PTRM input'!$G$369,0,$E980-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AR$3>(A5stdlife+$E980),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AQ980),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AQ980))*(OFFSET('PTRM input'!$G$369,0,$E980-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AS$3>(A5stdlife+$E980),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AR980),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AR980))*(OFFSET('PTRM input'!$G$369,0,$E980-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AT$3>(A5stdlife+$E980),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AS980),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AS980))*(OFFSET('PTRM input'!$G$369,0,$E980-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AU$3>(A5stdlife+$E980),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AT980),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AT980))*(OFFSET('PTRM input'!$G$369,0,$E980-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AV$3>(A5stdlife+$E980),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AU980),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AU980))*(OFFSET('PTRM input'!$G$369,0,$E980-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AW$3>(A5stdlife+$E980),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AV980),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AV980))*(OFFSET('PTRM input'!$G$369,0,$E980-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AX$3>(A5stdlife+$E980),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AW980),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AW980))*(OFFSET('PTRM input'!$G$369,0,$E980-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AY$3>(A5stdlife+$E980),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AX980),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AX980))*(OFFSET('PTRM input'!$G$369,0,$E980-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AZ$3>(A5stdlife+$E980),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AY980),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AY980))*(OFFSET('PTRM input'!$G$369,0,$E980-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BA$3>(A5stdlife+$E980),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AZ980),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:AZ980))*(OFFSET('PTRM input'!$G$369,0,$E980-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BB$3>(A5stdlife+$E980),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:BA980),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:BA980))*(OFFSET('PTRM input'!$G$369,0,$E980-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BC$3>(A5stdlife+$E980),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:BB980),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:BB980))*(OFFSET('PTRM input'!$G$369,0,$E980-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BD$3>(A5stdlife+$E980),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:BC980),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:BC980))*(OFFSET('PTRM input'!$G$369,0,$E980-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BE$3>(A5stdlife+$E980),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:BD980),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:BD980))*(OFFSET('PTRM input'!$G$369,0,$E980-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BF$3>(A5stdlife+$E980),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:BE980),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:BE980))*(OFFSET('PTRM input'!$G$369,0,$E980-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BG$3>(A5stdlife+$E980),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:BF980),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:BF980))*(OFFSET('PTRM input'!$G$369,0,$E980-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BH$3>(A5stdlife+$E980),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:BG980),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:BG980))*(OFFSET('PTRM input'!$G$369,0,$E980-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BI$3>(A5stdlife+$E980),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:BH980),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E980)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E980)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E980))*OFFSET($F$7,0,$E980))-SUM($G980:BH980))*(OFFSET('PTRM input'!$G$369,0,$E980-1)/A5taxstdlife))))","v":0}]
[null,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(T$3>(A5stdlife+$E981),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:S981),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:S981))*(OFFSET('PTRM input'!$G$369,0,$E981-1)/A5taxstdlife))))","v":1.5437120927931081E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(U$3>(A5stdlife+$E981),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:T981),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:T981))*(OFFSET('PTRM input'!$G$369,0,$E981-1)/A5taxstdlife))))","v":1.3812160830254125E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(V$3>(A5stdlife+$E981),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:U981),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:U981))*(OFFSET('PTRM input'!$G$369,0,$E981-1)/A5taxstdlife))))","v":1.2358249163911587E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(W$3>(A5stdlife+$E981),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:V981),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:V981))*(OFFSET('PTRM input'!$G$369,0,$E981-1)/A5taxstdlife))))","v":1.1057380830868262E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(X$3>(A5stdlife+$E981),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:W981),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:W981))*(OFFSET('PTRM input'!$G$369,0,$E981-1)/A5taxstdlife))))","v":9.8934460065663397E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(Y$3>(A5stdlife+$E981),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:X981),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:X981))*(OFFSET('PTRM input'!$G$369,0,$E981-1)/A5taxstdlife))))","v":8.8520306374540933E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(Z$3>(A5stdlife+$E981),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:Y981),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:Y981))*(OFFSET('PTRM input'!$G$369,0,$E981-1)/A5taxstdlife))))","v":7.9202379387747143E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AA$3>(A5stdlife+$E981),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:Z981),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:Z981))*(OFFSET('PTRM input'!$G$369,0,$E981-1)/A5taxstdlife))))","v":7.0865286820615868E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AB$3>(A5stdlife+$E981),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AA981),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AA981))*(OFFSET('PTRM input'!$G$369,0,$E981-1)/A5taxstdlife))))","v":6.3405782944761565E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AC$3>(A5stdlife+$E981),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AB981),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AB981))*(OFFSET('PTRM input'!$G$369,0,$E981-1)/A5taxstdlife))))","v":5.6731490003207726E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AD$3>(A5stdlife+$E981),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AC981),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AC981))*(OFFSET('PTRM input'!$G$369,0,$E981-1)/A5taxstdlife))))","v":5.0759754213396385E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AE$3>(A5stdlife+$E981),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AD981),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AD981))*(OFFSET('PTRM input'!$G$369,0,$E981-1)/A5taxstdlife))))","v":4.5416622190933608E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AF$3>(A5stdlife+$E981),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AE981),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AE981))*(OFFSET('PTRM input'!$G$369,0,$E981-1)/A5taxstdlife))))","v":4.0635925118203756E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AG$3>(A5stdlife+$E981),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AF981),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AF981))*(OFFSET('PTRM input'!$G$369,0,$E981-1)/A5taxstdlife))))","v":3.6358459316287563E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AH$3>(A5stdlife+$E981),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AG981),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AG981))*(OFFSET('PTRM input'!$G$369,0,$E981-1)/A5taxstdlife))))","v":3.2531253072467818E-3},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AI$3>(A5stdlife+$E981),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AH981),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AH981))*(OFFSET('PTRM input'!$G$369,0,$E981-1)/A5taxstdlife))))","v":2.7651565111597651E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AJ$3>(A5stdlife+$E981),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AI981),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AI981))*(OFFSET('PTRM input'!$G$369,0,$E981-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AK$3>(A5stdlife+$E981),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AJ981),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AJ981))*(OFFSET('PTRM input'!$G$369,0,$E981-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AL$3>(A5stdlife+$E981),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AK981),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AK981))*(OFFSET('PTRM input'!$G$369,0,$E981-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AM$3>(A5stdlife+$E981),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AL981),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AL981))*(OFFSET('PTRM input'!$G$369,0,$E981-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AN$3>(A5stdlife+$E981),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AM981),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AM981))*(OFFSET('PTRM input'!$G$369,0,$E981-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AO$3>(A5stdlife+$E981),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AN981),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AN981))*(OFFSET('PTRM input'!$G$369,0,$E981-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AP$3>(A5stdlife+$E981),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AO981),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AO981))*(OFFSET('PTRM input'!$G$369,0,$E981-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AQ$3>(A5stdlife+$E981),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AP981),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AP981))*(OFFSET('PTRM input'!$G$369,0,$E981-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AR$3>(A5stdlife+$E981),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AQ981),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AQ981))*(OFFSET('PTRM input'!$G$369,0,$E981-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AS$3>(A5stdlife+$E981),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AR981),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AR981))*(OFFSET('PTRM input'!$G$369,0,$E981-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AT$3>(A5stdlife+$E981),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AS981),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AS981))*(OFFSET('PTRM input'!$G$369,0,$E981-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AU$3>(A5stdlife+$E981),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AT981),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AT981))*(OFFSET('PTRM input'!$G$369,0,$E981-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AV$3>(A5stdlife+$E981),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AU981),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AU981))*(OFFSET('PTRM input'!$G$369,0,$E981-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AW$3>(A5stdlife+$E981),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AV981),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AV981))*(OFFSET('PTRM input'!$G$369,0,$E981-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AX$3>(A5stdlife+$E981),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AW981),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AW981))*(OFFSET('PTRM input'!$G$369,0,$E981-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AY$3>(A5stdlife+$E981),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AX981),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AX981))*(OFFSET('PTRM input'!$G$369,0,$E981-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AZ$3>(A5stdlife+$E981),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AY981),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AY981))*(OFFSET('PTRM input'!$G$369,0,$E981-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BA$3>(A5stdlife+$E981),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AZ981),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:AZ981))*(OFFSET('PTRM input'!$G$369,0,$E981-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BB$3>(A5stdlife+$E981),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:BA981),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:BA981))*(OFFSET('PTRM input'!$G$369,0,$E981-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BC$3>(A5stdlife+$E981),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:BB981),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:BB981))*(OFFSET('PTRM input'!$G$369,0,$E981-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BD$3>(A5stdlife+$E981),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:BC981),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:BC981))*(OFFSET('PTRM input'!$G$369,0,$E981-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BE$3>(A5stdlife+$E981),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:BD981),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:BD981))*(OFFSET('PTRM input'!$G$369,0,$E981-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BF$3>(A5stdlife+$E981),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:BE981),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:BE981))*(OFFSET('PTRM input'!$G$369,0,$E981-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BG$3>(A5stdlife+$E981),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:BF981),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:BF981))*(OFFSET('PTRM input'!$G$369,0,$E981-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BH$3>(A5stdlife+$E981),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:BG981),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:BG981))*(OFFSET('PTRM input'!$G$369,0,$E981-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BI$3>(A5stdlife+$E981),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:BH981),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E981)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E981)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E981))*OFFSET($F$7,0,$E981))-SUM($G981:BH981))*(OFFSET('PTRM input'!$G$369,0,$E981-1)/A5taxstdlife))))","v":0}]
[null,null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(W$3>(A5stdlife+$E984),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:V984),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:V984))*(OFFSET('PTRM input'!$G$369,0,$E984-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(X$3>(A5stdlife+$E984),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:W984),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:W984))*(OFFSET('PTRM input'!$G$369,0,$E984-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(Y$3>(A5stdlife+$E984),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:X984),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:X984))*(OFFSET('PTRM input'!$G$369,0,$E984-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(Z$3>(A5stdlife+$E984),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:Y984),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:Y984))*(OFFSET('PTRM input'!$G$369,0,$E984-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AA$3>(A5stdlife+$E984),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:Z984),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:Z984))*(OFFSET('PTRM input'!$G$369,0,$E984-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AB$3>(A5stdlife+$E984),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AA984),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AA984))*(OFFSET('PTRM input'!$G$369,0,$E984-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AC$3>(A5stdlife+$E984),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AB984),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AB984))*(OFFSET('PTRM input'!$G$369,0,$E984-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AD$3>(A5stdlife+$E984),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AC984),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AC984))*(OFFSET('PTRM input'!$G$369,0,$E984-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AE$3>(A5stdlife+$E984),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AD984),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AD984))*(OFFSET('PTRM input'!$G$369,0,$E984-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AF$3>(A5stdlife+$E984),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AE984),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AE984))*(OFFSET('PTRM input'!$G$369,0,$E984-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AG$3>(A5stdlife+$E984),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AF984),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AF984))*(OFFSET('PTRM input'!$G$369,0,$E984-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AH$3>(A5stdlife+$E984),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AG984),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AG984))*(OFFSET('PTRM input'!$G$369,0,$E984-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AI$3>(A5stdlife+$E984),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AH984),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AH984))*(OFFSET('PTRM input'!$G$369,0,$E984-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AJ$3>(A5stdlife+$E984),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AI984),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AI984))*(OFFSET('PTRM input'!$G$369,0,$E984-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AK$3>(A5stdlife+$E984),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AJ984),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AJ984))*(OFFSET('PTRM input'!$G$369,0,$E984-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AL$3>(A5stdlife+$E984),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AK984),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AK984))*(OFFSET('PTRM input'!$G$369,0,$E984-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AM$3>(A5stdlife+$E984),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AL984),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AL984))*(OFFSET('PTRM input'!$G$369,0,$E984-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AN$3>(A5stdlife+$E984),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AM984),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AM984))*(OFFSET('PTRM input'!$G$369,0,$E984-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AO$3>(A5stdlife+$E984),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AN984),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AN984))*(OFFSET('PTRM input'!$G$369,0,$E984-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AP$3>(A5stdlife+$E984),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AO984),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AO984))*(OFFSET('PTRM input'!$G$369,0,$E984-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AQ$3>(A5stdlife+$E984),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AP984),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AP984))*(OFFSET('PTRM input'!$G$369,0,$E984-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AR$3>(A5stdlife+$E984),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AQ984),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AQ984))*(OFFSET('PTRM input'!$G$369,0,$E984-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AS$3>(A5stdlife+$E984),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AR984),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AR984))*(OFFSET('PTRM input'!$G$369,0,$E984-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AT$3>(A5stdlife+$E984),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AS984),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AS984))*(OFFSET('PTRM input'!$G$369,0,$E984-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AU$3>(A5stdlife+$E984),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AT984),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AT984))*(OFFSET('PTRM input'!$G$369,0,$E984-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AV$3>(A5stdlife+$E984),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AU984),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AU984))*(OFFSET('PTRM input'!$G$369,0,$E984-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AW$3>(A5stdlife+$E984),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AV984),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AV984))*(OFFSET('PTRM input'!$G$369,0,$E984-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AX$3>(A5stdlife+$E984),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AW984),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AW984))*(OFFSET('PTRM input'!$G$369,0,$E984-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AY$3>(A5stdlife+$E984),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AX984),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AX984))*(OFFSET('PTRM input'!$G$369,0,$E984-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AZ$3>(A5stdlife+$E984),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AY984),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AY984))*(OFFSET('PTRM input'!$G$369,0,$E984-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BA$3>(A5stdlife+$E984),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AZ984),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:AZ984))*(OFFSET('PTRM input'!$G$369,0,$E984-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BB$3>(A5stdlife+$E984),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:BA984),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:BA984))*(OFFSET('PTRM input'!$G$369,0,$E984-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BC$3>(A5stdlife+$E984),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:BB984),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:BB984))*(OFFSET('PTRM input'!$G$369,0,$E984-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BD$3>(A5stdlife+$E984),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:BC984),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:BC984))*(OFFSET('PTRM input'!$G$369,0,$E984-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BE$3>(A5stdlife+$E984),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:BD984),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:BD984))*(OFFSET('PTRM input'!$G$369,0,$E984-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BF$3>(A5stdlife+$E984),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:BE984),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:BE984))*(OFFSET('PTRM input'!$G$369,0,$E984-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BG$3>(A5stdlife+$E984),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:BF984),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:BF984))*(OFFSET('PTRM input'!$G$369,0,$E984-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BH$3>(A5stdlife+$E984),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:BG984),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:BG984))*(OFFSET('PTRM input'!$G$369,0,$E984-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BI$3>(A5stdlife+$E984),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:BH984),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E984)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E984)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E984))*OFFSET($F$7,0,$E984))-SUM($G984:BH984))*(OFFSET('PTRM input'!$G$369,0,$E984-1)/A5taxstdlife))))","v":0}]
[null,null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(X$3>(A5stdlife+$E985),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:W985),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:W985))*(OFFSET('PTRM input'!$G$369,0,$E985-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(Y$3>(A5stdlife+$E985),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:X985),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:X985))*(OFFSET('PTRM input'!$G$369,0,$E985-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(Z$3>(A5stdlife+$E985),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:Y985),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:Y985))*(OFFSET('PTRM input'!$G$369,0,$E985-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AA$3>(A5stdlife+$E985),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:Z985),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:Z985))*(OFFSET('PTRM input'!$G$369,0,$E985-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AB$3>(A5stdlife+$E985),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AA985),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AA985))*(OFFSET('PTRM input'!$G$369,0,$E985-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AC$3>(A5stdlife+$E985),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AB985),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AB985))*(OFFSET('PTRM input'!$G$369,0,$E985-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AD$3>(A5stdlife+$E985),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AC985),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AC985))*(OFFSET('PTRM input'!$G$369,0,$E985-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AE$3>(A5stdlife+$E985),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AD985),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AD985))*(OFFSET('PTRM input'!$G$369,0,$E985-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AF$3>(A5stdlife+$E985),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AE985),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AE985))*(OFFSET('PTRM input'!$G$369,0,$E985-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AG$3>(A5stdlife+$E985),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AF985),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AF985))*(OFFSET('PTRM input'!$G$369,0,$E985-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AH$3>(A5stdlife+$E985),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AG985),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AG985))*(OFFSET('PTRM input'!$G$369,0,$E985-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AI$3>(A5stdlife+$E985),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AH985),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AH985))*(OFFSET('PTRM input'!$G$369,0,$E985-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AJ$3>(A5stdlife+$E985),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AI985),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AI985))*(OFFSET('PTRM input'!$G$369,0,$E985-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AK$3>(A5stdlife+$E985),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AJ985),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AJ985))*(OFFSET('PTRM input'!$G$369,0,$E985-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AL$3>(A5stdlife+$E985),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AK985),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AK985))*(OFFSET('PTRM input'!$G$369,0,$E985-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AM$3>(A5stdlife+$E985),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AL985),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AL985))*(OFFSET('PTRM input'!$G$369,0,$E985-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AN$3>(A5stdlife+$E985),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AM985),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AM985))*(OFFSET('PTRM input'!$G$369,0,$E985-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AO$3>(A5stdlife+$E985),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AN985),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AN985))*(OFFSET('PTRM input'!$G$369,0,$E985-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AP$3>(A5stdlife+$E985),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AO985),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AO985))*(OFFSET('PTRM input'!$G$369,0,$E985-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AQ$3>(A5stdlife+$E985),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AP985),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AP985))*(OFFSET('PTRM input'!$G$369,0,$E985-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AR$3>(A5stdlife+$E985),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AQ985),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AQ985))*(OFFSET('PTRM input'!$G$369,0,$E985-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AS$3>(A5stdlife+$E985),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AR985),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AR985))*(OFFSET('PTRM input'!$G$369,0,$E985-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AT$3>(A5stdlife+$E985),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AS985),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AS985))*(OFFSET('PTRM input'!$G$369,0,$E985-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AU$3>(A5stdlife+$E985),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AT985),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AT985))*(OFFSET('PTRM input'!$G$369,0,$E985-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AV$3>(A5stdlife+$E985),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AU985),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AU985))*(OFFSET('PTRM input'!$G$369,0,$E985-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AW$3>(A5stdlife+$E985),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AV985),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AV985))*(OFFSET('PTRM input'!$G$369,0,$E985-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AX$3>(A5stdlife+$E985),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AW985),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AW985))*(OFFSET('PTRM input'!$G$369,0,$E985-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AY$3>(A5stdlife+$E985),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AX985),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AX985))*(OFFSET('PTRM input'!$G$369,0,$E985-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(AZ$3>(A5stdlife+$E985),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AY985),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AY985))*(OFFSET('PTRM input'!$G$369,0,$E985-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BA$3>(A5stdlife+$E985),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AZ985),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:AZ985))*(OFFSET('PTRM input'!$G$369,0,$E985-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BB$3>(A5stdlife+$E985),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:BA985),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:BA985))*(OFFSET('PTRM input'!$G$369,0,$E985-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BC$3>(A5stdlife+$E985),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:BB985),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:BB985))*(OFFSET('PTRM input'!$G$369,0,$E985-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BD$3>(A5stdlife+$E985),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:BC985),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:BC985))*(OFFSET('PTRM input'!$G$369,0,$E985-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BE$3>(A5stdlife+$E985),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:BD985),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:BD985))*(OFFSET('PTRM input'!$G$369,0,$E985-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BF$3>(A5stdlife+$E985),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:BE985),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:BE985))*(OFFSET('PTRM input'!$G$369,0,$E985-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BG$3>(A5stdlife+$E985),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:BF985),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:BF985))*(OFFSET('PTRM input'!$G$369,0,$E985-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BH$3>(A5stdlife+$E985),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:BG985),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:BG985))*(OFFSET('PTRM input'!$G$369,0,$E985-1)/A5taxstdlife))))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(A5taxstdlife=\"\",0,IF(BI$3>(A5stdlife+$E985),((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:BH985),(((INDEX('PTRM input'!$G$277:$Y$326,A5offset,$E985)+INDEX('PTRM input'!$G$223:$Y$272,A5offset,$E985)-INDEX('PTRM input'!$G$115:$Y$164,A5offset,$E985))*OFFSET($F$7,0,$E985))-SUM($G985:BH985))*(OFFSET('PTRM input'!$G$369,0,$E985-1)/A5taxstdlife))))","v":0}]
[null,null,{"$f":"Asset5","v":"TRS & DRS - valves & Regulators"},null,null,null,{"$f":"SUM(G967:G987)+'PTRM input'!G$119*G$7","v":1.2998687042471833},{"$f":"SUM(H967:H987)+'PTRM input'!H$119*H$7","v":1.4545973282558191},{"$f":"SUM(I967:I987)+'PTRM input'!I$119*I$7","v":1.4520155290872387},{"$f":"SUM(J967:J987)+'PTRM input'!J$119*J$7","v":1.4428135331047591},{"$f":"SUM(K967:K987)+'PTRM input'!K$119*K$7","v":1.4348300820539037},{"$f":"SUM(L967:L987)+'PTRM input'!L$119*L$7","v":1.4279518828963165},{"$f":"SUM(M967:M987)+'PTRM input'!M$119*M$7","v":1.4273019728908918},{"$f":"SUM(N967:N987)+'PTRM input'!N$119*N$7","v":1.4268606172832083},{"$f":"SUM(O967:O987)+'PTRM input'!O$119*O$7","v":1.4270378506275019},{"$f":"SUM(P967:P987)+'PTRM input'!P$119*P$7","v":1.4275553576788551},{"$f":"SUM(Q967:Q987)+'PTRM input'!Q$119*Q$7","v":1.4283868316089297},{"$f":"SUM(R967:R987)+'PTRM input'!R$119*R$7","v":1.429508986765287},{"$f":"SUM(S967:S987)+'PTRM input'!S$119*S$7","v":1.4309012473440017},{"$f":"SUM(T967:T987)+'PTRM input'!T$119*T$7","v":1.4325454689985835},{"$f":"SUM(U967:U987)+'PTRM input'!U$119*U$7","v":1.4344256899348982},{"$f":"SUM(V967:V987)+'PTRM input'!V$119*V$7","v":1.4365279083931282},{"$f":"SUM(W967:W987)+'PTRM input'!W$119*W$7","v":1.6701242934454157},{"$f":"SUM(X967:X987)+'PTRM input'!X$119*X$7","v":1.4051339628999293},{"$f":"SUM(Y967:Y987)+'PTRM input'!Y$119*Y$7","v":1.3830077459565326},{"$f":"SUM(Z967:Z987)+'PTRM input'!Z$119*Z$7","v":7.4788097210418514E-2},{"$f":"SUM(AA967:AA987)+'PTRM input'!AA$119*AA$7","v":6.734019949792347E-2},{"$f":"SUM(AB967:AB987)+'PTRM input'!AB$119*AB$7","v":6.9073376878452705E-2},{"$f":"SUM(AC967:AC987)+'PTRM input'!AC$119*AC$7","v":6.2027100183930053E-2},{"$f":"SUM(AD967:AD987)+'PTRM input'!AD$119*AD$7","v":5.6414877842963965E-2},{"$f":"SUM(AE967:AE987)+'PTRM input'!AE$119*AE$7","v":5.1051721874857348E-2},{"$f":"SUM(AF967:AF987)+'PTRM input'!AF$119*AF$7","v":4.6268352528731634E-2},{"$f":"SUM(AG967:AG987)+'PTRM input'!AG$119*AG$7","v":4.2004143568807828E-2},{"$f":"SUM(AH967:AH987)+'PTRM input'!AH$119*AH$7","v":3.8204861192127196E-2},{"$f":"SUM(AI967:AI987)+'PTRM input'!AI$119*AI$7","v":3.482199140532475E-2},{"$f":"SUM(AJ967:AJ987)+'PTRM input'!AJ$119*AJ$7","v":3.1812138230590759E-2},{"$f":"SUM(AK967:AK987)+'PTRM input'!AK$119*AK$7","v":2.9136485266089557E-2},{"$f":"SUM(AL967:AL987)+'PTRM input'!AL$119*AL$7","v":0},{"$f":"SUM(AM967:AM987)+'PTRM input'!AM$119*AM$7","v":0},{"$f":"SUM(AN967:AN987)+'PTRM input'!AN$119*AN$7","v":0},{"$f":"SUM(AO967:AO987)+'PTRM input'!AO$119*AO$7","v":0},{"$f":"SUM(AP967:AP987)+'PTRM input'!AP$119*AP$7","v":0},{"$f":"SUM(AQ967:AQ987)+'PTRM input'!AQ$119*AQ$7","v":0},{"$f":"SUM(AR967:AR987)+'PTRM input'!AR$119*AR$7","v":0},{"$f":"SUM(AS967:AS987)+'PTRM input'!AS$119*AS$7","v":0},{"$f":"SUM(AT967:AT987)+'PTRM input'!AT$119*AT$7","v":0},{"$f":"SUM(AU967:AU987)+'PTRM input'!AU$119*AU$7","v":0},{"$f":"SUM(AV967:AV987)+'PTRM input'!AV$119*AV$7","v":0},{"$f":"SUM(AW967:AW987)+'PTRM input'!AW$119*AW$7","v":0},{"$f":"SUM(AX967:AX987)+'PTRM input'!AX$119*AX$7","v":0},{"$f":"SUM(AY967:AY987)+'PTRM input'!AY$119*AY$7","v":0},{"$f":"SUM(AZ967:AZ987)+'PTRM input'!AZ$119*AZ$7","v":0},{"$f":"SUM(BA967:BA987)+'PTRM input'!BA$119*BA$7","v":0},{"$f":"SUM(BB967:BB987)+'PTRM input'!BB$119*BB$7","v":0},{"$f":"SUM(BC967:BC987)+'PTRM input'!BC$119*BC$7","v":0},{"$f":"SUM(BD967:BD987)+'PTRM input'!BD$119*BD$7","v":0},{"$f":"SUM(BE967:BE987)+'PTRM input'!BE$119*BE$7","v":0},{"$f":"SUM(BF967:BF987)+'PTRM input'!BF$119*BF$7","v":0},{"$f":"SUM(BG967:BG987)+'PTRM input'!BG$119*BG$7","v":0},{"$f":"SUM(BH967:BH987)+'PTRM input'!BH$119*BH$7","v":0},{"$f":"SUM(BI967:BI987)+'PTRM input'!BI$119*BI$7","v":0}]
[null,{"$f":"C1010","v":"Contract meters"},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(G$3>A6taxremlife,A6taxvalue-SUM($F989:F989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!G$477)","v":8.3256589401955405E-2},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(H$3>A6taxremlife,A6taxvalue-SUM($F989:G989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!H$477)","v":8.3256589401955405E-2},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(I$3>A6taxremlife,A6taxvalue-SUM($F989:H989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!I$477)","v":8.3256589401955405E-2},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(J$3>A6taxremlife,A6taxvalue-SUM($F989:I989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!J$477)","v":8.3256589401955405E-2},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(K$3>A6taxremlife,A6taxvalue-SUM($F989:J989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!K$477)","v":8.3256589401955405E-2},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(L$3>A6taxremlife,A6taxvalue-SUM($F989:K989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!L$477)","v":8.3256589401955405E-2},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(M$3>A6taxremlife,A6taxvalue-SUM($F989:L989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!M$477)","v":8.3256589401955405E-2},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(N$3>A6taxremlife,A6taxvalue-SUM($F989:M989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!N$477)","v":8.3256589401955405E-2},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(O$3>A6taxremlife,A6taxvalue-SUM($F989:N989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!O$477)","v":8.3256589401955405E-2},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(P$3>A6taxremlife,A6taxvalue-SUM($F989:O989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!P$477)","v":3.3671786695834371E-2},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Q$3>A6taxremlife,A6taxvalue-SUM($F989:P989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!Q$477)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(R$3>A6taxremlife,A6taxvalue-SUM($F989:Q989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!R$477)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(S$3>A6taxremlife,A6taxvalue-SUM($F989:R989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!S$477)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(T$3>A6taxremlife,A6taxvalue-SUM($F989:S989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!T$477)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(U$3>A6taxremlife,A6taxvalue-SUM($F989:T989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!U$477)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(V$3>A6taxremlife,A6taxvalue-SUM($F989:U989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!V$477)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(W$3>A6taxremlife,A6taxvalue-SUM($F989:V989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!W$477)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(X$3>A6taxremlife,A6taxvalue-SUM($F989:W989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!X$477)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Y$3>A6taxremlife,A6taxvalue-SUM($F989:X989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!Y$477)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Z$3>A6taxremlife,A6taxvalue-SUM($F989:Y989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!Z$477)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AA$3>A6taxremlife,A6taxvalue-SUM($F989:Z989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!AA$477)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AB$3>A6taxremlife,A6taxvalue-SUM($F989:AA989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!AB$477)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AC$3>A6taxremlife,A6taxvalue-SUM($F989:AB989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!AC$477)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AD$3>A6taxremlife,A6taxvalue-SUM($F989:AC989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!AD$477)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AE$3>A6taxremlife,A6taxvalue-SUM($F989:AD989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!AE$477)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AF$3>A6taxremlife,A6taxvalue-SUM($F989:AE989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!AF$477)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AG$3>A6taxremlife,A6taxvalue-SUM($F989:AF989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!AG$477)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AH$3>A6taxremlife,A6taxvalue-SUM($F989:AG989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!AH$477)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AI$3>A6taxremlife,A6taxvalue-SUM($F989:AH989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!AI$477)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AJ$3>A6taxremlife,A6taxvalue-SUM($F989:AI989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!AJ$477)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AK$3>A6taxremlife,A6taxvalue-SUM($F989:AJ989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!AK$477)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AL$3>A6taxremlife,A6taxvalue-SUM($F989:AK989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!AL$477)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AM$3>A6taxremlife,A6taxvalue-SUM($F989:AL989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!AM$477)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AN$3>A6taxremlife,A6taxvalue-SUM($F989:AM989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!AN$477)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AO$3>A6taxremlife,A6taxvalue-SUM($F989:AN989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!AO$477)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AP$3>A6taxremlife,A6taxvalue-SUM($F989:AO989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!AP$477)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AQ$3>A6taxremlife,A6taxvalue-SUM($F989:AP989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!AQ$477)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AR$3>A6taxremlife,A6taxvalue-SUM($F989:AQ989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!AR$477)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AS$3>A6taxremlife,A6taxvalue-SUM($F989:AR989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!AS$477)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AT$3>A6taxremlife,A6taxvalue-SUM($F989:AS989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!AT$477)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AU$3>A6taxremlife,A6taxvalue-SUM($F989:AT989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!AU$477)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AV$3>A6taxremlife,A6taxvalue-SUM($F989:AU989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!AV$477)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AW$3>A6taxremlife,A6taxvalue-SUM($F989:AV989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!AW$477)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AX$3>A6taxremlife,A6taxvalue-SUM($F989:AW989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!AX$477)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AY$3>A6taxremlife,A6taxvalue-SUM($F989:AX989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!AY$477)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AZ$3>A6taxremlife,A6taxvalue-SUM($F989:AY989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!AZ$477)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BA$3>A6taxremlife,A6taxvalue-SUM($F989:AZ989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!BA$477)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BB$3>A6taxremlife,A6taxvalue-SUM($F989:BA989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!BB$477)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BC$3>A6taxremlife,A6taxvalue-SUM($F989:BB989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!BC$477)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BD$3>A6taxremlife,A6taxvalue-SUM($F989:BC989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!BD$477)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BE$3>A6taxremlife,A6taxvalue-SUM($F989:BD989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!BE$477)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BF$3>A6taxremlife,A6taxvalue-SUM($F989:BE989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!BF$477)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BG$3>A6taxremlife,A6taxvalue-SUM($F989:BF989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!BG$477)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BH$3>A6taxremlife,A6taxvalue-SUM($F989:BG989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!BH$477)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BI$3>A6taxremlife,A6taxvalue-SUM($F989:BH989),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))),'PTRM input'!BI$477)","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(I$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:H992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:H992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(J$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:I992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:I992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(K$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:J992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:J992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(L$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:K992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:K992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(M$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:L992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:L992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(N$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:M992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:M992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(O$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:N992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:N992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(P$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:O992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:O992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(Q$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:P992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:P992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(R$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:Q992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:Q992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(S$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:R992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:R992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(T$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:S992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:S992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(U$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:T992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:T992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(V$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:U992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:U992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(W$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:V992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:V992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(X$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:W992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:W992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(Y$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:X992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:X992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(Z$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:Y992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:Y992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AA$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:Z992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:Z992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AB$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AA992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AA992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AC$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AB992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AB992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AD$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AC992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AC992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AE$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AD992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AD992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AF$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AE992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AE992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AG$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AF992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AF992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AH$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AG992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AG992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AI$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AH992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AH992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AJ$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AI992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AI992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AK$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AJ992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AJ992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AL$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AK992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AK992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AM$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AL992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AL992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AN$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AM992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AM992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AO$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AN992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AN992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AP$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AO992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AO992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AQ$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AP992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AP992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AR$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AQ992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AQ992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AS$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AR992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AR992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AT$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AS992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AS992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AU$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AT992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AT992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AV$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AU992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AU992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AW$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AV992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AV992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AX$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AW992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AW992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AY$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AX992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AX992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AZ$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AY992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AY992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BA$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AZ992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:AZ992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BB$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:BA992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:BA992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BC$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:BB992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:BB992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BD$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:BC992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:BC992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BE$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:BD992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:BD992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BF$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:BE992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:BE992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BG$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:BF992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:BF992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BH$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:BG992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:BG992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BI$3>(A6stdlife+$E992),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:BH992),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E992)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E992)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E992))*OFFSET($F$7,0,$E992))-SUM($G992:BH992))*(OFFSET('PTRM input'!$G$369,0,$E992-1)/A6taxstdlife))))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(J$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:I993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:I993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(K$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:J993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:J993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(L$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:K993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:K993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(M$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:L993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:L993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(N$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:M993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:M993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(O$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:N993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:N993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(P$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:O993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:O993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(Q$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:P993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:P993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(R$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:Q993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:Q993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(S$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:R993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:R993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(T$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:S993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:S993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(U$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:T993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:T993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(V$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:U993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:U993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(W$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:V993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:V993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(X$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:W993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:W993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(Y$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:X993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:X993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(Z$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:Y993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:Y993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AA$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:Z993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:Z993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AB$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AA993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AA993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AC$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AB993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AB993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AD$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AC993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AC993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AE$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AD993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AD993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AF$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AE993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AE993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AG$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AF993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AF993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AH$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AG993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AG993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AI$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AH993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AH993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AJ$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AI993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AI993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AK$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AJ993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AJ993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AL$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AK993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AK993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AM$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AL993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AL993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AN$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AM993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AM993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AO$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AN993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AN993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AP$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AO993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AO993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AQ$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AP993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AP993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AR$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AQ993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AQ993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AS$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AR993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AR993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AT$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AS993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AS993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AU$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AT993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AT993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AV$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AU993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AU993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AW$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AV993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AV993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AX$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AW993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AW993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AY$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AX993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AX993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AZ$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AY993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AY993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BA$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AZ993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:AZ993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BB$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:BA993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:BA993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BC$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:BB993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:BB993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BD$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:BC993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:BC993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BE$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:BD993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:BD993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BF$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:BE993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:BE993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BG$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:BF993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:BF993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BH$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:BG993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:BG993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BI$3>(A6stdlife+$E993),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:BH993),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E993)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E993)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E993))*OFFSET($F$7,0,$E993))-SUM($G993:BH993))*(OFFSET('PTRM input'!$G$369,0,$E993-1)/A6taxstdlife))))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(M$3>(A6stdlife+$E996),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:L996),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:L996))*(OFFSET('PTRM input'!$G$369,0,$E996-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(N$3>(A6stdlife+$E996),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:M996),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:M996))*(OFFSET('PTRM input'!$G$369,0,$E996-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(O$3>(A6stdlife+$E996),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:N996),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:N996))*(OFFSET('PTRM input'!$G$369,0,$E996-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(P$3>(A6stdlife+$E996),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:O996),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:O996))*(OFFSET('PTRM input'!$G$369,0,$E996-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(Q$3>(A6stdlife+$E996),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:P996),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:P996))*(OFFSET('PTRM input'!$G$369,0,$E996-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(R$3>(A6stdlife+$E996),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:Q996),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:Q996))*(OFFSET('PTRM input'!$G$369,0,$E996-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(S$3>(A6stdlife+$E996),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:R996),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:R996))*(OFFSET('PTRM input'!$G$369,0,$E996-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(T$3>(A6stdlife+$E996),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:S996),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:S996))*(OFFSET('PTRM input'!$G$369,0,$E996-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(U$3>(A6stdlife+$E996),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:T996),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:T996))*(OFFSET('PTRM input'!$G$369,0,$E996-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(V$3>(A6stdlife+$E996),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:U996),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:U996))*(OFFSET('PTRM input'!$G$369,0,$E996-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(W$3>(A6stdlife+$E996),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:V996),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:V996))*(OFFSET('PTRM input'!$G$369,0,$E996-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(X$3>(A6stdlife+$E996),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:W996),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:W996))*(OFFSET('PTRM input'!$G$369,0,$E996-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(Y$3>(A6stdlife+$E996),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:X996),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:X996))*(OFFSET('PTRM input'!$G$369,0,$E996-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(Z$3>(A6stdlife+$E996),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:Y996),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:Y996))*(OFFSET('PTRM input'!$G$369,0,$E996-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AA$3>(A6stdlife+$E996),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:Z996),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:Z996))*(OFFSET('PTRM input'!$G$369,0,$E996-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AB$3>(A6stdlife+$E996),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AA996),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AA996))*(OFFSET('PTRM input'!$G$369,0,$E996-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AC$3>(A6stdlife+$E996),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AB996),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AB996))*(OFFSET('PTRM input'!$G$369,0,$E996-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AD$3>(A6stdlife+$E996),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AC996),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AC996))*(OFFSET('PTRM input'!$G$369,0,$E996-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AE$3>(A6stdlife+$E996),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AD996),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AD996))*(OFFSET('PTRM input'!$G$369,0,$E996-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AF$3>(A6stdlife+$E996),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AE996),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AE996))*(OFFSET('PTRM input'!$G$369,0,$E996-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AG$3>(A6stdlife+$E996),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AF996),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AF996))*(OFFSET('PTRM input'!$G$369,0,$E996-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AH$3>(A6stdlife+$E996),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AG996),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AG996))*(OFFSET('PTRM input'!$G$369,0,$E996-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AI$3>(A6stdlife+$E996),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AH996),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AH996))*(OFFSET('PTRM input'!$G$369,0,$E996-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AJ$3>(A6stdlife+$E996),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AI996),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AI996))*(OFFSET('PTRM input'!$G$369,0,$E996-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AK$3>(A6stdlife+$E996),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AJ996),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AJ996))*(OFFSET('PTRM input'!$G$369,0,$E996-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AL$3>(A6stdlife+$E996),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AK996),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AK996))*(OFFSET('PTRM input'!$G$369,0,$E996-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AM$3>(A6stdlife+$E996),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AL996),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AL996))*(OFFSET('PTRM input'!$G$369,0,$E996-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AN$3>(A6stdlife+$E996),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AM996),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AM996))*(OFFSET('PTRM input'!$G$369,0,$E996-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AO$3>(A6stdlife+$E996),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AN996),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AN996))*(OFFSET('PTRM input'!$G$369,0,$E996-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AP$3>(A6stdlife+$E996),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AO996),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AO996))*(OFFSET('PTRM input'!$G$369,0,$E996-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AQ$3>(A6stdlife+$E996),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AP996),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AP996))*(OFFSET('PTRM input'!$G$369,0,$E996-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AR$3>(A6stdlife+$E996),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AQ996),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AQ996))*(OFFSET('PTRM input'!$G$369,0,$E996-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AS$3>(A6stdlife+$E996),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AR996),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AR996))*(OFFSET('PTRM input'!$G$369,0,$E996-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AT$3>(A6stdlife+$E996),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AS996),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AS996))*(OFFSET('PTRM input'!$G$369,0,$E996-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AU$3>(A6stdlife+$E996),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AT996),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AT996))*(OFFSET('PTRM input'!$G$369,0,$E996-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AV$3>(A6stdlife+$E996),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AU996),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AU996))*(OFFSET('PTRM input'!$G$369,0,$E996-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AW$3>(A6stdlife+$E996),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AV996),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AV996))*(OFFSET('PTRM input'!$G$369,0,$E996-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AX$3>(A6stdlife+$E996),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AW996),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AW996))*(OFFSET('PTRM input'!$G$369,0,$E996-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AY$3>(A6stdlife+$E996),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AX996),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AX996))*(OFFSET('PTRM input'!$G$369,0,$E996-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AZ$3>(A6stdlife+$E996),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AY996),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AY996))*(OFFSET('PTRM input'!$G$369,0,$E996-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BA$3>(A6stdlife+$E996),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AZ996),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:AZ996))*(OFFSET('PTRM input'!$G$369,0,$E996-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BB$3>(A6stdlife+$E996),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:BA996),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:BA996))*(OFFSET('PTRM input'!$G$369,0,$E996-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BC$3>(A6stdlife+$E996),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:BB996),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:BB996))*(OFFSET('PTRM input'!$G$369,0,$E996-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BD$3>(A6stdlife+$E996),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:BC996),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:BC996))*(OFFSET('PTRM input'!$G$369,0,$E996-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BE$3>(A6stdlife+$E996),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:BD996),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:BD996))*(OFFSET('PTRM input'!$G$369,0,$E996-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BF$3>(A6stdlife+$E996),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:BE996),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:BE996))*(OFFSET('PTRM input'!$G$369,0,$E996-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BG$3>(A6stdlife+$E996),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:BF996),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:BF996))*(OFFSET('PTRM input'!$G$369,0,$E996-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BH$3>(A6stdlife+$E996),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:BG996),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:BG996))*(OFFSET('PTRM input'!$G$369,0,$E996-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BI$3>(A6stdlife+$E996),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:BH996),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E996)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E996)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E996))*OFFSET($F$7,0,$E996))-SUM($G996:BH996))*(OFFSET('PTRM input'!$G$369,0,$E996-1)/A6taxstdlife))))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(N$3>(A6stdlife+$E997),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:M997),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:M997))*(OFFSET('PTRM input'!$G$369,0,$E997-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(O$3>(A6stdlife+$E997),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:N997),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:N997))*(OFFSET('PTRM input'!$G$369,0,$E997-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(P$3>(A6stdlife+$E997),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:O997),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:O997))*(OFFSET('PTRM input'!$G$369,0,$E997-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(Q$3>(A6stdlife+$E997),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:P997),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:P997))*(OFFSET('PTRM input'!$G$369,0,$E997-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(R$3>(A6stdlife+$E997),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:Q997),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:Q997))*(OFFSET('PTRM input'!$G$369,0,$E997-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(S$3>(A6stdlife+$E997),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:R997),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:R997))*(OFFSET('PTRM input'!$G$369,0,$E997-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(T$3>(A6stdlife+$E997),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:S997),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:S997))*(OFFSET('PTRM input'!$G$369,0,$E997-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(U$3>(A6stdlife+$E997),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:T997),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:T997))*(OFFSET('PTRM input'!$G$369,0,$E997-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(V$3>(A6stdlife+$E997),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:U997),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:U997))*(OFFSET('PTRM input'!$G$369,0,$E997-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(W$3>(A6stdlife+$E997),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:V997),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:V997))*(OFFSET('PTRM input'!$G$369,0,$E997-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(X$3>(A6stdlife+$E997),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:W997),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:W997))*(OFFSET('PTRM input'!$G$369,0,$E997-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(Y$3>(A6stdlife+$E997),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:X997),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:X997))*(OFFSET('PTRM input'!$G$369,0,$E997-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(Z$3>(A6stdlife+$E997),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:Y997),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:Y997))*(OFFSET('PTRM input'!$G$369,0,$E997-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AA$3>(A6stdlife+$E997),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:Z997),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:Z997))*(OFFSET('PTRM input'!$G$369,0,$E997-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AB$3>(A6stdlife+$E997),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AA997),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AA997))*(OFFSET('PTRM input'!$G$369,0,$E997-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AC$3>(A6stdlife+$E997),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AB997),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AB997))*(OFFSET('PTRM input'!$G$369,0,$E997-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AD$3>(A6stdlife+$E997),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AC997),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AC997))*(OFFSET('PTRM input'!$G$369,0,$E997-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AE$3>(A6stdlife+$E997),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AD997),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AD997))*(OFFSET('PTRM input'!$G$369,0,$E997-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AF$3>(A6stdlife+$E997),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AE997),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AE997))*(OFFSET('PTRM input'!$G$369,0,$E997-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AG$3>(A6stdlife+$E997),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AF997),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AF997))*(OFFSET('PTRM input'!$G$369,0,$E997-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AH$3>(A6stdlife+$E997),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AG997),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AG997))*(OFFSET('PTRM input'!$G$369,0,$E997-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AI$3>(A6stdlife+$E997),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AH997),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AH997))*(OFFSET('PTRM input'!$G$369,0,$E997-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AJ$3>(A6stdlife+$E997),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AI997),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AI997))*(OFFSET('PTRM input'!$G$369,0,$E997-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AK$3>(A6stdlife+$E997),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AJ997),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AJ997))*(OFFSET('PTRM input'!$G$369,0,$E997-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AL$3>(A6stdlife+$E997),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AK997),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AK997))*(OFFSET('PTRM input'!$G$369,0,$E997-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AM$3>(A6stdlife+$E997),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AL997),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AL997))*(OFFSET('PTRM input'!$G$369,0,$E997-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AN$3>(A6stdlife+$E997),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AM997),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AM997))*(OFFSET('PTRM input'!$G$369,0,$E997-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AO$3>(A6stdlife+$E997),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AN997),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AN997))*(OFFSET('PTRM input'!$G$369,0,$E997-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AP$3>(A6stdlife+$E997),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AO997),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AO997))*(OFFSET('PTRM input'!$G$369,0,$E997-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AQ$3>(A6stdlife+$E997),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AP997),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AP997))*(OFFSET('PTRM input'!$G$369,0,$E997-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AR$3>(A6stdlife+$E997),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AQ997),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AQ997))*(OFFSET('PTRM input'!$G$369,0,$E997-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AS$3>(A6stdlife+$E997),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AR997),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AR997))*(OFFSET('PTRM input'!$G$369,0,$E997-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AT$3>(A6stdlife+$E997),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AS997),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AS997))*(OFFSET('PTRM input'!$G$369,0,$E997-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AU$3>(A6stdlife+$E997),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AT997),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AT997))*(OFFSET('PTRM input'!$G$369,0,$E997-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AV$3>(A6stdlife+$E997),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AU997),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AU997))*(OFFSET('PTRM input'!$G$369,0,$E997-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AW$3>(A6stdlife+$E997),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AV997),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AV997))*(OFFSET('PTRM input'!$G$369,0,$E997-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AX$3>(A6stdlife+$E997),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AW997),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AW997))*(OFFSET('PTRM input'!$G$369,0,$E997-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AY$3>(A6stdlife+$E997),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AX997),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AX997))*(OFFSET('PTRM input'!$G$369,0,$E997-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AZ$3>(A6stdlife+$E997),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AY997),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AY997))*(OFFSET('PTRM input'!$G$369,0,$E997-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BA$3>(A6stdlife+$E997),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AZ997),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:AZ997))*(OFFSET('PTRM input'!$G$369,0,$E997-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BB$3>(A6stdlife+$E997),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:BA997),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:BA997))*(OFFSET('PTRM input'!$G$369,0,$E997-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BC$3>(A6stdlife+$E997),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:BB997),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:BB997))*(OFFSET('PTRM input'!$G$369,0,$E997-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BD$3>(A6stdlife+$E997),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:BC997),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:BC997))*(OFFSET('PTRM input'!$G$369,0,$E997-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BE$3>(A6stdlife+$E997),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:BD997),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:BD997))*(OFFSET('PTRM input'!$G$369,0,$E997-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BF$3>(A6stdlife+$E997),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:BE997),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:BE997))*(OFFSET('PTRM input'!$G$369,0,$E997-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BG$3>(A6stdlife+$E997),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:BF997),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:BF997))*(OFFSET('PTRM input'!$G$369,0,$E997-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BH$3>(A6stdlife+$E997),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:BG997),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:BG997))*(OFFSET('PTRM input'!$G$369,0,$E997-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BI$3>(A6stdlife+$E997),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:BH997),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E997)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E997)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E997))*OFFSET($F$7,0,$E997))-SUM($G997:BH997))*(OFFSET('PTRM input'!$G$369,0,$E997-1)/A6taxstdlife))))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(Q$3>(A6stdlife+$E1000),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:P1000),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:P1000))*(OFFSET('PTRM input'!$G$369,0,$E1000-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(R$3>(A6stdlife+$E1000),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:Q1000),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:Q1000))*(OFFSET('PTRM input'!$G$369,0,$E1000-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(S$3>(A6stdlife+$E1000),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:R1000),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:R1000))*(OFFSET('PTRM input'!$G$369,0,$E1000-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(T$3>(A6stdlife+$E1000),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:S1000),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:S1000))*(OFFSET('PTRM input'!$G$369,0,$E1000-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(U$3>(A6stdlife+$E1000),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:T1000),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:T1000))*(OFFSET('PTRM input'!$G$369,0,$E1000-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(V$3>(A6stdlife+$E1000),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:U1000),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:U1000))*(OFFSET('PTRM input'!$G$369,0,$E1000-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(W$3>(A6stdlife+$E1000),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:V1000),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:V1000))*(OFFSET('PTRM input'!$G$369,0,$E1000-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(X$3>(A6stdlife+$E1000),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:W1000),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:W1000))*(OFFSET('PTRM input'!$G$369,0,$E1000-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(Y$3>(A6stdlife+$E1000),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:X1000),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:X1000))*(OFFSET('PTRM input'!$G$369,0,$E1000-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(Z$3>(A6stdlife+$E1000),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:Y1000),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:Y1000))*(OFFSET('PTRM input'!$G$369,0,$E1000-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AA$3>(A6stdlife+$E1000),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:Z1000),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:Z1000))*(OFFSET('PTRM input'!$G$369,0,$E1000-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AB$3>(A6stdlife+$E1000),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AA1000),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AA1000))*(OFFSET('PTRM input'!$G$369,0,$E1000-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AC$3>(A6stdlife+$E1000),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AB1000),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AB1000))*(OFFSET('PTRM input'!$G$369,0,$E1000-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AD$3>(A6stdlife+$E1000),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AC1000),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AC1000))*(OFFSET('PTRM input'!$G$369,0,$E1000-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AE$3>(A6stdlife+$E1000),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AD1000),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AD1000))*(OFFSET('PTRM input'!$G$369,0,$E1000-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AF$3>(A6stdlife+$E1000),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AE1000),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AE1000))*(OFFSET('PTRM input'!$G$369,0,$E1000-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AG$3>(A6stdlife+$E1000),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AF1000),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AF1000))*(OFFSET('PTRM input'!$G$369,0,$E1000-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AH$3>(A6stdlife+$E1000),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AG1000),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AG1000))*(OFFSET('PTRM input'!$G$369,0,$E1000-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AI$3>(A6stdlife+$E1000),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AH1000),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AH1000))*(OFFSET('PTRM input'!$G$369,0,$E1000-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AJ$3>(A6stdlife+$E1000),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AI1000),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AI1000))*(OFFSET('PTRM input'!$G$369,0,$E1000-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AK$3>(A6stdlife+$E1000),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AJ1000),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AJ1000))*(OFFSET('PTRM input'!$G$369,0,$E1000-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AL$3>(A6stdlife+$E1000),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AK1000),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AK1000))*(OFFSET('PTRM input'!$G$369,0,$E1000-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AM$3>(A6stdlife+$E1000),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AL1000),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AL1000))*(OFFSET('PTRM input'!$G$369,0,$E1000-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AN$3>(A6stdlife+$E1000),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AM1000),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AM1000))*(OFFSET('PTRM input'!$G$369,0,$E1000-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AO$3>(A6stdlife+$E1000),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AN1000),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AN1000))*(OFFSET('PTRM input'!$G$369,0,$E1000-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AP$3>(A6stdlife+$E1000),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AO1000),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AO1000))*(OFFSET('PTRM input'!$G$369,0,$E1000-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AQ$3>(A6stdlife+$E1000),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AP1000),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AP1000))*(OFFSET('PTRM input'!$G$369,0,$E1000-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AR$3>(A6stdlife+$E1000),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AQ1000),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AQ1000))*(OFFSET('PTRM input'!$G$369,0,$E1000-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AS$3>(A6stdlife+$E1000),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AR1000),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AR1000))*(OFFSET('PTRM input'!$G$369,0,$E1000-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AT$3>(A6stdlife+$E1000),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AS1000),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AS1000))*(OFFSET('PTRM input'!$G$369,0,$E1000-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AU$3>(A6stdlife+$E1000),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AT1000),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AT1000))*(OFFSET('PTRM input'!$G$369,0,$E1000-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AV$3>(A6stdlife+$E1000),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AU1000),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AU1000))*(OFFSET('PTRM input'!$G$369,0,$E1000-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AW$3>(A6stdlife+$E1000),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AV1000),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AV1000))*(OFFSET('PTRM input'!$G$369,0,$E1000-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AX$3>(A6stdlife+$E1000),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AW1000),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AW1000))*(OFFSET('PTRM input'!$G$369,0,$E1000-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AY$3>(A6stdlife+$E1000),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AX1000),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AX1000))*(OFFSET('PTRM input'!$G$369,0,$E1000-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AZ$3>(A6stdlife+$E1000),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AY1000),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AY1000))*(OFFSET('PTRM input'!$G$369,0,$E1000-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BA$3>(A6stdlife+$E1000),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AZ1000),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:AZ1000))*(OFFSET('PTRM input'!$G$369,0,$E1000-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BB$3>(A6stdlife+$E1000),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:BA1000),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:BA1000))*(OFFSET('PTRM input'!$G$369,0,$E1000-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BC$3>(A6stdlife+$E1000),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:BB1000),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:BB1000))*(OFFSET('PTRM input'!$G$369,0,$E1000-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BD$3>(A6stdlife+$E1000),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:BC1000),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:BC1000))*(OFFSET('PTRM input'!$G$369,0,$E1000-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BE$3>(A6stdlife+$E1000),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:BD1000),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:BD1000))*(OFFSET('PTRM input'!$G$369,0,$E1000-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BF$3>(A6stdlife+$E1000),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:BE1000),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:BE1000))*(OFFSET('PTRM input'!$G$369,0,$E1000-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BG$3>(A6stdlife+$E1000),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:BF1000),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:BF1000))*(OFFSET('PTRM input'!$G$369,0,$E1000-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BH$3>(A6stdlife+$E1000),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:BG1000),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:BG1000))*(OFFSET('PTRM input'!$G$369,0,$E1000-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BI$3>(A6stdlife+$E1000),((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:BH1000),(((INDEX('PTRM input'!$G$277:$P$326,A6offset,$E1000)+INDEX('PTRM input'!$G$223:$P$272,A6offset,$E1000)-INDEX('PTRM input'!$G$115:$P$164,A6offset,$E1000))*OFFSET($F$7,0,$E1000))-SUM($G1000:BH1000))*(OFFSET('PTRM input'!$G$369,0,$E1000-1)/A6taxstdlife))))","v":0}]
[null,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(R$3>(A6stdlife+$E1001),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:Q1001),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:Q1001))*(OFFSET('PTRM input'!$G$369,0,$E1001-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(S$3>(A6stdlife+$E1001),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:R1001),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:R1001))*(OFFSET('PTRM input'!$G$369,0,$E1001-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(T$3>(A6stdlife+$E1001),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:S1001),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:S1001))*(OFFSET('PTRM input'!$G$369,0,$E1001-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(U$3>(A6stdlife+$E1001),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:T1001),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:T1001))*(OFFSET('PTRM input'!$G$369,0,$E1001-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(V$3>(A6stdlife+$E1001),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:U1001),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:U1001))*(OFFSET('PTRM input'!$G$369,0,$E1001-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(W$3>(A6stdlife+$E1001),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:V1001),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:V1001))*(OFFSET('PTRM input'!$G$369,0,$E1001-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(X$3>(A6stdlife+$E1001),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:W1001),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:W1001))*(OFFSET('PTRM input'!$G$369,0,$E1001-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(Y$3>(A6stdlife+$E1001),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:X1001),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:X1001))*(OFFSET('PTRM input'!$G$369,0,$E1001-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(Z$3>(A6stdlife+$E1001),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:Y1001),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:Y1001))*(OFFSET('PTRM input'!$G$369,0,$E1001-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AA$3>(A6stdlife+$E1001),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:Z1001),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:Z1001))*(OFFSET('PTRM input'!$G$369,0,$E1001-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AB$3>(A6stdlife+$E1001),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AA1001),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AA1001))*(OFFSET('PTRM input'!$G$369,0,$E1001-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AC$3>(A6stdlife+$E1001),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AB1001),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AB1001))*(OFFSET('PTRM input'!$G$369,0,$E1001-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AD$3>(A6stdlife+$E1001),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AC1001),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AC1001))*(OFFSET('PTRM input'!$G$369,0,$E1001-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AE$3>(A6stdlife+$E1001),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AD1001),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AD1001))*(OFFSET('PTRM input'!$G$369,0,$E1001-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AF$3>(A6stdlife+$E1001),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AE1001),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AE1001))*(OFFSET('PTRM input'!$G$369,0,$E1001-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AG$3>(A6stdlife+$E1001),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AF1001),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AF1001))*(OFFSET('PTRM input'!$G$369,0,$E1001-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AH$3>(A6stdlife+$E1001),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AG1001),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AG1001))*(OFFSET('PTRM input'!$G$369,0,$E1001-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AI$3>(A6stdlife+$E1001),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AH1001),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AH1001))*(OFFSET('PTRM input'!$G$369,0,$E1001-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AJ$3>(A6stdlife+$E1001),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AI1001),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AI1001))*(OFFSET('PTRM input'!$G$369,0,$E1001-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AK$3>(A6stdlife+$E1001),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AJ1001),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AJ1001))*(OFFSET('PTRM input'!$G$369,0,$E1001-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AL$3>(A6stdlife+$E1001),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AK1001),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AK1001))*(OFFSET('PTRM input'!$G$369,0,$E1001-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AM$3>(A6stdlife+$E1001),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AL1001),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AL1001))*(OFFSET('PTRM input'!$G$369,0,$E1001-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AN$3>(A6stdlife+$E1001),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AM1001),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AM1001))*(OFFSET('PTRM input'!$G$369,0,$E1001-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AO$3>(A6stdlife+$E1001),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AN1001),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AN1001))*(OFFSET('PTRM input'!$G$369,0,$E1001-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AP$3>(A6stdlife+$E1001),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AO1001),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AO1001))*(OFFSET('PTRM input'!$G$369,0,$E1001-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AQ$3>(A6stdlife+$E1001),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AP1001),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AP1001))*(OFFSET('PTRM input'!$G$369,0,$E1001-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AR$3>(A6stdlife+$E1001),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AQ1001),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AQ1001))*(OFFSET('PTRM input'!$G$369,0,$E1001-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AS$3>(A6stdlife+$E1001),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AR1001),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AR1001))*(OFFSET('PTRM input'!$G$369,0,$E1001-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AT$3>(A6stdlife+$E1001),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AS1001),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AS1001))*(OFFSET('PTRM input'!$G$369,0,$E1001-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AU$3>(A6stdlife+$E1001),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AT1001),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AT1001))*(OFFSET('PTRM input'!$G$369,0,$E1001-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AV$3>(A6stdlife+$E1001),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AU1001),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AU1001))*(OFFSET('PTRM input'!$G$369,0,$E1001-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AW$3>(A6stdlife+$E1001),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AV1001),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AV1001))*(OFFSET('PTRM input'!$G$369,0,$E1001-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AX$3>(A6stdlife+$E1001),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AW1001),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AW1001))*(OFFSET('PTRM input'!$G$369,0,$E1001-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AY$3>(A6stdlife+$E1001),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AX1001),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AX1001))*(OFFSET('PTRM input'!$G$369,0,$E1001-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AZ$3>(A6stdlife+$E1001),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AY1001),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AY1001))*(OFFSET('PTRM input'!$G$369,0,$E1001-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BA$3>(A6stdlife+$E1001),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AZ1001),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:AZ1001))*(OFFSET('PTRM input'!$G$369,0,$E1001-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BB$3>(A6stdlife+$E1001),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:BA1001),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:BA1001))*(OFFSET('PTRM input'!$G$369,0,$E1001-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BC$3>(A6stdlife+$E1001),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:BB1001),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:BB1001))*(OFFSET('PTRM input'!$G$369,0,$E1001-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BD$3>(A6stdlife+$E1001),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:BC1001),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:BC1001))*(OFFSET('PTRM input'!$G$369,0,$E1001-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BE$3>(A6stdlife+$E1001),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:BD1001),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:BD1001))*(OFFSET('PTRM input'!$G$369,0,$E1001-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BF$3>(A6stdlife+$E1001),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:BE1001),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:BE1001))*(OFFSET('PTRM input'!$G$369,0,$E1001-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BG$3>(A6stdlife+$E1001),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:BF1001),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:BF1001))*(OFFSET('PTRM input'!$G$369,0,$E1001-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BH$3>(A6stdlife+$E1001),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:BG1001),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:BG1001))*(OFFSET('PTRM input'!$G$369,0,$E1001-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BI$3>(A6stdlife+$E1001),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:BH1001),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1001)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1001)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1001))*OFFSET($F$7,0,$E1001))-SUM($G1001:BH1001))*(OFFSET('PTRM input'!$G$369,0,$E1001-1)/A6taxstdlife))))","v":0}]
[null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(U$3>(A6stdlife+$E1004),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:T1004),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:T1004))*(OFFSET('PTRM input'!$G$369,0,$E1004-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(V$3>(A6stdlife+$E1004),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:U1004),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:U1004))*(OFFSET('PTRM input'!$G$369,0,$E1004-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(W$3>(A6stdlife+$E1004),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:V1004),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:V1004))*(OFFSET('PTRM input'!$G$369,0,$E1004-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(X$3>(A6stdlife+$E1004),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:W1004),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:W1004))*(OFFSET('PTRM input'!$G$369,0,$E1004-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(Y$3>(A6stdlife+$E1004),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:X1004),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:X1004))*(OFFSET('PTRM input'!$G$369,0,$E1004-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(Z$3>(A6stdlife+$E1004),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:Y1004),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:Y1004))*(OFFSET('PTRM input'!$G$369,0,$E1004-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AA$3>(A6stdlife+$E1004),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:Z1004),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:Z1004))*(OFFSET('PTRM input'!$G$369,0,$E1004-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AB$3>(A6stdlife+$E1004),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AA1004),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AA1004))*(OFFSET('PTRM input'!$G$369,0,$E1004-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AC$3>(A6stdlife+$E1004),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AB1004),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AB1004))*(OFFSET('PTRM input'!$G$369,0,$E1004-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AD$3>(A6stdlife+$E1004),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AC1004),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AC1004))*(OFFSET('PTRM input'!$G$369,0,$E1004-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AE$3>(A6stdlife+$E1004),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AD1004),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AD1004))*(OFFSET('PTRM input'!$G$369,0,$E1004-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AF$3>(A6stdlife+$E1004),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AE1004),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AE1004))*(OFFSET('PTRM input'!$G$369,0,$E1004-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AG$3>(A6stdlife+$E1004),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AF1004),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AF1004))*(OFFSET('PTRM input'!$G$369,0,$E1004-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AH$3>(A6stdlife+$E1004),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AG1004),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AG1004))*(OFFSET('PTRM input'!$G$369,0,$E1004-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AI$3>(A6stdlife+$E1004),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AH1004),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AH1004))*(OFFSET('PTRM input'!$G$369,0,$E1004-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AJ$3>(A6stdlife+$E1004),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AI1004),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AI1004))*(OFFSET('PTRM input'!$G$369,0,$E1004-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AK$3>(A6stdlife+$E1004),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AJ1004),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AJ1004))*(OFFSET('PTRM input'!$G$369,0,$E1004-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AL$3>(A6stdlife+$E1004),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AK1004),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AK1004))*(OFFSET('PTRM input'!$G$369,0,$E1004-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AM$3>(A6stdlife+$E1004),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AL1004),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AL1004))*(OFFSET('PTRM input'!$G$369,0,$E1004-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AN$3>(A6stdlife+$E1004),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AM1004),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AM1004))*(OFFSET('PTRM input'!$G$369,0,$E1004-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AO$3>(A6stdlife+$E1004),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AN1004),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AN1004))*(OFFSET('PTRM input'!$G$369,0,$E1004-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AP$3>(A6stdlife+$E1004),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AO1004),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AO1004))*(OFFSET('PTRM input'!$G$369,0,$E1004-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AQ$3>(A6stdlife+$E1004),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AP1004),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AP1004))*(OFFSET('PTRM input'!$G$369,0,$E1004-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AR$3>(A6stdlife+$E1004),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AQ1004),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AQ1004))*(OFFSET('PTRM input'!$G$369,0,$E1004-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AS$3>(A6stdlife+$E1004),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AR1004),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AR1004))*(OFFSET('PTRM input'!$G$369,0,$E1004-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AT$3>(A6stdlife+$E1004),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AS1004),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AS1004))*(OFFSET('PTRM input'!$G$369,0,$E1004-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AU$3>(A6stdlife+$E1004),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AT1004),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AT1004))*(OFFSET('PTRM input'!$G$369,0,$E1004-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AV$3>(A6stdlife+$E1004),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AU1004),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AU1004))*(OFFSET('PTRM input'!$G$369,0,$E1004-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AW$3>(A6stdlife+$E1004),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AV1004),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AV1004))*(OFFSET('PTRM input'!$G$369,0,$E1004-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AX$3>(A6stdlife+$E1004),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AW1004),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AW1004))*(OFFSET('PTRM input'!$G$369,0,$E1004-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AY$3>(A6stdlife+$E1004),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AX1004),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AX1004))*(OFFSET('PTRM input'!$G$369,0,$E1004-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AZ$3>(A6stdlife+$E1004),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AY1004),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AY1004))*(OFFSET('PTRM input'!$G$369,0,$E1004-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BA$3>(A6stdlife+$E1004),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AZ1004),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:AZ1004))*(OFFSET('PTRM input'!$G$369,0,$E1004-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BB$3>(A6stdlife+$E1004),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:BA1004),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:BA1004))*(OFFSET('PTRM input'!$G$369,0,$E1004-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BC$3>(A6stdlife+$E1004),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:BB1004),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:BB1004))*(OFFSET('PTRM input'!$G$369,0,$E1004-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BD$3>(A6stdlife+$E1004),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:BC1004),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:BC1004))*(OFFSET('PTRM input'!$G$369,0,$E1004-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BE$3>(A6stdlife+$E1004),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:BD1004),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:BD1004))*(OFFSET('PTRM input'!$G$369,0,$E1004-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BF$3>(A6stdlife+$E1004),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:BE1004),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:BE1004))*(OFFSET('PTRM input'!$G$369,0,$E1004-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BG$3>(A6stdlife+$E1004),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:BF1004),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:BF1004))*(OFFSET('PTRM input'!$G$369,0,$E1004-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BH$3>(A6stdlife+$E1004),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:BG1004),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:BG1004))*(OFFSET('PTRM input'!$G$369,0,$E1004-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BI$3>(A6stdlife+$E1004),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:BH1004),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1004)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1004)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1004))*OFFSET($F$7,0,$E1004))-SUM($G1004:BH1004))*(OFFSET('PTRM input'!$G$369,0,$E1004-1)/A6taxstdlife))))","v":0}]
[null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(V$3>(A6stdlife+$E1005),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:U1005),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:U1005))*(OFFSET('PTRM input'!$G$369,0,$E1005-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(W$3>(A6stdlife+$E1005),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:V1005),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:V1005))*(OFFSET('PTRM input'!$G$369,0,$E1005-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(X$3>(A6stdlife+$E1005),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:W1005),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:W1005))*(OFFSET('PTRM input'!$G$369,0,$E1005-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(Y$3>(A6stdlife+$E1005),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:X1005),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:X1005))*(OFFSET('PTRM input'!$G$369,0,$E1005-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(Z$3>(A6stdlife+$E1005),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:Y1005),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:Y1005))*(OFFSET('PTRM input'!$G$369,0,$E1005-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AA$3>(A6stdlife+$E1005),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:Z1005),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:Z1005))*(OFFSET('PTRM input'!$G$369,0,$E1005-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AB$3>(A6stdlife+$E1005),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AA1005),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AA1005))*(OFFSET('PTRM input'!$G$369,0,$E1005-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AC$3>(A6stdlife+$E1005),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AB1005),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AB1005))*(OFFSET('PTRM input'!$G$369,0,$E1005-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AD$3>(A6stdlife+$E1005),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AC1005),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AC1005))*(OFFSET('PTRM input'!$G$369,0,$E1005-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AE$3>(A6stdlife+$E1005),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AD1005),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AD1005))*(OFFSET('PTRM input'!$G$369,0,$E1005-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AF$3>(A6stdlife+$E1005),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AE1005),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AE1005))*(OFFSET('PTRM input'!$G$369,0,$E1005-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AG$3>(A6stdlife+$E1005),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AF1005),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AF1005))*(OFFSET('PTRM input'!$G$369,0,$E1005-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AH$3>(A6stdlife+$E1005),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AG1005),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AG1005))*(OFFSET('PTRM input'!$G$369,0,$E1005-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AI$3>(A6stdlife+$E1005),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AH1005),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AH1005))*(OFFSET('PTRM input'!$G$369,0,$E1005-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AJ$3>(A6stdlife+$E1005),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AI1005),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AI1005))*(OFFSET('PTRM input'!$G$369,0,$E1005-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AK$3>(A6stdlife+$E1005),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AJ1005),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AJ1005))*(OFFSET('PTRM input'!$G$369,0,$E1005-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AL$3>(A6stdlife+$E1005),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AK1005),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AK1005))*(OFFSET('PTRM input'!$G$369,0,$E1005-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AM$3>(A6stdlife+$E1005),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AL1005),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AL1005))*(OFFSET('PTRM input'!$G$369,0,$E1005-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AN$3>(A6stdlife+$E1005),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AM1005),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AM1005))*(OFFSET('PTRM input'!$G$369,0,$E1005-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AO$3>(A6stdlife+$E1005),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AN1005),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AN1005))*(OFFSET('PTRM input'!$G$369,0,$E1005-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AP$3>(A6stdlife+$E1005),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AO1005),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AO1005))*(OFFSET('PTRM input'!$G$369,0,$E1005-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AQ$3>(A6stdlife+$E1005),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AP1005),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AP1005))*(OFFSET('PTRM input'!$G$369,0,$E1005-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AR$3>(A6stdlife+$E1005),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AQ1005),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AQ1005))*(OFFSET('PTRM input'!$G$369,0,$E1005-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AS$3>(A6stdlife+$E1005),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AR1005),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AR1005))*(OFFSET('PTRM input'!$G$369,0,$E1005-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AT$3>(A6stdlife+$E1005),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AS1005),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AS1005))*(OFFSET('PTRM input'!$G$369,0,$E1005-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AU$3>(A6stdlife+$E1005),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AT1005),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AT1005))*(OFFSET('PTRM input'!$G$369,0,$E1005-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AV$3>(A6stdlife+$E1005),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AU1005),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AU1005))*(OFFSET('PTRM input'!$G$369,0,$E1005-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AW$3>(A6stdlife+$E1005),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AV1005),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AV1005))*(OFFSET('PTRM input'!$G$369,0,$E1005-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AX$3>(A6stdlife+$E1005),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AW1005),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AW1005))*(OFFSET('PTRM input'!$G$369,0,$E1005-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AY$3>(A6stdlife+$E1005),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AX1005),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AX1005))*(OFFSET('PTRM input'!$G$369,0,$E1005-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AZ$3>(A6stdlife+$E1005),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AY1005),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AY1005))*(OFFSET('PTRM input'!$G$369,0,$E1005-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BA$3>(A6stdlife+$E1005),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AZ1005),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:AZ1005))*(OFFSET('PTRM input'!$G$369,0,$E1005-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BB$3>(A6stdlife+$E1005),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:BA1005),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:BA1005))*(OFFSET('PTRM input'!$G$369,0,$E1005-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BC$3>(A6stdlife+$E1005),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:BB1005),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:BB1005))*(OFFSET('PTRM input'!$G$369,0,$E1005-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BD$3>(A6stdlife+$E1005),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:BC1005),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:BC1005))*(OFFSET('PTRM input'!$G$369,0,$E1005-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BE$3>(A6stdlife+$E1005),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:BD1005),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:BD1005))*(OFFSET('PTRM input'!$G$369,0,$E1005-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BF$3>(A6stdlife+$E1005),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:BE1005),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:BE1005))*(OFFSET('PTRM input'!$G$369,0,$E1005-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BG$3>(A6stdlife+$E1005),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:BF1005),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:BF1005))*(OFFSET('PTRM input'!$G$369,0,$E1005-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BH$3>(A6stdlife+$E1005),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:BG1005),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:BG1005))*(OFFSET('PTRM input'!$G$369,0,$E1005-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BI$3>(A6stdlife+$E1005),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:BH1005),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1005)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1005)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1005))*OFFSET($F$7,0,$E1005))-SUM($G1005:BH1005))*(OFFSET('PTRM input'!$G$369,0,$E1005-1)/A6taxstdlife))))","v":0}]
[null,null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(Y$3>(A6stdlife+$E1008),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:X1008),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:X1008))*(OFFSET('PTRM input'!$G$369,0,$E1008-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(Z$3>(A6stdlife+$E1008),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:Y1008),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:Y1008))*(OFFSET('PTRM input'!$G$369,0,$E1008-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AA$3>(A6stdlife+$E1008),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:Z1008),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:Z1008))*(OFFSET('PTRM input'!$G$369,0,$E1008-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AB$3>(A6stdlife+$E1008),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AA1008),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AA1008))*(OFFSET('PTRM input'!$G$369,0,$E1008-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AC$3>(A6stdlife+$E1008),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AB1008),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AB1008))*(OFFSET('PTRM input'!$G$369,0,$E1008-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AD$3>(A6stdlife+$E1008),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AC1008),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AC1008))*(OFFSET('PTRM input'!$G$369,0,$E1008-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AE$3>(A6stdlife+$E1008),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AD1008),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AD1008))*(OFFSET('PTRM input'!$G$369,0,$E1008-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AF$3>(A6stdlife+$E1008),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AE1008),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AE1008))*(OFFSET('PTRM input'!$G$369,0,$E1008-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AG$3>(A6stdlife+$E1008),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AF1008),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AF1008))*(OFFSET('PTRM input'!$G$369,0,$E1008-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AH$3>(A6stdlife+$E1008),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AG1008),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AG1008))*(OFFSET('PTRM input'!$G$369,0,$E1008-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AI$3>(A6stdlife+$E1008),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AH1008),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AH1008))*(OFFSET('PTRM input'!$G$369,0,$E1008-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AJ$3>(A6stdlife+$E1008),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AI1008),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AI1008))*(OFFSET('PTRM input'!$G$369,0,$E1008-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AK$3>(A6stdlife+$E1008),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AJ1008),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AJ1008))*(OFFSET('PTRM input'!$G$369,0,$E1008-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AL$3>(A6stdlife+$E1008),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AK1008),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AK1008))*(OFFSET('PTRM input'!$G$369,0,$E1008-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AM$3>(A6stdlife+$E1008),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AL1008),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AL1008))*(OFFSET('PTRM input'!$G$369,0,$E1008-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AN$3>(A6stdlife+$E1008),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AM1008),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AM1008))*(OFFSET('PTRM input'!$G$369,0,$E1008-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AO$3>(A6stdlife+$E1008),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AN1008),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AN1008))*(OFFSET('PTRM input'!$G$369,0,$E1008-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AP$3>(A6stdlife+$E1008),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AO1008),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AO1008))*(OFFSET('PTRM input'!$G$369,0,$E1008-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AQ$3>(A6stdlife+$E1008),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AP1008),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AP1008))*(OFFSET('PTRM input'!$G$369,0,$E1008-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AR$3>(A6stdlife+$E1008),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AQ1008),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AQ1008))*(OFFSET('PTRM input'!$G$369,0,$E1008-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AS$3>(A6stdlife+$E1008),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AR1008),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AR1008))*(OFFSET('PTRM input'!$G$369,0,$E1008-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AT$3>(A6stdlife+$E1008),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AS1008),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AS1008))*(OFFSET('PTRM input'!$G$369,0,$E1008-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AU$3>(A6stdlife+$E1008),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AT1008),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AT1008))*(OFFSET('PTRM input'!$G$369,0,$E1008-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AV$3>(A6stdlife+$E1008),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AU1008),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AU1008))*(OFFSET('PTRM input'!$G$369,0,$E1008-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AW$3>(A6stdlife+$E1008),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AV1008),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AV1008))*(OFFSET('PTRM input'!$G$369,0,$E1008-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AX$3>(A6stdlife+$E1008),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AW1008),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AW1008))*(OFFSET('PTRM input'!$G$369,0,$E1008-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AY$3>(A6stdlife+$E1008),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AX1008),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AX1008))*(OFFSET('PTRM input'!$G$369,0,$E1008-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AZ$3>(A6stdlife+$E1008),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AY1008),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AY1008))*(OFFSET('PTRM input'!$G$369,0,$E1008-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BA$3>(A6stdlife+$E1008),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AZ1008),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:AZ1008))*(OFFSET('PTRM input'!$G$369,0,$E1008-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BB$3>(A6stdlife+$E1008),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:BA1008),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:BA1008))*(OFFSET('PTRM input'!$G$369,0,$E1008-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BC$3>(A6stdlife+$E1008),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:BB1008),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:BB1008))*(OFFSET('PTRM input'!$G$369,0,$E1008-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BD$3>(A6stdlife+$E1008),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:BC1008),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:BC1008))*(OFFSET('PTRM input'!$G$369,0,$E1008-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BE$3>(A6stdlife+$E1008),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:BD1008),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:BD1008))*(OFFSET('PTRM input'!$G$369,0,$E1008-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BF$3>(A6stdlife+$E1008),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:BE1008),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:BE1008))*(OFFSET('PTRM input'!$G$369,0,$E1008-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BG$3>(A6stdlife+$E1008),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:BF1008),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:BF1008))*(OFFSET('PTRM input'!$G$369,0,$E1008-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BH$3>(A6stdlife+$E1008),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:BG1008),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:BG1008))*(OFFSET('PTRM input'!$G$369,0,$E1008-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BI$3>(A6stdlife+$E1008),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:BH1008),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1008)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1008)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1008))*OFFSET($F$7,0,$E1008))-SUM($G1008:BH1008))*(OFFSET('PTRM input'!$G$369,0,$E1008-1)/A6taxstdlife))))","v":0}]
[null,null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(Z$3>(A6stdlife+$E1009),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:Y1009),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:Y1009))*(OFFSET('PTRM input'!$G$369,0,$E1009-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AA$3>(A6stdlife+$E1009),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:Z1009),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:Z1009))*(OFFSET('PTRM input'!$G$369,0,$E1009-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AB$3>(A6stdlife+$E1009),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AA1009),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AA1009))*(OFFSET('PTRM input'!$G$369,0,$E1009-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AC$3>(A6stdlife+$E1009),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AB1009),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AB1009))*(OFFSET('PTRM input'!$G$369,0,$E1009-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AD$3>(A6stdlife+$E1009),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AC1009),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AC1009))*(OFFSET('PTRM input'!$G$369,0,$E1009-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AE$3>(A6stdlife+$E1009),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AD1009),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AD1009))*(OFFSET('PTRM input'!$G$369,0,$E1009-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AF$3>(A6stdlife+$E1009),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AE1009),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AE1009))*(OFFSET('PTRM input'!$G$369,0,$E1009-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AG$3>(A6stdlife+$E1009),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AF1009),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AF1009))*(OFFSET('PTRM input'!$G$369,0,$E1009-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AH$3>(A6stdlife+$E1009),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AG1009),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AG1009))*(OFFSET('PTRM input'!$G$369,0,$E1009-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AI$3>(A6stdlife+$E1009),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AH1009),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AH1009))*(OFFSET('PTRM input'!$G$369,0,$E1009-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AJ$3>(A6stdlife+$E1009),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AI1009),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AI1009))*(OFFSET('PTRM input'!$G$369,0,$E1009-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AK$3>(A6stdlife+$E1009),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AJ1009),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AJ1009))*(OFFSET('PTRM input'!$G$369,0,$E1009-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AL$3>(A6stdlife+$E1009),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AK1009),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AK1009))*(OFFSET('PTRM input'!$G$369,0,$E1009-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AM$3>(A6stdlife+$E1009),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AL1009),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AL1009))*(OFFSET('PTRM input'!$G$369,0,$E1009-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AN$3>(A6stdlife+$E1009),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AM1009),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AM1009))*(OFFSET('PTRM input'!$G$369,0,$E1009-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AO$3>(A6stdlife+$E1009),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AN1009),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AN1009))*(OFFSET('PTRM input'!$G$369,0,$E1009-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AP$3>(A6stdlife+$E1009),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AO1009),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AO1009))*(OFFSET('PTRM input'!$G$369,0,$E1009-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AQ$3>(A6stdlife+$E1009),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AP1009),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AP1009))*(OFFSET('PTRM input'!$G$369,0,$E1009-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AR$3>(A6stdlife+$E1009),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AQ1009),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AQ1009))*(OFFSET('PTRM input'!$G$369,0,$E1009-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AS$3>(A6stdlife+$E1009),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AR1009),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AR1009))*(OFFSET('PTRM input'!$G$369,0,$E1009-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AT$3>(A6stdlife+$E1009),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AS1009),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AS1009))*(OFFSET('PTRM input'!$G$369,0,$E1009-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AU$3>(A6stdlife+$E1009),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AT1009),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AT1009))*(OFFSET('PTRM input'!$G$369,0,$E1009-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AV$3>(A6stdlife+$E1009),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AU1009),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AU1009))*(OFFSET('PTRM input'!$G$369,0,$E1009-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AW$3>(A6stdlife+$E1009),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AV1009),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AV1009))*(OFFSET('PTRM input'!$G$369,0,$E1009-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AX$3>(A6stdlife+$E1009),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AW1009),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AW1009))*(OFFSET('PTRM input'!$G$369,0,$E1009-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AY$3>(A6stdlife+$E1009),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AX1009),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AX1009))*(OFFSET('PTRM input'!$G$369,0,$E1009-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(AZ$3>(A6stdlife+$E1009),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AY1009),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AY1009))*(OFFSET('PTRM input'!$G$369,0,$E1009-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BA$3>(A6stdlife+$E1009),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AZ1009),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:AZ1009))*(OFFSET('PTRM input'!$G$369,0,$E1009-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BB$3>(A6stdlife+$E1009),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:BA1009),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:BA1009))*(OFFSET('PTRM input'!$G$369,0,$E1009-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BC$3>(A6stdlife+$E1009),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:BB1009),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:BB1009))*(OFFSET('PTRM input'!$G$369,0,$E1009-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BD$3>(A6stdlife+$E1009),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:BC1009),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:BC1009))*(OFFSET('PTRM input'!$G$369,0,$E1009-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BE$3>(A6stdlife+$E1009),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:BD1009),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:BD1009))*(OFFSET('PTRM input'!$G$369,0,$E1009-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BF$3>(A6stdlife+$E1009),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:BE1009),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:BE1009))*(OFFSET('PTRM input'!$G$369,0,$E1009-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BG$3>(A6stdlife+$E1009),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:BF1009),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:BF1009))*(OFFSET('PTRM input'!$G$369,0,$E1009-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BH$3>(A6stdlife+$E1009),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:BG1009),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:BG1009))*(OFFSET('PTRM input'!$G$369,0,$E1009-1)/A6taxstdlife))))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(A6taxstdlife=\"\",0,IF(BI$3>(A6stdlife+$E1009),((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:BH1009),(((INDEX('PTRM input'!$G$277:$Y$326,A6offset,$E1009)+INDEX('PTRM input'!$G$223:$Y$272,A6offset,$E1009)-INDEX('PTRM input'!$G$115:$Y$164,A6offset,$E1009))*OFFSET($F$7,0,$E1009))-SUM($G1009:BH1009))*(OFFSET('PTRM input'!$G$369,0,$E1009-1)/A6taxstdlife))))","v":0}]
[null,null,null,null,1,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(H$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:G1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:G1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0.77116257435294999},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(I$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:H1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:H1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0.66834089777255679},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(J$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:I1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:I1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0.57922877806954909},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(K$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:J1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:J1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0.50199827432694255},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(L$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:K1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:K1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0.43506517108335024},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(M$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:L1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:L1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0.3770564816055702},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(N$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:M1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:M1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0.32678228405816084},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(O$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:N1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:N1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0.28321131285040607},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(P$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:O1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:O1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0.24544980447035195},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(Q$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:P1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:P1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0.21272316387430501},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(R$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:Q1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:Q1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0.18436007535773105},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(S$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:R1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:R1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0.1597787319767002},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(T$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:S1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:S1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0.13847490104647353},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(U$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:T1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:T1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0.12001158090694375},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(V$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:U1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:U1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0.10401003678601792},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(W$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:V1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:V1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0.67606523910911687},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(X$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:W1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:W1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(Y$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:X1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:X1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(Z$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:Y1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:Y1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AA$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:Z1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:Z1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AB$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AA1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AA1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AC$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AB1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AB1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AD$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AC1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AC1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AE$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AD1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AD1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AF$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AE1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AE1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AG$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AF1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AF1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AH$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AG1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AG1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AI$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AH1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AH1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AJ$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AI1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AI1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AK$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AJ1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AJ1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AL$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AK1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AK1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AM$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AL1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AL1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AN$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AM1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AM1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AO$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AN1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AN1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AP$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AO1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AO1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AQ$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AP1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AP1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AR$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AQ1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AQ1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AS$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AR1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AR1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AT$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AS1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AS1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AU$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AT1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AT1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AV$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AU1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AU1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AW$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AV1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AV1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AX$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AW1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AW1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AY$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AX1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AX1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AZ$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AY1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AY1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BA$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AZ1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:AZ1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BB$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:BA1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:BA1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BC$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:BB1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:BB1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BD$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:BC1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:BC1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BE$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:BD1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:BD1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BF$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:BE1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:BE1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BG$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:BF1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:BF1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BH$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:BG1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:BG1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BI$3>(A7stdlife+$E1013),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:BH1013),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1013)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1013)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1013))*OFFSET($F$7,0,$E1013))-SUM($G1013:BH1013))*(OFFSET('PTRM input'!$G$369,0,$E1013-1)/A7taxstdlife))))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(I$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:H1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:H1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0.84381987811932435},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(J$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:I1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:I1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0.73131056103674774},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(K$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:J1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:J1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0.63380248623184809},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(L$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:K1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:K1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0.54929548806760164},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(M$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:L1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:L1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0.47605608965858809},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(N$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:M1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:M1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0.41258194437077639},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(O$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:N1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:N1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0.35757101845467282},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(P$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:O1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:O1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0.30989488266071641},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(Q$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:P1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:P1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0.26857556497262086},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(R$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:Q1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:Q1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0.23276548964293806},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(S$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:R1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:R1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0.20173009102387962},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(T$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:S1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:S1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0.17483274555402903},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(U$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:T1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:T1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0.15152171281349189},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(V$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:U1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:U1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0.13131881777169299},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(W$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:V1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:V1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0.11380964206880056},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(X$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:W1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:W1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0.73976267344720359},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(Y$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:X1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:X1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(Z$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:Y1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:Y1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AA$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:Z1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:Z1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AB$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AA1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AA1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AC$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AB1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AB1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AD$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AC1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AC1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AE$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AD1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AD1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AF$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AE1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AE1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AG$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AF1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AF1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AH$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AG1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AG1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AI$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AH1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AH1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AJ$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AI1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AI1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AK$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AJ1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AJ1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AL$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AK1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AK1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AM$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AL1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AL1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AN$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AM1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AM1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AO$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AN1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AN1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AP$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AO1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AO1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AQ$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AP1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AP1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AR$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AQ1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AQ1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AS$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AR1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AR1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AT$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AS1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AS1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AU$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AT1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AT1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AV$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AU1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AU1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AW$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AV1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AV1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AX$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AW1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AW1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AY$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AX1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AX1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AZ$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AY1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AY1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BA$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AZ1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:AZ1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BB$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:BA1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:BA1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BC$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:BB1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:BB1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BD$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:BC1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:BC1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BE$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:BD1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:BD1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BF$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:BE1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:BE1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BG$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:BF1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:BF1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BH$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:BG1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:BG1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BI$3>(A7stdlife+$E1014),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:BH1014),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1014)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1014)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1014))*OFFSET($F$7,0,$E1014))-SUM($G1014:BH1014))*(OFFSET('PTRM input'!$G$369,0,$E1014-1)/A7taxstdlife))))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(L$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:K1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:K1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":1.1754208929707199},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(M$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:L1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:L1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":1.0186981072412906},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(N$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:M1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:M1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":0.88287169294245182},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(O$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:N1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:N1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":0.76515546721679162},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(P$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:O1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:O1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":0.66313473825455271},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(Q$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:P1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:P1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":0.57471677315394565},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(R$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:Q1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:Q1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":0.49808787006675292},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(S$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:R1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:R1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":0.43167615405785253},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(T$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:S1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:S1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":0.3741193335168056},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(U$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:T1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:T1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":0.32423675571456484},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(V$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:U1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:U1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":0.28100518828595622},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(W$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:V1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:V1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":0.24353782984782874},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(X$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:W1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:W1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":0.2110661192014516},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(Y$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:X1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:X1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":0.18292396997459134},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(Z$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:Y1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:Y1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":0.15853410731131254},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AA$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:Z1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:Z1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":1.0304716975235317},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AB$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AA1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AA1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AC$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AB1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AB1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AD$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AC1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AC1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AE$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AD1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AD1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AF$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AE1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AE1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AG$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AF1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AF1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AH$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AG1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AG1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AI$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AH1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AH1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AJ$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AI1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AI1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AK$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AJ1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AJ1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AL$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AK1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AK1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AM$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AL1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AL1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AN$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AM1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AM1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AO$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AN1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AN1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AP$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AO1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AO1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AQ$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AP1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AP1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AR$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AQ1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AQ1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AS$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AR1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AR1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AT$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AS1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AS1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AU$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AT1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AT1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AV$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AU1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AU1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AW$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AV1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AV1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AX$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AW1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AW1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AY$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AX1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AX1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AZ$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AY1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AY1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BA$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AZ1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:AZ1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BB$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:BA1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:BA1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BC$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:BB1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:BB1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BD$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:BC1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:BC1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BE$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:BD1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:BD1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BF$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:BE1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:BE1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BG$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:BF1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:BF1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BH$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:BG1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:BG1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BI$3>(A7stdlife+$E1017),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:BH1017),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1017)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1017)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1017))*OFFSET($F$7,0,$E1017))-SUM($G1017:BH1017))*(OFFSET('PTRM input'!$G$369,0,$E1017-1)/A7taxstdlife))))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(M$3>(A7stdlife+$E1018),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:L1018),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:L1018))*(OFFSET('PTRM input'!$G$369,0,$E1018-1)/A7taxstdlife))))","v":0.75449513897184417},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(N$3>(A7stdlife+$E1018),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:M1018),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:M1018))*(OFFSET('PTRM input'!$G$369,0,$E1018-1)/A7taxstdlife))))","v":0.65389578710893159},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(O$3>(A7stdlife+$E1018),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:N1018),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:N1018))*(OFFSET('PTRM input'!$G$369,0,$E1018-1)/A7taxstdlife))))","v":0.56670968216107409},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(P$3>(A7stdlife+$E1018),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:O1018),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:O1018))*(OFFSET('PTRM input'!$G$369,0,$E1018-1)/A7taxstdlife))))","v":0.49114839120626413},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(Q$3>(A7stdlife+$E1018),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:P1018),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:P1018))*(OFFSET('PTRM input'!$G$369,0,$E1018-1)/A7taxstdlife))))","v":0.42566193904542893},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(R$3>(A7stdlife+$E1018),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:Q1018),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:Q1018))*(OFFSET('PTRM input'!$G$369,0,$E1018-1)/A7taxstdlife))))","v":0.36890701383937174},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(S$3>(A7stdlife+$E1018),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:R1018),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:R1018))*(OFFSET('PTRM input'!$G$369,0,$E1018-1)/A7taxstdlife))))","v":0.31971941199412218},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(T$3>(A7stdlife+$E1018),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:S1018),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:S1018))*(OFFSET('PTRM input'!$G$369,0,$E1018-1)/A7taxstdlife))))","v":0.27709015706157258},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(U$3>(A7stdlife+$E1018),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:T1018),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:T1018))*(OFFSET('PTRM input'!$G$369,0,$E1018-1)/A7taxstdlife))))","v":0.24014480278669623},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(V$3>(A7stdlife+$E1018),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:U1018),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:U1018))*(OFFSET('PTRM input'!$G$369,0,$E1018-1)/A7taxstdlife))))","v":0.20812549574847003},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(W$3>(A7stdlife+$E1018),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:V1018),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:V1018))*(OFFSET('PTRM input'!$G$369,0,$E1018-1)/A7taxstdlife))))","v":0.18037542964867406},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(X$3>(A7stdlife+$E1018),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:W1018),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:W1018))*(OFFSET('PTRM input'!$G$369,0,$E1018-1)/A7taxstdlife))))","v":0.15632537236218422},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(Y$3>(A7stdlife+$E1018),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:X1018),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:X1018))*(OFFSET('PTRM input'!$G$369,0,$E1018-1)/A7taxstdlife))))","v":0.13548198938055964},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(Z$3>(A7stdlife+$E1018),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:Y1018),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:Y1018))*(OFFSET('PTRM input'!$G$369,0,$E1018-1)/A7taxstdlife))))","v":0.11741772412981841},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AA$3>(A7stdlife+$E1018),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:Z1018),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:Z1018))*(OFFSET('PTRM input'!$G$369,0,$E1018-1)/A7taxstdlife))))","v":0.101762027579176},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AB$3>(A7stdlife+$E1018),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AA1018),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AA1018))*(OFFSET('PTRM input'!$G$369,0,$E1018-1)/A7taxstdlife))))","v":0.66145317926464386},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AC$3>(A7stdlife+$E1018),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AB1018),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AB1018))*(OFFSET('PTRM input'!$G$369,0,$E1018-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AD$3>(A7stdlife+$E1018),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AC1018),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AC1018))*(OFFSET('PTRM input'!$G$369,0,$E1018-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AE$3>(A7stdlife+$E1018),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AD1018),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AD1018))*(OFFSET('PTRM input'!$G$369,0,$E1018-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AF$3>(A7stdlife+$E1018),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AE1018),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AE1018))*(OFFSET('PTRM input'!$G$369,0,$E1018-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AG$3>(A7stdlife+$E1018),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AF1018),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AF1018))*(OFFSET('PTRM input'!$G$369,0,$E1018-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AH$3>(A7stdlife+$E1018),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AG1018),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AG1018))*(OFFSET('PTRM input'!$G$369,0,$E1018-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AI$3>(A7stdlife+$E1018),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AH1018),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AH1018))*(OFFSET('PTRM input'!$G$369,0,$E1018-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AJ$3>(A7stdlife+$E1018),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AI1018),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AI1018))*(OFFSET('PTRM input'!$G$369,0,$E1018-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AK$3>(A7stdlife+$E1018),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AJ1018),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AJ1018))*(OFFSET('PTRM input'!$G$369,0,$E1018-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AL$3>(A7stdlife+$E1018),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AK1018),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AK1018))*(OFFSET('PTRM input'!$G$369,0,$E1018-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AM$3>(A7stdlife+$E1018),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AL1018),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AL1018))*(OFFSET('PTRM input'!$G$369,0,$E1018-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AN$3>(A7stdlife+$E1018),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AM1018),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AM1018))*(OFFSET('PTRM input'!$G$369,0,$E1018-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AO$3>(A7stdlife+$E1018),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AN1018),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AN1018))*(OFFSET('PTRM input'!$G$369,0,$E1018-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AP$3>(A7stdlife+$E1018),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AO1018),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AO1018))*(OFFSET('PTRM input'!$G$369,0,$E1018-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AQ$3>(A7stdlife+$E1018),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AP1018),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AP1018))*(OFFSET('PTRM input'!$G$369,0,$E1018-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AR$3>(A7stdlife+$E1018),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AQ1018),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AQ1018))*(OFFSET('PTRM input'!$G$369,0,$E1018-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AS$3>(A7stdlife+$E1018),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AR1018),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AR1018))*(OFFSET('PTRM input'!$G$369,0,$E1018-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AT$3>(A7stdlife+$E1018),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AS1018),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AS1018))*(OFFSET('PTRM input'!$G$369,0,$E1018-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AU$3>(A7stdlife+$E1018),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AT1018),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AT1018))*(OFFSET('PTRM input'!$G$369,0,$E1018-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AV$3>(A7stdlife+$E1018),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AU1018),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AU1018))*(OFFSET('PTRM input'!$G$369,0,$E1018-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AW$3>(A7stdlife+$E1018),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AV1018),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AV1018))*(OFFSET('PTRM input'!$G$369,0,$E1018-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AX$3>(A7stdlife+$E1018),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AW1018),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AW1018))*(OFFSET('PTRM input'!$G$369,0,$E1018-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AY$3>(A7stdlife+$E1018),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AX1018),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AX1018))*(OFFSET('PTRM input'!$G$369,0,$E1018-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AZ$3>(A7stdlife+$E1018),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AY1018),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AY1018))*(OFFSET('PTRM input'!$G$369,0,$E1018-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BA$3>(A7stdlife+$E1018),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AZ1018),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:AZ1018))*(OFFSET('PTRM input'!$G$369,0,$E1018-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BB$3>(A7stdlife+$E1018),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:BA1018),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:BA1018))*(OFFSET('PTRM input'!$G$369,0,$E1018-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BC$3>(A7stdlife+$E1018),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:BB1018),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:BB1018))*(OFFSET('PTRM input'!$G$369,0,$E1018-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BD$3>(A7stdlife+$E1018),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:BC1018),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:BC1018))*(OFFSET('PTRM input'!$G$369,0,$E1018-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BE$3>(A7stdlife+$E1018),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:BD1018),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:BD1018))*(OFFSET('PTRM input'!$G$369,0,$E1018-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BF$3>(A7stdlife+$E1018),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:BE1018),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:BE1018))*(OFFSET('PTRM input'!$G$369,0,$E1018-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BG$3>(A7stdlife+$E1018),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:BF1018),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:BF1018))*(OFFSET('PTRM input'!$G$369,0,$E1018-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BH$3>(A7stdlife+$E1018),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:BG1018),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:BG1018))*(OFFSET('PTRM input'!$G$369,0,$E1018-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BI$3>(A7stdlife+$E1018),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:BH1018),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1018)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1018)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1018))*OFFSET($F$7,0,$E1018))-SUM($G1018:BH1018))*(OFFSET('PTRM input'!$G$369,0,$E1018-1)/A7taxstdlife))))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(P$3>(A7stdlife+$E1021),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:O1021),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:O1021))*(OFFSET('PTRM input'!$G$369,0,$E1021-1)/A7taxstdlife))))","v":0.78516965265906857},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(Q$3>(A7stdlife+$E1021),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:P1021),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:P1021))*(OFFSET('PTRM input'!$G$369,0,$E1021-1)/A7taxstdlife))))","v":0.68048036563785941},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(R$3>(A7stdlife+$E1021),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:Q1021),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:Q1021))*(OFFSET('PTRM input'!$G$369,0,$E1021-1)/A7taxstdlife))))","v":0.58974965021947812},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(S$3>(A7stdlife+$E1021),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:R1021),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:R1021))*(OFFSET('PTRM input'!$G$369,0,$E1021-1)/A7taxstdlife))))","v":0.51111636352354783},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(T$3>(A7stdlife+$E1021),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:S1021),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:S1021))*(OFFSET('PTRM input'!$G$369,0,$E1021-1)/A7taxstdlife))))","v":0.44296751505374143},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(U$3>(A7stdlife+$E1021),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:T1021),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:T1021))*(OFFSET('PTRM input'!$G$369,0,$E1021-1)/A7taxstdlife))))","v":0.38390517971324262},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(V$3>(A7stdlife+$E1021),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:U1021),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:U1021))*(OFFSET('PTRM input'!$G$369,0,$E1021-1)/A7taxstdlife))))","v":0.33271782241814363},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(W$3>(A7stdlife+$E1021),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:V1021),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:V1021))*(OFFSET('PTRM input'!$G$369,0,$E1021-1)/A7taxstdlife))))","v":0.28835544609572444},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(X$3>(A7stdlife+$E1021),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:W1021),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:W1021))*(OFFSET('PTRM input'!$G$369,0,$E1021-1)/A7taxstdlife))))","v":0.24990805328296126},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(Y$3>(A7stdlife+$E1021),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:X1021),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:X1021))*(OFFSET('PTRM input'!$G$369,0,$E1021-1)/A7taxstdlife))))","v":0.2165869795118997},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(Z$3>(A7stdlife+$E1021),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:Y1021),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:Y1021))*(OFFSET('PTRM input'!$G$369,0,$E1021-1)/A7taxstdlife))))","v":0.18770871557697977},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AA$3>(A7stdlife+$E1021),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:Z1021),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:Z1021))*(OFFSET('PTRM input'!$G$369,0,$E1021-1)/A7taxstdlife))))","v":0.1626808868333825},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AB$3>(A7stdlife+$E1021),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AA1021),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AA1021))*(OFFSET('PTRM input'!$G$369,0,$E1021-1)/A7taxstdlife))))","v":0.1409901019222648},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AC$3>(A7stdlife+$E1021),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AB1021),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AB1021))*(OFFSET('PTRM input'!$G$369,0,$E1021-1)/A7taxstdlife))))","v":0.12219142166596282},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AD$3>(A7stdlife+$E1021),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AC1021),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AC1021))*(OFFSET('PTRM input'!$G$369,0,$E1021-1)/A7taxstdlife))))","v":0.10589923211050116},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AE$3>(A7stdlife+$E1021),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AD1021),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AD1021))*(OFFSET('PTRM input'!$G$369,0,$E1021-1)/A7taxstdlife))))","v":0.68834500871825721},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AF$3>(A7stdlife+$E1021),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AE1021),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AE1021))*(OFFSET('PTRM input'!$G$369,0,$E1021-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AG$3>(A7stdlife+$E1021),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AF1021),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AF1021))*(OFFSET('PTRM input'!$G$369,0,$E1021-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AH$3>(A7stdlife+$E1021),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AG1021),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AG1021))*(OFFSET('PTRM input'!$G$369,0,$E1021-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AI$3>(A7stdlife+$E1021),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AH1021),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AH1021))*(OFFSET('PTRM input'!$G$369,0,$E1021-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AJ$3>(A7stdlife+$E1021),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AI1021),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AI1021))*(OFFSET('PTRM input'!$G$369,0,$E1021-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AK$3>(A7stdlife+$E1021),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AJ1021),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AJ1021))*(OFFSET('PTRM input'!$G$369,0,$E1021-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AL$3>(A7stdlife+$E1021),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AK1021),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AK1021))*(OFFSET('PTRM input'!$G$369,0,$E1021-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AM$3>(A7stdlife+$E1021),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AL1021),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AL1021))*(OFFSET('PTRM input'!$G$369,0,$E1021-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AN$3>(A7stdlife+$E1021),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AM1021),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AM1021))*(OFFSET('PTRM input'!$G$369,0,$E1021-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AO$3>(A7stdlife+$E1021),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AN1021),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AN1021))*(OFFSET('PTRM input'!$G$369,0,$E1021-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AP$3>(A7stdlife+$E1021),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AO1021),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AO1021))*(OFFSET('PTRM input'!$G$369,0,$E1021-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AQ$3>(A7stdlife+$E1021),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AP1021),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AP1021))*(OFFSET('PTRM input'!$G$369,0,$E1021-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AR$3>(A7stdlife+$E1021),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AQ1021),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AQ1021))*(OFFSET('PTRM input'!$G$369,0,$E1021-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AS$3>(A7stdlife+$E1021),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AR1021),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AR1021))*(OFFSET('PTRM input'!$G$369,0,$E1021-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AT$3>(A7stdlife+$E1021),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AS1021),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AS1021))*(OFFSET('PTRM input'!$G$369,0,$E1021-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AU$3>(A7stdlife+$E1021),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AT1021),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AT1021))*(OFFSET('PTRM input'!$G$369,0,$E1021-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AV$3>(A7stdlife+$E1021),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AU1021),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AU1021))*(OFFSET('PTRM input'!$G$369,0,$E1021-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AW$3>(A7stdlife+$E1021),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AV1021),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AV1021))*(OFFSET('PTRM input'!$G$369,0,$E1021-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AX$3>(A7stdlife+$E1021),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AW1021),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AW1021))*(OFFSET('PTRM input'!$G$369,0,$E1021-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AY$3>(A7stdlife+$E1021),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AX1021),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AX1021))*(OFFSET('PTRM input'!$G$369,0,$E1021-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AZ$3>(A7stdlife+$E1021),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AY1021),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AY1021))*(OFFSET('PTRM input'!$G$369,0,$E1021-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BA$3>(A7stdlife+$E1021),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AZ1021),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:AZ1021))*(OFFSET('PTRM input'!$G$369,0,$E1021-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BB$3>(A7stdlife+$E1021),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:BA1021),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:BA1021))*(OFFSET('PTRM input'!$G$369,0,$E1021-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BC$3>(A7stdlife+$E1021),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:BB1021),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:BB1021))*(OFFSET('PTRM input'!$G$369,0,$E1021-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BD$3>(A7stdlife+$E1021),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:BC1021),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:BC1021))*(OFFSET('PTRM input'!$G$369,0,$E1021-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BE$3>(A7stdlife+$E1021),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:BD1021),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:BD1021))*(OFFSET('PTRM input'!$G$369,0,$E1021-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BF$3>(A7stdlife+$E1021),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:BE1021),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:BE1021))*(OFFSET('PTRM input'!$G$369,0,$E1021-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BG$3>(A7stdlife+$E1021),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:BF1021),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:BF1021))*(OFFSET('PTRM input'!$G$369,0,$E1021-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BH$3>(A7stdlife+$E1021),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:BG1021),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:BG1021))*(OFFSET('PTRM input'!$G$369,0,$E1021-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BI$3>(A7stdlife+$E1021),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:BH1021),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1021)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1021)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1021))*OFFSET($F$7,0,$E1021))-SUM($G1021:BH1021))*(OFFSET('PTRM input'!$G$369,0,$E1021-1)/A7taxstdlife))))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(Q$3>(A7stdlife+$E1022),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:P1022),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:P1022))*(OFFSET('PTRM input'!$G$369,0,$E1022-1)/A7taxstdlife))))","v":0.80597621819811638},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(R$3>(A7stdlife+$E1022),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:Q1022),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:Q1022))*(OFFSET('PTRM input'!$G$369,0,$E1022-1)/A7taxstdlife))))","v":0.69851272243836748},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(S$3>(A7stdlife+$E1022),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:R1022),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:R1022))*(OFFSET('PTRM input'!$G$369,0,$E1022-1)/A7taxstdlife))))","v":0.60537769277991849},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(T$3>(A7stdlife+$E1022),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:S1022),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:S1022))*(OFFSET('PTRM input'!$G$369,0,$E1022-1)/A7taxstdlife))))","v":0.5246606670759294},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(U$3>(A7stdlife+$E1022),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:T1022),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:T1022))*(OFFSET('PTRM input'!$G$369,0,$E1022-1)/A7taxstdlife))))","v":0.45470591146580547},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(V$3>(A7stdlife+$E1022),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:U1022),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:U1022))*(OFFSET('PTRM input'!$G$369,0,$E1022-1)/A7taxstdlife))))","v":0.39407845660369806},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(W$3>(A7stdlife+$E1022),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:V1022),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:V1022))*(OFFSET('PTRM input'!$G$369,0,$E1022-1)/A7taxstdlife))))","v":0.34153466238987162},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(X$3>(A7stdlife+$E1022),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:W1022),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:W1022))*(OFFSET('PTRM input'!$G$369,0,$E1022-1)/A7taxstdlife))))","v":0.29599670740455541},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(Y$3>(A7stdlife+$E1022),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:X1022),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:X1022))*(OFFSET('PTRM input'!$G$369,0,$E1022-1)/A7taxstdlife))))","v":0.25653047975061477},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(Z$3>(A7stdlife+$E1022),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:Y1022),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:Y1022))*(OFFSET('PTRM input'!$G$369,0,$E1022-1)/A7taxstdlife))))","v":0.22232641578386611},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AA$3>(A7stdlife+$E1022),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:Z1022),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:Z1022))*(OFFSET('PTRM input'!$G$369,0,$E1022-1)/A7taxstdlife))))","v":0.19268289367935065},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AB$3>(A7stdlife+$E1022),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AA1022),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AA1022))*(OFFSET('PTRM input'!$G$369,0,$E1022-1)/A7taxstdlife))))","v":0.16699184118877058},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AC$3>(A7stdlife+$E1022),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AB1022),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AB1022))*(OFFSET('PTRM input'!$G$369,0,$E1022-1)/A7taxstdlife))))","v":0.14472626236360117},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AD$3>(A7stdlife+$E1022),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AC1022),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AC1022))*(OFFSET('PTRM input'!$G$369,0,$E1022-1)/A7taxstdlife))))","v":0.12542942738178767},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AE$3>(A7stdlife+$E1022),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AD1022),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AD1022))*(OFFSET('PTRM input'!$G$369,0,$E1022-1)/A7taxstdlife))))","v":0.10870550373088268},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AF$3>(A7stdlife+$E1022),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AE1022),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AE1022))*(OFFSET('PTRM input'!$G$369,0,$E1022-1)/A7taxstdlife))))","v":0.70658577425073776},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AG$3>(A7stdlife+$E1022),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AF1022),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AF1022))*(OFFSET('PTRM input'!$G$369,0,$E1022-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AH$3>(A7stdlife+$E1022),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AG1022),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AG1022))*(OFFSET('PTRM input'!$G$369,0,$E1022-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AI$3>(A7stdlife+$E1022),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AH1022),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AH1022))*(OFFSET('PTRM input'!$G$369,0,$E1022-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AJ$3>(A7stdlife+$E1022),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AI1022),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AI1022))*(OFFSET('PTRM input'!$G$369,0,$E1022-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AK$3>(A7stdlife+$E1022),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AJ1022),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AJ1022))*(OFFSET('PTRM input'!$G$369,0,$E1022-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AL$3>(A7stdlife+$E1022),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AK1022),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AK1022))*(OFFSET('PTRM input'!$G$369,0,$E1022-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AM$3>(A7stdlife+$E1022),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AL1022),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AL1022))*(OFFSET('PTRM input'!$G$369,0,$E1022-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AN$3>(A7stdlife+$E1022),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AM1022),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AM1022))*(OFFSET('PTRM input'!$G$369,0,$E1022-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AO$3>(A7stdlife+$E1022),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AN1022),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AN1022))*(OFFSET('PTRM input'!$G$369,0,$E1022-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AP$3>(A7stdlife+$E1022),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AO1022),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AO1022))*(OFFSET('PTRM input'!$G$369,0,$E1022-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AQ$3>(A7stdlife+$E1022),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AP1022),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AP1022))*(OFFSET('PTRM input'!$G$369,0,$E1022-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AR$3>(A7stdlife+$E1022),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AQ1022),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AQ1022))*(OFFSET('PTRM input'!$G$369,0,$E1022-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AS$3>(A7stdlife+$E1022),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AR1022),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AR1022))*(OFFSET('PTRM input'!$G$369,0,$E1022-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AT$3>(A7stdlife+$E1022),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AS1022),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AS1022))*(OFFSET('PTRM input'!$G$369,0,$E1022-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AU$3>(A7stdlife+$E1022),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AT1022),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AT1022))*(OFFSET('PTRM input'!$G$369,0,$E1022-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AV$3>(A7stdlife+$E1022),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AU1022),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AU1022))*(OFFSET('PTRM input'!$G$369,0,$E1022-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AW$3>(A7stdlife+$E1022),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AV1022),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AV1022))*(OFFSET('PTRM input'!$G$369,0,$E1022-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AX$3>(A7stdlife+$E1022),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AW1022),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AW1022))*(OFFSET('PTRM input'!$G$369,0,$E1022-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AY$3>(A7stdlife+$E1022),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AX1022),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AX1022))*(OFFSET('PTRM input'!$G$369,0,$E1022-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AZ$3>(A7stdlife+$E1022),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AY1022),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AY1022))*(OFFSET('PTRM input'!$G$369,0,$E1022-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BA$3>(A7stdlife+$E1022),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AZ1022),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:AZ1022))*(OFFSET('PTRM input'!$G$369,0,$E1022-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BB$3>(A7stdlife+$E1022),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:BA1022),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:BA1022))*(OFFSET('PTRM input'!$G$369,0,$E1022-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BC$3>(A7stdlife+$E1022),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:BB1022),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:BB1022))*(OFFSET('PTRM input'!$G$369,0,$E1022-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BD$3>(A7stdlife+$E1022),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:BC1022),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:BC1022))*(OFFSET('PTRM input'!$G$369,0,$E1022-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BE$3>(A7stdlife+$E1022),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:BD1022),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:BD1022))*(OFFSET('PTRM input'!$G$369,0,$E1022-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BF$3>(A7stdlife+$E1022),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:BE1022),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:BE1022))*(OFFSET('PTRM input'!$G$369,0,$E1022-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BG$3>(A7stdlife+$E1022),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:BF1022),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:BF1022))*(OFFSET('PTRM input'!$G$369,0,$E1022-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BH$3>(A7stdlife+$E1022),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:BG1022),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:BG1022))*(OFFSET('PTRM input'!$G$369,0,$E1022-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BI$3>(A7stdlife+$E1022),((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:BH1022),(((INDEX('PTRM input'!$G$277:$P$326,A7offset,$E1022)+INDEX('PTRM input'!$G$223:$P$272,A7offset,$E1022)-INDEX('PTRM input'!$G$115:$P$164,A7offset,$E1022))*OFFSET($F$7,0,$E1022))-SUM($G1022:BH1022))*(OFFSET('PTRM input'!$G$369,0,$E1022-1)/A7taxstdlife))))","v":0}]
[null,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(T$3>(A7stdlife+$E1025),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:S1025),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:S1025))*(OFFSET('PTRM input'!$G$369,0,$E1025-1)/A7taxstdlife))))","v":0.87176292073046824},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(U$3>(A7stdlife+$E1025),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:T1025),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:T1025))*(OFFSET('PTRM input'!$G$369,0,$E1025-1)/A7taxstdlife))))","v":0.75552786463307242},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(V$3>(A7stdlife+$E1025),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:U1025),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:U1025))*(OFFSET('PTRM input'!$G$369,0,$E1025-1)/A7taxstdlife))))","v":0.65479081601532951},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(W$3>(A7stdlife+$E1025),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:V1025),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:V1025))*(OFFSET('PTRM input'!$G$369,0,$E1025-1)/A7taxstdlife))))","v":0.56748537387995224},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(X$3>(A7stdlife+$E1025),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:W1025),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:W1025))*(OFFSET('PTRM input'!$G$369,0,$E1025-1)/A7taxstdlife))))","v":0.49182065736262526},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(Y$3>(A7stdlife+$E1025),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:X1025),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:X1025))*(OFFSET('PTRM input'!$G$369,0,$E1025-1)/A7taxstdlife))))","v":0.42624456971427521},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(Z$3>(A7stdlife+$E1025),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:Y1025),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:Y1025))*(OFFSET('PTRM input'!$G$369,0,$E1025-1)/A7taxstdlife))))","v":0.36941196041903845},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AA$3>(A7stdlife+$E1025),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:Z1025),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:Z1025))*(OFFSET('PTRM input'!$G$369,0,$E1025-1)/A7taxstdlife))))","v":0.32015703236316662},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AB$3>(A7stdlife+$E1025),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AA1025),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AA1025))*(OFFSET('PTRM input'!$G$369,0,$E1025-1)/A7taxstdlife))))","v":0.27746942804807778},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AC$3>(A7stdlife+$E1025),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AB1025),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AB1025))*(OFFSET('PTRM input'!$G$369,0,$E1025-1)/A7taxstdlife))))","v":0.24047350430833406},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AD$3>(A7stdlife+$E1025),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AC1025),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AC1025))*(OFFSET('PTRM input'!$G$369,0,$E1025-1)/A7taxstdlife))))","v":0.20841037040055616},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AE$3>(A7stdlife+$E1025),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AD1025),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AD1025))*(OFFSET('PTRM input'!$G$369,0,$E1025-1)/A7taxstdlife))))","v":0.18062232101381531},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AF$3>(A7stdlife+$E1025),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AE1025),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AE1025))*(OFFSET('PTRM input'!$G$369,0,$E1025-1)/A7taxstdlife))))","v":0.15653934487863996},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AG$3>(A7stdlife+$E1025),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AF1025),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AF1025))*(OFFSET('PTRM input'!$G$369,0,$E1025-1)/A7taxstdlife))))","v":0.13566743222815467},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AH$3>(A7stdlife+$E1025),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AG1025),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AG1025))*(OFFSET('PTRM input'!$G$369,0,$E1025-1)/A7taxstdlife))))","v":0.11757844126440074},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AI$3>(A7stdlife+$E1025),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AH1025),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AH1025))*(OFFSET('PTRM input'!$G$369,0,$E1025-1)/A7taxstdlife))))","v":0.76425986821860459},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AJ$3>(A7stdlife+$E1025),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AI1025),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AI1025))*(OFFSET('PTRM input'!$G$369,0,$E1025-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AK$3>(A7stdlife+$E1025),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AJ1025),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AJ1025))*(OFFSET('PTRM input'!$G$369,0,$E1025-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AL$3>(A7stdlife+$E1025),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AK1025),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AK1025))*(OFFSET('PTRM input'!$G$369,0,$E1025-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AM$3>(A7stdlife+$E1025),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AL1025),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AL1025))*(OFFSET('PTRM input'!$G$369,0,$E1025-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AN$3>(A7stdlife+$E1025),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AM1025),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AM1025))*(OFFSET('PTRM input'!$G$369,0,$E1025-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AO$3>(A7stdlife+$E1025),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AN1025),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AN1025))*(OFFSET('PTRM input'!$G$369,0,$E1025-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AP$3>(A7stdlife+$E1025),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AO1025),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AO1025))*(OFFSET('PTRM input'!$G$369,0,$E1025-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AQ$3>(A7stdlife+$E1025),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AP1025),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AP1025))*(OFFSET('PTRM input'!$G$369,0,$E1025-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AR$3>(A7stdlife+$E1025),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AQ1025),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AQ1025))*(OFFSET('PTRM input'!$G$369,0,$E1025-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AS$3>(A7stdlife+$E1025),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AR1025),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AR1025))*(OFFSET('PTRM input'!$G$369,0,$E1025-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AT$3>(A7stdlife+$E1025),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AS1025),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AS1025))*(OFFSET('PTRM input'!$G$369,0,$E1025-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AU$3>(A7stdlife+$E1025),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AT1025),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AT1025))*(OFFSET('PTRM input'!$G$369,0,$E1025-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AV$3>(A7stdlife+$E1025),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AU1025),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AU1025))*(OFFSET('PTRM input'!$G$369,0,$E1025-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AW$3>(A7stdlife+$E1025),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AV1025),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AV1025))*(OFFSET('PTRM input'!$G$369,0,$E1025-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AX$3>(A7stdlife+$E1025),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AW1025),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AW1025))*(OFFSET('PTRM input'!$G$369,0,$E1025-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AY$3>(A7stdlife+$E1025),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AX1025),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AX1025))*(OFFSET('PTRM input'!$G$369,0,$E1025-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AZ$3>(A7stdlife+$E1025),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AY1025),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AY1025))*(OFFSET('PTRM input'!$G$369,0,$E1025-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BA$3>(A7stdlife+$E1025),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AZ1025),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:AZ1025))*(OFFSET('PTRM input'!$G$369,0,$E1025-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BB$3>(A7stdlife+$E1025),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:BA1025),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:BA1025))*(OFFSET('PTRM input'!$G$369,0,$E1025-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BC$3>(A7stdlife+$E1025),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:BB1025),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:BB1025))*(OFFSET('PTRM input'!$G$369,0,$E1025-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BD$3>(A7stdlife+$E1025),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:BC1025),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:BC1025))*(OFFSET('PTRM input'!$G$369,0,$E1025-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BE$3>(A7stdlife+$E1025),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:BD1025),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:BD1025))*(OFFSET('PTRM input'!$G$369,0,$E1025-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BF$3>(A7stdlife+$E1025),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:BE1025),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:BE1025))*(OFFSET('PTRM input'!$G$369,0,$E1025-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BG$3>(A7stdlife+$E1025),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:BF1025),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:BF1025))*(OFFSET('PTRM input'!$G$369,0,$E1025-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BH$3>(A7stdlife+$E1025),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:BG1025),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:BG1025))*(OFFSET('PTRM input'!$G$369,0,$E1025-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BI$3>(A7stdlife+$E1025),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:BH1025),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1025)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1025)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1025))*OFFSET($F$7,0,$E1025))-SUM($G1025:BH1025))*(OFFSET('PTRM input'!$G$369,0,$E1025-1)/A7taxstdlife))))","v":0}]
[null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(U$3>(A7stdlife+$E1026),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:T1026),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:T1026))*(OFFSET('PTRM input'!$G$369,0,$E1026-1)/A7taxstdlife))))","v":0.89486416042212258},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(V$3>(A7stdlife+$E1026),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:U1026),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:U1026))*(OFFSET('PTRM input'!$G$369,0,$E1026-1)/A7taxstdlife))))","v":0.77554893903250621},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(W$3>(A7stdlife+$E1026),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:V1026),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:V1026))*(OFFSET('PTRM input'!$G$369,0,$E1026-1)/A7taxstdlife))))","v":0.67214241382817219},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(X$3>(A7stdlife+$E1026),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:W1026),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:W1026))*(OFFSET('PTRM input'!$G$369,0,$E1026-1)/A7taxstdlife))))","v":0.58252342531774914},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(Y$3>(A7stdlife+$E1026),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:X1026),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:X1026))*(OFFSET('PTRM input'!$G$369,0,$E1026-1)/A7taxstdlife))))","v":0.50485363527538263},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(Z$3>(A7stdlife+$E1026),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:Y1026),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:Y1026))*(OFFSET('PTRM input'!$G$369,0,$E1026-1)/A7taxstdlife))))","v":0.43753981723866486},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AA$3>(A7stdlife+$E1026),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:Z1026),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:Z1026))*(OFFSET('PTRM input'!$G$369,0,$E1026-1)/A7taxstdlife))))","v":0.37920117494017624},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AB$3>(A7stdlife+$E1026),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AA1026),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AA1026))*(OFFSET('PTRM input'!$G$369,0,$E1026-1)/A7taxstdlife))))","v":0.32864101828148606},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AC$3>(A7stdlife+$E1026),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AB1026),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AB1026))*(OFFSET('PTRM input'!$G$369,0,$E1026-1)/A7taxstdlife))))","v":0.28482221584395462},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AD$3>(A7stdlife+$E1026),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AC1026),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AC1026))*(OFFSET('PTRM input'!$G$369,0,$E1026-1)/A7taxstdlife))))","v":0.24684592039809405},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AE$3>(A7stdlife+$E1026),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AD1026),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AD1026))*(OFFSET('PTRM input'!$G$369,0,$E1026-1)/A7taxstdlife))))","v":0.21393313101168149},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AF$3>(A7stdlife+$E1026),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AE1026),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AE1026))*(OFFSET('PTRM input'!$G$369,0,$E1026-1)/A7taxstdlife))))","v":0.18540871354345731},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AG$3>(A7stdlife+$E1026),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AF1026),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AF1026))*(OFFSET('PTRM input'!$G$369,0,$E1026-1)/A7taxstdlife))))","v":0.16068755173766303},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AH$3>(A7stdlife+$E1026),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AG1026),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AG1026))*(OFFSET('PTRM input'!$G$369,0,$E1026-1)/A7taxstdlife))))","v":0.13926254483930797},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AI$3>(A7stdlife+$E1026),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AH1026),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AH1026))*(OFFSET('PTRM input'!$G$369,0,$E1026-1)/A7taxstdlife))))","v":0.12069420552740019},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AJ$3>(A7stdlife+$E1026),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AI1026),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AI1026))*(OFFSET('PTRM input'!$G$369,0,$E1026-1)/A7taxstdlife))))","v":0.78451233592810166},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AK$3>(A7stdlife+$E1026),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AJ1026),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AJ1026))*(OFFSET('PTRM input'!$G$369,0,$E1026-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AL$3>(A7stdlife+$E1026),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AK1026),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AK1026))*(OFFSET('PTRM input'!$G$369,0,$E1026-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AM$3>(A7stdlife+$E1026),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AL1026),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AL1026))*(OFFSET('PTRM input'!$G$369,0,$E1026-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AN$3>(A7stdlife+$E1026),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AM1026),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AM1026))*(OFFSET('PTRM input'!$G$369,0,$E1026-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AO$3>(A7stdlife+$E1026),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AN1026),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AN1026))*(OFFSET('PTRM input'!$G$369,0,$E1026-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AP$3>(A7stdlife+$E1026),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AO1026),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AO1026))*(OFFSET('PTRM input'!$G$369,0,$E1026-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AQ$3>(A7stdlife+$E1026),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AP1026),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AP1026))*(OFFSET('PTRM input'!$G$369,0,$E1026-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AR$3>(A7stdlife+$E1026),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AQ1026),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AQ1026))*(OFFSET('PTRM input'!$G$369,0,$E1026-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AS$3>(A7stdlife+$E1026),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AR1026),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AR1026))*(OFFSET('PTRM input'!$G$369,0,$E1026-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AT$3>(A7stdlife+$E1026),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AS1026),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AS1026))*(OFFSET('PTRM input'!$G$369,0,$E1026-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AU$3>(A7stdlife+$E1026),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AT1026),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AT1026))*(OFFSET('PTRM input'!$G$369,0,$E1026-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AV$3>(A7stdlife+$E1026),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AU1026),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AU1026))*(OFFSET('PTRM input'!$G$369,0,$E1026-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AW$3>(A7stdlife+$E1026),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AV1026),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AV1026))*(OFFSET('PTRM input'!$G$369,0,$E1026-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AX$3>(A7stdlife+$E1026),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AW1026),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AW1026))*(OFFSET('PTRM input'!$G$369,0,$E1026-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AY$3>(A7stdlife+$E1026),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AX1026),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AX1026))*(OFFSET('PTRM input'!$G$369,0,$E1026-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AZ$3>(A7stdlife+$E1026),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AY1026),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AY1026))*(OFFSET('PTRM input'!$G$369,0,$E1026-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BA$3>(A7stdlife+$E1026),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AZ1026),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:AZ1026))*(OFFSET('PTRM input'!$G$369,0,$E1026-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BB$3>(A7stdlife+$E1026),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:BA1026),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:BA1026))*(OFFSET('PTRM input'!$G$369,0,$E1026-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BC$3>(A7stdlife+$E1026),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:BB1026),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:BB1026))*(OFFSET('PTRM input'!$G$369,0,$E1026-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BD$3>(A7stdlife+$E1026),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:BC1026),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:BC1026))*(OFFSET('PTRM input'!$G$369,0,$E1026-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BE$3>(A7stdlife+$E1026),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:BD1026),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:BD1026))*(OFFSET('PTRM input'!$G$369,0,$E1026-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BF$3>(A7stdlife+$E1026),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:BE1026),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:BE1026))*(OFFSET('PTRM input'!$G$369,0,$E1026-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BG$3>(A7stdlife+$E1026),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:BF1026),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:BF1026))*(OFFSET('PTRM input'!$G$369,0,$E1026-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BH$3>(A7stdlife+$E1026),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:BG1026),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:BG1026))*(OFFSET('PTRM input'!$G$369,0,$E1026-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BI$3>(A7stdlife+$E1026),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:BH1026),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1026)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1026)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1026))*OFFSET($F$7,0,$E1026))-SUM($G1026:BH1026))*(OFFSET('PTRM input'!$G$369,0,$E1026-1)/A7taxstdlife))))","v":0}]
[null,null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(X$3>(A7stdlife+$E1029),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:W1029),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:W1029))*(OFFSET('PTRM input'!$G$369,0,$E1029-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(Y$3>(A7stdlife+$E1029),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:X1029),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:X1029))*(OFFSET('PTRM input'!$G$369,0,$E1029-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(Z$3>(A7stdlife+$E1029),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:Y1029),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:Y1029))*(OFFSET('PTRM input'!$G$369,0,$E1029-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AA$3>(A7stdlife+$E1029),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:Z1029),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:Z1029))*(OFFSET('PTRM input'!$G$369,0,$E1029-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AB$3>(A7stdlife+$E1029),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AA1029),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AA1029))*(OFFSET('PTRM input'!$G$369,0,$E1029-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AC$3>(A7stdlife+$E1029),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AB1029),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AB1029))*(OFFSET('PTRM input'!$G$369,0,$E1029-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AD$3>(A7stdlife+$E1029),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AC1029),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AC1029))*(OFFSET('PTRM input'!$G$369,0,$E1029-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AE$3>(A7stdlife+$E1029),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AD1029),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AD1029))*(OFFSET('PTRM input'!$G$369,0,$E1029-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AF$3>(A7stdlife+$E1029),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AE1029),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AE1029))*(OFFSET('PTRM input'!$G$369,0,$E1029-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AG$3>(A7stdlife+$E1029),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AF1029),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AF1029))*(OFFSET('PTRM input'!$G$369,0,$E1029-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AH$3>(A7stdlife+$E1029),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AG1029),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AG1029))*(OFFSET('PTRM input'!$G$369,0,$E1029-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AI$3>(A7stdlife+$E1029),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AH1029),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AH1029))*(OFFSET('PTRM input'!$G$369,0,$E1029-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AJ$3>(A7stdlife+$E1029),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AI1029),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AI1029))*(OFFSET('PTRM input'!$G$369,0,$E1029-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AK$3>(A7stdlife+$E1029),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AJ1029),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AJ1029))*(OFFSET('PTRM input'!$G$369,0,$E1029-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AL$3>(A7stdlife+$E1029),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AK1029),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AK1029))*(OFFSET('PTRM input'!$G$369,0,$E1029-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AM$3>(A7stdlife+$E1029),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AL1029),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AL1029))*(OFFSET('PTRM input'!$G$369,0,$E1029-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AN$3>(A7stdlife+$E1029),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AM1029),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AM1029))*(OFFSET('PTRM input'!$G$369,0,$E1029-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AO$3>(A7stdlife+$E1029),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AN1029),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AN1029))*(OFFSET('PTRM input'!$G$369,0,$E1029-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AP$3>(A7stdlife+$E1029),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AO1029),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AO1029))*(OFFSET('PTRM input'!$G$369,0,$E1029-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AQ$3>(A7stdlife+$E1029),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AP1029),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AP1029))*(OFFSET('PTRM input'!$G$369,0,$E1029-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AR$3>(A7stdlife+$E1029),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AQ1029),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AQ1029))*(OFFSET('PTRM input'!$G$369,0,$E1029-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AS$3>(A7stdlife+$E1029),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AR1029),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AR1029))*(OFFSET('PTRM input'!$G$369,0,$E1029-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AT$3>(A7stdlife+$E1029),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AS1029),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AS1029))*(OFFSET('PTRM input'!$G$369,0,$E1029-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AU$3>(A7stdlife+$E1029),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AT1029),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AT1029))*(OFFSET('PTRM input'!$G$369,0,$E1029-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AV$3>(A7stdlife+$E1029),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AU1029),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AU1029))*(OFFSET('PTRM input'!$G$369,0,$E1029-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AW$3>(A7stdlife+$E1029),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AV1029),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AV1029))*(OFFSET('PTRM input'!$G$369,0,$E1029-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AX$3>(A7stdlife+$E1029),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AW1029),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AW1029))*(OFFSET('PTRM input'!$G$369,0,$E1029-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AY$3>(A7stdlife+$E1029),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AX1029),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AX1029))*(OFFSET('PTRM input'!$G$369,0,$E1029-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AZ$3>(A7stdlife+$E1029),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AY1029),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AY1029))*(OFFSET('PTRM input'!$G$369,0,$E1029-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BA$3>(A7stdlife+$E1029),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AZ1029),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:AZ1029))*(OFFSET('PTRM input'!$G$369,0,$E1029-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BB$3>(A7stdlife+$E1029),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:BA1029),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:BA1029))*(OFFSET('PTRM input'!$G$369,0,$E1029-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BC$3>(A7stdlife+$E1029),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:BB1029),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:BB1029))*(OFFSET('PTRM input'!$G$369,0,$E1029-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BD$3>(A7stdlife+$E1029),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:BC1029),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:BC1029))*(OFFSET('PTRM input'!$G$369,0,$E1029-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BE$3>(A7stdlife+$E1029),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:BD1029),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:BD1029))*(OFFSET('PTRM input'!$G$369,0,$E1029-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BF$3>(A7stdlife+$E1029),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:BE1029),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:BE1029))*(OFFSET('PTRM input'!$G$369,0,$E1029-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BG$3>(A7stdlife+$E1029),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:BF1029),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:BF1029))*(OFFSET('PTRM input'!$G$369,0,$E1029-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BH$3>(A7stdlife+$E1029),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:BG1029),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:BG1029))*(OFFSET('PTRM input'!$G$369,0,$E1029-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BI$3>(A7stdlife+$E1029),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:BH1029),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1029)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1029)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1029))*OFFSET($F$7,0,$E1029))-SUM($G1029:BH1029))*(OFFSET('PTRM input'!$G$369,0,$E1029-1)/A7taxstdlife))))","v":0}]
[null,null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(Y$3>(A7stdlife+$E1030),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:X1030),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:X1030))*(OFFSET('PTRM input'!$G$369,0,$E1030-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(Z$3>(A7stdlife+$E1030),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:Y1030),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:Y1030))*(OFFSET('PTRM input'!$G$369,0,$E1030-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AA$3>(A7stdlife+$E1030),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:Z1030),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:Z1030))*(OFFSET('PTRM input'!$G$369,0,$E1030-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AB$3>(A7stdlife+$E1030),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AA1030),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AA1030))*(OFFSET('PTRM input'!$G$369,0,$E1030-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AC$3>(A7stdlife+$E1030),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AB1030),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AB1030))*(OFFSET('PTRM input'!$G$369,0,$E1030-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AD$3>(A7stdlife+$E1030),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AC1030),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AC1030))*(OFFSET('PTRM input'!$G$369,0,$E1030-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AE$3>(A7stdlife+$E1030),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AD1030),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AD1030))*(OFFSET('PTRM input'!$G$369,0,$E1030-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AF$3>(A7stdlife+$E1030),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AE1030),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AE1030))*(OFFSET('PTRM input'!$G$369,0,$E1030-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AG$3>(A7stdlife+$E1030),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AF1030),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AF1030))*(OFFSET('PTRM input'!$G$369,0,$E1030-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AH$3>(A7stdlife+$E1030),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AG1030),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AG1030))*(OFFSET('PTRM input'!$G$369,0,$E1030-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AI$3>(A7stdlife+$E1030),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AH1030),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AH1030))*(OFFSET('PTRM input'!$G$369,0,$E1030-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AJ$3>(A7stdlife+$E1030),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AI1030),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AI1030))*(OFFSET('PTRM input'!$G$369,0,$E1030-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AK$3>(A7stdlife+$E1030),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AJ1030),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AJ1030))*(OFFSET('PTRM input'!$G$369,0,$E1030-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AL$3>(A7stdlife+$E1030),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AK1030),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AK1030))*(OFFSET('PTRM input'!$G$369,0,$E1030-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AM$3>(A7stdlife+$E1030),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AL1030),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AL1030))*(OFFSET('PTRM input'!$G$369,0,$E1030-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AN$3>(A7stdlife+$E1030),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AM1030),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AM1030))*(OFFSET('PTRM input'!$G$369,0,$E1030-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AO$3>(A7stdlife+$E1030),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AN1030),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AN1030))*(OFFSET('PTRM input'!$G$369,0,$E1030-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AP$3>(A7stdlife+$E1030),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AO1030),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AO1030))*(OFFSET('PTRM input'!$G$369,0,$E1030-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AQ$3>(A7stdlife+$E1030),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AP1030),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AP1030))*(OFFSET('PTRM input'!$G$369,0,$E1030-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AR$3>(A7stdlife+$E1030),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AQ1030),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AQ1030))*(OFFSET('PTRM input'!$G$369,0,$E1030-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AS$3>(A7stdlife+$E1030),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AR1030),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AR1030))*(OFFSET('PTRM input'!$G$369,0,$E1030-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AT$3>(A7stdlife+$E1030),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AS1030),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AS1030))*(OFFSET('PTRM input'!$G$369,0,$E1030-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AU$3>(A7stdlife+$E1030),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AT1030),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AT1030))*(OFFSET('PTRM input'!$G$369,0,$E1030-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AV$3>(A7stdlife+$E1030),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AU1030),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AU1030))*(OFFSET('PTRM input'!$G$369,0,$E1030-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AW$3>(A7stdlife+$E1030),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AV1030),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AV1030))*(OFFSET('PTRM input'!$G$369,0,$E1030-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AX$3>(A7stdlife+$E1030),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AW1030),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AW1030))*(OFFSET('PTRM input'!$G$369,0,$E1030-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AY$3>(A7stdlife+$E1030),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AX1030),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AX1030))*(OFFSET('PTRM input'!$G$369,0,$E1030-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(AZ$3>(A7stdlife+$E1030),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AY1030),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AY1030))*(OFFSET('PTRM input'!$G$369,0,$E1030-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BA$3>(A7stdlife+$E1030),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AZ1030),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:AZ1030))*(OFFSET('PTRM input'!$G$369,0,$E1030-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BB$3>(A7stdlife+$E1030),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:BA1030),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:BA1030))*(OFFSET('PTRM input'!$G$369,0,$E1030-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BC$3>(A7stdlife+$E1030),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:BB1030),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:BB1030))*(OFFSET('PTRM input'!$G$369,0,$E1030-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BD$3>(A7stdlife+$E1030),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:BC1030),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:BC1030))*(OFFSET('PTRM input'!$G$369,0,$E1030-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BE$3>(A7stdlife+$E1030),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:BD1030),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:BD1030))*(OFFSET('PTRM input'!$G$369,0,$E1030-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BF$3>(A7stdlife+$E1030),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:BE1030),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:BE1030))*(OFFSET('PTRM input'!$G$369,0,$E1030-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BG$3>(A7stdlife+$E1030),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:BF1030),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:BF1030))*(OFFSET('PTRM input'!$G$369,0,$E1030-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BH$3>(A7stdlife+$E1030),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:BG1030),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:BG1030))*(OFFSET('PTRM input'!$G$369,0,$E1030-1)/A7taxstdlife))))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(A7taxstdlife=\"\",0,IF(BI$3>(A7stdlife+$E1030),((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:BH1030),(((INDEX('PTRM input'!$G$277:$Y$326,A7offset,$E1030)+INDEX('PTRM input'!$G$223:$Y$272,A7offset,$E1030)-INDEX('PTRM input'!$G$115:$Y$164,A7offset,$E1030))*OFFSET($F$7,0,$E1030))-SUM($G1030:BH1030))*(OFFSET('PTRM input'!$G$369,0,$E1030-1)/A7taxstdlife))))","v":0}]
[null,{"$f":"C1054","v":"Regulatory costs"},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(G$3>A8taxremlife,A8taxvalue-SUM($F1033:F1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!G$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(H$3>A8taxremlife,A8taxvalue-SUM($F1033:G1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!H$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(I$3>A8taxremlife,A8taxvalue-SUM($F1033:H1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!I$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(J$3>A8taxremlife,A8taxvalue-SUM($F1033:I1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!J$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(K$3>A8taxremlife,A8taxvalue-SUM($F1033:J1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!K$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(L$3>A8taxremlife,A8taxvalue-SUM($F1033:K1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!L$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(M$3>A8taxremlife,A8taxvalue-SUM($F1033:L1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!M$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(N$3>A8taxremlife,A8taxvalue-SUM($F1033:M1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!N$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(O$3>A8taxremlife,A8taxvalue-SUM($F1033:N1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!O$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(P$3>A8taxremlife,A8taxvalue-SUM($F1033:O1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!P$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Q$3>A8taxremlife,A8taxvalue-SUM($F1033:P1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!Q$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(R$3>A8taxremlife,A8taxvalue-SUM($F1033:Q1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!R$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(S$3>A8taxremlife,A8taxvalue-SUM($F1033:R1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!S$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(T$3>A8taxremlife,A8taxvalue-SUM($F1033:S1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!T$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(U$3>A8taxremlife,A8taxvalue-SUM($F1033:T1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!U$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(V$3>A8taxremlife,A8taxvalue-SUM($F1033:U1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!V$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(W$3>A8taxremlife,A8taxvalue-SUM($F1033:V1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!W$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(X$3>A8taxremlife,A8taxvalue-SUM($F1033:W1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!X$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Y$3>A8taxremlife,A8taxvalue-SUM($F1033:X1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!Y$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Z$3>A8taxremlife,A8taxvalue-SUM($F1033:Y1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!Z$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AA$3>A8taxremlife,A8taxvalue-SUM($F1033:Z1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!AA$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AB$3>A8taxremlife,A8taxvalue-SUM($F1033:AA1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!AB$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AC$3>A8taxremlife,A8taxvalue-SUM($F1033:AB1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!AC$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AD$3>A8taxremlife,A8taxvalue-SUM($F1033:AC1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!AD$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AE$3>A8taxremlife,A8taxvalue-SUM($F1033:AD1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!AE$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AF$3>A8taxremlife,A8taxvalue-SUM($F1033:AE1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!AF$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AG$3>A8taxremlife,A8taxvalue-SUM($F1033:AF1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!AG$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AH$3>A8taxremlife,A8taxvalue-SUM($F1033:AG1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!AH$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AI$3>A8taxremlife,A8taxvalue-SUM($F1033:AH1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!AI$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AJ$3>A8taxremlife,A8taxvalue-SUM($F1033:AI1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!AJ$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AK$3>A8taxremlife,A8taxvalue-SUM($F1033:AJ1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!AK$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AL$3>A8taxremlife,A8taxvalue-SUM($F1033:AK1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!AL$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AM$3>A8taxremlife,A8taxvalue-SUM($F1033:AL1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!AM$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AN$3>A8taxremlife,A8taxvalue-SUM($F1033:AM1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!AN$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AO$3>A8taxremlife,A8taxvalue-SUM($F1033:AN1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!AO$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AP$3>A8taxremlife,A8taxvalue-SUM($F1033:AO1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!AP$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AQ$3>A8taxremlife,A8taxvalue-SUM($F1033:AP1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!AQ$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AR$3>A8taxremlife,A8taxvalue-SUM($F1033:AQ1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!AR$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AS$3>A8taxremlife,A8taxvalue-SUM($F1033:AR1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!AS$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AT$3>A8taxremlife,A8taxvalue-SUM($F1033:AS1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!AT$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AU$3>A8taxremlife,A8taxvalue-SUM($F1033:AT1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!AU$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AV$3>A8taxremlife,A8taxvalue-SUM($F1033:AU1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!AV$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AW$3>A8taxremlife,A8taxvalue-SUM($F1033:AV1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!AW$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AX$3>A8taxremlife,A8taxvalue-SUM($F1033:AW1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!AX$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AY$3>A8taxremlife,A8taxvalue-SUM($F1033:AX1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!AY$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AZ$3>A8taxremlife,A8taxvalue-SUM($F1033:AY1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!AZ$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BA$3>A8taxremlife,A8taxvalue-SUM($F1033:AZ1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!BA$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BB$3>A8taxremlife,A8taxvalue-SUM($F1033:BA1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!BB$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BC$3>A8taxremlife,A8taxvalue-SUM($F1033:BB1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!BC$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BD$3>A8taxremlife,A8taxvalue-SUM($F1033:BC1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!BD$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BE$3>A8taxremlife,A8taxvalue-SUM($F1033:BD1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!BE$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BF$3>A8taxremlife,A8taxvalue-SUM($F1033:BE1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!BF$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BG$3>A8taxremlife,A8taxvalue-SUM($F1033:BF1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!BG$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BH$3>A8taxremlife,A8taxvalue-SUM($F1033:BG1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!BH$479)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BI$3>A8taxremlife,A8taxvalue-SUM($F1033:BH1033),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))),'PTRM input'!BI$479)","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(J$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:I1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:I1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(K$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:J1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:J1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(L$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:K1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:K1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(M$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:L1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:L1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(N$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:M1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:M1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(O$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:N1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:N1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(P$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:O1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:O1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(Q$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:P1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:P1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(R$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:Q1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:Q1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(S$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:R1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:R1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(T$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:S1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:S1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(U$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:T1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:T1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(V$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:U1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:U1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(W$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:V1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:V1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(X$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:W1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:W1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(Y$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:X1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:X1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(Z$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:Y1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:Y1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AA$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:Z1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:Z1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AB$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AA1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AA1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AC$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AB1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AB1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AD$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AC1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AC1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AE$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AD1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AD1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AF$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AE1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AE1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AG$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AF1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AF1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AH$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AG1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AG1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AI$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AH1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AH1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AJ$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AI1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AI1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AK$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AJ1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AJ1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AL$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AK1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AK1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AM$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AL1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AL1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AN$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AM1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AM1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AO$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AN1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AN1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AP$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AO1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AO1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AQ$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AP1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AP1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AR$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AQ1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AQ1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AS$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AR1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AR1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AT$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AS1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AS1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AU$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AT1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AT1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AV$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AU1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AU1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AW$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AV1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AV1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AX$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AW1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AW1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AY$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AX1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AX1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AZ$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AY1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AY1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BA$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AZ1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:AZ1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BB$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:BA1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:BA1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BC$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:BB1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:BB1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BD$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:BC1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:BC1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BE$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:BD1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:BD1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BF$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:BE1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:BE1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BG$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:BF1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:BF1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BH$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:BG1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:BG1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BI$3>(A8stdlife+$E1037),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:BH1037),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1037)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1037)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1037))*OFFSET($F$7,0,$E1037))-SUM($G1037:BH1037))*(OFFSET('PTRM input'!$G$369,0,$E1037-1)/A8taxstdlife))))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(K$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:J1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:J1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(L$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:K1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:K1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(M$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:L1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:L1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(N$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:M1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:M1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(O$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:N1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:N1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(P$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:O1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:O1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(Q$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:P1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:P1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(R$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:Q1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:Q1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(S$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:R1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:R1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(T$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:S1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:S1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(U$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:T1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:T1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(V$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:U1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:U1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(W$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:V1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:V1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(X$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:W1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:W1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(Y$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:X1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:X1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(Z$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:Y1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:Y1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AA$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:Z1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:Z1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AB$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AA1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AA1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AC$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AB1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AB1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AD$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AC1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AC1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AE$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AD1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AD1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AF$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AE1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AE1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AG$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AF1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AF1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AH$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AG1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AG1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AI$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AH1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AH1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AJ$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AI1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AI1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AK$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AJ1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AJ1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AL$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AK1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AK1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AM$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AL1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AL1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AN$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AM1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AM1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AO$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AN1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AN1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AP$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AO1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AO1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AQ$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AP1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AP1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AR$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AQ1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AQ1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AS$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AR1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AR1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AT$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AS1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AS1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AU$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AT1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AT1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AV$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AU1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AU1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AW$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AV1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AV1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AX$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AW1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AW1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AY$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AX1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AX1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AZ$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AY1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AY1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BA$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AZ1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:AZ1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BB$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:BA1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:BA1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BC$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:BB1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:BB1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BD$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:BC1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:BC1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BE$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:BD1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:BD1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BF$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:BE1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:BE1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BG$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:BF1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:BF1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BH$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:BG1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:BG1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BI$3>(A8stdlife+$E1038),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:BH1038),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1038)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1038)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1038))*OFFSET($F$7,0,$E1038))-SUM($G1038:BH1038))*(OFFSET('PTRM input'!$G$369,0,$E1038-1)/A8taxstdlife))))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(N$3>(A8stdlife+$E1041),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:M1041),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:M1041))*(OFFSET('PTRM input'!$G$369,0,$E1041-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(O$3>(A8stdlife+$E1041),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:N1041),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:N1041))*(OFFSET('PTRM input'!$G$369,0,$E1041-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(P$3>(A8stdlife+$E1041),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:O1041),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:O1041))*(OFFSET('PTRM input'!$G$369,0,$E1041-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(Q$3>(A8stdlife+$E1041),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:P1041),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:P1041))*(OFFSET('PTRM input'!$G$369,0,$E1041-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(R$3>(A8stdlife+$E1041),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:Q1041),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:Q1041))*(OFFSET('PTRM input'!$G$369,0,$E1041-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(S$3>(A8stdlife+$E1041),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:R1041),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:R1041))*(OFFSET('PTRM input'!$G$369,0,$E1041-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(T$3>(A8stdlife+$E1041),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:S1041),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:S1041))*(OFFSET('PTRM input'!$G$369,0,$E1041-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(U$3>(A8stdlife+$E1041),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:T1041),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:T1041))*(OFFSET('PTRM input'!$G$369,0,$E1041-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(V$3>(A8stdlife+$E1041),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:U1041),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:U1041))*(OFFSET('PTRM input'!$G$369,0,$E1041-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(W$3>(A8stdlife+$E1041),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:V1041),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:V1041))*(OFFSET('PTRM input'!$G$369,0,$E1041-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(X$3>(A8stdlife+$E1041),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:W1041),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:W1041))*(OFFSET('PTRM input'!$G$369,0,$E1041-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(Y$3>(A8stdlife+$E1041),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:X1041),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:X1041))*(OFFSET('PTRM input'!$G$369,0,$E1041-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(Z$3>(A8stdlife+$E1041),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:Y1041),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:Y1041))*(OFFSET('PTRM input'!$G$369,0,$E1041-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AA$3>(A8stdlife+$E1041),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:Z1041),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:Z1041))*(OFFSET('PTRM input'!$G$369,0,$E1041-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AB$3>(A8stdlife+$E1041),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AA1041),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AA1041))*(OFFSET('PTRM input'!$G$369,0,$E1041-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AC$3>(A8stdlife+$E1041),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AB1041),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AB1041))*(OFFSET('PTRM input'!$G$369,0,$E1041-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AD$3>(A8stdlife+$E1041),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AC1041),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AC1041))*(OFFSET('PTRM input'!$G$369,0,$E1041-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AE$3>(A8stdlife+$E1041),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AD1041),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AD1041))*(OFFSET('PTRM input'!$G$369,0,$E1041-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AF$3>(A8stdlife+$E1041),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AE1041),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AE1041))*(OFFSET('PTRM input'!$G$369,0,$E1041-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AG$3>(A8stdlife+$E1041),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AF1041),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AF1041))*(OFFSET('PTRM input'!$G$369,0,$E1041-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AH$3>(A8stdlife+$E1041),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AG1041),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AG1041))*(OFFSET('PTRM input'!$G$369,0,$E1041-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AI$3>(A8stdlife+$E1041),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AH1041),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AH1041))*(OFFSET('PTRM input'!$G$369,0,$E1041-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AJ$3>(A8stdlife+$E1041),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AI1041),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AI1041))*(OFFSET('PTRM input'!$G$369,0,$E1041-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AK$3>(A8stdlife+$E1041),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AJ1041),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AJ1041))*(OFFSET('PTRM input'!$G$369,0,$E1041-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AL$3>(A8stdlife+$E1041),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AK1041),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AK1041))*(OFFSET('PTRM input'!$G$369,0,$E1041-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AM$3>(A8stdlife+$E1041),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AL1041),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AL1041))*(OFFSET('PTRM input'!$G$369,0,$E1041-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AN$3>(A8stdlife+$E1041),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AM1041),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AM1041))*(OFFSET('PTRM input'!$G$369,0,$E1041-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AO$3>(A8stdlife+$E1041),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AN1041),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AN1041))*(OFFSET('PTRM input'!$G$369,0,$E1041-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AP$3>(A8stdlife+$E1041),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AO1041),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AO1041))*(OFFSET('PTRM input'!$G$369,0,$E1041-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AQ$3>(A8stdlife+$E1041),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AP1041),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AP1041))*(OFFSET('PTRM input'!$G$369,0,$E1041-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AR$3>(A8stdlife+$E1041),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AQ1041),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AQ1041))*(OFFSET('PTRM input'!$G$369,0,$E1041-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AS$3>(A8stdlife+$E1041),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AR1041),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AR1041))*(OFFSET('PTRM input'!$G$369,0,$E1041-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AT$3>(A8stdlife+$E1041),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AS1041),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AS1041))*(OFFSET('PTRM input'!$G$369,0,$E1041-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AU$3>(A8stdlife+$E1041),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AT1041),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AT1041))*(OFFSET('PTRM input'!$G$369,0,$E1041-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AV$3>(A8stdlife+$E1041),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AU1041),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AU1041))*(OFFSET('PTRM input'!$G$369,0,$E1041-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AW$3>(A8stdlife+$E1041),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AV1041),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AV1041))*(OFFSET('PTRM input'!$G$369,0,$E1041-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AX$3>(A8stdlife+$E1041),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AW1041),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AW1041))*(OFFSET('PTRM input'!$G$369,0,$E1041-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AY$3>(A8stdlife+$E1041),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AX1041),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AX1041))*(OFFSET('PTRM input'!$G$369,0,$E1041-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AZ$3>(A8stdlife+$E1041),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AY1041),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AY1041))*(OFFSET('PTRM input'!$G$369,0,$E1041-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BA$3>(A8stdlife+$E1041),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AZ1041),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:AZ1041))*(OFFSET('PTRM input'!$G$369,0,$E1041-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BB$3>(A8stdlife+$E1041),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:BA1041),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:BA1041))*(OFFSET('PTRM input'!$G$369,0,$E1041-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BC$3>(A8stdlife+$E1041),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:BB1041),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:BB1041))*(OFFSET('PTRM input'!$G$369,0,$E1041-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BD$3>(A8stdlife+$E1041),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:BC1041),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:BC1041))*(OFFSET('PTRM input'!$G$369,0,$E1041-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BE$3>(A8stdlife+$E1041),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:BD1041),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:BD1041))*(OFFSET('PTRM input'!$G$369,0,$E1041-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BF$3>(A8stdlife+$E1041),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:BE1041),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:BE1041))*(OFFSET('PTRM input'!$G$369,0,$E1041-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BG$3>(A8stdlife+$E1041),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:BF1041),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:BF1041))*(OFFSET('PTRM input'!$G$369,0,$E1041-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BH$3>(A8stdlife+$E1041),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:BG1041),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:BG1041))*(OFFSET('PTRM input'!$G$369,0,$E1041-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BI$3>(A8stdlife+$E1041),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:BH1041),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1041)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1041)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1041))*OFFSET($F$7,0,$E1041))-SUM($G1041:BH1041))*(OFFSET('PTRM input'!$G$369,0,$E1041-1)/A8taxstdlife))))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(O$3>(A8stdlife+$E1042),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:N1042),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:N1042))*(OFFSET('PTRM input'!$G$369,0,$E1042-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(P$3>(A8stdlife+$E1042),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:O1042),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:O1042))*(OFFSET('PTRM input'!$G$369,0,$E1042-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(Q$3>(A8stdlife+$E1042),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:P1042),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:P1042))*(OFFSET('PTRM input'!$G$369,0,$E1042-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(R$3>(A8stdlife+$E1042),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:Q1042),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:Q1042))*(OFFSET('PTRM input'!$G$369,0,$E1042-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(S$3>(A8stdlife+$E1042),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:R1042),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:R1042))*(OFFSET('PTRM input'!$G$369,0,$E1042-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(T$3>(A8stdlife+$E1042),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:S1042),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:S1042))*(OFFSET('PTRM input'!$G$369,0,$E1042-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(U$3>(A8stdlife+$E1042),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:T1042),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:T1042))*(OFFSET('PTRM input'!$G$369,0,$E1042-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(V$3>(A8stdlife+$E1042),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:U1042),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:U1042))*(OFFSET('PTRM input'!$G$369,0,$E1042-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(W$3>(A8stdlife+$E1042),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:V1042),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:V1042))*(OFFSET('PTRM input'!$G$369,0,$E1042-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(X$3>(A8stdlife+$E1042),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:W1042),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:W1042))*(OFFSET('PTRM input'!$G$369,0,$E1042-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(Y$3>(A8stdlife+$E1042),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:X1042),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:X1042))*(OFFSET('PTRM input'!$G$369,0,$E1042-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(Z$3>(A8stdlife+$E1042),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:Y1042),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:Y1042))*(OFFSET('PTRM input'!$G$369,0,$E1042-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AA$3>(A8stdlife+$E1042),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:Z1042),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:Z1042))*(OFFSET('PTRM input'!$G$369,0,$E1042-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AB$3>(A8stdlife+$E1042),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AA1042),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AA1042))*(OFFSET('PTRM input'!$G$369,0,$E1042-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AC$3>(A8stdlife+$E1042),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AB1042),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AB1042))*(OFFSET('PTRM input'!$G$369,0,$E1042-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AD$3>(A8stdlife+$E1042),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AC1042),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AC1042))*(OFFSET('PTRM input'!$G$369,0,$E1042-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AE$3>(A8stdlife+$E1042),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AD1042),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AD1042))*(OFFSET('PTRM input'!$G$369,0,$E1042-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AF$3>(A8stdlife+$E1042),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AE1042),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AE1042))*(OFFSET('PTRM input'!$G$369,0,$E1042-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AG$3>(A8stdlife+$E1042),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AF1042),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AF1042))*(OFFSET('PTRM input'!$G$369,0,$E1042-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AH$3>(A8stdlife+$E1042),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AG1042),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AG1042))*(OFFSET('PTRM input'!$G$369,0,$E1042-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AI$3>(A8stdlife+$E1042),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AH1042),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AH1042))*(OFFSET('PTRM input'!$G$369,0,$E1042-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AJ$3>(A8stdlife+$E1042),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AI1042),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AI1042))*(OFFSET('PTRM input'!$G$369,0,$E1042-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AK$3>(A8stdlife+$E1042),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AJ1042),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AJ1042))*(OFFSET('PTRM input'!$G$369,0,$E1042-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AL$3>(A8stdlife+$E1042),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AK1042),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AK1042))*(OFFSET('PTRM input'!$G$369,0,$E1042-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AM$3>(A8stdlife+$E1042),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AL1042),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AL1042))*(OFFSET('PTRM input'!$G$369,0,$E1042-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AN$3>(A8stdlife+$E1042),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AM1042),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AM1042))*(OFFSET('PTRM input'!$G$369,0,$E1042-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AO$3>(A8stdlife+$E1042),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AN1042),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AN1042))*(OFFSET('PTRM input'!$G$369,0,$E1042-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AP$3>(A8stdlife+$E1042),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AO1042),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AO1042))*(OFFSET('PTRM input'!$G$369,0,$E1042-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AQ$3>(A8stdlife+$E1042),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AP1042),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AP1042))*(OFFSET('PTRM input'!$G$369,0,$E1042-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AR$3>(A8stdlife+$E1042),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AQ1042),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AQ1042))*(OFFSET('PTRM input'!$G$369,0,$E1042-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AS$3>(A8stdlife+$E1042),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AR1042),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AR1042))*(OFFSET('PTRM input'!$G$369,0,$E1042-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AT$3>(A8stdlife+$E1042),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AS1042),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AS1042))*(OFFSET('PTRM input'!$G$369,0,$E1042-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AU$3>(A8stdlife+$E1042),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AT1042),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AT1042))*(OFFSET('PTRM input'!$G$369,0,$E1042-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AV$3>(A8stdlife+$E1042),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AU1042),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AU1042))*(OFFSET('PTRM input'!$G$369,0,$E1042-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AW$3>(A8stdlife+$E1042),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AV1042),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AV1042))*(OFFSET('PTRM input'!$G$369,0,$E1042-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AX$3>(A8stdlife+$E1042),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AW1042),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AW1042))*(OFFSET('PTRM input'!$G$369,0,$E1042-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AY$3>(A8stdlife+$E1042),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AX1042),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AX1042))*(OFFSET('PTRM input'!$G$369,0,$E1042-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AZ$3>(A8stdlife+$E1042),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AY1042),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AY1042))*(OFFSET('PTRM input'!$G$369,0,$E1042-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BA$3>(A8stdlife+$E1042),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AZ1042),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:AZ1042))*(OFFSET('PTRM input'!$G$369,0,$E1042-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BB$3>(A8stdlife+$E1042),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:BA1042),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:BA1042))*(OFFSET('PTRM input'!$G$369,0,$E1042-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BC$3>(A8stdlife+$E1042),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:BB1042),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:BB1042))*(OFFSET('PTRM input'!$G$369,0,$E1042-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BD$3>(A8stdlife+$E1042),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:BC1042),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:BC1042))*(OFFSET('PTRM input'!$G$369,0,$E1042-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BE$3>(A8stdlife+$E1042),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:BD1042),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:BD1042))*(OFFSET('PTRM input'!$G$369,0,$E1042-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BF$3>(A8stdlife+$E1042),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:BE1042),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:BE1042))*(OFFSET('PTRM input'!$G$369,0,$E1042-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BG$3>(A8stdlife+$E1042),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:BF1042),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:BF1042))*(OFFSET('PTRM input'!$G$369,0,$E1042-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BH$3>(A8stdlife+$E1042),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:BG1042),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:BG1042))*(OFFSET('PTRM input'!$G$369,0,$E1042-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BI$3>(A8stdlife+$E1042),((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:BH1042),(((INDEX('PTRM input'!$G$277:$P$326,A8offset,$E1042)+INDEX('PTRM input'!$G$223:$P$272,A8offset,$E1042)-INDEX('PTRM input'!$G$115:$P$164,A8offset,$E1042))*OFFSET($F$7,0,$E1042))-SUM($G1042:BH1042))*(OFFSET('PTRM input'!$G$369,0,$E1042-1)/A8taxstdlife))))","v":0}]
[null,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(R$3>(A8stdlife+$E1045),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:Q1045),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:Q1045))*(OFFSET('PTRM input'!$G$369,0,$E1045-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(S$3>(A8stdlife+$E1045),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:R1045),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:R1045))*(OFFSET('PTRM input'!$G$369,0,$E1045-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(T$3>(A8stdlife+$E1045),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:S1045),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:S1045))*(OFFSET('PTRM input'!$G$369,0,$E1045-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(U$3>(A8stdlife+$E1045),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:T1045),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:T1045))*(OFFSET('PTRM input'!$G$369,0,$E1045-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(V$3>(A8stdlife+$E1045),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:U1045),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:U1045))*(OFFSET('PTRM input'!$G$369,0,$E1045-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(W$3>(A8stdlife+$E1045),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:V1045),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:V1045))*(OFFSET('PTRM input'!$G$369,0,$E1045-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(X$3>(A8stdlife+$E1045),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:W1045),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:W1045))*(OFFSET('PTRM input'!$G$369,0,$E1045-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(Y$3>(A8stdlife+$E1045),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:X1045),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:X1045))*(OFFSET('PTRM input'!$G$369,0,$E1045-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(Z$3>(A8stdlife+$E1045),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:Y1045),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:Y1045))*(OFFSET('PTRM input'!$G$369,0,$E1045-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AA$3>(A8stdlife+$E1045),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:Z1045),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:Z1045))*(OFFSET('PTRM input'!$G$369,0,$E1045-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AB$3>(A8stdlife+$E1045),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AA1045),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AA1045))*(OFFSET('PTRM input'!$G$369,0,$E1045-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AC$3>(A8stdlife+$E1045),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AB1045),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AB1045))*(OFFSET('PTRM input'!$G$369,0,$E1045-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AD$3>(A8stdlife+$E1045),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AC1045),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AC1045))*(OFFSET('PTRM input'!$G$369,0,$E1045-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AE$3>(A8stdlife+$E1045),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AD1045),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AD1045))*(OFFSET('PTRM input'!$G$369,0,$E1045-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AF$3>(A8stdlife+$E1045),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AE1045),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AE1045))*(OFFSET('PTRM input'!$G$369,0,$E1045-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AG$3>(A8stdlife+$E1045),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AF1045),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AF1045))*(OFFSET('PTRM input'!$G$369,0,$E1045-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AH$3>(A8stdlife+$E1045),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AG1045),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AG1045))*(OFFSET('PTRM input'!$G$369,0,$E1045-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AI$3>(A8stdlife+$E1045),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AH1045),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AH1045))*(OFFSET('PTRM input'!$G$369,0,$E1045-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AJ$3>(A8stdlife+$E1045),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AI1045),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AI1045))*(OFFSET('PTRM input'!$G$369,0,$E1045-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AK$3>(A8stdlife+$E1045),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AJ1045),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AJ1045))*(OFFSET('PTRM input'!$G$369,0,$E1045-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AL$3>(A8stdlife+$E1045),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AK1045),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AK1045))*(OFFSET('PTRM input'!$G$369,0,$E1045-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AM$3>(A8stdlife+$E1045),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AL1045),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AL1045))*(OFFSET('PTRM input'!$G$369,0,$E1045-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AN$3>(A8stdlife+$E1045),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AM1045),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AM1045))*(OFFSET('PTRM input'!$G$369,0,$E1045-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AO$3>(A8stdlife+$E1045),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AN1045),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AN1045))*(OFFSET('PTRM input'!$G$369,0,$E1045-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AP$3>(A8stdlife+$E1045),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AO1045),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AO1045))*(OFFSET('PTRM input'!$G$369,0,$E1045-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AQ$3>(A8stdlife+$E1045),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AP1045),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AP1045))*(OFFSET('PTRM input'!$G$369,0,$E1045-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AR$3>(A8stdlife+$E1045),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AQ1045),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AQ1045))*(OFFSET('PTRM input'!$G$369,0,$E1045-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AS$3>(A8stdlife+$E1045),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AR1045),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AR1045))*(OFFSET('PTRM input'!$G$369,0,$E1045-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AT$3>(A8stdlife+$E1045),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AS1045),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AS1045))*(OFFSET('PTRM input'!$G$369,0,$E1045-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AU$3>(A8stdlife+$E1045),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AT1045),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AT1045))*(OFFSET('PTRM input'!$G$369,0,$E1045-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AV$3>(A8stdlife+$E1045),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AU1045),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AU1045))*(OFFSET('PTRM input'!$G$369,0,$E1045-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AW$3>(A8stdlife+$E1045),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AV1045),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AV1045))*(OFFSET('PTRM input'!$G$369,0,$E1045-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AX$3>(A8stdlife+$E1045),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AW1045),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AW1045))*(OFFSET('PTRM input'!$G$369,0,$E1045-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AY$3>(A8stdlife+$E1045),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AX1045),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AX1045))*(OFFSET('PTRM input'!$G$369,0,$E1045-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AZ$3>(A8stdlife+$E1045),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AY1045),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AY1045))*(OFFSET('PTRM input'!$G$369,0,$E1045-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BA$3>(A8stdlife+$E1045),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AZ1045),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:AZ1045))*(OFFSET('PTRM input'!$G$369,0,$E1045-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BB$3>(A8stdlife+$E1045),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:BA1045),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:BA1045))*(OFFSET('PTRM input'!$G$369,0,$E1045-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BC$3>(A8stdlife+$E1045),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:BB1045),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:BB1045))*(OFFSET('PTRM input'!$G$369,0,$E1045-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BD$3>(A8stdlife+$E1045),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:BC1045),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:BC1045))*(OFFSET('PTRM input'!$G$369,0,$E1045-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BE$3>(A8stdlife+$E1045),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:BD1045),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:BD1045))*(OFFSET('PTRM input'!$G$369,0,$E1045-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BF$3>(A8stdlife+$E1045),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:BE1045),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:BE1045))*(OFFSET('PTRM input'!$G$369,0,$E1045-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BG$3>(A8stdlife+$E1045),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:BF1045),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:BF1045))*(OFFSET('PTRM input'!$G$369,0,$E1045-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BH$3>(A8stdlife+$E1045),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:BG1045),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:BG1045))*(OFFSET('PTRM input'!$G$369,0,$E1045-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BI$3>(A8stdlife+$E1045),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:BH1045),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1045)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1045)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1045))*OFFSET($F$7,0,$E1045))-SUM($G1045:BH1045))*(OFFSET('PTRM input'!$G$369,0,$E1045-1)/A8taxstdlife))))","v":0}]
[null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(S$3>(A8stdlife+$E1046),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:R1046),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:R1046))*(OFFSET('PTRM input'!$G$369,0,$E1046-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(T$3>(A8stdlife+$E1046),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:S1046),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:S1046))*(OFFSET('PTRM input'!$G$369,0,$E1046-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(U$3>(A8stdlife+$E1046),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:T1046),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:T1046))*(OFFSET('PTRM input'!$G$369,0,$E1046-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(V$3>(A8stdlife+$E1046),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:U1046),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:U1046))*(OFFSET('PTRM input'!$G$369,0,$E1046-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(W$3>(A8stdlife+$E1046),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:V1046),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:V1046))*(OFFSET('PTRM input'!$G$369,0,$E1046-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(X$3>(A8stdlife+$E1046),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:W1046),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:W1046))*(OFFSET('PTRM input'!$G$369,0,$E1046-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(Y$3>(A8stdlife+$E1046),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:X1046),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:X1046))*(OFFSET('PTRM input'!$G$369,0,$E1046-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(Z$3>(A8stdlife+$E1046),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:Y1046),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:Y1046))*(OFFSET('PTRM input'!$G$369,0,$E1046-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AA$3>(A8stdlife+$E1046),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:Z1046),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:Z1046))*(OFFSET('PTRM input'!$G$369,0,$E1046-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AB$3>(A8stdlife+$E1046),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AA1046),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AA1046))*(OFFSET('PTRM input'!$G$369,0,$E1046-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AC$3>(A8stdlife+$E1046),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AB1046),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AB1046))*(OFFSET('PTRM input'!$G$369,0,$E1046-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AD$3>(A8stdlife+$E1046),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AC1046),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AC1046))*(OFFSET('PTRM input'!$G$369,0,$E1046-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AE$3>(A8stdlife+$E1046),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AD1046),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AD1046))*(OFFSET('PTRM input'!$G$369,0,$E1046-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AF$3>(A8stdlife+$E1046),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AE1046),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AE1046))*(OFFSET('PTRM input'!$G$369,0,$E1046-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AG$3>(A8stdlife+$E1046),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AF1046),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AF1046))*(OFFSET('PTRM input'!$G$369,0,$E1046-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AH$3>(A8stdlife+$E1046),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AG1046),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AG1046))*(OFFSET('PTRM input'!$G$369,0,$E1046-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AI$3>(A8stdlife+$E1046),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AH1046),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AH1046))*(OFFSET('PTRM input'!$G$369,0,$E1046-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AJ$3>(A8stdlife+$E1046),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AI1046),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AI1046))*(OFFSET('PTRM input'!$G$369,0,$E1046-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AK$3>(A8stdlife+$E1046),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AJ1046),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AJ1046))*(OFFSET('PTRM input'!$G$369,0,$E1046-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AL$3>(A8stdlife+$E1046),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AK1046),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AK1046))*(OFFSET('PTRM input'!$G$369,0,$E1046-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AM$3>(A8stdlife+$E1046),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AL1046),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AL1046))*(OFFSET('PTRM input'!$G$369,0,$E1046-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AN$3>(A8stdlife+$E1046),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AM1046),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AM1046))*(OFFSET('PTRM input'!$G$369,0,$E1046-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AO$3>(A8stdlife+$E1046),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AN1046),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AN1046))*(OFFSET('PTRM input'!$G$369,0,$E1046-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AP$3>(A8stdlife+$E1046),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AO1046),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AO1046))*(OFFSET('PTRM input'!$G$369,0,$E1046-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AQ$3>(A8stdlife+$E1046),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AP1046),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AP1046))*(OFFSET('PTRM input'!$G$369,0,$E1046-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AR$3>(A8stdlife+$E1046),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AQ1046),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AQ1046))*(OFFSET('PTRM input'!$G$369,0,$E1046-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AS$3>(A8stdlife+$E1046),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AR1046),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AR1046))*(OFFSET('PTRM input'!$G$369,0,$E1046-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AT$3>(A8stdlife+$E1046),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AS1046),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AS1046))*(OFFSET('PTRM input'!$G$369,0,$E1046-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AU$3>(A8stdlife+$E1046),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AT1046),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AT1046))*(OFFSET('PTRM input'!$G$369,0,$E1046-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AV$3>(A8stdlife+$E1046),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AU1046),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AU1046))*(OFFSET('PTRM input'!$G$369,0,$E1046-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AW$3>(A8stdlife+$E1046),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AV1046),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AV1046))*(OFFSET('PTRM input'!$G$369,0,$E1046-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AX$3>(A8stdlife+$E1046),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AW1046),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AW1046))*(OFFSET('PTRM input'!$G$369,0,$E1046-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AY$3>(A8stdlife+$E1046),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AX1046),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AX1046))*(OFFSET('PTRM input'!$G$369,0,$E1046-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AZ$3>(A8stdlife+$E1046),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AY1046),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AY1046))*(OFFSET('PTRM input'!$G$369,0,$E1046-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BA$3>(A8stdlife+$E1046),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AZ1046),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:AZ1046))*(OFFSET('PTRM input'!$G$369,0,$E1046-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BB$3>(A8stdlife+$E1046),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:BA1046),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:BA1046))*(OFFSET('PTRM input'!$G$369,0,$E1046-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BC$3>(A8stdlife+$E1046),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:BB1046),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:BB1046))*(OFFSET('PTRM input'!$G$369,0,$E1046-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BD$3>(A8stdlife+$E1046),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:BC1046),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:BC1046))*(OFFSET('PTRM input'!$G$369,0,$E1046-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BE$3>(A8stdlife+$E1046),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:BD1046),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:BD1046))*(OFFSET('PTRM input'!$G$369,0,$E1046-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BF$3>(A8stdlife+$E1046),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:BE1046),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:BE1046))*(OFFSET('PTRM input'!$G$369,0,$E1046-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BG$3>(A8stdlife+$E1046),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:BF1046),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:BF1046))*(OFFSET('PTRM input'!$G$369,0,$E1046-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BH$3>(A8stdlife+$E1046),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:BG1046),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:BG1046))*(OFFSET('PTRM input'!$G$369,0,$E1046-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BI$3>(A8stdlife+$E1046),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:BH1046),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1046)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1046)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1046))*OFFSET($F$7,0,$E1046))-SUM($G1046:BH1046))*(OFFSET('PTRM input'!$G$369,0,$E1046-1)/A8taxstdlife))))","v":0}]
[null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(V$3>(A8stdlife+$E1049),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:U1049),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:U1049))*(OFFSET('PTRM input'!$G$369,0,$E1049-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(W$3>(A8stdlife+$E1049),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:V1049),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:V1049))*(OFFSET('PTRM input'!$G$369,0,$E1049-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(X$3>(A8stdlife+$E1049),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:W1049),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:W1049))*(OFFSET('PTRM input'!$G$369,0,$E1049-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(Y$3>(A8stdlife+$E1049),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:X1049),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:X1049))*(OFFSET('PTRM input'!$G$369,0,$E1049-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(Z$3>(A8stdlife+$E1049),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:Y1049),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:Y1049))*(OFFSET('PTRM input'!$G$369,0,$E1049-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AA$3>(A8stdlife+$E1049),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:Z1049),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:Z1049))*(OFFSET('PTRM input'!$G$369,0,$E1049-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AB$3>(A8stdlife+$E1049),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AA1049),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AA1049))*(OFFSET('PTRM input'!$G$369,0,$E1049-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AC$3>(A8stdlife+$E1049),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AB1049),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AB1049))*(OFFSET('PTRM input'!$G$369,0,$E1049-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AD$3>(A8stdlife+$E1049),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AC1049),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AC1049))*(OFFSET('PTRM input'!$G$369,0,$E1049-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AE$3>(A8stdlife+$E1049),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AD1049),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AD1049))*(OFFSET('PTRM input'!$G$369,0,$E1049-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AF$3>(A8stdlife+$E1049),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AE1049),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AE1049))*(OFFSET('PTRM input'!$G$369,0,$E1049-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AG$3>(A8stdlife+$E1049),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AF1049),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AF1049))*(OFFSET('PTRM input'!$G$369,0,$E1049-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AH$3>(A8stdlife+$E1049),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AG1049),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AG1049))*(OFFSET('PTRM input'!$G$369,0,$E1049-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AI$3>(A8stdlife+$E1049),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AH1049),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AH1049))*(OFFSET('PTRM input'!$G$369,0,$E1049-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AJ$3>(A8stdlife+$E1049),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AI1049),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AI1049))*(OFFSET('PTRM input'!$G$369,0,$E1049-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AK$3>(A8stdlife+$E1049),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AJ1049),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AJ1049))*(OFFSET('PTRM input'!$G$369,0,$E1049-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AL$3>(A8stdlife+$E1049),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AK1049),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AK1049))*(OFFSET('PTRM input'!$G$369,0,$E1049-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AM$3>(A8stdlife+$E1049),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AL1049),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AL1049))*(OFFSET('PTRM input'!$G$369,0,$E1049-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AN$3>(A8stdlife+$E1049),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AM1049),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AM1049))*(OFFSET('PTRM input'!$G$369,0,$E1049-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AO$3>(A8stdlife+$E1049),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AN1049),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AN1049))*(OFFSET('PTRM input'!$G$369,0,$E1049-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AP$3>(A8stdlife+$E1049),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AO1049),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AO1049))*(OFFSET('PTRM input'!$G$369,0,$E1049-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AQ$3>(A8stdlife+$E1049),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AP1049),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AP1049))*(OFFSET('PTRM input'!$G$369,0,$E1049-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AR$3>(A8stdlife+$E1049),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AQ1049),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AQ1049))*(OFFSET('PTRM input'!$G$369,0,$E1049-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AS$3>(A8stdlife+$E1049),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AR1049),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AR1049))*(OFFSET('PTRM input'!$G$369,0,$E1049-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AT$3>(A8stdlife+$E1049),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AS1049),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AS1049))*(OFFSET('PTRM input'!$G$369,0,$E1049-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AU$3>(A8stdlife+$E1049),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AT1049),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AT1049))*(OFFSET('PTRM input'!$G$369,0,$E1049-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AV$3>(A8stdlife+$E1049),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AU1049),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AU1049))*(OFFSET('PTRM input'!$G$369,0,$E1049-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AW$3>(A8stdlife+$E1049),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AV1049),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AV1049))*(OFFSET('PTRM input'!$G$369,0,$E1049-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AX$3>(A8stdlife+$E1049),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AW1049),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AW1049))*(OFFSET('PTRM input'!$G$369,0,$E1049-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AY$3>(A8stdlife+$E1049),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AX1049),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AX1049))*(OFFSET('PTRM input'!$G$369,0,$E1049-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AZ$3>(A8stdlife+$E1049),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AY1049),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AY1049))*(OFFSET('PTRM input'!$G$369,0,$E1049-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BA$3>(A8stdlife+$E1049),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AZ1049),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:AZ1049))*(OFFSET('PTRM input'!$G$369,0,$E1049-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BB$3>(A8stdlife+$E1049),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:BA1049),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:BA1049))*(OFFSET('PTRM input'!$G$369,0,$E1049-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BC$3>(A8stdlife+$E1049),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:BB1049),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:BB1049))*(OFFSET('PTRM input'!$G$369,0,$E1049-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BD$3>(A8stdlife+$E1049),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:BC1049),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:BC1049))*(OFFSET('PTRM input'!$G$369,0,$E1049-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BE$3>(A8stdlife+$E1049),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:BD1049),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:BD1049))*(OFFSET('PTRM input'!$G$369,0,$E1049-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BF$3>(A8stdlife+$E1049),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:BE1049),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:BE1049))*(OFFSET('PTRM input'!$G$369,0,$E1049-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BG$3>(A8stdlife+$E1049),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:BF1049),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:BF1049))*(OFFSET('PTRM input'!$G$369,0,$E1049-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BH$3>(A8stdlife+$E1049),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:BG1049),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:BG1049))*(OFFSET('PTRM input'!$G$369,0,$E1049-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BI$3>(A8stdlife+$E1049),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:BH1049),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1049)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1049)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1049))*OFFSET($F$7,0,$E1049))-SUM($G1049:BH1049))*(OFFSET('PTRM input'!$G$369,0,$E1049-1)/A8taxstdlife))))","v":0}]
[null,null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(W$3>(A8stdlife+$E1050),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:V1050),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:V1050))*(OFFSET('PTRM input'!$G$369,0,$E1050-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(X$3>(A8stdlife+$E1050),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:W1050),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:W1050))*(OFFSET('PTRM input'!$G$369,0,$E1050-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(Y$3>(A8stdlife+$E1050),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:X1050),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:X1050))*(OFFSET('PTRM input'!$G$369,0,$E1050-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(Z$3>(A8stdlife+$E1050),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:Y1050),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:Y1050))*(OFFSET('PTRM input'!$G$369,0,$E1050-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AA$3>(A8stdlife+$E1050),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:Z1050),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:Z1050))*(OFFSET('PTRM input'!$G$369,0,$E1050-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AB$3>(A8stdlife+$E1050),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AA1050),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AA1050))*(OFFSET('PTRM input'!$G$369,0,$E1050-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AC$3>(A8stdlife+$E1050),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AB1050),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AB1050))*(OFFSET('PTRM input'!$G$369,0,$E1050-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AD$3>(A8stdlife+$E1050),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AC1050),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AC1050))*(OFFSET('PTRM input'!$G$369,0,$E1050-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AE$3>(A8stdlife+$E1050),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AD1050),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AD1050))*(OFFSET('PTRM input'!$G$369,0,$E1050-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AF$3>(A8stdlife+$E1050),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AE1050),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AE1050))*(OFFSET('PTRM input'!$G$369,0,$E1050-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AG$3>(A8stdlife+$E1050),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AF1050),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AF1050))*(OFFSET('PTRM input'!$G$369,0,$E1050-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AH$3>(A8stdlife+$E1050),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AG1050),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AG1050))*(OFFSET('PTRM input'!$G$369,0,$E1050-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AI$3>(A8stdlife+$E1050),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AH1050),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AH1050))*(OFFSET('PTRM input'!$G$369,0,$E1050-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AJ$3>(A8stdlife+$E1050),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AI1050),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AI1050))*(OFFSET('PTRM input'!$G$369,0,$E1050-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AK$3>(A8stdlife+$E1050),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AJ1050),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AJ1050))*(OFFSET('PTRM input'!$G$369,0,$E1050-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AL$3>(A8stdlife+$E1050),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AK1050),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AK1050))*(OFFSET('PTRM input'!$G$369,0,$E1050-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AM$3>(A8stdlife+$E1050),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AL1050),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AL1050))*(OFFSET('PTRM input'!$G$369,0,$E1050-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AN$3>(A8stdlife+$E1050),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AM1050),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AM1050))*(OFFSET('PTRM input'!$G$369,0,$E1050-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AO$3>(A8stdlife+$E1050),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AN1050),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AN1050))*(OFFSET('PTRM input'!$G$369,0,$E1050-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AP$3>(A8stdlife+$E1050),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AO1050),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AO1050))*(OFFSET('PTRM input'!$G$369,0,$E1050-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AQ$3>(A8stdlife+$E1050),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AP1050),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AP1050))*(OFFSET('PTRM input'!$G$369,0,$E1050-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AR$3>(A8stdlife+$E1050),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AQ1050),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AQ1050))*(OFFSET('PTRM input'!$G$369,0,$E1050-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AS$3>(A8stdlife+$E1050),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AR1050),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AR1050))*(OFFSET('PTRM input'!$G$369,0,$E1050-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AT$3>(A8stdlife+$E1050),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AS1050),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AS1050))*(OFFSET('PTRM input'!$G$369,0,$E1050-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AU$3>(A8stdlife+$E1050),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AT1050),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AT1050))*(OFFSET('PTRM input'!$G$369,0,$E1050-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AV$3>(A8stdlife+$E1050),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AU1050),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AU1050))*(OFFSET('PTRM input'!$G$369,0,$E1050-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AW$3>(A8stdlife+$E1050),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AV1050),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AV1050))*(OFFSET('PTRM input'!$G$369,0,$E1050-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AX$3>(A8stdlife+$E1050),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AW1050),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AW1050))*(OFFSET('PTRM input'!$G$369,0,$E1050-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AY$3>(A8stdlife+$E1050),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AX1050),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AX1050))*(OFFSET('PTRM input'!$G$369,0,$E1050-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AZ$3>(A8stdlife+$E1050),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AY1050),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AY1050))*(OFFSET('PTRM input'!$G$369,0,$E1050-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BA$3>(A8stdlife+$E1050),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AZ1050),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:AZ1050))*(OFFSET('PTRM input'!$G$369,0,$E1050-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BB$3>(A8stdlife+$E1050),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:BA1050),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:BA1050))*(OFFSET('PTRM input'!$G$369,0,$E1050-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BC$3>(A8stdlife+$E1050),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:BB1050),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:BB1050))*(OFFSET('PTRM input'!$G$369,0,$E1050-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BD$3>(A8stdlife+$E1050),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:BC1050),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:BC1050))*(OFFSET('PTRM input'!$G$369,0,$E1050-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BE$3>(A8stdlife+$E1050),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:BD1050),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:BD1050))*(OFFSET('PTRM input'!$G$369,0,$E1050-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BF$3>(A8stdlife+$E1050),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:BE1050),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:BE1050))*(OFFSET('PTRM input'!$G$369,0,$E1050-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BG$3>(A8stdlife+$E1050),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:BF1050),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:BF1050))*(OFFSET('PTRM input'!$G$369,0,$E1050-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BH$3>(A8stdlife+$E1050),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:BG1050),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:BG1050))*(OFFSET('PTRM input'!$G$369,0,$E1050-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BI$3>(A8stdlife+$E1050),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:BH1050),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1050)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1050)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1050))*OFFSET($F$7,0,$E1050))-SUM($G1050:BH1050))*(OFFSET('PTRM input'!$G$369,0,$E1050-1)/A8taxstdlife))))","v":0}]
[null,null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(Z$3>(A8stdlife+$E1053),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:Y1053),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:Y1053))*(OFFSET('PTRM input'!$G$369,0,$E1053-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AA$3>(A8stdlife+$E1053),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:Z1053),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:Z1053))*(OFFSET('PTRM input'!$G$369,0,$E1053-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AB$3>(A8stdlife+$E1053),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AA1053),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AA1053))*(OFFSET('PTRM input'!$G$369,0,$E1053-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AC$3>(A8stdlife+$E1053),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AB1053),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AB1053))*(OFFSET('PTRM input'!$G$369,0,$E1053-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AD$3>(A8stdlife+$E1053),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AC1053),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AC1053))*(OFFSET('PTRM input'!$G$369,0,$E1053-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AE$3>(A8stdlife+$E1053),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AD1053),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AD1053))*(OFFSET('PTRM input'!$G$369,0,$E1053-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AF$3>(A8stdlife+$E1053),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AE1053),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AE1053))*(OFFSET('PTRM input'!$G$369,0,$E1053-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AG$3>(A8stdlife+$E1053),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AF1053),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AF1053))*(OFFSET('PTRM input'!$G$369,0,$E1053-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AH$3>(A8stdlife+$E1053),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AG1053),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AG1053))*(OFFSET('PTRM input'!$G$369,0,$E1053-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AI$3>(A8stdlife+$E1053),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AH1053),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AH1053))*(OFFSET('PTRM input'!$G$369,0,$E1053-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AJ$3>(A8stdlife+$E1053),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AI1053),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AI1053))*(OFFSET('PTRM input'!$G$369,0,$E1053-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AK$3>(A8stdlife+$E1053),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AJ1053),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AJ1053))*(OFFSET('PTRM input'!$G$369,0,$E1053-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AL$3>(A8stdlife+$E1053),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AK1053),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AK1053))*(OFFSET('PTRM input'!$G$369,0,$E1053-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AM$3>(A8stdlife+$E1053),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AL1053),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AL1053))*(OFFSET('PTRM input'!$G$369,0,$E1053-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AN$3>(A8stdlife+$E1053),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AM1053),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AM1053))*(OFFSET('PTRM input'!$G$369,0,$E1053-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AO$3>(A8stdlife+$E1053),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AN1053),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AN1053))*(OFFSET('PTRM input'!$G$369,0,$E1053-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AP$3>(A8stdlife+$E1053),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AO1053),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AO1053))*(OFFSET('PTRM input'!$G$369,0,$E1053-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AQ$3>(A8stdlife+$E1053),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AP1053),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AP1053))*(OFFSET('PTRM input'!$G$369,0,$E1053-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AR$3>(A8stdlife+$E1053),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AQ1053),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AQ1053))*(OFFSET('PTRM input'!$G$369,0,$E1053-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AS$3>(A8stdlife+$E1053),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AR1053),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AR1053))*(OFFSET('PTRM input'!$G$369,0,$E1053-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AT$3>(A8stdlife+$E1053),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AS1053),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AS1053))*(OFFSET('PTRM input'!$G$369,0,$E1053-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AU$3>(A8stdlife+$E1053),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AT1053),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AT1053))*(OFFSET('PTRM input'!$G$369,0,$E1053-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AV$3>(A8stdlife+$E1053),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AU1053),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AU1053))*(OFFSET('PTRM input'!$G$369,0,$E1053-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AW$3>(A8stdlife+$E1053),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AV1053),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AV1053))*(OFFSET('PTRM input'!$G$369,0,$E1053-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AX$3>(A8stdlife+$E1053),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AW1053),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AW1053))*(OFFSET('PTRM input'!$G$369,0,$E1053-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AY$3>(A8stdlife+$E1053),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AX1053),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AX1053))*(OFFSET('PTRM input'!$G$369,0,$E1053-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(AZ$3>(A8stdlife+$E1053),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AY1053),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AY1053))*(OFFSET('PTRM input'!$G$369,0,$E1053-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BA$3>(A8stdlife+$E1053),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AZ1053),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:AZ1053))*(OFFSET('PTRM input'!$G$369,0,$E1053-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BB$3>(A8stdlife+$E1053),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:BA1053),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:BA1053))*(OFFSET('PTRM input'!$G$369,0,$E1053-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BC$3>(A8stdlife+$E1053),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:BB1053),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:BB1053))*(OFFSET('PTRM input'!$G$369,0,$E1053-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BD$3>(A8stdlife+$E1053),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:BC1053),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:BC1053))*(OFFSET('PTRM input'!$G$369,0,$E1053-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BE$3>(A8stdlife+$E1053),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:BD1053),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:BD1053))*(OFFSET('PTRM input'!$G$369,0,$E1053-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BF$3>(A8stdlife+$E1053),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:BE1053),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:BE1053))*(OFFSET('PTRM input'!$G$369,0,$E1053-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BG$3>(A8stdlife+$E1053),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:BF1053),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:BF1053))*(OFFSET('PTRM input'!$G$369,0,$E1053-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BH$3>(A8stdlife+$E1053),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:BG1053),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:BG1053))*(OFFSET('PTRM input'!$G$369,0,$E1053-1)/A8taxstdlife))))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(A8taxstdlife=\"\",0,IF(BI$3>(A8stdlife+$E1053),((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:BH1053),(((INDEX('PTRM input'!$G$277:$Y$326,A8offset,$E1053)+INDEX('PTRM input'!$G$223:$Y$272,A8offset,$E1053)-INDEX('PTRM input'!$G$115:$Y$164,A8offset,$E1053))*OFFSET($F$7,0,$E1053))-SUM($G1053:BH1053))*(OFFSET('PTRM input'!$G$369,0,$E1053-1)/A8taxstdlife))))","v":0}]
[null,null,{"$f":"Asset8","v":"Regulatory costs"},null,null,null,{"$f":"SUM(G1033:G1053)+'PTRM input'!G$122*G$7","v":0},{"$f":"SUM(H1033:H1053)+'PTRM input'!H$122*H$7","v":0},{"$f":"SUM(I1033:I1053)+'PTRM input'!I$122*I$7","v":0},{"$f":"SUM(J1033:J1053)+'PTRM input'!J$122*J$7","v":0},{"$f":"SUM(K1033:K1053)+'PTRM input'!K$122*K$7","v":0},{"$f":"SUM(L1033:L1053)+'PTRM input'!L$122*L$7","v":0},{"$f":"SUM(M1033:M1053)+'PTRM input'!M$122*M$7","v":0},{"$f":"SUM(N1033:N1053)+'PTRM input'!N$122*N$7","v":0},{"$f":"SUM(O1033:O1053)+'PTRM input'!O$122*O$7","v":0},{"$f":"SUM(P1033:P1053)+'PTRM input'!P$122*P$7","v":0},{"$f":"SUM(Q1033:Q1053)+'PTRM input'!Q$122*Q$7","v":0},{"$f":"SUM(R1033:R1053)+'PTRM input'!R$122*R$7","v":0},{"$f":"SUM(S1033:S1053)+'PTRM input'!S$122*S$7","v":0},{"$f":"SUM(T1033:T1053)+'PTRM input'!T$122*T$7","v":0},{"$f":"SUM(U1033:U1053)+'PTRM input'!U$122*U$7","v":0},{"$f":"SUM(V1033:V1053)+'PTRM input'!V$122*V$7","v":0},{"$f":"SUM(W1033:W1053)+'PTRM input'!W$122*W$7","v":0},{"$f":"SUM(X1033:X1053)+'PTRM input'!X$122*X$7","v":0},{"$f":"SUM(Y1033:Y1053)+'PTRM input'!Y$122*Y$7","v":0},{"$f":"SUM(Z1033:Z1053)+'PTRM input'!Z$122*Z$7","v":0},{"$f":"SUM(AA1033:AA1053)+'PTRM input'!AA$122*AA$7","v":0},{"$f":"SUM(AB1033:AB1053)+'PTRM input'!AB$122*AB$7","v":0},{"$f":"SUM(AC1033:AC1053)+'PTRM input'!AC$122*AC$7","v":0},{"$f":"SUM(AD1033:AD1053)+'PTRM input'!AD$122*AD$7","v":0},{"$f":"SUM(AE1033:AE1053)+'PTRM input'!AE$122*AE$7","v":0},{"$f":"SUM(AF1033:AF1053)+'PTRM input'!AF$122*AF$7","v":0},{"$f":"SUM(AG1033:AG1053)+'PTRM input'!AG$122*AG$7","v":0},{"$f":"SUM(AH1033:AH1053)+'PTRM input'!AH$122*AH$7","v":0},{"$f":"SUM(AI1033:AI1053)+'PTRM input'!AI$122*AI$7","v":0},{"$f":"SUM(AJ1033:AJ1053)+'PTRM input'!AJ$122*AJ$7","v":0},{"$f":"SUM(AK1033:AK1053)+'PTRM input'!AK$122*AK$7","v":0},{"$f":"SUM(AL1033:AL1053)+'PTRM input'!AL$122*AL$7","v":0},{"$f":"SUM(AM1033:AM1053)+'PTRM input'!AM$122*AM$7","v":0},{"$f":"SUM(AN1033:AN1053)+'PTRM input'!AN$122*AN$7","v":0},{"$f":"SUM(AO1033:AO1053)+'PTRM input'!AO$122*AO$7","v":0},{"$f":"SUM(AP1033:AP1053)+'PTRM input'!AP$122*AP$7","v":0},{"$f":"SUM(AQ1033:AQ1053)+'PTRM input'!AQ$122*AQ$7","v":0},{"$f":"SUM(AR1033:AR1053)+'PTRM input'!AR$122*AR$7","v":0},{"$f":"SUM(AS1033:AS1053)+'PTRM input'!AS$122*AS$7","v":0},{"$f":"SUM(AT1033:AT1053)+'PTRM input'!AT$122*AT$7","v":0},{"$f":"SUM(AU1033:AU1053)+'PTRM input'!AU$122*AU$7","v":0},{"$f":"SUM(AV1033:AV1053)+'PTRM input'!AV$122*AV$7","v":0},{"$f":"SUM(AW1033:AW1053)+'PTRM input'!AW$122*AW$7","v":0},{"$f":"SUM(AX1033:AX1053)+'PTRM input'!AX$122*AX$7","v":0},{"$f":"SUM(AY1033:AY1053)+'PTRM input'!AY$122*AY$7","v":0},{"$f":"SUM(AZ1033:AZ1053)+'PTRM input'!AZ$122*AZ$7","v":0},{"$f":"SUM(BA1033:BA1053)+'PTRM input'!BA$122*BA$7","v":0},{"$f":"SUM(BB1033:BB1053)+'PTRM input'!BB$122*BB$7","v":0},{"$f":"SUM(BC1033:BC1053)+'PTRM input'!BC$122*BC$7","v":0},{"$f":"SUM(BD1033:BD1053)+'PTRM input'!BD$122*BD$7","v":0},{"$f":"SUM(BE1033:BE1053)+'PTRM input'!BE$122*BE$7","v":0},{"$f":"SUM(BF1033:BF1053)+'PTRM input'!BF$122*BF$7","v":0},{"$f":"SUM(BG1033:BG1053)+'PTRM input'!BG$122*BG$7","v":0},{"$f":"SUM(BH1033:BH1053)+'PTRM input'!BH$122*BH$7","v":0},{"$f":"SUM(BI1033:BI1053)+'PTRM input'!BI$122*BI$7","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(I$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:H1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:H1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(J$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:I1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:I1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(K$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:J1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:J1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(L$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:K1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:K1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(M$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:L1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:L1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(N$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:M1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:M1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(O$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:N1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:N1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(P$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:O1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:O1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(Q$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:P1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:P1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(R$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:Q1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:Q1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(S$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:R1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:R1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(T$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:S1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:S1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(U$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:T1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:T1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(V$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:U1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:U1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(W$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:V1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:V1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(X$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:W1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:W1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(Y$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:X1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:X1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(Z$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:Y1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:Y1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AA$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:Z1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:Z1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AB$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AA1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AA1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AC$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AB1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AB1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AD$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AC1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AC1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AE$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AD1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AD1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AF$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AE1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AE1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AG$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AF1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AF1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AH$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AG1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AG1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AI$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AH1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AH1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AJ$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AI1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AI1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AK$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AJ1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AJ1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AL$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AK1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AK1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AM$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AL1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AL1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AN$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AM1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AM1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AO$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AN1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AN1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AP$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AO1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AO1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AQ$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AP1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AP1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AR$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AQ1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AQ1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AS$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AR1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AR1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AT$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AS1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AS1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AU$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AT1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AT1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AV$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AU1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AU1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AW$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AV1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AV1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AX$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AW1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AW1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AY$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AX1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AX1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AZ$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AY1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AY1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BA$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AZ1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:AZ1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BB$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:BA1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:BA1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BC$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:BB1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:BB1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BD$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:BC1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:BC1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BE$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:BD1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:BD1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BF$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:BE1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:BE1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BG$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:BF1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:BF1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BH$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:BG1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:BG1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BI$3>(A9stdlife+$E1058),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:BH1058),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1058)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1058)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1058))*OFFSET($F$7,0,$E1058))-SUM($G1058:BH1058))*(OFFSET('PTRM input'!$G$369,0,$E1058-1)/A9taxstdlife))))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(J$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:I1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:I1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(K$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:J1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:J1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(L$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:K1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:K1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(M$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:L1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:L1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(N$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:M1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:M1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(O$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:N1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:N1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(P$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:O1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:O1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(Q$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:P1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:P1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(R$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:Q1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:Q1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(S$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:R1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:R1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(T$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:S1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:S1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(U$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:T1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:T1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(V$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:U1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:U1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(W$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:V1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:V1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(X$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:W1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:W1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(Y$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:X1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:X1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(Z$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:Y1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:Y1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AA$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:Z1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:Z1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AB$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AA1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AA1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AC$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AB1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AB1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AD$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AC1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AC1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AE$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AD1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AD1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AF$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AE1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AE1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AG$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AF1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AF1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AH$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AG1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AG1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AI$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AH1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AH1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AJ$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AI1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AI1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AK$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AJ1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AJ1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AL$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AK1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AK1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AM$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AL1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AL1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AN$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AM1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AM1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AO$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AN1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AN1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AP$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AO1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AO1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AQ$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AP1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AP1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AR$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AQ1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AQ1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AS$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AR1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AR1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AT$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AS1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AS1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AU$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AT1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AT1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AV$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AU1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AU1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AW$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AV1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AV1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AX$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AW1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AW1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AY$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AX1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AX1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AZ$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AY1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AY1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BA$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AZ1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:AZ1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BB$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:BA1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:BA1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BC$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:BB1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:BB1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BD$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:BC1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:BC1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BE$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:BD1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:BD1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BF$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:BE1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:BE1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BG$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:BF1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:BF1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BH$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:BG1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:BG1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BI$3>(A9stdlife+$E1059),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:BH1059),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1059)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1059)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1059))*OFFSET($F$7,0,$E1059))-SUM($G1059:BH1059))*(OFFSET('PTRM input'!$G$369,0,$E1059-1)/A9taxstdlife))))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(M$3>(A9stdlife+$E1062),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:L1062),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:L1062))*(OFFSET('PTRM input'!$G$369,0,$E1062-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(N$3>(A9stdlife+$E1062),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:M1062),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:M1062))*(OFFSET('PTRM input'!$G$369,0,$E1062-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(O$3>(A9stdlife+$E1062),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:N1062),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:N1062))*(OFFSET('PTRM input'!$G$369,0,$E1062-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(P$3>(A9stdlife+$E1062),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:O1062),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:O1062))*(OFFSET('PTRM input'!$G$369,0,$E1062-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(Q$3>(A9stdlife+$E1062),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:P1062),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:P1062))*(OFFSET('PTRM input'!$G$369,0,$E1062-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(R$3>(A9stdlife+$E1062),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:Q1062),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:Q1062))*(OFFSET('PTRM input'!$G$369,0,$E1062-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(S$3>(A9stdlife+$E1062),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:R1062),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:R1062))*(OFFSET('PTRM input'!$G$369,0,$E1062-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(T$3>(A9stdlife+$E1062),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:S1062),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:S1062))*(OFFSET('PTRM input'!$G$369,0,$E1062-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(U$3>(A9stdlife+$E1062),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:T1062),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:T1062))*(OFFSET('PTRM input'!$G$369,0,$E1062-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(V$3>(A9stdlife+$E1062),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:U1062),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:U1062))*(OFFSET('PTRM input'!$G$369,0,$E1062-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(W$3>(A9stdlife+$E1062),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:V1062),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:V1062))*(OFFSET('PTRM input'!$G$369,0,$E1062-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(X$3>(A9stdlife+$E1062),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:W1062),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:W1062))*(OFFSET('PTRM input'!$G$369,0,$E1062-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(Y$3>(A9stdlife+$E1062),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:X1062),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:X1062))*(OFFSET('PTRM input'!$G$369,0,$E1062-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(Z$3>(A9stdlife+$E1062),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:Y1062),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:Y1062))*(OFFSET('PTRM input'!$G$369,0,$E1062-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AA$3>(A9stdlife+$E1062),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:Z1062),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:Z1062))*(OFFSET('PTRM input'!$G$369,0,$E1062-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AB$3>(A9stdlife+$E1062),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AA1062),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AA1062))*(OFFSET('PTRM input'!$G$369,0,$E1062-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AC$3>(A9stdlife+$E1062),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AB1062),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AB1062))*(OFFSET('PTRM input'!$G$369,0,$E1062-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AD$3>(A9stdlife+$E1062),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AC1062),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AC1062))*(OFFSET('PTRM input'!$G$369,0,$E1062-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AE$3>(A9stdlife+$E1062),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AD1062),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AD1062))*(OFFSET('PTRM input'!$G$369,0,$E1062-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AF$3>(A9stdlife+$E1062),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AE1062),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AE1062))*(OFFSET('PTRM input'!$G$369,0,$E1062-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AG$3>(A9stdlife+$E1062),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AF1062),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AF1062))*(OFFSET('PTRM input'!$G$369,0,$E1062-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AH$3>(A9stdlife+$E1062),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AG1062),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AG1062))*(OFFSET('PTRM input'!$G$369,0,$E1062-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AI$3>(A9stdlife+$E1062),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AH1062),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AH1062))*(OFFSET('PTRM input'!$G$369,0,$E1062-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AJ$3>(A9stdlife+$E1062),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AI1062),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AI1062))*(OFFSET('PTRM input'!$G$369,0,$E1062-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AK$3>(A9stdlife+$E1062),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AJ1062),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AJ1062))*(OFFSET('PTRM input'!$G$369,0,$E1062-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AL$3>(A9stdlife+$E1062),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AK1062),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AK1062))*(OFFSET('PTRM input'!$G$369,0,$E1062-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AM$3>(A9stdlife+$E1062),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AL1062),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AL1062))*(OFFSET('PTRM input'!$G$369,0,$E1062-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AN$3>(A9stdlife+$E1062),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AM1062),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AM1062))*(OFFSET('PTRM input'!$G$369,0,$E1062-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AO$3>(A9stdlife+$E1062),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AN1062),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AN1062))*(OFFSET('PTRM input'!$G$369,0,$E1062-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AP$3>(A9stdlife+$E1062),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AO1062),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AO1062))*(OFFSET('PTRM input'!$G$369,0,$E1062-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AQ$3>(A9stdlife+$E1062),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AP1062),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AP1062))*(OFFSET('PTRM input'!$G$369,0,$E1062-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AR$3>(A9stdlife+$E1062),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AQ1062),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AQ1062))*(OFFSET('PTRM input'!$G$369,0,$E1062-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AS$3>(A9stdlife+$E1062),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AR1062),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AR1062))*(OFFSET('PTRM input'!$G$369,0,$E1062-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AT$3>(A9stdlife+$E1062),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AS1062),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AS1062))*(OFFSET('PTRM input'!$G$369,0,$E1062-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AU$3>(A9stdlife+$E1062),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AT1062),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AT1062))*(OFFSET('PTRM input'!$G$369,0,$E1062-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AV$3>(A9stdlife+$E1062),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AU1062),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AU1062))*(OFFSET('PTRM input'!$G$369,0,$E1062-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AW$3>(A9stdlife+$E1062),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AV1062),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AV1062))*(OFFSET('PTRM input'!$G$369,0,$E1062-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AX$3>(A9stdlife+$E1062),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AW1062),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AW1062))*(OFFSET('PTRM input'!$G$369,0,$E1062-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AY$3>(A9stdlife+$E1062),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AX1062),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AX1062))*(OFFSET('PTRM input'!$G$369,0,$E1062-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AZ$3>(A9stdlife+$E1062),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AY1062),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AY1062))*(OFFSET('PTRM input'!$G$369,0,$E1062-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BA$3>(A9stdlife+$E1062),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AZ1062),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:AZ1062))*(OFFSET('PTRM input'!$G$369,0,$E1062-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BB$3>(A9stdlife+$E1062),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:BA1062),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:BA1062))*(OFFSET('PTRM input'!$G$369,0,$E1062-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BC$3>(A9stdlife+$E1062),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:BB1062),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:BB1062))*(OFFSET('PTRM input'!$G$369,0,$E1062-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BD$3>(A9stdlife+$E1062),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:BC1062),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:BC1062))*(OFFSET('PTRM input'!$G$369,0,$E1062-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BE$3>(A9stdlife+$E1062),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:BD1062),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:BD1062))*(OFFSET('PTRM input'!$G$369,0,$E1062-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BF$3>(A9stdlife+$E1062),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:BE1062),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:BE1062))*(OFFSET('PTRM input'!$G$369,0,$E1062-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BG$3>(A9stdlife+$E1062),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:BF1062),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:BF1062))*(OFFSET('PTRM input'!$G$369,0,$E1062-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BH$3>(A9stdlife+$E1062),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:BG1062),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:BG1062))*(OFFSET('PTRM input'!$G$369,0,$E1062-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BI$3>(A9stdlife+$E1062),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:BH1062),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1062)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1062)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1062))*OFFSET($F$7,0,$E1062))-SUM($G1062:BH1062))*(OFFSET('PTRM input'!$G$369,0,$E1062-1)/A9taxstdlife))))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(N$3>(A9stdlife+$E1063),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:M1063),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:M1063))*(OFFSET('PTRM input'!$G$369,0,$E1063-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(O$3>(A9stdlife+$E1063),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:N1063),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:N1063))*(OFFSET('PTRM input'!$G$369,0,$E1063-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(P$3>(A9stdlife+$E1063),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:O1063),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:O1063))*(OFFSET('PTRM input'!$G$369,0,$E1063-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(Q$3>(A9stdlife+$E1063),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:P1063),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:P1063))*(OFFSET('PTRM input'!$G$369,0,$E1063-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(R$3>(A9stdlife+$E1063),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:Q1063),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:Q1063))*(OFFSET('PTRM input'!$G$369,0,$E1063-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(S$3>(A9stdlife+$E1063),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:R1063),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:R1063))*(OFFSET('PTRM input'!$G$369,0,$E1063-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(T$3>(A9stdlife+$E1063),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:S1063),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:S1063))*(OFFSET('PTRM input'!$G$369,0,$E1063-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(U$3>(A9stdlife+$E1063),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:T1063),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:T1063))*(OFFSET('PTRM input'!$G$369,0,$E1063-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(V$3>(A9stdlife+$E1063),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:U1063),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:U1063))*(OFFSET('PTRM input'!$G$369,0,$E1063-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(W$3>(A9stdlife+$E1063),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:V1063),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:V1063))*(OFFSET('PTRM input'!$G$369,0,$E1063-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(X$3>(A9stdlife+$E1063),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:W1063),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:W1063))*(OFFSET('PTRM input'!$G$369,0,$E1063-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(Y$3>(A9stdlife+$E1063),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:X1063),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:X1063))*(OFFSET('PTRM input'!$G$369,0,$E1063-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(Z$3>(A9stdlife+$E1063),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:Y1063),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:Y1063))*(OFFSET('PTRM input'!$G$369,0,$E1063-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AA$3>(A9stdlife+$E1063),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:Z1063),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:Z1063))*(OFFSET('PTRM input'!$G$369,0,$E1063-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AB$3>(A9stdlife+$E1063),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AA1063),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AA1063))*(OFFSET('PTRM input'!$G$369,0,$E1063-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AC$3>(A9stdlife+$E1063),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AB1063),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AB1063))*(OFFSET('PTRM input'!$G$369,0,$E1063-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AD$3>(A9stdlife+$E1063),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AC1063),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AC1063))*(OFFSET('PTRM input'!$G$369,0,$E1063-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AE$3>(A9stdlife+$E1063),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AD1063),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AD1063))*(OFFSET('PTRM input'!$G$369,0,$E1063-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AF$3>(A9stdlife+$E1063),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AE1063),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AE1063))*(OFFSET('PTRM input'!$G$369,0,$E1063-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AG$3>(A9stdlife+$E1063),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AF1063),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AF1063))*(OFFSET('PTRM input'!$G$369,0,$E1063-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AH$3>(A9stdlife+$E1063),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AG1063),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AG1063))*(OFFSET('PTRM input'!$G$369,0,$E1063-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AI$3>(A9stdlife+$E1063),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AH1063),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AH1063))*(OFFSET('PTRM input'!$G$369,0,$E1063-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AJ$3>(A9stdlife+$E1063),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AI1063),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AI1063))*(OFFSET('PTRM input'!$G$369,0,$E1063-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AK$3>(A9stdlife+$E1063),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AJ1063),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AJ1063))*(OFFSET('PTRM input'!$G$369,0,$E1063-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AL$3>(A9stdlife+$E1063),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AK1063),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AK1063))*(OFFSET('PTRM input'!$G$369,0,$E1063-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AM$3>(A9stdlife+$E1063),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AL1063),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AL1063))*(OFFSET('PTRM input'!$G$369,0,$E1063-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AN$3>(A9stdlife+$E1063),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AM1063),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AM1063))*(OFFSET('PTRM input'!$G$369,0,$E1063-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AO$3>(A9stdlife+$E1063),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AN1063),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AN1063))*(OFFSET('PTRM input'!$G$369,0,$E1063-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AP$3>(A9stdlife+$E1063),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AO1063),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AO1063))*(OFFSET('PTRM input'!$G$369,0,$E1063-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AQ$3>(A9stdlife+$E1063),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AP1063),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AP1063))*(OFFSET('PTRM input'!$G$369,0,$E1063-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AR$3>(A9stdlife+$E1063),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AQ1063),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AQ1063))*(OFFSET('PTRM input'!$G$369,0,$E1063-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AS$3>(A9stdlife+$E1063),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AR1063),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AR1063))*(OFFSET('PTRM input'!$G$369,0,$E1063-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AT$3>(A9stdlife+$E1063),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AS1063),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AS1063))*(OFFSET('PTRM input'!$G$369,0,$E1063-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AU$3>(A9stdlife+$E1063),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AT1063),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AT1063))*(OFFSET('PTRM input'!$G$369,0,$E1063-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AV$3>(A9stdlife+$E1063),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AU1063),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AU1063))*(OFFSET('PTRM input'!$G$369,0,$E1063-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AW$3>(A9stdlife+$E1063),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AV1063),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AV1063))*(OFFSET('PTRM input'!$G$369,0,$E1063-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AX$3>(A9stdlife+$E1063),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AW1063),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AW1063))*(OFFSET('PTRM input'!$G$369,0,$E1063-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AY$3>(A9stdlife+$E1063),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AX1063),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AX1063))*(OFFSET('PTRM input'!$G$369,0,$E1063-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AZ$3>(A9stdlife+$E1063),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AY1063),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AY1063))*(OFFSET('PTRM input'!$G$369,0,$E1063-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BA$3>(A9stdlife+$E1063),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AZ1063),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:AZ1063))*(OFFSET('PTRM input'!$G$369,0,$E1063-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BB$3>(A9stdlife+$E1063),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:BA1063),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:BA1063))*(OFFSET('PTRM input'!$G$369,0,$E1063-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BC$3>(A9stdlife+$E1063),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:BB1063),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:BB1063))*(OFFSET('PTRM input'!$G$369,0,$E1063-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BD$3>(A9stdlife+$E1063),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:BC1063),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:BC1063))*(OFFSET('PTRM input'!$G$369,0,$E1063-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BE$3>(A9stdlife+$E1063),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:BD1063),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:BD1063))*(OFFSET('PTRM input'!$G$369,0,$E1063-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BF$3>(A9stdlife+$E1063),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:BE1063),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:BE1063))*(OFFSET('PTRM input'!$G$369,0,$E1063-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BG$3>(A9stdlife+$E1063),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:BF1063),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:BF1063))*(OFFSET('PTRM input'!$G$369,0,$E1063-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BH$3>(A9stdlife+$E1063),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:BG1063),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:BG1063))*(OFFSET('PTRM input'!$G$369,0,$E1063-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BI$3>(A9stdlife+$E1063),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:BH1063),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1063)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1063)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1063))*OFFSET($F$7,0,$E1063))-SUM($G1063:BH1063))*(OFFSET('PTRM input'!$G$369,0,$E1063-1)/A9taxstdlife))))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(Q$3>(A9stdlife+$E1066),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:P1066),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:P1066))*(OFFSET('PTRM input'!$G$369,0,$E1066-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(R$3>(A9stdlife+$E1066),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:Q1066),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:Q1066))*(OFFSET('PTRM input'!$G$369,0,$E1066-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(S$3>(A9stdlife+$E1066),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:R1066),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:R1066))*(OFFSET('PTRM input'!$G$369,0,$E1066-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(T$3>(A9stdlife+$E1066),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:S1066),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:S1066))*(OFFSET('PTRM input'!$G$369,0,$E1066-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(U$3>(A9stdlife+$E1066),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:T1066),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:T1066))*(OFFSET('PTRM input'!$G$369,0,$E1066-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(V$3>(A9stdlife+$E1066),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:U1066),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:U1066))*(OFFSET('PTRM input'!$G$369,0,$E1066-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(W$3>(A9stdlife+$E1066),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:V1066),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:V1066))*(OFFSET('PTRM input'!$G$369,0,$E1066-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(X$3>(A9stdlife+$E1066),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:W1066),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:W1066))*(OFFSET('PTRM input'!$G$369,0,$E1066-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(Y$3>(A9stdlife+$E1066),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:X1066),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:X1066))*(OFFSET('PTRM input'!$G$369,0,$E1066-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(Z$3>(A9stdlife+$E1066),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:Y1066),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:Y1066))*(OFFSET('PTRM input'!$G$369,0,$E1066-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AA$3>(A9stdlife+$E1066),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:Z1066),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:Z1066))*(OFFSET('PTRM input'!$G$369,0,$E1066-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AB$3>(A9stdlife+$E1066),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AA1066),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AA1066))*(OFFSET('PTRM input'!$G$369,0,$E1066-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AC$3>(A9stdlife+$E1066),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AB1066),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AB1066))*(OFFSET('PTRM input'!$G$369,0,$E1066-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AD$3>(A9stdlife+$E1066),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AC1066),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AC1066))*(OFFSET('PTRM input'!$G$369,0,$E1066-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AE$3>(A9stdlife+$E1066),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AD1066),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AD1066))*(OFFSET('PTRM input'!$G$369,0,$E1066-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AF$3>(A9stdlife+$E1066),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AE1066),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AE1066))*(OFFSET('PTRM input'!$G$369,0,$E1066-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AG$3>(A9stdlife+$E1066),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AF1066),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AF1066))*(OFFSET('PTRM input'!$G$369,0,$E1066-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AH$3>(A9stdlife+$E1066),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AG1066),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AG1066))*(OFFSET('PTRM input'!$G$369,0,$E1066-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AI$3>(A9stdlife+$E1066),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AH1066),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AH1066))*(OFFSET('PTRM input'!$G$369,0,$E1066-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AJ$3>(A9stdlife+$E1066),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AI1066),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AI1066))*(OFFSET('PTRM input'!$G$369,0,$E1066-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AK$3>(A9stdlife+$E1066),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AJ1066),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AJ1066))*(OFFSET('PTRM input'!$G$369,0,$E1066-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AL$3>(A9stdlife+$E1066),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AK1066),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AK1066))*(OFFSET('PTRM input'!$G$369,0,$E1066-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AM$3>(A9stdlife+$E1066),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AL1066),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AL1066))*(OFFSET('PTRM input'!$G$369,0,$E1066-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AN$3>(A9stdlife+$E1066),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AM1066),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AM1066))*(OFFSET('PTRM input'!$G$369,0,$E1066-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AO$3>(A9stdlife+$E1066),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AN1066),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AN1066))*(OFFSET('PTRM input'!$G$369,0,$E1066-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AP$3>(A9stdlife+$E1066),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AO1066),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AO1066))*(OFFSET('PTRM input'!$G$369,0,$E1066-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AQ$3>(A9stdlife+$E1066),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AP1066),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AP1066))*(OFFSET('PTRM input'!$G$369,0,$E1066-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AR$3>(A9stdlife+$E1066),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AQ1066),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AQ1066))*(OFFSET('PTRM input'!$G$369,0,$E1066-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AS$3>(A9stdlife+$E1066),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AR1066),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AR1066))*(OFFSET('PTRM input'!$G$369,0,$E1066-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AT$3>(A9stdlife+$E1066),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AS1066),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AS1066))*(OFFSET('PTRM input'!$G$369,0,$E1066-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AU$3>(A9stdlife+$E1066),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AT1066),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AT1066))*(OFFSET('PTRM input'!$G$369,0,$E1066-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AV$3>(A9stdlife+$E1066),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AU1066),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AU1066))*(OFFSET('PTRM input'!$G$369,0,$E1066-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AW$3>(A9stdlife+$E1066),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AV1066),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AV1066))*(OFFSET('PTRM input'!$G$369,0,$E1066-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AX$3>(A9stdlife+$E1066),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AW1066),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AW1066))*(OFFSET('PTRM input'!$G$369,0,$E1066-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AY$3>(A9stdlife+$E1066),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AX1066),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AX1066))*(OFFSET('PTRM input'!$G$369,0,$E1066-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AZ$3>(A9stdlife+$E1066),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AY1066),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AY1066))*(OFFSET('PTRM input'!$G$369,0,$E1066-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BA$3>(A9stdlife+$E1066),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AZ1066),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:AZ1066))*(OFFSET('PTRM input'!$G$369,0,$E1066-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BB$3>(A9stdlife+$E1066),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:BA1066),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:BA1066))*(OFFSET('PTRM input'!$G$369,0,$E1066-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BC$3>(A9stdlife+$E1066),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:BB1066),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:BB1066))*(OFFSET('PTRM input'!$G$369,0,$E1066-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BD$3>(A9stdlife+$E1066),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:BC1066),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:BC1066))*(OFFSET('PTRM input'!$G$369,0,$E1066-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BE$3>(A9stdlife+$E1066),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:BD1066),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:BD1066))*(OFFSET('PTRM input'!$G$369,0,$E1066-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BF$3>(A9stdlife+$E1066),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:BE1066),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:BE1066))*(OFFSET('PTRM input'!$G$369,0,$E1066-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BG$3>(A9stdlife+$E1066),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:BF1066),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:BF1066))*(OFFSET('PTRM input'!$G$369,0,$E1066-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BH$3>(A9stdlife+$E1066),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:BG1066),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:BG1066))*(OFFSET('PTRM input'!$G$369,0,$E1066-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BI$3>(A9stdlife+$E1066),((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:BH1066),(((INDEX('PTRM input'!$G$277:$P$326,A9offset,$E1066)+INDEX('PTRM input'!$G$223:$P$272,A9offset,$E1066)-INDEX('PTRM input'!$G$115:$P$164,A9offset,$E1066))*OFFSET($F$7,0,$E1066))-SUM($G1066:BH1066))*(OFFSET('PTRM input'!$G$369,0,$E1066-1)/A9taxstdlife))))","v":0}]
[null,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(R$3>(A9stdlife+$E1067),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:Q1067),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:Q1067))*(OFFSET('PTRM input'!$G$369,0,$E1067-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(S$3>(A9stdlife+$E1067),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:R1067),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:R1067))*(OFFSET('PTRM input'!$G$369,0,$E1067-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(T$3>(A9stdlife+$E1067),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:S1067),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:S1067))*(OFFSET('PTRM input'!$G$369,0,$E1067-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(U$3>(A9stdlife+$E1067),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:T1067),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:T1067))*(OFFSET('PTRM input'!$G$369,0,$E1067-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(V$3>(A9stdlife+$E1067),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:U1067),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:U1067))*(OFFSET('PTRM input'!$G$369,0,$E1067-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(W$3>(A9stdlife+$E1067),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:V1067),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:V1067))*(OFFSET('PTRM input'!$G$369,0,$E1067-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(X$3>(A9stdlife+$E1067),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:W1067),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:W1067))*(OFFSET('PTRM input'!$G$369,0,$E1067-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(Y$3>(A9stdlife+$E1067),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:X1067),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:X1067))*(OFFSET('PTRM input'!$G$369,0,$E1067-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(Z$3>(A9stdlife+$E1067),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:Y1067),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:Y1067))*(OFFSET('PTRM input'!$G$369,0,$E1067-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AA$3>(A9stdlife+$E1067),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:Z1067),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:Z1067))*(OFFSET('PTRM input'!$G$369,0,$E1067-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AB$3>(A9stdlife+$E1067),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AA1067),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AA1067))*(OFFSET('PTRM input'!$G$369,0,$E1067-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AC$3>(A9stdlife+$E1067),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AB1067),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AB1067))*(OFFSET('PTRM input'!$G$369,0,$E1067-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AD$3>(A9stdlife+$E1067),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AC1067),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AC1067))*(OFFSET('PTRM input'!$G$369,0,$E1067-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AE$3>(A9stdlife+$E1067),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AD1067),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AD1067))*(OFFSET('PTRM input'!$G$369,0,$E1067-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AF$3>(A9stdlife+$E1067),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AE1067),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AE1067))*(OFFSET('PTRM input'!$G$369,0,$E1067-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AG$3>(A9stdlife+$E1067),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AF1067),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AF1067))*(OFFSET('PTRM input'!$G$369,0,$E1067-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AH$3>(A9stdlife+$E1067),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AG1067),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AG1067))*(OFFSET('PTRM input'!$G$369,0,$E1067-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AI$3>(A9stdlife+$E1067),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AH1067),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AH1067))*(OFFSET('PTRM input'!$G$369,0,$E1067-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AJ$3>(A9stdlife+$E1067),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AI1067),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AI1067))*(OFFSET('PTRM input'!$G$369,0,$E1067-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AK$3>(A9stdlife+$E1067),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AJ1067),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AJ1067))*(OFFSET('PTRM input'!$G$369,0,$E1067-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AL$3>(A9stdlife+$E1067),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AK1067),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AK1067))*(OFFSET('PTRM input'!$G$369,0,$E1067-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AM$3>(A9stdlife+$E1067),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AL1067),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AL1067))*(OFFSET('PTRM input'!$G$369,0,$E1067-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AN$3>(A9stdlife+$E1067),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AM1067),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AM1067))*(OFFSET('PTRM input'!$G$369,0,$E1067-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AO$3>(A9stdlife+$E1067),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AN1067),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AN1067))*(OFFSET('PTRM input'!$G$369,0,$E1067-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AP$3>(A9stdlife+$E1067),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AO1067),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AO1067))*(OFFSET('PTRM input'!$G$369,0,$E1067-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AQ$3>(A9stdlife+$E1067),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AP1067),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AP1067))*(OFFSET('PTRM input'!$G$369,0,$E1067-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AR$3>(A9stdlife+$E1067),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AQ1067),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AQ1067))*(OFFSET('PTRM input'!$G$369,0,$E1067-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AS$3>(A9stdlife+$E1067),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AR1067),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AR1067))*(OFFSET('PTRM input'!$G$369,0,$E1067-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AT$3>(A9stdlife+$E1067),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AS1067),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AS1067))*(OFFSET('PTRM input'!$G$369,0,$E1067-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AU$3>(A9stdlife+$E1067),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AT1067),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AT1067))*(OFFSET('PTRM input'!$G$369,0,$E1067-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AV$3>(A9stdlife+$E1067),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AU1067),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AU1067))*(OFFSET('PTRM input'!$G$369,0,$E1067-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AW$3>(A9stdlife+$E1067),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AV1067),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AV1067))*(OFFSET('PTRM input'!$G$369,0,$E1067-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AX$3>(A9stdlife+$E1067),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AW1067),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AW1067))*(OFFSET('PTRM input'!$G$369,0,$E1067-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AY$3>(A9stdlife+$E1067),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AX1067),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AX1067))*(OFFSET('PTRM input'!$G$369,0,$E1067-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AZ$3>(A9stdlife+$E1067),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AY1067),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AY1067))*(OFFSET('PTRM input'!$G$369,0,$E1067-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BA$3>(A9stdlife+$E1067),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AZ1067),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:AZ1067))*(OFFSET('PTRM input'!$G$369,0,$E1067-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BB$3>(A9stdlife+$E1067),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:BA1067),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:BA1067))*(OFFSET('PTRM input'!$G$369,0,$E1067-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BC$3>(A9stdlife+$E1067),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:BB1067),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:BB1067))*(OFFSET('PTRM input'!$G$369,0,$E1067-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BD$3>(A9stdlife+$E1067),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:BC1067),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:BC1067))*(OFFSET('PTRM input'!$G$369,0,$E1067-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BE$3>(A9stdlife+$E1067),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:BD1067),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:BD1067))*(OFFSET('PTRM input'!$G$369,0,$E1067-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BF$3>(A9stdlife+$E1067),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:BE1067),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:BE1067))*(OFFSET('PTRM input'!$G$369,0,$E1067-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BG$3>(A9stdlife+$E1067),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:BF1067),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:BF1067))*(OFFSET('PTRM input'!$G$369,0,$E1067-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BH$3>(A9stdlife+$E1067),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:BG1067),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:BG1067))*(OFFSET('PTRM input'!$G$369,0,$E1067-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BI$3>(A9stdlife+$E1067),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:BH1067),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1067)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1067)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1067))*OFFSET($F$7,0,$E1067))-SUM($G1067:BH1067))*(OFFSET('PTRM input'!$G$369,0,$E1067-1)/A9taxstdlife))))","v":0}]
[null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(U$3>(A9stdlife+$E1070),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:T1070),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:T1070))*(OFFSET('PTRM input'!$G$369,0,$E1070-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(V$3>(A9stdlife+$E1070),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:U1070),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:U1070))*(OFFSET('PTRM input'!$G$369,0,$E1070-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(W$3>(A9stdlife+$E1070),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:V1070),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:V1070))*(OFFSET('PTRM input'!$G$369,0,$E1070-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(X$3>(A9stdlife+$E1070),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:W1070),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:W1070))*(OFFSET('PTRM input'!$G$369,0,$E1070-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(Y$3>(A9stdlife+$E1070),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:X1070),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:X1070))*(OFFSET('PTRM input'!$G$369,0,$E1070-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(Z$3>(A9stdlife+$E1070),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:Y1070),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:Y1070))*(OFFSET('PTRM input'!$G$369,0,$E1070-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AA$3>(A9stdlife+$E1070),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:Z1070),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:Z1070))*(OFFSET('PTRM input'!$G$369,0,$E1070-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AB$3>(A9stdlife+$E1070),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AA1070),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AA1070))*(OFFSET('PTRM input'!$G$369,0,$E1070-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AC$3>(A9stdlife+$E1070),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AB1070),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AB1070))*(OFFSET('PTRM input'!$G$369,0,$E1070-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AD$3>(A9stdlife+$E1070),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AC1070),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AC1070))*(OFFSET('PTRM input'!$G$369,0,$E1070-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AE$3>(A9stdlife+$E1070),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AD1070),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AD1070))*(OFFSET('PTRM input'!$G$369,0,$E1070-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AF$3>(A9stdlife+$E1070),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AE1070),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AE1070))*(OFFSET('PTRM input'!$G$369,0,$E1070-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AG$3>(A9stdlife+$E1070),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AF1070),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AF1070))*(OFFSET('PTRM input'!$G$369,0,$E1070-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AH$3>(A9stdlife+$E1070),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AG1070),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AG1070))*(OFFSET('PTRM input'!$G$369,0,$E1070-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AI$3>(A9stdlife+$E1070),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AH1070),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AH1070))*(OFFSET('PTRM input'!$G$369,0,$E1070-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AJ$3>(A9stdlife+$E1070),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AI1070),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AI1070))*(OFFSET('PTRM input'!$G$369,0,$E1070-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AK$3>(A9stdlife+$E1070),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AJ1070),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AJ1070))*(OFFSET('PTRM input'!$G$369,0,$E1070-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AL$3>(A9stdlife+$E1070),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AK1070),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AK1070))*(OFFSET('PTRM input'!$G$369,0,$E1070-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AM$3>(A9stdlife+$E1070),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AL1070),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AL1070))*(OFFSET('PTRM input'!$G$369,0,$E1070-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AN$3>(A9stdlife+$E1070),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AM1070),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AM1070))*(OFFSET('PTRM input'!$G$369,0,$E1070-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AO$3>(A9stdlife+$E1070),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AN1070),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AN1070))*(OFFSET('PTRM input'!$G$369,0,$E1070-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AP$3>(A9stdlife+$E1070),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AO1070),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AO1070))*(OFFSET('PTRM input'!$G$369,0,$E1070-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AQ$3>(A9stdlife+$E1070),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AP1070),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AP1070))*(OFFSET('PTRM input'!$G$369,0,$E1070-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AR$3>(A9stdlife+$E1070),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AQ1070),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AQ1070))*(OFFSET('PTRM input'!$G$369,0,$E1070-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AS$3>(A9stdlife+$E1070),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AR1070),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AR1070))*(OFFSET('PTRM input'!$G$369,0,$E1070-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AT$3>(A9stdlife+$E1070),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AS1070),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AS1070))*(OFFSET('PTRM input'!$G$369,0,$E1070-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AU$3>(A9stdlife+$E1070),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AT1070),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AT1070))*(OFFSET('PTRM input'!$G$369,0,$E1070-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AV$3>(A9stdlife+$E1070),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AU1070),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AU1070))*(OFFSET('PTRM input'!$G$369,0,$E1070-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AW$3>(A9stdlife+$E1070),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AV1070),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AV1070))*(OFFSET('PTRM input'!$G$369,0,$E1070-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AX$3>(A9stdlife+$E1070),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AW1070),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AW1070))*(OFFSET('PTRM input'!$G$369,0,$E1070-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AY$3>(A9stdlife+$E1070),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AX1070),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AX1070))*(OFFSET('PTRM input'!$G$369,0,$E1070-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AZ$3>(A9stdlife+$E1070),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AY1070),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AY1070))*(OFFSET('PTRM input'!$G$369,0,$E1070-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BA$3>(A9stdlife+$E1070),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AZ1070),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:AZ1070))*(OFFSET('PTRM input'!$G$369,0,$E1070-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BB$3>(A9stdlife+$E1070),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:BA1070),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:BA1070))*(OFFSET('PTRM input'!$G$369,0,$E1070-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BC$3>(A9stdlife+$E1070),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:BB1070),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:BB1070))*(OFFSET('PTRM input'!$G$369,0,$E1070-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BD$3>(A9stdlife+$E1070),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:BC1070),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:BC1070))*(OFFSET('PTRM input'!$G$369,0,$E1070-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BE$3>(A9stdlife+$E1070),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:BD1070),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:BD1070))*(OFFSET('PTRM input'!$G$369,0,$E1070-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BF$3>(A9stdlife+$E1070),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:BE1070),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:BE1070))*(OFFSET('PTRM input'!$G$369,0,$E1070-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BG$3>(A9stdlife+$E1070),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:BF1070),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:BF1070))*(OFFSET('PTRM input'!$G$369,0,$E1070-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BH$3>(A9stdlife+$E1070),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:BG1070),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:BG1070))*(OFFSET('PTRM input'!$G$369,0,$E1070-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BI$3>(A9stdlife+$E1070),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:BH1070),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1070)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1070)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1070))*OFFSET($F$7,0,$E1070))-SUM($G1070:BH1070))*(OFFSET('PTRM input'!$G$369,0,$E1070-1)/A9taxstdlife))))","v":0}]
[null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(V$3>(A9stdlife+$E1071),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:U1071),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:U1071))*(OFFSET('PTRM input'!$G$369,0,$E1071-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(W$3>(A9stdlife+$E1071),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:V1071),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:V1071))*(OFFSET('PTRM input'!$G$369,0,$E1071-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(X$3>(A9stdlife+$E1071),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:W1071),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:W1071))*(OFFSET('PTRM input'!$G$369,0,$E1071-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(Y$3>(A9stdlife+$E1071),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:X1071),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:X1071))*(OFFSET('PTRM input'!$G$369,0,$E1071-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(Z$3>(A9stdlife+$E1071),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:Y1071),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:Y1071))*(OFFSET('PTRM input'!$G$369,0,$E1071-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AA$3>(A9stdlife+$E1071),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:Z1071),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:Z1071))*(OFFSET('PTRM input'!$G$369,0,$E1071-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AB$3>(A9stdlife+$E1071),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AA1071),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AA1071))*(OFFSET('PTRM input'!$G$369,0,$E1071-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AC$3>(A9stdlife+$E1071),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AB1071),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AB1071))*(OFFSET('PTRM input'!$G$369,0,$E1071-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AD$3>(A9stdlife+$E1071),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AC1071),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AC1071))*(OFFSET('PTRM input'!$G$369,0,$E1071-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AE$3>(A9stdlife+$E1071),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AD1071),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AD1071))*(OFFSET('PTRM input'!$G$369,0,$E1071-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AF$3>(A9stdlife+$E1071),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AE1071),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AE1071))*(OFFSET('PTRM input'!$G$369,0,$E1071-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AG$3>(A9stdlife+$E1071),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AF1071),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AF1071))*(OFFSET('PTRM input'!$G$369,0,$E1071-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AH$3>(A9stdlife+$E1071),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AG1071),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AG1071))*(OFFSET('PTRM input'!$G$369,0,$E1071-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AI$3>(A9stdlife+$E1071),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AH1071),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AH1071))*(OFFSET('PTRM input'!$G$369,0,$E1071-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AJ$3>(A9stdlife+$E1071),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AI1071),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AI1071))*(OFFSET('PTRM input'!$G$369,0,$E1071-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AK$3>(A9stdlife+$E1071),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AJ1071),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AJ1071))*(OFFSET('PTRM input'!$G$369,0,$E1071-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AL$3>(A9stdlife+$E1071),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AK1071),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AK1071))*(OFFSET('PTRM input'!$G$369,0,$E1071-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AM$3>(A9stdlife+$E1071),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AL1071),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AL1071))*(OFFSET('PTRM input'!$G$369,0,$E1071-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AN$3>(A9stdlife+$E1071),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AM1071),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AM1071))*(OFFSET('PTRM input'!$G$369,0,$E1071-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AO$3>(A9stdlife+$E1071),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AN1071),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AN1071))*(OFFSET('PTRM input'!$G$369,0,$E1071-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AP$3>(A9stdlife+$E1071),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AO1071),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AO1071))*(OFFSET('PTRM input'!$G$369,0,$E1071-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AQ$3>(A9stdlife+$E1071),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AP1071),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AP1071))*(OFFSET('PTRM input'!$G$369,0,$E1071-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AR$3>(A9stdlife+$E1071),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AQ1071),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AQ1071))*(OFFSET('PTRM input'!$G$369,0,$E1071-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AS$3>(A9stdlife+$E1071),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AR1071),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AR1071))*(OFFSET('PTRM input'!$G$369,0,$E1071-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AT$3>(A9stdlife+$E1071),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AS1071),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AS1071))*(OFFSET('PTRM input'!$G$369,0,$E1071-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AU$3>(A9stdlife+$E1071),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AT1071),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AT1071))*(OFFSET('PTRM input'!$G$369,0,$E1071-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AV$3>(A9stdlife+$E1071),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AU1071),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AU1071))*(OFFSET('PTRM input'!$G$369,0,$E1071-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AW$3>(A9stdlife+$E1071),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AV1071),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AV1071))*(OFFSET('PTRM input'!$G$369,0,$E1071-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AX$3>(A9stdlife+$E1071),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AW1071),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AW1071))*(OFFSET('PTRM input'!$G$369,0,$E1071-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AY$3>(A9stdlife+$E1071),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AX1071),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AX1071))*(OFFSET('PTRM input'!$G$369,0,$E1071-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AZ$3>(A9stdlife+$E1071),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AY1071),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AY1071))*(OFFSET('PTRM input'!$G$369,0,$E1071-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BA$3>(A9stdlife+$E1071),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AZ1071),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:AZ1071))*(OFFSET('PTRM input'!$G$369,0,$E1071-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BB$3>(A9stdlife+$E1071),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:BA1071),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:BA1071))*(OFFSET('PTRM input'!$G$369,0,$E1071-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BC$3>(A9stdlife+$E1071),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:BB1071),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:BB1071))*(OFFSET('PTRM input'!$G$369,0,$E1071-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BD$3>(A9stdlife+$E1071),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:BC1071),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:BC1071))*(OFFSET('PTRM input'!$G$369,0,$E1071-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BE$3>(A9stdlife+$E1071),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:BD1071),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:BD1071))*(OFFSET('PTRM input'!$G$369,0,$E1071-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BF$3>(A9stdlife+$E1071),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:BE1071),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:BE1071))*(OFFSET('PTRM input'!$G$369,0,$E1071-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BG$3>(A9stdlife+$E1071),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:BF1071),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:BF1071))*(OFFSET('PTRM input'!$G$369,0,$E1071-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BH$3>(A9stdlife+$E1071),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:BG1071),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:BG1071))*(OFFSET('PTRM input'!$G$369,0,$E1071-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BI$3>(A9stdlife+$E1071),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:BH1071),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1071)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1071)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1071))*OFFSET($F$7,0,$E1071))-SUM($G1071:BH1071))*(OFFSET('PTRM input'!$G$369,0,$E1071-1)/A9taxstdlife))))","v":0}]
[null,null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(Y$3>(A9stdlife+$E1074),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:X1074),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:X1074))*(OFFSET('PTRM input'!$G$369,0,$E1074-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(Z$3>(A9stdlife+$E1074),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:Y1074),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:Y1074))*(OFFSET('PTRM input'!$G$369,0,$E1074-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AA$3>(A9stdlife+$E1074),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:Z1074),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:Z1074))*(OFFSET('PTRM input'!$G$369,0,$E1074-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AB$3>(A9stdlife+$E1074),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AA1074),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AA1074))*(OFFSET('PTRM input'!$G$369,0,$E1074-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AC$3>(A9stdlife+$E1074),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AB1074),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AB1074))*(OFFSET('PTRM input'!$G$369,0,$E1074-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AD$3>(A9stdlife+$E1074),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AC1074),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AC1074))*(OFFSET('PTRM input'!$G$369,0,$E1074-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AE$3>(A9stdlife+$E1074),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AD1074),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AD1074))*(OFFSET('PTRM input'!$G$369,0,$E1074-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AF$3>(A9stdlife+$E1074),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AE1074),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AE1074))*(OFFSET('PTRM input'!$G$369,0,$E1074-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AG$3>(A9stdlife+$E1074),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AF1074),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AF1074))*(OFFSET('PTRM input'!$G$369,0,$E1074-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AH$3>(A9stdlife+$E1074),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AG1074),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AG1074))*(OFFSET('PTRM input'!$G$369,0,$E1074-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AI$3>(A9stdlife+$E1074),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AH1074),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AH1074))*(OFFSET('PTRM input'!$G$369,0,$E1074-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AJ$3>(A9stdlife+$E1074),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AI1074),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AI1074))*(OFFSET('PTRM input'!$G$369,0,$E1074-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AK$3>(A9stdlife+$E1074),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AJ1074),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AJ1074))*(OFFSET('PTRM input'!$G$369,0,$E1074-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AL$3>(A9stdlife+$E1074),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AK1074),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AK1074))*(OFFSET('PTRM input'!$G$369,0,$E1074-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AM$3>(A9stdlife+$E1074),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AL1074),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AL1074))*(OFFSET('PTRM input'!$G$369,0,$E1074-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AN$3>(A9stdlife+$E1074),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AM1074),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AM1074))*(OFFSET('PTRM input'!$G$369,0,$E1074-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AO$3>(A9stdlife+$E1074),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AN1074),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AN1074))*(OFFSET('PTRM input'!$G$369,0,$E1074-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AP$3>(A9stdlife+$E1074),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AO1074),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AO1074))*(OFFSET('PTRM input'!$G$369,0,$E1074-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AQ$3>(A9stdlife+$E1074),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AP1074),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AP1074))*(OFFSET('PTRM input'!$G$369,0,$E1074-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AR$3>(A9stdlife+$E1074),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AQ1074),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AQ1074))*(OFFSET('PTRM input'!$G$369,0,$E1074-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AS$3>(A9stdlife+$E1074),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AR1074),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AR1074))*(OFFSET('PTRM input'!$G$369,0,$E1074-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AT$3>(A9stdlife+$E1074),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AS1074),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AS1074))*(OFFSET('PTRM input'!$G$369,0,$E1074-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AU$3>(A9stdlife+$E1074),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AT1074),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AT1074))*(OFFSET('PTRM input'!$G$369,0,$E1074-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AV$3>(A9stdlife+$E1074),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AU1074),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AU1074))*(OFFSET('PTRM input'!$G$369,0,$E1074-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AW$3>(A9stdlife+$E1074),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AV1074),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AV1074))*(OFFSET('PTRM input'!$G$369,0,$E1074-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AX$3>(A9stdlife+$E1074),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AW1074),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AW1074))*(OFFSET('PTRM input'!$G$369,0,$E1074-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AY$3>(A9stdlife+$E1074),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AX1074),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AX1074))*(OFFSET('PTRM input'!$G$369,0,$E1074-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AZ$3>(A9stdlife+$E1074),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AY1074),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AY1074))*(OFFSET('PTRM input'!$G$369,0,$E1074-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BA$3>(A9stdlife+$E1074),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AZ1074),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:AZ1074))*(OFFSET('PTRM input'!$G$369,0,$E1074-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BB$3>(A9stdlife+$E1074),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:BA1074),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:BA1074))*(OFFSET('PTRM input'!$G$369,0,$E1074-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BC$3>(A9stdlife+$E1074),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:BB1074),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:BB1074))*(OFFSET('PTRM input'!$G$369,0,$E1074-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BD$3>(A9stdlife+$E1074),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:BC1074),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:BC1074))*(OFFSET('PTRM input'!$G$369,0,$E1074-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BE$3>(A9stdlife+$E1074),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:BD1074),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:BD1074))*(OFFSET('PTRM input'!$G$369,0,$E1074-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BF$3>(A9stdlife+$E1074),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:BE1074),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:BE1074))*(OFFSET('PTRM input'!$G$369,0,$E1074-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BG$3>(A9stdlife+$E1074),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:BF1074),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:BF1074))*(OFFSET('PTRM input'!$G$369,0,$E1074-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BH$3>(A9stdlife+$E1074),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:BG1074),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:BG1074))*(OFFSET('PTRM input'!$G$369,0,$E1074-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BI$3>(A9stdlife+$E1074),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:BH1074),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1074)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1074)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1074))*OFFSET($F$7,0,$E1074))-SUM($G1074:BH1074))*(OFFSET('PTRM input'!$G$369,0,$E1074-1)/A9taxstdlife))))","v":0}]
[null,null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(Z$3>(A9stdlife+$E1075),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:Y1075),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:Y1075))*(OFFSET('PTRM input'!$G$369,0,$E1075-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AA$3>(A9stdlife+$E1075),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:Z1075),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:Z1075))*(OFFSET('PTRM input'!$G$369,0,$E1075-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AB$3>(A9stdlife+$E1075),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AA1075),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AA1075))*(OFFSET('PTRM input'!$G$369,0,$E1075-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AC$3>(A9stdlife+$E1075),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AB1075),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AB1075))*(OFFSET('PTRM input'!$G$369,0,$E1075-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AD$3>(A9stdlife+$E1075),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AC1075),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AC1075))*(OFFSET('PTRM input'!$G$369,0,$E1075-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AE$3>(A9stdlife+$E1075),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AD1075),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AD1075))*(OFFSET('PTRM input'!$G$369,0,$E1075-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AF$3>(A9stdlife+$E1075),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AE1075),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AE1075))*(OFFSET('PTRM input'!$G$369,0,$E1075-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AG$3>(A9stdlife+$E1075),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AF1075),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AF1075))*(OFFSET('PTRM input'!$G$369,0,$E1075-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AH$3>(A9stdlife+$E1075),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AG1075),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AG1075))*(OFFSET('PTRM input'!$G$369,0,$E1075-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AI$3>(A9stdlife+$E1075),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AH1075),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AH1075))*(OFFSET('PTRM input'!$G$369,0,$E1075-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AJ$3>(A9stdlife+$E1075),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AI1075),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AI1075))*(OFFSET('PTRM input'!$G$369,0,$E1075-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AK$3>(A9stdlife+$E1075),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AJ1075),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AJ1075))*(OFFSET('PTRM input'!$G$369,0,$E1075-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AL$3>(A9stdlife+$E1075),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AK1075),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AK1075))*(OFFSET('PTRM input'!$G$369,0,$E1075-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AM$3>(A9stdlife+$E1075),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AL1075),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AL1075))*(OFFSET('PTRM input'!$G$369,0,$E1075-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AN$3>(A9stdlife+$E1075),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AM1075),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AM1075))*(OFFSET('PTRM input'!$G$369,0,$E1075-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AO$3>(A9stdlife+$E1075),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AN1075),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AN1075))*(OFFSET('PTRM input'!$G$369,0,$E1075-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AP$3>(A9stdlife+$E1075),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AO1075),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AO1075))*(OFFSET('PTRM input'!$G$369,0,$E1075-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AQ$3>(A9stdlife+$E1075),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AP1075),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AP1075))*(OFFSET('PTRM input'!$G$369,0,$E1075-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AR$3>(A9stdlife+$E1075),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AQ1075),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AQ1075))*(OFFSET('PTRM input'!$G$369,0,$E1075-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AS$3>(A9stdlife+$E1075),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AR1075),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AR1075))*(OFFSET('PTRM input'!$G$369,0,$E1075-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AT$3>(A9stdlife+$E1075),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AS1075),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AS1075))*(OFFSET('PTRM input'!$G$369,0,$E1075-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AU$3>(A9stdlife+$E1075),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AT1075),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AT1075))*(OFFSET('PTRM input'!$G$369,0,$E1075-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AV$3>(A9stdlife+$E1075),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AU1075),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AU1075))*(OFFSET('PTRM input'!$G$369,0,$E1075-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AW$3>(A9stdlife+$E1075),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AV1075),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AV1075))*(OFFSET('PTRM input'!$G$369,0,$E1075-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AX$3>(A9stdlife+$E1075),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AW1075),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AW1075))*(OFFSET('PTRM input'!$G$369,0,$E1075-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AY$3>(A9stdlife+$E1075),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AX1075),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AX1075))*(OFFSET('PTRM input'!$G$369,0,$E1075-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(AZ$3>(A9stdlife+$E1075),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AY1075),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AY1075))*(OFFSET('PTRM input'!$G$369,0,$E1075-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BA$3>(A9stdlife+$E1075),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AZ1075),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:AZ1075))*(OFFSET('PTRM input'!$G$369,0,$E1075-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BB$3>(A9stdlife+$E1075),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:BA1075),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:BA1075))*(OFFSET('PTRM input'!$G$369,0,$E1075-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BC$3>(A9stdlife+$E1075),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:BB1075),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:BB1075))*(OFFSET('PTRM input'!$G$369,0,$E1075-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BD$3>(A9stdlife+$E1075),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:BC1075),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:BC1075))*(OFFSET('PTRM input'!$G$369,0,$E1075-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BE$3>(A9stdlife+$E1075),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:BD1075),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:BD1075))*(OFFSET('PTRM input'!$G$369,0,$E1075-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BF$3>(A9stdlife+$E1075),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:BE1075),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:BE1075))*(OFFSET('PTRM input'!$G$369,0,$E1075-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BG$3>(A9stdlife+$E1075),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:BF1075),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:BF1075))*(OFFSET('PTRM input'!$G$369,0,$E1075-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BH$3>(A9stdlife+$E1075),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:BG1075),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:BG1075))*(OFFSET('PTRM input'!$G$369,0,$E1075-1)/A9taxstdlife))))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(A9taxstdlife=\"\",0,IF(BI$3>(A9stdlife+$E1075),((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:BH1075),(((INDEX('PTRM input'!$G$277:$Y$326,A9offset,$E1075)+INDEX('PTRM input'!$G$223:$Y$272,A9offset,$E1075)-INDEX('PTRM input'!$G$115:$Y$164,A9offset,$E1075))*OFFSET($F$7,0,$E1075))-SUM($G1075:BH1075))*(OFFSET('PTRM input'!$G$369,0,$E1075-1)/A9taxstdlife))))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(H$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:G1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:G1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(I$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:H1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:H1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(J$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:I1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:I1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(K$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:J1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:J1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(L$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:K1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:K1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(M$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:L1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:L1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(N$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:M1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:M1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(O$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:N1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:N1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(P$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:O1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:O1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(Q$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:P1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:P1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(R$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:Q1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:Q1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(S$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:R1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:R1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(T$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:S1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:S1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(U$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:T1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:T1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(V$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:U1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:U1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(W$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:V1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:V1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(X$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:W1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:W1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(Y$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:X1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:X1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(Z$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:Y1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:Y1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AA$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:Z1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:Z1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AB$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AA1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AA1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AC$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AB1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AB1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AD$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AC1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AC1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AE$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AD1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AD1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AF$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AE1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AE1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AG$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AF1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AF1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AH$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AG1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AG1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AI$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AH1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AH1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AJ$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AI1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AI1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AK$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AJ1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AJ1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AL$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AK1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AK1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AM$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AL1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AL1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AN$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AM1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AM1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AO$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AN1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AN1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AP$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AO1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AO1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AQ$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AP1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AP1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AR$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AQ1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AQ1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AS$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AR1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AR1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AT$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AS1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AS1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AU$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AT1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AT1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AV$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AU1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AU1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AW$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AV1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AV1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AX$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AW1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AW1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AY$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AX1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AX1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AZ$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AY1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AY1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BA$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AZ1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:AZ1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BB$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:BA1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:BA1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BC$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:BB1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:BB1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BD$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:BC1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:BC1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BE$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:BD1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:BD1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BF$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:BE1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:BE1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BG$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:BF1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:BF1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BH$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:BG1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:BG1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BI$3>(A10stdlife+$E1079),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:BH1079),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1079)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1079)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1079))*OFFSET($F$7,0,$E1079))-SUM($G1079:BH1079))*(OFFSET('PTRM input'!$G$369,0,$E1079-1)/A10taxstdlife))))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(K$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:J1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:J1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(L$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:K1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:K1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(M$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:L1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:L1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(N$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:M1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:M1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(O$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:N1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:N1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(P$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:O1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:O1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(Q$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:P1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:P1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(R$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:Q1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:Q1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(S$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:R1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:R1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(T$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:S1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:S1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(U$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:T1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:T1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(V$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:U1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:U1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(W$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:V1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:V1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(X$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:W1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:W1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(Y$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:X1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:X1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(Z$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:Y1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:Y1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AA$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:Z1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:Z1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AB$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AA1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AA1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AC$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AB1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AB1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AD$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AC1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AC1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AE$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AD1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AD1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AF$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AE1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AE1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AG$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AF1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AF1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AH$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AG1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AG1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AI$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AH1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AH1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AJ$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AI1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AI1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AK$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AJ1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AJ1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AL$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AK1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AK1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AM$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AL1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AL1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AN$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AM1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AM1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AO$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AN1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AN1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AP$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AO1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AO1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AQ$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AP1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AP1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AR$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AQ1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AQ1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AS$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AR1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AR1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AT$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AS1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AS1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AU$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AT1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AT1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AV$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AU1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AU1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AW$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AV1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AV1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AX$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AW1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AW1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AY$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AX1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AX1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AZ$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AY1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AY1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BA$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AZ1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:AZ1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BB$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:BA1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:BA1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BC$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:BB1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:BB1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BD$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:BC1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:BC1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BE$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:BD1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:BD1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BF$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:BE1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:BE1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BG$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:BF1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:BF1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BH$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:BG1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:BG1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BI$3>(A10stdlife+$E1082),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:BH1082),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1082)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1082)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1082))*OFFSET($F$7,0,$E1082))-SUM($G1082:BH1082))*(OFFSET('PTRM input'!$G$369,0,$E1082-1)/A10taxstdlife))))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(L$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:K1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:K1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(M$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:L1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:L1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(N$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:M1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:M1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(O$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:N1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:N1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(P$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:O1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:O1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(Q$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:P1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:P1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(R$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:Q1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:Q1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(S$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:R1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:R1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(T$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:S1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:S1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(U$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:T1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:T1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(V$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:U1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:U1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(W$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:V1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:V1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(X$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:W1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:W1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(Y$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:X1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:X1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(Z$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:Y1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:Y1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AA$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:Z1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:Z1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AB$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AA1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AA1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AC$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AB1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AB1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AD$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AC1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AC1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AE$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AD1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AD1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AF$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AE1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AE1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AG$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AF1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AF1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AH$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AG1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AG1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AI$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AH1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AH1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AJ$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AI1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AI1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AK$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AJ1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AJ1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AL$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AK1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AK1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AM$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AL1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AL1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AN$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AM1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AM1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AO$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AN1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AN1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AP$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AO1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AO1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AQ$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AP1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AP1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AR$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AQ1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AQ1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AS$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AR1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AR1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AT$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AS1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AS1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AU$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AT1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AT1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AV$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AU1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AU1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AW$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AV1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AV1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AX$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AW1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AW1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AY$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AX1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AX1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AZ$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AY1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AY1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BA$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AZ1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:AZ1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BB$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:BA1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:BA1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BC$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:BB1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:BB1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BD$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:BC1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:BC1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BE$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:BD1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:BD1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BF$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:BE1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:BE1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BG$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:BF1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:BF1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BH$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:BG1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:BG1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BI$3>(A10stdlife+$E1083),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:BH1083),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1083)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1083)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1083))*OFFSET($F$7,0,$E1083))-SUM($G1083:BH1083))*(OFFSET('PTRM input'!$G$369,0,$E1083-1)/A10taxstdlife))))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(O$3>(A10stdlife+$E1086),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:N1086),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:N1086))*(OFFSET('PTRM input'!$G$369,0,$E1086-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(P$3>(A10stdlife+$E1086),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:O1086),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:O1086))*(OFFSET('PTRM input'!$G$369,0,$E1086-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(Q$3>(A10stdlife+$E1086),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:P1086),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:P1086))*(OFFSET('PTRM input'!$G$369,0,$E1086-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(R$3>(A10stdlife+$E1086),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:Q1086),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:Q1086))*(OFFSET('PTRM input'!$G$369,0,$E1086-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(S$3>(A10stdlife+$E1086),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:R1086),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:R1086))*(OFFSET('PTRM input'!$G$369,0,$E1086-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(T$3>(A10stdlife+$E1086),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:S1086),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:S1086))*(OFFSET('PTRM input'!$G$369,0,$E1086-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(U$3>(A10stdlife+$E1086),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:T1086),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:T1086))*(OFFSET('PTRM input'!$G$369,0,$E1086-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(V$3>(A10stdlife+$E1086),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:U1086),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:U1086))*(OFFSET('PTRM input'!$G$369,0,$E1086-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(W$3>(A10stdlife+$E1086),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:V1086),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:V1086))*(OFFSET('PTRM input'!$G$369,0,$E1086-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(X$3>(A10stdlife+$E1086),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:W1086),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:W1086))*(OFFSET('PTRM input'!$G$369,0,$E1086-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(Y$3>(A10stdlife+$E1086),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:X1086),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:X1086))*(OFFSET('PTRM input'!$G$369,0,$E1086-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(Z$3>(A10stdlife+$E1086),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:Y1086),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:Y1086))*(OFFSET('PTRM input'!$G$369,0,$E1086-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AA$3>(A10stdlife+$E1086),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:Z1086),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:Z1086))*(OFFSET('PTRM input'!$G$369,0,$E1086-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AB$3>(A10stdlife+$E1086),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AA1086),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AA1086))*(OFFSET('PTRM input'!$G$369,0,$E1086-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AC$3>(A10stdlife+$E1086),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AB1086),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AB1086))*(OFFSET('PTRM input'!$G$369,0,$E1086-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AD$3>(A10stdlife+$E1086),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AC1086),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AC1086))*(OFFSET('PTRM input'!$G$369,0,$E1086-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AE$3>(A10stdlife+$E1086),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AD1086),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AD1086))*(OFFSET('PTRM input'!$G$369,0,$E1086-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AF$3>(A10stdlife+$E1086),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AE1086),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AE1086))*(OFFSET('PTRM input'!$G$369,0,$E1086-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AG$3>(A10stdlife+$E1086),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AF1086),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AF1086))*(OFFSET('PTRM input'!$G$369,0,$E1086-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AH$3>(A10stdlife+$E1086),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AG1086),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AG1086))*(OFFSET('PTRM input'!$G$369,0,$E1086-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AI$3>(A10stdlife+$E1086),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AH1086),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AH1086))*(OFFSET('PTRM input'!$G$369,0,$E1086-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AJ$3>(A10stdlife+$E1086),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AI1086),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AI1086))*(OFFSET('PTRM input'!$G$369,0,$E1086-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AK$3>(A10stdlife+$E1086),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AJ1086),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AJ1086))*(OFFSET('PTRM input'!$G$369,0,$E1086-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AL$3>(A10stdlife+$E1086),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AK1086),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AK1086))*(OFFSET('PTRM input'!$G$369,0,$E1086-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AM$3>(A10stdlife+$E1086),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AL1086),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AL1086))*(OFFSET('PTRM input'!$G$369,0,$E1086-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AN$3>(A10stdlife+$E1086),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AM1086),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AM1086))*(OFFSET('PTRM input'!$G$369,0,$E1086-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AO$3>(A10stdlife+$E1086),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AN1086),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AN1086))*(OFFSET('PTRM input'!$G$369,0,$E1086-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AP$3>(A10stdlife+$E1086),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AO1086),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AO1086))*(OFFSET('PTRM input'!$G$369,0,$E1086-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AQ$3>(A10stdlife+$E1086),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AP1086),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AP1086))*(OFFSET('PTRM input'!$G$369,0,$E1086-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AR$3>(A10stdlife+$E1086),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AQ1086),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AQ1086))*(OFFSET('PTRM input'!$G$369,0,$E1086-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AS$3>(A10stdlife+$E1086),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AR1086),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AR1086))*(OFFSET('PTRM input'!$G$369,0,$E1086-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AT$3>(A10stdlife+$E1086),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AS1086),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AS1086))*(OFFSET('PTRM input'!$G$369,0,$E1086-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AU$3>(A10stdlife+$E1086),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AT1086),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AT1086))*(OFFSET('PTRM input'!$G$369,0,$E1086-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AV$3>(A10stdlife+$E1086),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AU1086),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AU1086))*(OFFSET('PTRM input'!$G$369,0,$E1086-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AW$3>(A10stdlife+$E1086),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AV1086),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AV1086))*(OFFSET('PTRM input'!$G$369,0,$E1086-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AX$3>(A10stdlife+$E1086),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AW1086),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AW1086))*(OFFSET('PTRM input'!$G$369,0,$E1086-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AY$3>(A10stdlife+$E1086),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AX1086),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AX1086))*(OFFSET('PTRM input'!$G$369,0,$E1086-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AZ$3>(A10stdlife+$E1086),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AY1086),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AY1086))*(OFFSET('PTRM input'!$G$369,0,$E1086-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BA$3>(A10stdlife+$E1086),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AZ1086),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:AZ1086))*(OFFSET('PTRM input'!$G$369,0,$E1086-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BB$3>(A10stdlife+$E1086),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:BA1086),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:BA1086))*(OFFSET('PTRM input'!$G$369,0,$E1086-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BC$3>(A10stdlife+$E1086),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:BB1086),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:BB1086))*(OFFSET('PTRM input'!$G$369,0,$E1086-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BD$3>(A10stdlife+$E1086),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:BC1086),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:BC1086))*(OFFSET('PTRM input'!$G$369,0,$E1086-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BE$3>(A10stdlife+$E1086),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:BD1086),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:BD1086))*(OFFSET('PTRM input'!$G$369,0,$E1086-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BF$3>(A10stdlife+$E1086),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:BE1086),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:BE1086))*(OFFSET('PTRM input'!$G$369,0,$E1086-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BG$3>(A10stdlife+$E1086),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:BF1086),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:BF1086))*(OFFSET('PTRM input'!$G$369,0,$E1086-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BH$3>(A10stdlife+$E1086),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:BG1086),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:BG1086))*(OFFSET('PTRM input'!$G$369,0,$E1086-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BI$3>(A10stdlife+$E1086),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:BH1086),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1086)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1086)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1086))*OFFSET($F$7,0,$E1086))-SUM($G1086:BH1086))*(OFFSET('PTRM input'!$G$369,0,$E1086-1)/A10taxstdlife))))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(P$3>(A10stdlife+$E1087),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:O1087),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:O1087))*(OFFSET('PTRM input'!$G$369,0,$E1087-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(Q$3>(A10stdlife+$E1087),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:P1087),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:P1087))*(OFFSET('PTRM input'!$G$369,0,$E1087-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(R$3>(A10stdlife+$E1087),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:Q1087),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:Q1087))*(OFFSET('PTRM input'!$G$369,0,$E1087-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(S$3>(A10stdlife+$E1087),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:R1087),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:R1087))*(OFFSET('PTRM input'!$G$369,0,$E1087-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(T$3>(A10stdlife+$E1087),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:S1087),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:S1087))*(OFFSET('PTRM input'!$G$369,0,$E1087-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(U$3>(A10stdlife+$E1087),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:T1087),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:T1087))*(OFFSET('PTRM input'!$G$369,0,$E1087-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(V$3>(A10stdlife+$E1087),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:U1087),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:U1087))*(OFFSET('PTRM input'!$G$369,0,$E1087-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(W$3>(A10stdlife+$E1087),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:V1087),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:V1087))*(OFFSET('PTRM input'!$G$369,0,$E1087-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(X$3>(A10stdlife+$E1087),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:W1087),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:W1087))*(OFFSET('PTRM input'!$G$369,0,$E1087-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(Y$3>(A10stdlife+$E1087),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:X1087),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:X1087))*(OFFSET('PTRM input'!$G$369,0,$E1087-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(Z$3>(A10stdlife+$E1087),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:Y1087),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:Y1087))*(OFFSET('PTRM input'!$G$369,0,$E1087-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AA$3>(A10stdlife+$E1087),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:Z1087),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:Z1087))*(OFFSET('PTRM input'!$G$369,0,$E1087-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AB$3>(A10stdlife+$E1087),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AA1087),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AA1087))*(OFFSET('PTRM input'!$G$369,0,$E1087-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AC$3>(A10stdlife+$E1087),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AB1087),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AB1087))*(OFFSET('PTRM input'!$G$369,0,$E1087-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AD$3>(A10stdlife+$E1087),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AC1087),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AC1087))*(OFFSET('PTRM input'!$G$369,0,$E1087-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AE$3>(A10stdlife+$E1087),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AD1087),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AD1087))*(OFFSET('PTRM input'!$G$369,0,$E1087-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AF$3>(A10stdlife+$E1087),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AE1087),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AE1087))*(OFFSET('PTRM input'!$G$369,0,$E1087-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AG$3>(A10stdlife+$E1087),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AF1087),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AF1087))*(OFFSET('PTRM input'!$G$369,0,$E1087-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AH$3>(A10stdlife+$E1087),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AG1087),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AG1087))*(OFFSET('PTRM input'!$G$369,0,$E1087-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AI$3>(A10stdlife+$E1087),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AH1087),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AH1087))*(OFFSET('PTRM input'!$G$369,0,$E1087-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AJ$3>(A10stdlife+$E1087),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AI1087),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AI1087))*(OFFSET('PTRM input'!$G$369,0,$E1087-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AK$3>(A10stdlife+$E1087),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AJ1087),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AJ1087))*(OFFSET('PTRM input'!$G$369,0,$E1087-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AL$3>(A10stdlife+$E1087),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AK1087),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AK1087))*(OFFSET('PTRM input'!$G$369,0,$E1087-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AM$3>(A10stdlife+$E1087),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AL1087),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AL1087))*(OFFSET('PTRM input'!$G$369,0,$E1087-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AN$3>(A10stdlife+$E1087),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AM1087),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AM1087))*(OFFSET('PTRM input'!$G$369,0,$E1087-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AO$3>(A10stdlife+$E1087),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AN1087),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AN1087))*(OFFSET('PTRM input'!$G$369,0,$E1087-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AP$3>(A10stdlife+$E1087),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AO1087),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AO1087))*(OFFSET('PTRM input'!$G$369,0,$E1087-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AQ$3>(A10stdlife+$E1087),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AP1087),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AP1087))*(OFFSET('PTRM input'!$G$369,0,$E1087-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AR$3>(A10stdlife+$E1087),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AQ1087),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AQ1087))*(OFFSET('PTRM input'!$G$369,0,$E1087-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AS$3>(A10stdlife+$E1087),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AR1087),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AR1087))*(OFFSET('PTRM input'!$G$369,0,$E1087-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AT$3>(A10stdlife+$E1087),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AS1087),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AS1087))*(OFFSET('PTRM input'!$G$369,0,$E1087-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AU$3>(A10stdlife+$E1087),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AT1087),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AT1087))*(OFFSET('PTRM input'!$G$369,0,$E1087-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AV$3>(A10stdlife+$E1087),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AU1087),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AU1087))*(OFFSET('PTRM input'!$G$369,0,$E1087-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AW$3>(A10stdlife+$E1087),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AV1087),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AV1087))*(OFFSET('PTRM input'!$G$369,0,$E1087-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AX$3>(A10stdlife+$E1087),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AW1087),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AW1087))*(OFFSET('PTRM input'!$G$369,0,$E1087-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AY$3>(A10stdlife+$E1087),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AX1087),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AX1087))*(OFFSET('PTRM input'!$G$369,0,$E1087-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AZ$3>(A10stdlife+$E1087),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AY1087),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AY1087))*(OFFSET('PTRM input'!$G$369,0,$E1087-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BA$3>(A10stdlife+$E1087),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AZ1087),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:AZ1087))*(OFFSET('PTRM input'!$G$369,0,$E1087-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BB$3>(A10stdlife+$E1087),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:BA1087),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:BA1087))*(OFFSET('PTRM input'!$G$369,0,$E1087-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BC$3>(A10stdlife+$E1087),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:BB1087),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:BB1087))*(OFFSET('PTRM input'!$G$369,0,$E1087-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BD$3>(A10stdlife+$E1087),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:BC1087),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:BC1087))*(OFFSET('PTRM input'!$G$369,0,$E1087-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BE$3>(A10stdlife+$E1087),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:BD1087),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:BD1087))*(OFFSET('PTRM input'!$G$369,0,$E1087-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BF$3>(A10stdlife+$E1087),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:BE1087),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:BE1087))*(OFFSET('PTRM input'!$G$369,0,$E1087-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BG$3>(A10stdlife+$E1087),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:BF1087),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:BF1087))*(OFFSET('PTRM input'!$G$369,0,$E1087-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BH$3>(A10stdlife+$E1087),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:BG1087),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:BG1087))*(OFFSET('PTRM input'!$G$369,0,$E1087-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BI$3>(A10stdlife+$E1087),((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:BH1087),(((INDEX('PTRM input'!$G$277:$P$326,A10offset,$E1087)+INDEX('PTRM input'!$G$223:$P$272,A10offset,$E1087)-INDEX('PTRM input'!$G$115:$P$164,A10offset,$E1087))*OFFSET($F$7,0,$E1087))-SUM($G1087:BH1087))*(OFFSET('PTRM input'!$G$369,0,$E1087-1)/A10taxstdlife))))","v":"n/a"}]
[null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(S$3>(A10stdlife+$E1090),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:R1090),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:R1090))*(OFFSET('PTRM input'!$G$369,0,$E1090-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(T$3>(A10stdlife+$E1090),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:S1090),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:S1090))*(OFFSET('PTRM input'!$G$369,0,$E1090-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(U$3>(A10stdlife+$E1090),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:T1090),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:T1090))*(OFFSET('PTRM input'!$G$369,0,$E1090-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(V$3>(A10stdlife+$E1090),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:U1090),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:U1090))*(OFFSET('PTRM input'!$G$369,0,$E1090-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(W$3>(A10stdlife+$E1090),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:V1090),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:V1090))*(OFFSET('PTRM input'!$G$369,0,$E1090-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(X$3>(A10stdlife+$E1090),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:W1090),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:W1090))*(OFFSET('PTRM input'!$G$369,0,$E1090-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(Y$3>(A10stdlife+$E1090),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:X1090),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:X1090))*(OFFSET('PTRM input'!$G$369,0,$E1090-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(Z$3>(A10stdlife+$E1090),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:Y1090),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:Y1090))*(OFFSET('PTRM input'!$G$369,0,$E1090-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AA$3>(A10stdlife+$E1090),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:Z1090),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:Z1090))*(OFFSET('PTRM input'!$G$369,0,$E1090-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AB$3>(A10stdlife+$E1090),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AA1090),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AA1090))*(OFFSET('PTRM input'!$G$369,0,$E1090-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AC$3>(A10stdlife+$E1090),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AB1090),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AB1090))*(OFFSET('PTRM input'!$G$369,0,$E1090-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AD$3>(A10stdlife+$E1090),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AC1090),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AC1090))*(OFFSET('PTRM input'!$G$369,0,$E1090-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AE$3>(A10stdlife+$E1090),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AD1090),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AD1090))*(OFFSET('PTRM input'!$G$369,0,$E1090-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AF$3>(A10stdlife+$E1090),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AE1090),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AE1090))*(OFFSET('PTRM input'!$G$369,0,$E1090-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AG$3>(A10stdlife+$E1090),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AF1090),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AF1090))*(OFFSET('PTRM input'!$G$369,0,$E1090-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AH$3>(A10stdlife+$E1090),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AG1090),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AG1090))*(OFFSET('PTRM input'!$G$369,0,$E1090-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AI$3>(A10stdlife+$E1090),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AH1090),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AH1090))*(OFFSET('PTRM input'!$G$369,0,$E1090-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AJ$3>(A10stdlife+$E1090),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AI1090),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AI1090))*(OFFSET('PTRM input'!$G$369,0,$E1090-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AK$3>(A10stdlife+$E1090),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AJ1090),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AJ1090))*(OFFSET('PTRM input'!$G$369,0,$E1090-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AL$3>(A10stdlife+$E1090),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AK1090),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AK1090))*(OFFSET('PTRM input'!$G$369,0,$E1090-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AM$3>(A10stdlife+$E1090),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AL1090),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AL1090))*(OFFSET('PTRM input'!$G$369,0,$E1090-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AN$3>(A10stdlife+$E1090),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AM1090),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AM1090))*(OFFSET('PTRM input'!$G$369,0,$E1090-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AO$3>(A10stdlife+$E1090),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AN1090),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AN1090))*(OFFSET('PTRM input'!$G$369,0,$E1090-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AP$3>(A10stdlife+$E1090),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AO1090),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AO1090))*(OFFSET('PTRM input'!$G$369,0,$E1090-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AQ$3>(A10stdlife+$E1090),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AP1090),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AP1090))*(OFFSET('PTRM input'!$G$369,0,$E1090-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AR$3>(A10stdlife+$E1090),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AQ1090),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AQ1090))*(OFFSET('PTRM input'!$G$369,0,$E1090-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AS$3>(A10stdlife+$E1090),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AR1090),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AR1090))*(OFFSET('PTRM input'!$G$369,0,$E1090-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AT$3>(A10stdlife+$E1090),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AS1090),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AS1090))*(OFFSET('PTRM input'!$G$369,0,$E1090-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AU$3>(A10stdlife+$E1090),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AT1090),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AT1090))*(OFFSET('PTRM input'!$G$369,0,$E1090-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AV$3>(A10stdlife+$E1090),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AU1090),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AU1090))*(OFFSET('PTRM input'!$G$369,0,$E1090-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AW$3>(A10stdlife+$E1090),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AV1090),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AV1090))*(OFFSET('PTRM input'!$G$369,0,$E1090-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AX$3>(A10stdlife+$E1090),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AW1090),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AW1090))*(OFFSET('PTRM input'!$G$369,0,$E1090-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AY$3>(A10stdlife+$E1090),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AX1090),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AX1090))*(OFFSET('PTRM input'!$G$369,0,$E1090-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AZ$3>(A10stdlife+$E1090),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AY1090),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AY1090))*(OFFSET('PTRM input'!$G$369,0,$E1090-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BA$3>(A10stdlife+$E1090),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AZ1090),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:AZ1090))*(OFFSET('PTRM input'!$G$369,0,$E1090-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BB$3>(A10stdlife+$E1090),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:BA1090),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:BA1090))*(OFFSET('PTRM input'!$G$369,0,$E1090-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BC$3>(A10stdlife+$E1090),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:BB1090),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:BB1090))*(OFFSET('PTRM input'!$G$369,0,$E1090-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BD$3>(A10stdlife+$E1090),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:BC1090),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:BC1090))*(OFFSET('PTRM input'!$G$369,0,$E1090-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BE$3>(A10stdlife+$E1090),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:BD1090),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:BD1090))*(OFFSET('PTRM input'!$G$369,0,$E1090-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BF$3>(A10stdlife+$E1090),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:BE1090),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:BE1090))*(OFFSET('PTRM input'!$G$369,0,$E1090-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BG$3>(A10stdlife+$E1090),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:BF1090),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:BF1090))*(OFFSET('PTRM input'!$G$369,0,$E1090-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BH$3>(A10stdlife+$E1090),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:BG1090),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:BG1090))*(OFFSET('PTRM input'!$G$369,0,$E1090-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BI$3>(A10stdlife+$E1090),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:BH1090),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1090)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1090)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1090))*OFFSET($F$7,0,$E1090))-SUM($G1090:BH1090))*(OFFSET('PTRM input'!$G$369,0,$E1090-1)/A10taxstdlife))))","v":"n/a"}]
[null,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(T$3>(A10stdlife+$E1091),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:S1091),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:S1091))*(OFFSET('PTRM input'!$G$369,0,$E1091-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(U$3>(A10stdlife+$E1091),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:T1091),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:T1091))*(OFFSET('PTRM input'!$G$369,0,$E1091-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(V$3>(A10stdlife+$E1091),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:U1091),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:U1091))*(OFFSET('PTRM input'!$G$369,0,$E1091-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(W$3>(A10stdlife+$E1091),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:V1091),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:V1091))*(OFFSET('PTRM input'!$G$369,0,$E1091-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(X$3>(A10stdlife+$E1091),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:W1091),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:W1091))*(OFFSET('PTRM input'!$G$369,0,$E1091-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(Y$3>(A10stdlife+$E1091),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:X1091),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:X1091))*(OFFSET('PTRM input'!$G$369,0,$E1091-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(Z$3>(A10stdlife+$E1091),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:Y1091),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:Y1091))*(OFFSET('PTRM input'!$G$369,0,$E1091-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AA$3>(A10stdlife+$E1091),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:Z1091),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:Z1091))*(OFFSET('PTRM input'!$G$369,0,$E1091-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AB$3>(A10stdlife+$E1091),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AA1091),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AA1091))*(OFFSET('PTRM input'!$G$369,0,$E1091-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AC$3>(A10stdlife+$E1091),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AB1091),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AB1091))*(OFFSET('PTRM input'!$G$369,0,$E1091-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AD$3>(A10stdlife+$E1091),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AC1091),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AC1091))*(OFFSET('PTRM input'!$G$369,0,$E1091-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AE$3>(A10stdlife+$E1091),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AD1091),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AD1091))*(OFFSET('PTRM input'!$G$369,0,$E1091-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AF$3>(A10stdlife+$E1091),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AE1091),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AE1091))*(OFFSET('PTRM input'!$G$369,0,$E1091-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AG$3>(A10stdlife+$E1091),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AF1091),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AF1091))*(OFFSET('PTRM input'!$G$369,0,$E1091-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AH$3>(A10stdlife+$E1091),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AG1091),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AG1091))*(OFFSET('PTRM input'!$G$369,0,$E1091-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AI$3>(A10stdlife+$E1091),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AH1091),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AH1091))*(OFFSET('PTRM input'!$G$369,0,$E1091-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AJ$3>(A10stdlife+$E1091),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AI1091),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AI1091))*(OFFSET('PTRM input'!$G$369,0,$E1091-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AK$3>(A10stdlife+$E1091),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AJ1091),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AJ1091))*(OFFSET('PTRM input'!$G$369,0,$E1091-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AL$3>(A10stdlife+$E1091),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AK1091),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AK1091))*(OFFSET('PTRM input'!$G$369,0,$E1091-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AM$3>(A10stdlife+$E1091),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AL1091),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AL1091))*(OFFSET('PTRM input'!$G$369,0,$E1091-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AN$3>(A10stdlife+$E1091),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AM1091),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AM1091))*(OFFSET('PTRM input'!$G$369,0,$E1091-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AO$3>(A10stdlife+$E1091),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AN1091),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AN1091))*(OFFSET('PTRM input'!$G$369,0,$E1091-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AP$3>(A10stdlife+$E1091),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AO1091),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AO1091))*(OFFSET('PTRM input'!$G$369,0,$E1091-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AQ$3>(A10stdlife+$E1091),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AP1091),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AP1091))*(OFFSET('PTRM input'!$G$369,0,$E1091-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AR$3>(A10stdlife+$E1091),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AQ1091),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AQ1091))*(OFFSET('PTRM input'!$G$369,0,$E1091-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AS$3>(A10stdlife+$E1091),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AR1091),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AR1091))*(OFFSET('PTRM input'!$G$369,0,$E1091-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AT$3>(A10stdlife+$E1091),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AS1091),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AS1091))*(OFFSET('PTRM input'!$G$369,0,$E1091-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AU$3>(A10stdlife+$E1091),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AT1091),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AT1091))*(OFFSET('PTRM input'!$G$369,0,$E1091-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AV$3>(A10stdlife+$E1091),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AU1091),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AU1091))*(OFFSET('PTRM input'!$G$369,0,$E1091-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AW$3>(A10stdlife+$E1091),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AV1091),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AV1091))*(OFFSET('PTRM input'!$G$369,0,$E1091-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AX$3>(A10stdlife+$E1091),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AW1091),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AW1091))*(OFFSET('PTRM input'!$G$369,0,$E1091-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AY$3>(A10stdlife+$E1091),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AX1091),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AX1091))*(OFFSET('PTRM input'!$G$369,0,$E1091-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AZ$3>(A10stdlife+$E1091),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AY1091),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AY1091))*(OFFSET('PTRM input'!$G$369,0,$E1091-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BA$3>(A10stdlife+$E1091),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AZ1091),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:AZ1091))*(OFFSET('PTRM input'!$G$369,0,$E1091-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BB$3>(A10stdlife+$E1091),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:BA1091),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:BA1091))*(OFFSET('PTRM input'!$G$369,0,$E1091-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BC$3>(A10stdlife+$E1091),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:BB1091),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:BB1091))*(OFFSET('PTRM input'!$G$369,0,$E1091-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BD$3>(A10stdlife+$E1091),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:BC1091),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:BC1091))*(OFFSET('PTRM input'!$G$369,0,$E1091-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BE$3>(A10stdlife+$E1091),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:BD1091),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:BD1091))*(OFFSET('PTRM input'!$G$369,0,$E1091-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BF$3>(A10stdlife+$E1091),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:BE1091),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:BE1091))*(OFFSET('PTRM input'!$G$369,0,$E1091-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BG$3>(A10stdlife+$E1091),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:BF1091),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:BF1091))*(OFFSET('PTRM input'!$G$369,0,$E1091-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BH$3>(A10stdlife+$E1091),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:BG1091),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:BG1091))*(OFFSET('PTRM input'!$G$369,0,$E1091-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BI$3>(A10stdlife+$E1091),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:BH1091),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1091)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1091)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1091))*OFFSET($F$7,0,$E1091))-SUM($G1091:BH1091))*(OFFSET('PTRM input'!$G$369,0,$E1091-1)/A10taxstdlife))))","v":"n/a"}]
[null,null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(W$3>(A10stdlife+$E1094),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:V1094),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:V1094))*(OFFSET('PTRM input'!$G$369,0,$E1094-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(X$3>(A10stdlife+$E1094),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:W1094),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:W1094))*(OFFSET('PTRM input'!$G$369,0,$E1094-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(Y$3>(A10stdlife+$E1094),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:X1094),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:X1094))*(OFFSET('PTRM input'!$G$369,0,$E1094-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(Z$3>(A10stdlife+$E1094),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:Y1094),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:Y1094))*(OFFSET('PTRM input'!$G$369,0,$E1094-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AA$3>(A10stdlife+$E1094),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:Z1094),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:Z1094))*(OFFSET('PTRM input'!$G$369,0,$E1094-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AB$3>(A10stdlife+$E1094),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AA1094),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AA1094))*(OFFSET('PTRM input'!$G$369,0,$E1094-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AC$3>(A10stdlife+$E1094),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AB1094),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AB1094))*(OFFSET('PTRM input'!$G$369,0,$E1094-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AD$3>(A10stdlife+$E1094),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AC1094),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AC1094))*(OFFSET('PTRM input'!$G$369,0,$E1094-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AE$3>(A10stdlife+$E1094),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AD1094),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AD1094))*(OFFSET('PTRM input'!$G$369,0,$E1094-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AF$3>(A10stdlife+$E1094),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AE1094),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AE1094))*(OFFSET('PTRM input'!$G$369,0,$E1094-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AG$3>(A10stdlife+$E1094),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AF1094),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AF1094))*(OFFSET('PTRM input'!$G$369,0,$E1094-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AH$3>(A10stdlife+$E1094),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AG1094),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AG1094))*(OFFSET('PTRM input'!$G$369,0,$E1094-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AI$3>(A10stdlife+$E1094),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AH1094),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AH1094))*(OFFSET('PTRM input'!$G$369,0,$E1094-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AJ$3>(A10stdlife+$E1094),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AI1094),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AI1094))*(OFFSET('PTRM input'!$G$369,0,$E1094-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AK$3>(A10stdlife+$E1094),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AJ1094),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AJ1094))*(OFFSET('PTRM input'!$G$369,0,$E1094-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AL$3>(A10stdlife+$E1094),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AK1094),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AK1094))*(OFFSET('PTRM input'!$G$369,0,$E1094-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AM$3>(A10stdlife+$E1094),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AL1094),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AL1094))*(OFFSET('PTRM input'!$G$369,0,$E1094-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AN$3>(A10stdlife+$E1094),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AM1094),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AM1094))*(OFFSET('PTRM input'!$G$369,0,$E1094-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AO$3>(A10stdlife+$E1094),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AN1094),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AN1094))*(OFFSET('PTRM input'!$G$369,0,$E1094-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AP$3>(A10stdlife+$E1094),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AO1094),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AO1094))*(OFFSET('PTRM input'!$G$369,0,$E1094-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AQ$3>(A10stdlife+$E1094),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AP1094),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AP1094))*(OFFSET('PTRM input'!$G$369,0,$E1094-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AR$3>(A10stdlife+$E1094),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AQ1094),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AQ1094))*(OFFSET('PTRM input'!$G$369,0,$E1094-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AS$3>(A10stdlife+$E1094),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AR1094),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AR1094))*(OFFSET('PTRM input'!$G$369,0,$E1094-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AT$3>(A10stdlife+$E1094),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AS1094),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AS1094))*(OFFSET('PTRM input'!$G$369,0,$E1094-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AU$3>(A10stdlife+$E1094),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AT1094),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AT1094))*(OFFSET('PTRM input'!$G$369,0,$E1094-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AV$3>(A10stdlife+$E1094),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AU1094),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AU1094))*(OFFSET('PTRM input'!$G$369,0,$E1094-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AW$3>(A10stdlife+$E1094),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AV1094),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AV1094))*(OFFSET('PTRM input'!$G$369,0,$E1094-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AX$3>(A10stdlife+$E1094),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AW1094),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AW1094))*(OFFSET('PTRM input'!$G$369,0,$E1094-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AY$3>(A10stdlife+$E1094),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AX1094),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AX1094))*(OFFSET('PTRM input'!$G$369,0,$E1094-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AZ$3>(A10stdlife+$E1094),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AY1094),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AY1094))*(OFFSET('PTRM input'!$G$369,0,$E1094-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BA$3>(A10stdlife+$E1094),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AZ1094),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:AZ1094))*(OFFSET('PTRM input'!$G$369,0,$E1094-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BB$3>(A10stdlife+$E1094),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:BA1094),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:BA1094))*(OFFSET('PTRM input'!$G$369,0,$E1094-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BC$3>(A10stdlife+$E1094),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:BB1094),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:BB1094))*(OFFSET('PTRM input'!$G$369,0,$E1094-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BD$3>(A10stdlife+$E1094),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:BC1094),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:BC1094))*(OFFSET('PTRM input'!$G$369,0,$E1094-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BE$3>(A10stdlife+$E1094),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:BD1094),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:BD1094))*(OFFSET('PTRM input'!$G$369,0,$E1094-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BF$3>(A10stdlife+$E1094),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:BE1094),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:BE1094))*(OFFSET('PTRM input'!$G$369,0,$E1094-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BG$3>(A10stdlife+$E1094),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:BF1094),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:BF1094))*(OFFSET('PTRM input'!$G$369,0,$E1094-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BH$3>(A10stdlife+$E1094),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:BG1094),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:BG1094))*(OFFSET('PTRM input'!$G$369,0,$E1094-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BI$3>(A10stdlife+$E1094),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:BH1094),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1094)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1094)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1094))*OFFSET($F$7,0,$E1094))-SUM($G1094:BH1094))*(OFFSET('PTRM input'!$G$369,0,$E1094-1)/A10taxstdlife))))","v":"n/a"}]
[null,null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(X$3>(A10stdlife+$E1095),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:W1095),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:W1095))*(OFFSET('PTRM input'!$G$369,0,$E1095-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(Y$3>(A10stdlife+$E1095),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:X1095),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:X1095))*(OFFSET('PTRM input'!$G$369,0,$E1095-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(Z$3>(A10stdlife+$E1095),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:Y1095),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:Y1095))*(OFFSET('PTRM input'!$G$369,0,$E1095-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AA$3>(A10stdlife+$E1095),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:Z1095),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:Z1095))*(OFFSET('PTRM input'!$G$369,0,$E1095-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AB$3>(A10stdlife+$E1095),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AA1095),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AA1095))*(OFFSET('PTRM input'!$G$369,0,$E1095-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AC$3>(A10stdlife+$E1095),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AB1095),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AB1095))*(OFFSET('PTRM input'!$G$369,0,$E1095-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AD$3>(A10stdlife+$E1095),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AC1095),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AC1095))*(OFFSET('PTRM input'!$G$369,0,$E1095-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AE$3>(A10stdlife+$E1095),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AD1095),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AD1095))*(OFFSET('PTRM input'!$G$369,0,$E1095-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AF$3>(A10stdlife+$E1095),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AE1095),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AE1095))*(OFFSET('PTRM input'!$G$369,0,$E1095-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AG$3>(A10stdlife+$E1095),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AF1095),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AF1095))*(OFFSET('PTRM input'!$G$369,0,$E1095-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AH$3>(A10stdlife+$E1095),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AG1095),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AG1095))*(OFFSET('PTRM input'!$G$369,0,$E1095-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AI$3>(A10stdlife+$E1095),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AH1095),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AH1095))*(OFFSET('PTRM input'!$G$369,0,$E1095-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AJ$3>(A10stdlife+$E1095),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AI1095),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AI1095))*(OFFSET('PTRM input'!$G$369,0,$E1095-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AK$3>(A10stdlife+$E1095),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AJ1095),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AJ1095))*(OFFSET('PTRM input'!$G$369,0,$E1095-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AL$3>(A10stdlife+$E1095),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AK1095),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AK1095))*(OFFSET('PTRM input'!$G$369,0,$E1095-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AM$3>(A10stdlife+$E1095),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AL1095),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AL1095))*(OFFSET('PTRM input'!$G$369,0,$E1095-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AN$3>(A10stdlife+$E1095),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AM1095),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AM1095))*(OFFSET('PTRM input'!$G$369,0,$E1095-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AO$3>(A10stdlife+$E1095),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AN1095),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AN1095))*(OFFSET('PTRM input'!$G$369,0,$E1095-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AP$3>(A10stdlife+$E1095),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AO1095),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AO1095))*(OFFSET('PTRM input'!$G$369,0,$E1095-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AQ$3>(A10stdlife+$E1095),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AP1095),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AP1095))*(OFFSET('PTRM input'!$G$369,0,$E1095-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AR$3>(A10stdlife+$E1095),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AQ1095),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AQ1095))*(OFFSET('PTRM input'!$G$369,0,$E1095-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AS$3>(A10stdlife+$E1095),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AR1095),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AR1095))*(OFFSET('PTRM input'!$G$369,0,$E1095-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AT$3>(A10stdlife+$E1095),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AS1095),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AS1095))*(OFFSET('PTRM input'!$G$369,0,$E1095-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AU$3>(A10stdlife+$E1095),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AT1095),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AT1095))*(OFFSET('PTRM input'!$G$369,0,$E1095-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AV$3>(A10stdlife+$E1095),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AU1095),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AU1095))*(OFFSET('PTRM input'!$G$369,0,$E1095-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AW$3>(A10stdlife+$E1095),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AV1095),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AV1095))*(OFFSET('PTRM input'!$G$369,0,$E1095-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AX$3>(A10stdlife+$E1095),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AW1095),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AW1095))*(OFFSET('PTRM input'!$G$369,0,$E1095-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AY$3>(A10stdlife+$E1095),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AX1095),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AX1095))*(OFFSET('PTRM input'!$G$369,0,$E1095-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(AZ$3>(A10stdlife+$E1095),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AY1095),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AY1095))*(OFFSET('PTRM input'!$G$369,0,$E1095-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BA$3>(A10stdlife+$E1095),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AZ1095),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:AZ1095))*(OFFSET('PTRM input'!$G$369,0,$E1095-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BB$3>(A10stdlife+$E1095),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:BA1095),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:BA1095))*(OFFSET('PTRM input'!$G$369,0,$E1095-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BC$3>(A10stdlife+$E1095),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:BB1095),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:BB1095))*(OFFSET('PTRM input'!$G$369,0,$E1095-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BD$3>(A10stdlife+$E1095),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:BC1095),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:BC1095))*(OFFSET('PTRM input'!$G$369,0,$E1095-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BE$3>(A10stdlife+$E1095),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:BD1095),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:BD1095))*(OFFSET('PTRM input'!$G$369,0,$E1095-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BF$3>(A10stdlife+$E1095),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:BE1095),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:BE1095))*(OFFSET('PTRM input'!$G$369,0,$E1095-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BG$3>(A10stdlife+$E1095),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:BF1095),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:BF1095))*(OFFSET('PTRM input'!$G$369,0,$E1095-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BH$3>(A10stdlife+$E1095),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:BG1095),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:BG1095))*(OFFSET('PTRM input'!$G$369,0,$E1095-1)/A10taxstdlife))))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(A10taxstdlife=\"\",0,IF(BI$3>(A10stdlife+$E1095),((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:BH1095),(((INDEX('PTRM input'!$G$277:$Y$326,A10offset,$E1095)+INDEX('PTRM input'!$G$223:$Y$272,A10offset,$E1095)-INDEX('PTRM input'!$G$115:$Y$164,A10offset,$E1095))*OFFSET($F$7,0,$E1095))-SUM($G1095:BH1095))*(OFFSET('PTRM input'!$G$369,0,$E1095-1)/A10taxstdlife))))","v":"n/a"}]
[null,null,{"$f":"Asset10","v":"Land and easement"},null,null,null,{"$f":"SUM(G1077:G1097)+'PTRM input'!G$124*G$7","v":0},{"$f":"SUM(H1077:H1097)+'PTRM input'!H$124*H$7","v":0},{"$f":"SUM(I1077:I1097)+'PTRM input'!I$124*I$7","v":0},{"$f":"SUM(J1077:J1097)+'PTRM input'!J$124*J$7","v":0},{"$f":"SUM(K1077:K1097)+'PTRM input'!K$124*K$7","v":0},{"$f":"SUM(L1077:L1097)+'PTRM input'!L$124*L$7","v":0},{"$f":"SUM(M1077:M1097)+'PTRM input'!M$124*M$7","v":0},{"$f":"SUM(N1077:N1097)+'PTRM input'!N$124*N$7","v":0},{"$f":"SUM(O1077:O1097)+'PTRM input'!O$124*O$7","v":0},{"$f":"SUM(P1077:P1097)+'PTRM input'!P$124*P$7","v":0},{"$f":"SUM(Q1077:Q1097)+'PTRM input'!Q$124*Q$7","v":0},{"$f":"SUM(R1077:R1097)+'PTRM input'!R$124*R$7","v":0},{"$f":"SUM(S1077:S1097)+'PTRM input'!S$124*S$7","v":0},{"$f":"SUM(T1077:T1097)+'PTRM input'!T$124*T$7","v":0},{"$f":"SUM(U1077:U1097)+'PTRM input'!U$124*U$7","v":0},{"$f":"SUM(V1077:V1097)+'PTRM input'!V$124*V$7","v":0},{"$f":"SUM(W1077:W1097)+'PTRM input'!W$124*W$7","v":0},{"$f":"SUM(X1077:X1097)+'PTRM input'!X$124*X$7","v":0},{"$f":"SUM(Y1077:Y1097)+'PTRM input'!Y$124*Y$7","v":0},{"$f":"SUM(Z1077:Z1097)+'PTRM input'!Z$124*Z$7","v":0},{"$f":"SUM(AA1077:AA1097)+'PTRM input'!AA$124*AA$7","v":0},{"$f":"SUM(AB1077:AB1097)+'PTRM input'!AB$124*AB$7","v":0},{"$f":"SUM(AC1077:AC1097)+'PTRM input'!AC$124*AC$7","v":0},{"$f":"SUM(AD1077:AD1097)+'PTRM input'!AD$124*AD$7","v":0},{"$f":"SUM(AE1077:AE1097)+'PTRM input'!AE$124*AE$7","v":0},{"$f":"SUM(AF1077:AF1097)+'PTRM input'!AF$124*AF$7","v":0},{"$f":"SUM(AG1077:AG1097)+'PTRM input'!AG$124*AG$7","v":0},{"$f":"SUM(AH1077:AH1097)+'PTRM input'!AH$124*AH$7","v":0},{"$f":"SUM(AI1077:AI1097)+'PTRM input'!AI$124*AI$7","v":0},{"$f":"SUM(AJ1077:AJ1097)+'PTRM input'!AJ$124*AJ$7","v":0},{"$f":"SUM(AK1077:AK1097)+'PTRM input'!AK$124*AK$7","v":0},{"$f":"SUM(AL1077:AL1097)+'PTRM input'!AL$124*AL$7","v":0},{"$f":"SUM(AM1077:AM1097)+'PTRM input'!AM$124*AM$7","v":0},{"$f":"SUM(AN1077:AN1097)+'PTRM input'!AN$124*AN$7","v":0},{"$f":"SUM(AO1077:AO1097)+'PTRM input'!AO$124*AO$7","v":0},{"$f":"SUM(AP1077:AP1097)+'PTRM input'!AP$124*AP$7","v":0},{"$f":"SUM(AQ1077:AQ1097)+'PTRM input'!AQ$124*AQ$7","v":0},{"$f":"SUM(AR1077:AR1097)+'PTRM input'!AR$124*AR$7","v":0},{"$f":"SUM(AS1077:AS1097)+'PTRM input'!AS$124*AS$7","v":0},{"$f":"SUM(AT1077:AT1097)+'PTRM input'!AT$124*AT$7","v":0},{"$f":"SUM(AU1077:AU1097)+'PTRM input'!AU$124*AU$7","v":0},{"$f":"SUM(AV1077:AV1097)+'PTRM input'!AV$124*AV$7","v":0},{"$f":"SUM(AW1077:AW1097)+'PTRM input'!AW$124*AW$7","v":0},{"$f":"SUM(AX1077:AX1097)+'PTRM input'!AX$124*AX$7","v":0},{"$f":"SUM(AY1077:AY1097)+'PTRM input'!AY$124*AY$7","v":0},{"$f":"SUM(AZ1077:AZ1097)+'PTRM input'!AZ$124*AZ$7","v":0},{"$f":"SUM(BA1077:BA1097)+'PTRM input'!BA$124*BA$7","v":0},{"$f":"SUM(BB1077:BB1097)+'PTRM input'!BB$124*BB$7","v":0},{"$f":"SUM(BC1077:BC1097)+'PTRM input'!BC$124*BC$7","v":0},{"$f":"SUM(BD1077:BD1097)+'PTRM input'!BD$124*BD$7","v":0},{"$f":"SUM(BE1077:BE1097)+'PTRM input'!BE$124*BE$7","v":0},{"$f":"SUM(BF1077:BF1097)+'PTRM input'!BF$124*BF$7","v":0},{"$f":"SUM(BG1077:BG1097)+'PTRM input'!BG$124*BG$7","v":0},{"$f":"SUM(BH1077:BH1097)+'PTRM input'!BH$124*BH$7","v":0},{"$f":"SUM(BI1077:BI1097)+'PTRM input'!BI$124*BI$7","v":0}]
[null,{"$f":"C1120","v":"Non-system assets"},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(G$3>A11taxremlife,A11taxvalue-SUM($F1099:F1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!G$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(H$3>A11taxremlife,A11taxvalue-SUM($F1099:G1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!H$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(I$3>A11taxremlife,A11taxvalue-SUM($F1099:H1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!I$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(J$3>A11taxremlife,A11taxvalue-SUM($F1099:I1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!J$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(K$3>A11taxremlife,A11taxvalue-SUM($F1099:J1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!K$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(L$3>A11taxremlife,A11taxvalue-SUM($F1099:K1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!L$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(M$3>A11taxremlife,A11taxvalue-SUM($F1099:L1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!M$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(N$3>A11taxremlife,A11taxvalue-SUM($F1099:M1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!N$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(O$3>A11taxremlife,A11taxvalue-SUM($F1099:N1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!O$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(P$3>A11taxremlife,A11taxvalue-SUM($F1099:O1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!P$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Q$3>A11taxremlife,A11taxvalue-SUM($F1099:P1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!Q$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(R$3>A11taxremlife,A11taxvalue-SUM($F1099:Q1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!R$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(S$3>A11taxremlife,A11taxvalue-SUM($F1099:R1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!S$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(T$3>A11taxremlife,A11taxvalue-SUM($F1099:S1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!T$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(U$3>A11taxremlife,A11taxvalue-SUM($F1099:T1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!U$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(V$3>A11taxremlife,A11taxvalue-SUM($F1099:U1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!V$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(W$3>A11taxremlife,A11taxvalue-SUM($F1099:V1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!W$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(X$3>A11taxremlife,A11taxvalue-SUM($F1099:W1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!X$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Y$3>A11taxremlife,A11taxvalue-SUM($F1099:X1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!Y$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Z$3>A11taxremlife,A11taxvalue-SUM($F1099:Y1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!Z$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AA$3>A11taxremlife,A11taxvalue-SUM($F1099:Z1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!AA$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AB$3>A11taxremlife,A11taxvalue-SUM($F1099:AA1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!AB$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AC$3>A11taxremlife,A11taxvalue-SUM($F1099:AB1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!AC$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AD$3>A11taxremlife,A11taxvalue-SUM($F1099:AC1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!AD$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AE$3>A11taxremlife,A11taxvalue-SUM($F1099:AD1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!AE$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AF$3>A11taxremlife,A11taxvalue-SUM($F1099:AE1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!AF$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AG$3>A11taxremlife,A11taxvalue-SUM($F1099:AF1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!AG$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AH$3>A11taxremlife,A11taxvalue-SUM($F1099:AG1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!AH$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AI$3>A11taxremlife,A11taxvalue-SUM($F1099:AH1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!AI$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AJ$3>A11taxremlife,A11taxvalue-SUM($F1099:AI1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!AJ$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AK$3>A11taxremlife,A11taxvalue-SUM($F1099:AJ1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!AK$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AL$3>A11taxremlife,A11taxvalue-SUM($F1099:AK1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!AL$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AM$3>A11taxremlife,A11taxvalue-SUM($F1099:AL1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!AM$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AN$3>A11taxremlife,A11taxvalue-SUM($F1099:AM1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!AN$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AO$3>A11taxremlife,A11taxvalue-SUM($F1099:AN1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!AO$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AP$3>A11taxremlife,A11taxvalue-SUM($F1099:AO1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!AP$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AQ$3>A11taxremlife,A11taxvalue-SUM($F1099:AP1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!AQ$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AR$3>A11taxremlife,A11taxvalue-SUM($F1099:AQ1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!AR$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AS$3>A11taxremlife,A11taxvalue-SUM($F1099:AR1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!AS$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AT$3>A11taxremlife,A11taxvalue-SUM($F1099:AS1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!AT$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AU$3>A11taxremlife,A11taxvalue-SUM($F1099:AT1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!AU$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AV$3>A11taxremlife,A11taxvalue-SUM($F1099:AU1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!AV$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AW$3>A11taxremlife,A11taxvalue-SUM($F1099:AV1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!AW$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AX$3>A11taxremlife,A11taxvalue-SUM($F1099:AW1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!AX$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AY$3>A11taxremlife,A11taxvalue-SUM($F1099:AX1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!AY$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AZ$3>A11taxremlife,A11taxvalue-SUM($F1099:AY1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!AZ$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BA$3>A11taxremlife,A11taxvalue-SUM($F1099:AZ1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!BA$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BB$3>A11taxremlife,A11taxvalue-SUM($F1099:BA1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!BB$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BC$3>A11taxremlife,A11taxvalue-SUM($F1099:BB1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!BC$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BD$3>A11taxremlife,A11taxvalue-SUM($F1099:BC1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!BD$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BE$3>A11taxremlife,A11taxvalue-SUM($F1099:BD1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!BE$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BF$3>A11taxremlife,A11taxvalue-SUM($F1099:BE1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!BF$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BG$3>A11taxremlife,A11taxvalue-SUM($F1099:BF1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!BG$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BH$3>A11taxremlife,A11taxvalue-SUM($F1099:BG1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!BH$482)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BI$3>A11taxremlife,A11taxvalue-SUM($F1099:BH1099),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))),'PTRM input'!BI$482)","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(I$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:H1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:H1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(J$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:I1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:I1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(K$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:J1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:J1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(L$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:K1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:K1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(M$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:L1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:L1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(N$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:M1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:M1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(O$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:N1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:N1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(P$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:O1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:O1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(Q$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:P1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:P1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(R$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:Q1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:Q1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(S$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:R1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:R1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(T$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:S1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:S1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(U$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:T1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:T1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(V$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:U1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:U1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(W$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:V1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:V1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(X$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:W1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:W1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(Y$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:X1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:X1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(Z$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:Y1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:Y1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AA$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:Z1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:Z1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AB$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AA1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AA1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AC$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AB1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AB1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AD$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AC1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AC1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AE$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AD1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AD1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AF$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AE1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AE1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AG$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AF1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AF1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AH$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AG1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AG1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AI$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AH1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AH1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AJ$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AI1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AI1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AK$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AJ1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AJ1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AL$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AK1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AK1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AM$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AL1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AL1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AN$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AM1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AM1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AO$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AN1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AN1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AP$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AO1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AO1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AQ$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AP1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AP1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AR$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AQ1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AQ1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AS$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AR1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AR1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AT$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AS1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AS1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AU$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AT1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AT1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AV$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AU1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AU1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AW$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AV1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AV1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AX$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AW1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AW1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AY$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AX1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AX1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AZ$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AY1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AY1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BA$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AZ1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:AZ1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BB$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:BA1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:BA1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BC$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:BB1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:BB1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BD$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:BC1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:BC1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BE$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:BD1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:BD1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BF$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:BE1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:BE1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BG$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:BF1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:BF1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BH$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:BG1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:BG1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BI$3>(A11stdlife+$E1102),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:BH1102),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1102)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1102)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1102))*OFFSET($F$7,0,$E1102))-SUM($G1102:BH1102))*(OFFSET('PTRM input'!$G$369,0,$E1102-1)/A11taxstdlife))))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(L$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:K1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:K1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(M$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:L1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:L1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(N$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:M1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:M1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(O$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:N1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:N1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(P$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:O1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:O1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(Q$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:P1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:P1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(R$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:Q1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:Q1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(S$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:R1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:R1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(T$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:S1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:S1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(U$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:T1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:T1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(V$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:U1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:U1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(W$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:V1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:V1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(X$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:W1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:W1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(Y$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:X1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:X1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(Z$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:Y1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:Y1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AA$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:Z1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:Z1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AB$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AA1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AA1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AC$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AB1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AB1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AD$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AC1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AC1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AE$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AD1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AD1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AF$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AE1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AE1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AG$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AF1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AF1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AH$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AG1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AG1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AI$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AH1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AH1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AJ$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AI1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AI1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AK$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AJ1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AJ1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AL$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AK1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AK1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AM$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AL1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AL1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AN$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AM1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AM1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AO$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AN1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AN1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AP$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AO1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AO1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AQ$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AP1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AP1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AR$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AQ1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AQ1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AS$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AR1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AR1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AT$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AS1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AS1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AU$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AT1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AT1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AV$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AU1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AU1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AW$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AV1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AV1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AX$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AW1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AW1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AY$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AX1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AX1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AZ$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AY1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AY1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BA$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AZ1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:AZ1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BB$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:BA1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:BA1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BC$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:BB1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:BB1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BD$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:BC1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:BC1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BE$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:BD1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:BD1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BF$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:BE1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:BE1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BG$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:BF1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:BF1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BH$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:BG1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:BG1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BI$3>(A11stdlife+$E1105),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:BH1105),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1105)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1105)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1105))*OFFSET($F$7,0,$E1105))-SUM($G1105:BH1105))*(OFFSET('PTRM input'!$G$369,0,$E1105-1)/A11taxstdlife))))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(N$3>(A11stdlife+$E1107),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:M1107),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:M1107))*(OFFSET('PTRM input'!$G$369,0,$E1107-1)/A11taxstdlife))))","v":5.4331476133995405E-3},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(O$3>(A11stdlife+$E1107),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:N1107),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:N1107))*(OFFSET('PTRM input'!$G$369,0,$E1107-1)/A11taxstdlife))))","v":3.259888568039724E-3},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(P$3>(A11stdlife+$E1107),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:O1107),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:O1107))*(OFFSET('PTRM input'!$G$369,0,$E1107-1)/A11taxstdlife))))","v":1.9559331408238348E-3},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(Q$3>(A11stdlife+$E1107),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:P1107),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:P1107))*(OFFSET('PTRM input'!$G$369,0,$E1107-1)/A11taxstdlife))))","v":1.1735598844943005E-3},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(R$3>(A11stdlife+$E1107),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:Q1107),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:Q1107))*(OFFSET('PTRM input'!$G$369,0,$E1107-1)/A11taxstdlife))))","v":7.041359306965804E-4},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(S$3>(A11stdlife+$E1107),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:R1107),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:R1107))*(OFFSET('PTRM input'!$G$369,0,$E1107-1)/A11taxstdlife))))","v":1.0562038960448706E-3},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(T$3>(A11stdlife+$E1107),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:S1107),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:S1107))*(OFFSET('PTRM input'!$G$369,0,$E1107-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(U$3>(A11stdlife+$E1107),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:T1107),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:T1107))*(OFFSET('PTRM input'!$G$369,0,$E1107-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(V$3>(A11stdlife+$E1107),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:U1107),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:U1107))*(OFFSET('PTRM input'!$G$369,0,$E1107-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(W$3>(A11stdlife+$E1107),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:V1107),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:V1107))*(OFFSET('PTRM input'!$G$369,0,$E1107-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(X$3>(A11stdlife+$E1107),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:W1107),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:W1107))*(OFFSET('PTRM input'!$G$369,0,$E1107-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(Y$3>(A11stdlife+$E1107),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:X1107),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:X1107))*(OFFSET('PTRM input'!$G$369,0,$E1107-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(Z$3>(A11stdlife+$E1107),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:Y1107),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:Y1107))*(OFFSET('PTRM input'!$G$369,0,$E1107-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AA$3>(A11stdlife+$E1107),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:Z1107),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:Z1107))*(OFFSET('PTRM input'!$G$369,0,$E1107-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AB$3>(A11stdlife+$E1107),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AA1107),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AA1107))*(OFFSET('PTRM input'!$G$369,0,$E1107-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AC$3>(A11stdlife+$E1107),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AB1107),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AB1107))*(OFFSET('PTRM input'!$G$369,0,$E1107-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AD$3>(A11stdlife+$E1107),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AC1107),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AC1107))*(OFFSET('PTRM input'!$G$369,0,$E1107-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AE$3>(A11stdlife+$E1107),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AD1107),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AD1107))*(OFFSET('PTRM input'!$G$369,0,$E1107-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AF$3>(A11stdlife+$E1107),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AE1107),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AE1107))*(OFFSET('PTRM input'!$G$369,0,$E1107-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AG$3>(A11stdlife+$E1107),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AF1107),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AF1107))*(OFFSET('PTRM input'!$G$369,0,$E1107-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AH$3>(A11stdlife+$E1107),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AG1107),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AG1107))*(OFFSET('PTRM input'!$G$369,0,$E1107-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AI$3>(A11stdlife+$E1107),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AH1107),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AH1107))*(OFFSET('PTRM input'!$G$369,0,$E1107-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AJ$3>(A11stdlife+$E1107),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AI1107),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AI1107))*(OFFSET('PTRM input'!$G$369,0,$E1107-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AK$3>(A11stdlife+$E1107),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AJ1107),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AJ1107))*(OFFSET('PTRM input'!$G$369,0,$E1107-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AL$3>(A11stdlife+$E1107),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AK1107),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AK1107))*(OFFSET('PTRM input'!$G$369,0,$E1107-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AM$3>(A11stdlife+$E1107),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AL1107),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AL1107))*(OFFSET('PTRM input'!$G$369,0,$E1107-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AN$3>(A11stdlife+$E1107),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AM1107),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AM1107))*(OFFSET('PTRM input'!$G$369,0,$E1107-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AO$3>(A11stdlife+$E1107),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AN1107),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AN1107))*(OFFSET('PTRM input'!$G$369,0,$E1107-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AP$3>(A11stdlife+$E1107),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AO1107),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AO1107))*(OFFSET('PTRM input'!$G$369,0,$E1107-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AQ$3>(A11stdlife+$E1107),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AP1107),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AP1107))*(OFFSET('PTRM input'!$G$369,0,$E1107-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AR$3>(A11stdlife+$E1107),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AQ1107),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AQ1107))*(OFFSET('PTRM input'!$G$369,0,$E1107-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AS$3>(A11stdlife+$E1107),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AR1107),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AR1107))*(OFFSET('PTRM input'!$G$369,0,$E1107-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AT$3>(A11stdlife+$E1107),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AS1107),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AS1107))*(OFFSET('PTRM input'!$G$369,0,$E1107-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AU$3>(A11stdlife+$E1107),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AT1107),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AT1107))*(OFFSET('PTRM input'!$G$369,0,$E1107-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AV$3>(A11stdlife+$E1107),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AU1107),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AU1107))*(OFFSET('PTRM input'!$G$369,0,$E1107-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AW$3>(A11stdlife+$E1107),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AV1107),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AV1107))*(OFFSET('PTRM input'!$G$369,0,$E1107-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AX$3>(A11stdlife+$E1107),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AW1107),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AW1107))*(OFFSET('PTRM input'!$G$369,0,$E1107-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AY$3>(A11stdlife+$E1107),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AX1107),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AX1107))*(OFFSET('PTRM input'!$G$369,0,$E1107-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AZ$3>(A11stdlife+$E1107),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AY1107),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AY1107))*(OFFSET('PTRM input'!$G$369,0,$E1107-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BA$3>(A11stdlife+$E1107),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AZ1107),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:AZ1107))*(OFFSET('PTRM input'!$G$369,0,$E1107-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BB$3>(A11stdlife+$E1107),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:BA1107),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:BA1107))*(OFFSET('PTRM input'!$G$369,0,$E1107-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BC$3>(A11stdlife+$E1107),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:BB1107),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:BB1107))*(OFFSET('PTRM input'!$G$369,0,$E1107-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BD$3>(A11stdlife+$E1107),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:BC1107),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:BC1107))*(OFFSET('PTRM input'!$G$369,0,$E1107-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BE$3>(A11stdlife+$E1107),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:BD1107),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:BD1107))*(OFFSET('PTRM input'!$G$369,0,$E1107-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BF$3>(A11stdlife+$E1107),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:BE1107),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:BE1107))*(OFFSET('PTRM input'!$G$369,0,$E1107-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BG$3>(A11stdlife+$E1107),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:BF1107),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:BF1107))*(OFFSET('PTRM input'!$G$369,0,$E1107-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BH$3>(A11stdlife+$E1107),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:BG1107),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:BG1107))*(OFFSET('PTRM input'!$G$369,0,$E1107-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BI$3>(A11stdlife+$E1107),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:BH1107),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1107)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1107)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1107))*OFFSET($F$7,0,$E1107))-SUM($G1107:BH1107))*(OFFSET('PTRM input'!$G$369,0,$E1107-1)/A11taxstdlife))))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(O$3>(A11stdlife+$E1108),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:N1108),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:N1108))*(OFFSET('PTRM input'!$G$369,0,$E1108-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(P$3>(A11stdlife+$E1108),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:O1108),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:O1108))*(OFFSET('PTRM input'!$G$369,0,$E1108-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(Q$3>(A11stdlife+$E1108),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:P1108),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:P1108))*(OFFSET('PTRM input'!$G$369,0,$E1108-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(R$3>(A11stdlife+$E1108),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:Q1108),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:Q1108))*(OFFSET('PTRM input'!$G$369,0,$E1108-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(S$3>(A11stdlife+$E1108),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:R1108),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:R1108))*(OFFSET('PTRM input'!$G$369,0,$E1108-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(T$3>(A11stdlife+$E1108),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:S1108),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:S1108))*(OFFSET('PTRM input'!$G$369,0,$E1108-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(U$3>(A11stdlife+$E1108),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:T1108),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:T1108))*(OFFSET('PTRM input'!$G$369,0,$E1108-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(V$3>(A11stdlife+$E1108),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:U1108),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:U1108))*(OFFSET('PTRM input'!$G$369,0,$E1108-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(W$3>(A11stdlife+$E1108),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:V1108),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:V1108))*(OFFSET('PTRM input'!$G$369,0,$E1108-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(X$3>(A11stdlife+$E1108),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:W1108),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:W1108))*(OFFSET('PTRM input'!$G$369,0,$E1108-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(Y$3>(A11stdlife+$E1108),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:X1108),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:X1108))*(OFFSET('PTRM input'!$G$369,0,$E1108-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(Z$3>(A11stdlife+$E1108),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:Y1108),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:Y1108))*(OFFSET('PTRM input'!$G$369,0,$E1108-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AA$3>(A11stdlife+$E1108),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:Z1108),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:Z1108))*(OFFSET('PTRM input'!$G$369,0,$E1108-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AB$3>(A11stdlife+$E1108),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AA1108),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AA1108))*(OFFSET('PTRM input'!$G$369,0,$E1108-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AC$3>(A11stdlife+$E1108),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AB1108),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AB1108))*(OFFSET('PTRM input'!$G$369,0,$E1108-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AD$3>(A11stdlife+$E1108),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AC1108),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AC1108))*(OFFSET('PTRM input'!$G$369,0,$E1108-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AE$3>(A11stdlife+$E1108),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AD1108),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AD1108))*(OFFSET('PTRM input'!$G$369,0,$E1108-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AF$3>(A11stdlife+$E1108),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AE1108),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AE1108))*(OFFSET('PTRM input'!$G$369,0,$E1108-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AG$3>(A11stdlife+$E1108),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AF1108),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AF1108))*(OFFSET('PTRM input'!$G$369,0,$E1108-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AH$3>(A11stdlife+$E1108),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AG1108),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AG1108))*(OFFSET('PTRM input'!$G$369,0,$E1108-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AI$3>(A11stdlife+$E1108),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AH1108),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AH1108))*(OFFSET('PTRM input'!$G$369,0,$E1108-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AJ$3>(A11stdlife+$E1108),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AI1108),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AI1108))*(OFFSET('PTRM input'!$G$369,0,$E1108-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AK$3>(A11stdlife+$E1108),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AJ1108),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AJ1108))*(OFFSET('PTRM input'!$G$369,0,$E1108-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AL$3>(A11stdlife+$E1108),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AK1108),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AK1108))*(OFFSET('PTRM input'!$G$369,0,$E1108-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AM$3>(A11stdlife+$E1108),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AL1108),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AL1108))*(OFFSET('PTRM input'!$G$369,0,$E1108-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AN$3>(A11stdlife+$E1108),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AM1108),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AM1108))*(OFFSET('PTRM input'!$G$369,0,$E1108-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AO$3>(A11stdlife+$E1108),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AN1108),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AN1108))*(OFFSET('PTRM input'!$G$369,0,$E1108-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AP$3>(A11stdlife+$E1108),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AO1108),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AO1108))*(OFFSET('PTRM input'!$G$369,0,$E1108-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AQ$3>(A11stdlife+$E1108),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AP1108),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AP1108))*(OFFSET('PTRM input'!$G$369,0,$E1108-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AR$3>(A11stdlife+$E1108),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AQ1108),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AQ1108))*(OFFSET('PTRM input'!$G$369,0,$E1108-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AS$3>(A11stdlife+$E1108),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AR1108),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AR1108))*(OFFSET('PTRM input'!$G$369,0,$E1108-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AT$3>(A11stdlife+$E1108),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AS1108),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AS1108))*(OFFSET('PTRM input'!$G$369,0,$E1108-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AU$3>(A11stdlife+$E1108),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AT1108),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AT1108))*(OFFSET('PTRM input'!$G$369,0,$E1108-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AV$3>(A11stdlife+$E1108),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AU1108),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AU1108))*(OFFSET('PTRM input'!$G$369,0,$E1108-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AW$3>(A11stdlife+$E1108),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AV1108),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AV1108))*(OFFSET('PTRM input'!$G$369,0,$E1108-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AX$3>(A11stdlife+$E1108),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AW1108),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AW1108))*(OFFSET('PTRM input'!$G$369,0,$E1108-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AY$3>(A11stdlife+$E1108),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AX1108),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AX1108))*(OFFSET('PTRM input'!$G$369,0,$E1108-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AZ$3>(A11stdlife+$E1108),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AY1108),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AY1108))*(OFFSET('PTRM input'!$G$369,0,$E1108-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BA$3>(A11stdlife+$E1108),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AZ1108),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:AZ1108))*(OFFSET('PTRM input'!$G$369,0,$E1108-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BB$3>(A11stdlife+$E1108),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:BA1108),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:BA1108))*(OFFSET('PTRM input'!$G$369,0,$E1108-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BC$3>(A11stdlife+$E1108),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:BB1108),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:BB1108))*(OFFSET('PTRM input'!$G$369,0,$E1108-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BD$3>(A11stdlife+$E1108),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:BC1108),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:BC1108))*(OFFSET('PTRM input'!$G$369,0,$E1108-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BE$3>(A11stdlife+$E1108),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:BD1108),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:BD1108))*(OFFSET('PTRM input'!$G$369,0,$E1108-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BF$3>(A11stdlife+$E1108),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:BE1108),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:BE1108))*(OFFSET('PTRM input'!$G$369,0,$E1108-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BG$3>(A11stdlife+$E1108),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:BF1108),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:BF1108))*(OFFSET('PTRM input'!$G$369,0,$E1108-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BH$3>(A11stdlife+$E1108),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:BG1108),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:BG1108))*(OFFSET('PTRM input'!$G$369,0,$E1108-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BI$3>(A11stdlife+$E1108),((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:BH1108),(((INDEX('PTRM input'!$G$277:$P$326,A11offset,$E1108)+INDEX('PTRM input'!$G$223:$P$272,A11offset,$E1108)-INDEX('PTRM input'!$G$115:$P$164,A11offset,$E1108))*OFFSET($F$7,0,$E1108))-SUM($G1108:BH1108))*(OFFSET('PTRM input'!$G$369,0,$E1108-1)/A11taxstdlife))))","v":0}]
[null,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(R$3>(A11stdlife+$E1111),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:Q1111),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:Q1111))*(OFFSET('PTRM input'!$G$369,0,$E1111-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(S$3>(A11stdlife+$E1111),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:R1111),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:R1111))*(OFFSET('PTRM input'!$G$369,0,$E1111-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(T$3>(A11stdlife+$E1111),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:S1111),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:S1111))*(OFFSET('PTRM input'!$G$369,0,$E1111-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(U$3>(A11stdlife+$E1111),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:T1111),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:T1111))*(OFFSET('PTRM input'!$G$369,0,$E1111-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(V$3>(A11stdlife+$E1111),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:U1111),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:U1111))*(OFFSET('PTRM input'!$G$369,0,$E1111-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(W$3>(A11stdlife+$E1111),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:V1111),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:V1111))*(OFFSET('PTRM input'!$G$369,0,$E1111-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(X$3>(A11stdlife+$E1111),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:W1111),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:W1111))*(OFFSET('PTRM input'!$G$369,0,$E1111-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(Y$3>(A11stdlife+$E1111),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:X1111),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:X1111))*(OFFSET('PTRM input'!$G$369,0,$E1111-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(Z$3>(A11stdlife+$E1111),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:Y1111),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:Y1111))*(OFFSET('PTRM input'!$G$369,0,$E1111-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AA$3>(A11stdlife+$E1111),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:Z1111),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:Z1111))*(OFFSET('PTRM input'!$G$369,0,$E1111-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AB$3>(A11stdlife+$E1111),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AA1111),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AA1111))*(OFFSET('PTRM input'!$G$369,0,$E1111-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AC$3>(A11stdlife+$E1111),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AB1111),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AB1111))*(OFFSET('PTRM input'!$G$369,0,$E1111-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AD$3>(A11stdlife+$E1111),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AC1111),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AC1111))*(OFFSET('PTRM input'!$G$369,0,$E1111-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AE$3>(A11stdlife+$E1111),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AD1111),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AD1111))*(OFFSET('PTRM input'!$G$369,0,$E1111-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AF$3>(A11stdlife+$E1111),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AE1111),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AE1111))*(OFFSET('PTRM input'!$G$369,0,$E1111-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AG$3>(A11stdlife+$E1111),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AF1111),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AF1111))*(OFFSET('PTRM input'!$G$369,0,$E1111-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AH$3>(A11stdlife+$E1111),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AG1111),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AG1111))*(OFFSET('PTRM input'!$G$369,0,$E1111-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AI$3>(A11stdlife+$E1111),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AH1111),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AH1111))*(OFFSET('PTRM input'!$G$369,0,$E1111-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AJ$3>(A11stdlife+$E1111),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AI1111),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AI1111))*(OFFSET('PTRM input'!$G$369,0,$E1111-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AK$3>(A11stdlife+$E1111),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AJ1111),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AJ1111))*(OFFSET('PTRM input'!$G$369,0,$E1111-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AL$3>(A11stdlife+$E1111),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AK1111),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AK1111))*(OFFSET('PTRM input'!$G$369,0,$E1111-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AM$3>(A11stdlife+$E1111),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AL1111),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AL1111))*(OFFSET('PTRM input'!$G$369,0,$E1111-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AN$3>(A11stdlife+$E1111),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AM1111),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AM1111))*(OFFSET('PTRM input'!$G$369,0,$E1111-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AO$3>(A11stdlife+$E1111),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AN1111),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AN1111))*(OFFSET('PTRM input'!$G$369,0,$E1111-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AP$3>(A11stdlife+$E1111),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AO1111),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AO1111))*(OFFSET('PTRM input'!$G$369,0,$E1111-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AQ$3>(A11stdlife+$E1111),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AP1111),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AP1111))*(OFFSET('PTRM input'!$G$369,0,$E1111-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AR$3>(A11stdlife+$E1111),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AQ1111),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AQ1111))*(OFFSET('PTRM input'!$G$369,0,$E1111-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AS$3>(A11stdlife+$E1111),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AR1111),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AR1111))*(OFFSET('PTRM input'!$G$369,0,$E1111-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AT$3>(A11stdlife+$E1111),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AS1111),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AS1111))*(OFFSET('PTRM input'!$G$369,0,$E1111-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AU$3>(A11stdlife+$E1111),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AT1111),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AT1111))*(OFFSET('PTRM input'!$G$369,0,$E1111-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AV$3>(A11stdlife+$E1111),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AU1111),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AU1111))*(OFFSET('PTRM input'!$G$369,0,$E1111-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AW$3>(A11stdlife+$E1111),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AV1111),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AV1111))*(OFFSET('PTRM input'!$G$369,0,$E1111-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AX$3>(A11stdlife+$E1111),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AW1111),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AW1111))*(OFFSET('PTRM input'!$G$369,0,$E1111-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AY$3>(A11stdlife+$E1111),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AX1111),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AX1111))*(OFFSET('PTRM input'!$G$369,0,$E1111-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AZ$3>(A11stdlife+$E1111),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AY1111),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AY1111))*(OFFSET('PTRM input'!$G$369,0,$E1111-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BA$3>(A11stdlife+$E1111),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AZ1111),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:AZ1111))*(OFFSET('PTRM input'!$G$369,0,$E1111-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BB$3>(A11stdlife+$E1111),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:BA1111),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:BA1111))*(OFFSET('PTRM input'!$G$369,0,$E1111-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BC$3>(A11stdlife+$E1111),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:BB1111),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:BB1111))*(OFFSET('PTRM input'!$G$369,0,$E1111-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BD$3>(A11stdlife+$E1111),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:BC1111),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:BC1111))*(OFFSET('PTRM input'!$G$369,0,$E1111-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BE$3>(A11stdlife+$E1111),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:BD1111),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:BD1111))*(OFFSET('PTRM input'!$G$369,0,$E1111-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BF$3>(A11stdlife+$E1111),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:BE1111),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:BE1111))*(OFFSET('PTRM input'!$G$369,0,$E1111-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BG$3>(A11stdlife+$E1111),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:BF1111),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:BF1111))*(OFFSET('PTRM input'!$G$369,0,$E1111-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BH$3>(A11stdlife+$E1111),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:BG1111),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:BG1111))*(OFFSET('PTRM input'!$G$369,0,$E1111-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BI$3>(A11stdlife+$E1111),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:BH1111),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1111)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1111)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1111))*OFFSET($F$7,0,$E1111))-SUM($G1111:BH1111))*(OFFSET('PTRM input'!$G$369,0,$E1111-1)/A11taxstdlife))))","v":0}]
[null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(S$3>(A11stdlife+$E1112),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:R1112),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:R1112))*(OFFSET('PTRM input'!$G$369,0,$E1112-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(T$3>(A11stdlife+$E1112),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:S1112),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:S1112))*(OFFSET('PTRM input'!$G$369,0,$E1112-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(U$3>(A11stdlife+$E1112),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:T1112),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:T1112))*(OFFSET('PTRM input'!$G$369,0,$E1112-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(V$3>(A11stdlife+$E1112),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:U1112),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:U1112))*(OFFSET('PTRM input'!$G$369,0,$E1112-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(W$3>(A11stdlife+$E1112),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:V1112),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:V1112))*(OFFSET('PTRM input'!$G$369,0,$E1112-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(X$3>(A11stdlife+$E1112),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:W1112),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:W1112))*(OFFSET('PTRM input'!$G$369,0,$E1112-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(Y$3>(A11stdlife+$E1112),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:X1112),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:X1112))*(OFFSET('PTRM input'!$G$369,0,$E1112-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(Z$3>(A11stdlife+$E1112),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:Y1112),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:Y1112))*(OFFSET('PTRM input'!$G$369,0,$E1112-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AA$3>(A11stdlife+$E1112),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:Z1112),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:Z1112))*(OFFSET('PTRM input'!$G$369,0,$E1112-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AB$3>(A11stdlife+$E1112),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AA1112),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AA1112))*(OFFSET('PTRM input'!$G$369,0,$E1112-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AC$3>(A11stdlife+$E1112),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AB1112),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AB1112))*(OFFSET('PTRM input'!$G$369,0,$E1112-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AD$3>(A11stdlife+$E1112),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AC1112),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AC1112))*(OFFSET('PTRM input'!$G$369,0,$E1112-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AE$3>(A11stdlife+$E1112),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AD1112),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AD1112))*(OFFSET('PTRM input'!$G$369,0,$E1112-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AF$3>(A11stdlife+$E1112),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AE1112),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AE1112))*(OFFSET('PTRM input'!$G$369,0,$E1112-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AG$3>(A11stdlife+$E1112),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AF1112),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AF1112))*(OFFSET('PTRM input'!$G$369,0,$E1112-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AH$3>(A11stdlife+$E1112),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AG1112),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AG1112))*(OFFSET('PTRM input'!$G$369,0,$E1112-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AI$3>(A11stdlife+$E1112),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AH1112),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AH1112))*(OFFSET('PTRM input'!$G$369,0,$E1112-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AJ$3>(A11stdlife+$E1112),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AI1112),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AI1112))*(OFFSET('PTRM input'!$G$369,0,$E1112-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AK$3>(A11stdlife+$E1112),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AJ1112),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AJ1112))*(OFFSET('PTRM input'!$G$369,0,$E1112-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AL$3>(A11stdlife+$E1112),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AK1112),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AK1112))*(OFFSET('PTRM input'!$G$369,0,$E1112-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AM$3>(A11stdlife+$E1112),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AL1112),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AL1112))*(OFFSET('PTRM input'!$G$369,0,$E1112-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AN$3>(A11stdlife+$E1112),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AM1112),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AM1112))*(OFFSET('PTRM input'!$G$369,0,$E1112-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AO$3>(A11stdlife+$E1112),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AN1112),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AN1112))*(OFFSET('PTRM input'!$G$369,0,$E1112-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AP$3>(A11stdlife+$E1112),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AO1112),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AO1112))*(OFFSET('PTRM input'!$G$369,0,$E1112-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AQ$3>(A11stdlife+$E1112),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AP1112),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AP1112))*(OFFSET('PTRM input'!$G$369,0,$E1112-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AR$3>(A11stdlife+$E1112),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AQ1112),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AQ1112))*(OFFSET('PTRM input'!$G$369,0,$E1112-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AS$3>(A11stdlife+$E1112),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AR1112),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AR1112))*(OFFSET('PTRM input'!$G$369,0,$E1112-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AT$3>(A11stdlife+$E1112),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AS1112),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AS1112))*(OFFSET('PTRM input'!$G$369,0,$E1112-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AU$3>(A11stdlife+$E1112),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AT1112),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AT1112))*(OFFSET('PTRM input'!$G$369,0,$E1112-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AV$3>(A11stdlife+$E1112),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AU1112),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AU1112))*(OFFSET('PTRM input'!$G$369,0,$E1112-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AW$3>(A11stdlife+$E1112),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AV1112),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AV1112))*(OFFSET('PTRM input'!$G$369,0,$E1112-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AX$3>(A11stdlife+$E1112),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AW1112),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AW1112))*(OFFSET('PTRM input'!$G$369,0,$E1112-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AY$3>(A11stdlife+$E1112),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AX1112),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AX1112))*(OFFSET('PTRM input'!$G$369,0,$E1112-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AZ$3>(A11stdlife+$E1112),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AY1112),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AY1112))*(OFFSET('PTRM input'!$G$369,0,$E1112-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BA$3>(A11stdlife+$E1112),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AZ1112),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:AZ1112))*(OFFSET('PTRM input'!$G$369,0,$E1112-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BB$3>(A11stdlife+$E1112),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:BA1112),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:BA1112))*(OFFSET('PTRM input'!$G$369,0,$E1112-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BC$3>(A11stdlife+$E1112),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:BB1112),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:BB1112))*(OFFSET('PTRM input'!$G$369,0,$E1112-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BD$3>(A11stdlife+$E1112),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:BC1112),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:BC1112))*(OFFSET('PTRM input'!$G$369,0,$E1112-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BE$3>(A11stdlife+$E1112),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:BD1112),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:BD1112))*(OFFSET('PTRM input'!$G$369,0,$E1112-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BF$3>(A11stdlife+$E1112),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:BE1112),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:BE1112))*(OFFSET('PTRM input'!$G$369,0,$E1112-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BG$3>(A11stdlife+$E1112),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:BF1112),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:BF1112))*(OFFSET('PTRM input'!$G$369,0,$E1112-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BH$3>(A11stdlife+$E1112),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:BG1112),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:BG1112))*(OFFSET('PTRM input'!$G$369,0,$E1112-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BI$3>(A11stdlife+$E1112),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:BH1112),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1112)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1112)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1112))*OFFSET($F$7,0,$E1112))-SUM($G1112:BH1112))*(OFFSET('PTRM input'!$G$369,0,$E1112-1)/A11taxstdlife))))","v":0}]
[null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(V$3>(A11stdlife+$E1115),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:U1115),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:U1115))*(OFFSET('PTRM input'!$G$369,0,$E1115-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(W$3>(A11stdlife+$E1115),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:V1115),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:V1115))*(OFFSET('PTRM input'!$G$369,0,$E1115-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(X$3>(A11stdlife+$E1115),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:W1115),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:W1115))*(OFFSET('PTRM input'!$G$369,0,$E1115-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(Y$3>(A11stdlife+$E1115),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:X1115),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:X1115))*(OFFSET('PTRM input'!$G$369,0,$E1115-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(Z$3>(A11stdlife+$E1115),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:Y1115),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:Y1115))*(OFFSET('PTRM input'!$G$369,0,$E1115-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AA$3>(A11stdlife+$E1115),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:Z1115),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:Z1115))*(OFFSET('PTRM input'!$G$369,0,$E1115-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AB$3>(A11stdlife+$E1115),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AA1115),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AA1115))*(OFFSET('PTRM input'!$G$369,0,$E1115-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AC$3>(A11stdlife+$E1115),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AB1115),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AB1115))*(OFFSET('PTRM input'!$G$369,0,$E1115-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AD$3>(A11stdlife+$E1115),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AC1115),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AC1115))*(OFFSET('PTRM input'!$G$369,0,$E1115-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AE$3>(A11stdlife+$E1115),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AD1115),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AD1115))*(OFFSET('PTRM input'!$G$369,0,$E1115-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AF$3>(A11stdlife+$E1115),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AE1115),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AE1115))*(OFFSET('PTRM input'!$G$369,0,$E1115-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AG$3>(A11stdlife+$E1115),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AF1115),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AF1115))*(OFFSET('PTRM input'!$G$369,0,$E1115-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AH$3>(A11stdlife+$E1115),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AG1115),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AG1115))*(OFFSET('PTRM input'!$G$369,0,$E1115-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AI$3>(A11stdlife+$E1115),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AH1115),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AH1115))*(OFFSET('PTRM input'!$G$369,0,$E1115-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AJ$3>(A11stdlife+$E1115),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AI1115),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AI1115))*(OFFSET('PTRM input'!$G$369,0,$E1115-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AK$3>(A11stdlife+$E1115),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AJ1115),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AJ1115))*(OFFSET('PTRM input'!$G$369,0,$E1115-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AL$3>(A11stdlife+$E1115),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AK1115),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AK1115))*(OFFSET('PTRM input'!$G$369,0,$E1115-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AM$3>(A11stdlife+$E1115),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AL1115),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AL1115))*(OFFSET('PTRM input'!$G$369,0,$E1115-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AN$3>(A11stdlife+$E1115),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AM1115),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AM1115))*(OFFSET('PTRM input'!$G$369,0,$E1115-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AO$3>(A11stdlife+$E1115),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AN1115),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AN1115))*(OFFSET('PTRM input'!$G$369,0,$E1115-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AP$3>(A11stdlife+$E1115),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AO1115),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AO1115))*(OFFSET('PTRM input'!$G$369,0,$E1115-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AQ$3>(A11stdlife+$E1115),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AP1115),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AP1115))*(OFFSET('PTRM input'!$G$369,0,$E1115-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AR$3>(A11stdlife+$E1115),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AQ1115),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AQ1115))*(OFFSET('PTRM input'!$G$369,0,$E1115-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AS$3>(A11stdlife+$E1115),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AR1115),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AR1115))*(OFFSET('PTRM input'!$G$369,0,$E1115-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AT$3>(A11stdlife+$E1115),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AS1115),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AS1115))*(OFFSET('PTRM input'!$G$369,0,$E1115-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AU$3>(A11stdlife+$E1115),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AT1115),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AT1115))*(OFFSET('PTRM input'!$G$369,0,$E1115-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AV$3>(A11stdlife+$E1115),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AU1115),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AU1115))*(OFFSET('PTRM input'!$G$369,0,$E1115-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AW$3>(A11stdlife+$E1115),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AV1115),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AV1115))*(OFFSET('PTRM input'!$G$369,0,$E1115-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AX$3>(A11stdlife+$E1115),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AW1115),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AW1115))*(OFFSET('PTRM input'!$G$369,0,$E1115-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AY$3>(A11stdlife+$E1115),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AX1115),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AX1115))*(OFFSET('PTRM input'!$G$369,0,$E1115-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AZ$3>(A11stdlife+$E1115),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AY1115),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AY1115))*(OFFSET('PTRM input'!$G$369,0,$E1115-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BA$3>(A11stdlife+$E1115),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AZ1115),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:AZ1115))*(OFFSET('PTRM input'!$G$369,0,$E1115-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BB$3>(A11stdlife+$E1115),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:BA1115),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:BA1115))*(OFFSET('PTRM input'!$G$369,0,$E1115-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BC$3>(A11stdlife+$E1115),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:BB1115),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:BB1115))*(OFFSET('PTRM input'!$G$369,0,$E1115-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BD$3>(A11stdlife+$E1115),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:BC1115),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:BC1115))*(OFFSET('PTRM input'!$G$369,0,$E1115-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BE$3>(A11stdlife+$E1115),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:BD1115),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:BD1115))*(OFFSET('PTRM input'!$G$369,0,$E1115-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BF$3>(A11stdlife+$E1115),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:BE1115),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:BE1115))*(OFFSET('PTRM input'!$G$369,0,$E1115-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BG$3>(A11stdlife+$E1115),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:BF1115),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:BF1115))*(OFFSET('PTRM input'!$G$369,0,$E1115-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BH$3>(A11stdlife+$E1115),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:BG1115),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:BG1115))*(OFFSET('PTRM input'!$G$369,0,$E1115-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BI$3>(A11stdlife+$E1115),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:BH1115),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1115)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1115)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1115))*OFFSET($F$7,0,$E1115))-SUM($G1115:BH1115))*(OFFSET('PTRM input'!$G$369,0,$E1115-1)/A11taxstdlife))))","v":0}]
[null,null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(W$3>(A11stdlife+$E1116),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:V1116),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:V1116))*(OFFSET('PTRM input'!$G$369,0,$E1116-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(X$3>(A11stdlife+$E1116),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:W1116),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:W1116))*(OFFSET('PTRM input'!$G$369,0,$E1116-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(Y$3>(A11stdlife+$E1116),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:X1116),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:X1116))*(OFFSET('PTRM input'!$G$369,0,$E1116-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(Z$3>(A11stdlife+$E1116),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:Y1116),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:Y1116))*(OFFSET('PTRM input'!$G$369,0,$E1116-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AA$3>(A11stdlife+$E1116),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:Z1116),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:Z1116))*(OFFSET('PTRM input'!$G$369,0,$E1116-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AB$3>(A11stdlife+$E1116),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AA1116),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AA1116))*(OFFSET('PTRM input'!$G$369,0,$E1116-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AC$3>(A11stdlife+$E1116),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AB1116),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AB1116))*(OFFSET('PTRM input'!$G$369,0,$E1116-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AD$3>(A11stdlife+$E1116),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AC1116),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AC1116))*(OFFSET('PTRM input'!$G$369,0,$E1116-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AE$3>(A11stdlife+$E1116),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AD1116),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AD1116))*(OFFSET('PTRM input'!$G$369,0,$E1116-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AF$3>(A11stdlife+$E1116),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AE1116),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AE1116))*(OFFSET('PTRM input'!$G$369,0,$E1116-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AG$3>(A11stdlife+$E1116),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AF1116),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AF1116))*(OFFSET('PTRM input'!$G$369,0,$E1116-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AH$3>(A11stdlife+$E1116),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AG1116),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AG1116))*(OFFSET('PTRM input'!$G$369,0,$E1116-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AI$3>(A11stdlife+$E1116),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AH1116),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AH1116))*(OFFSET('PTRM input'!$G$369,0,$E1116-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AJ$3>(A11stdlife+$E1116),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AI1116),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AI1116))*(OFFSET('PTRM input'!$G$369,0,$E1116-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AK$3>(A11stdlife+$E1116),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AJ1116),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AJ1116))*(OFFSET('PTRM input'!$G$369,0,$E1116-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AL$3>(A11stdlife+$E1116),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AK1116),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AK1116))*(OFFSET('PTRM input'!$G$369,0,$E1116-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AM$3>(A11stdlife+$E1116),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AL1116),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AL1116))*(OFFSET('PTRM input'!$G$369,0,$E1116-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AN$3>(A11stdlife+$E1116),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AM1116),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AM1116))*(OFFSET('PTRM input'!$G$369,0,$E1116-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AO$3>(A11stdlife+$E1116),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AN1116),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AN1116))*(OFFSET('PTRM input'!$G$369,0,$E1116-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AP$3>(A11stdlife+$E1116),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AO1116),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AO1116))*(OFFSET('PTRM input'!$G$369,0,$E1116-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AQ$3>(A11stdlife+$E1116),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AP1116),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AP1116))*(OFFSET('PTRM input'!$G$369,0,$E1116-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AR$3>(A11stdlife+$E1116),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AQ1116),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AQ1116))*(OFFSET('PTRM input'!$G$369,0,$E1116-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AS$3>(A11stdlife+$E1116),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AR1116),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AR1116))*(OFFSET('PTRM input'!$G$369,0,$E1116-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AT$3>(A11stdlife+$E1116),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AS1116),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AS1116))*(OFFSET('PTRM input'!$G$369,0,$E1116-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AU$3>(A11stdlife+$E1116),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AT1116),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AT1116))*(OFFSET('PTRM input'!$G$369,0,$E1116-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AV$3>(A11stdlife+$E1116),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AU1116),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AU1116))*(OFFSET('PTRM input'!$G$369,0,$E1116-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AW$3>(A11stdlife+$E1116),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AV1116),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AV1116))*(OFFSET('PTRM input'!$G$369,0,$E1116-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AX$3>(A11stdlife+$E1116),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AW1116),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AW1116))*(OFFSET('PTRM input'!$G$369,0,$E1116-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AY$3>(A11stdlife+$E1116),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AX1116),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AX1116))*(OFFSET('PTRM input'!$G$369,0,$E1116-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AZ$3>(A11stdlife+$E1116),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AY1116),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AY1116))*(OFFSET('PTRM input'!$G$369,0,$E1116-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BA$3>(A11stdlife+$E1116),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AZ1116),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:AZ1116))*(OFFSET('PTRM input'!$G$369,0,$E1116-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BB$3>(A11stdlife+$E1116),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:BA1116),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:BA1116))*(OFFSET('PTRM input'!$G$369,0,$E1116-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BC$3>(A11stdlife+$E1116),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:BB1116),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:BB1116))*(OFFSET('PTRM input'!$G$369,0,$E1116-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BD$3>(A11stdlife+$E1116),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:BC1116),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:BC1116))*(OFFSET('PTRM input'!$G$369,0,$E1116-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BE$3>(A11stdlife+$E1116),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:BD1116),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:BD1116))*(OFFSET('PTRM input'!$G$369,0,$E1116-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BF$3>(A11stdlife+$E1116),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:BE1116),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:BE1116))*(OFFSET('PTRM input'!$G$369,0,$E1116-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BG$3>(A11stdlife+$E1116),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:BF1116),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:BF1116))*(OFFSET('PTRM input'!$G$369,0,$E1116-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BH$3>(A11stdlife+$E1116),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:BG1116),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:BG1116))*(OFFSET('PTRM input'!$G$369,0,$E1116-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BI$3>(A11stdlife+$E1116),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:BH1116),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1116)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1116)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1116))*OFFSET($F$7,0,$E1116))-SUM($G1116:BH1116))*(OFFSET('PTRM input'!$G$369,0,$E1116-1)/A11taxstdlife))))","v":0}]
[null,null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(Z$3>(A11stdlife+$E1119),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:Y1119),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:Y1119))*(OFFSET('PTRM input'!$G$369,0,$E1119-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AA$3>(A11stdlife+$E1119),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:Z1119),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:Z1119))*(OFFSET('PTRM input'!$G$369,0,$E1119-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AB$3>(A11stdlife+$E1119),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AA1119),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AA1119))*(OFFSET('PTRM input'!$G$369,0,$E1119-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AC$3>(A11stdlife+$E1119),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AB1119),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AB1119))*(OFFSET('PTRM input'!$G$369,0,$E1119-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AD$3>(A11stdlife+$E1119),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AC1119),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AC1119))*(OFFSET('PTRM input'!$G$369,0,$E1119-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AE$3>(A11stdlife+$E1119),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AD1119),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AD1119))*(OFFSET('PTRM input'!$G$369,0,$E1119-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AF$3>(A11stdlife+$E1119),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AE1119),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AE1119))*(OFFSET('PTRM input'!$G$369,0,$E1119-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AG$3>(A11stdlife+$E1119),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AF1119),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AF1119))*(OFFSET('PTRM input'!$G$369,0,$E1119-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AH$3>(A11stdlife+$E1119),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AG1119),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AG1119))*(OFFSET('PTRM input'!$G$369,0,$E1119-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AI$3>(A11stdlife+$E1119),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AH1119),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AH1119))*(OFFSET('PTRM input'!$G$369,0,$E1119-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AJ$3>(A11stdlife+$E1119),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AI1119),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AI1119))*(OFFSET('PTRM input'!$G$369,0,$E1119-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AK$3>(A11stdlife+$E1119),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AJ1119),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AJ1119))*(OFFSET('PTRM input'!$G$369,0,$E1119-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AL$3>(A11stdlife+$E1119),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AK1119),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AK1119))*(OFFSET('PTRM input'!$G$369,0,$E1119-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AM$3>(A11stdlife+$E1119),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AL1119),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AL1119))*(OFFSET('PTRM input'!$G$369,0,$E1119-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AN$3>(A11stdlife+$E1119),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AM1119),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AM1119))*(OFFSET('PTRM input'!$G$369,0,$E1119-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AO$3>(A11stdlife+$E1119),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AN1119),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AN1119))*(OFFSET('PTRM input'!$G$369,0,$E1119-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AP$3>(A11stdlife+$E1119),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AO1119),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AO1119))*(OFFSET('PTRM input'!$G$369,0,$E1119-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AQ$3>(A11stdlife+$E1119),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AP1119),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AP1119))*(OFFSET('PTRM input'!$G$369,0,$E1119-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AR$3>(A11stdlife+$E1119),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AQ1119),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AQ1119))*(OFFSET('PTRM input'!$G$369,0,$E1119-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AS$3>(A11stdlife+$E1119),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AR1119),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AR1119))*(OFFSET('PTRM input'!$G$369,0,$E1119-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AT$3>(A11stdlife+$E1119),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AS1119),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AS1119))*(OFFSET('PTRM input'!$G$369,0,$E1119-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AU$3>(A11stdlife+$E1119),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AT1119),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AT1119))*(OFFSET('PTRM input'!$G$369,0,$E1119-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AV$3>(A11stdlife+$E1119),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AU1119),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AU1119))*(OFFSET('PTRM input'!$G$369,0,$E1119-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AW$3>(A11stdlife+$E1119),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AV1119),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AV1119))*(OFFSET('PTRM input'!$G$369,0,$E1119-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AX$3>(A11stdlife+$E1119),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AW1119),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AW1119))*(OFFSET('PTRM input'!$G$369,0,$E1119-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AY$3>(A11stdlife+$E1119),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AX1119),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AX1119))*(OFFSET('PTRM input'!$G$369,0,$E1119-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(AZ$3>(A11stdlife+$E1119),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AY1119),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AY1119))*(OFFSET('PTRM input'!$G$369,0,$E1119-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BA$3>(A11stdlife+$E1119),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AZ1119),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:AZ1119))*(OFFSET('PTRM input'!$G$369,0,$E1119-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BB$3>(A11stdlife+$E1119),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:BA1119),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:BA1119))*(OFFSET('PTRM input'!$G$369,0,$E1119-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BC$3>(A11stdlife+$E1119),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:BB1119),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:BB1119))*(OFFSET('PTRM input'!$G$369,0,$E1119-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BD$3>(A11stdlife+$E1119),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:BC1119),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:BC1119))*(OFFSET('PTRM input'!$G$369,0,$E1119-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BE$3>(A11stdlife+$E1119),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:BD1119),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:BD1119))*(OFFSET('PTRM input'!$G$369,0,$E1119-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BF$3>(A11stdlife+$E1119),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:BE1119),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:BE1119))*(OFFSET('PTRM input'!$G$369,0,$E1119-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BG$3>(A11stdlife+$E1119),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:BF1119),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:BF1119))*(OFFSET('PTRM input'!$G$369,0,$E1119-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BH$3>(A11stdlife+$E1119),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:BG1119),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:BG1119))*(OFFSET('PTRM input'!$G$369,0,$E1119-1)/A11taxstdlife))))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(A11taxstdlife=\"\",0,IF(BI$3>(A11stdlife+$E1119),((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:BH1119),(((INDEX('PTRM input'!$G$277:$Y$326,A11offset,$E1119)+INDEX('PTRM input'!$G$223:$Y$272,A11offset,$E1119)-INDEX('PTRM input'!$G$115:$Y$164,A11offset,$E1119))*OFFSET($F$7,0,$E1119))-SUM($G1119:BH1119))*(OFFSET('PTRM input'!$G$369,0,$E1119-1)/A11taxstdlife))))","v":0}]
[null,null,{"$f":"Asset11","v":"Non-system assets"},null,null,null,{"$f":"SUM(G1099:G1119)+'PTRM input'!G$125*G$7","v":0},{"$f":"SUM(H1099:H1119)+'PTRM input'!H$125*H$7","v":0},{"$f":"SUM(I1099:I1119)+'PTRM input'!I$125*I$7","v":0},{"$f":"SUM(J1099:J1119)+'PTRM input'!J$125*J$7","v":0},{"$f":"SUM(K1099:K1119)+'PTRM input'!K$125*K$7","v":0},{"$f":"SUM(L1099:L1119)+'PTRM input'!L$125*L$7","v":0},{"$f":"SUM(M1099:M1119)+'PTRM input'!M$125*M$7","v":8.0451912137969109E-2},{"$f":"SUM(N1099:N1119)+'PTRM input'!N$125*N$7","v":5.3704294896181004E-2},{"$f":"SUM(O1099:O1119)+'PTRM input'!O$125*O$7","v":3.2222576937708601E-2},{"$f":"SUM(P1099:P1119)+'PTRM input'!P$125*P$7","v":1.9333546162625167E-2},{"$f":"SUM(Q1099:Q1119)+'PTRM input'!Q$125*Q$7","v":1.1600127697575102E-2},{"$f":"SUM(R1099:R1119)+'PTRM input'!R$125*R$7","v":1.6343987650317787E-2},{"$f":"SUM(S1099:S1119)+'PTRM input'!S$125*S$7","v":1.0562038960448706E-3},{"$f":"SUM(T1099:T1119)+'PTRM input'!T$125*T$7","v":0},{"$f":"SUM(U1099:U1119)+'PTRM input'!U$125*U$7","v":0},{"$f":"SUM(V1099:V1119)+'PTRM input'!V$125*V$7","v":0},{"$f":"SUM(W1099:W1119)+'PTRM input'!W$125*W$7","v":0},{"$f":"SUM(X1099:X1119)+'PTRM input'!X$125*X$7","v":0},{"$f":"SUM(Y1099:Y1119)+'PTRM input'!Y$125*Y$7","v":0},{"$f":"SUM(Z1099:Z1119)+'PTRM input'!Z$125*Z$7","v":0},{"$f":"SUM(AA1099:AA1119)+'PTRM input'!AA$125*AA$7","v":0},{"$f":"SUM(AB1099:AB1119)+'PTRM input'!AB$125*AB$7","v":0},{"$f":"SUM(AC1099:AC1119)+'PTRM input'!AC$125*AC$7","v":0},{"$f":"SUM(AD1099:AD1119)+'PTRM input'!AD$125*AD$7","v":0},{"$f":"SUM(AE1099:AE1119)+'PTRM input'!AE$125*AE$7","v":0},{"$f":"SUM(AF1099:AF1119)+'PTRM input'!AF$125*AF$7","v":0},{"$f":"SUM(AG1099:AG1119)+'PTRM input'!AG$125*AG$7","v":0},{"$f":"SUM(AH1099:AH1119)+'PTRM input'!AH$125*AH$7","v":0},{"$f":"SUM(AI1099:AI1119)+'PTRM input'!AI$125*AI$7","v":0},{"$f":"SUM(AJ1099:AJ1119)+'PTRM input'!AJ$125*AJ$7","v":0},{"$f":"SUM(AK1099:AK1119)+'PTRM input'!AK$125*AK$7","v":0},{"$f":"SUM(AL1099:AL1119)+'PTRM input'!AL$125*AL$7","v":0},{"$f":"SUM(AM1099:AM1119)+'PTRM input'!AM$125*AM$7","v":0},{"$f":"SUM(AN1099:AN1119)+'PTRM input'!AN$125*AN$7","v":0},{"$f":"SUM(AO1099:AO1119)+'PTRM input'!AO$125*AO$7","v":0},{"$f":"SUM(AP1099:AP1119)+'PTRM input'!AP$125*AP$7","v":0},{"$f":"SUM(AQ1099:AQ1119)+'PTRM input'!AQ$125*AQ$7","v":0},{"$f":"SUM(AR1099:AR1119)+'PTRM input'!AR$125*AR$7","v":0},{"$f":"SUM(AS1099:AS1119)+'PTRM input'!AS$125*AS$7","v":0},{"$f":"SUM(AT1099:AT1119)+'PTRM input'!AT$125*AT$7","v":0},{"$f":"SUM(AU1099:AU1119)+'PTRM input'!AU$125*AU$7","v":0},{"$f":"SUM(AV1099:AV1119)+'PTRM input'!AV$125*AV$7","v":0},{"$f":"SUM(AW1099:AW1119)+'PTRM input'!AW$125*AW$7","v":0},{"$f":"SUM(AX1099:AX1119)+'PTRM input'!AX$125*AX$7","v":0},{"$f":"SUM(AY1099:AY1119)+'PTRM input'!AY$125*AY$7","v":0},{"$f":"SUM(AZ1099:AZ1119)+'PTRM input'!AZ$125*AZ$7","v":0},{"$f":"SUM(BA1099:BA1119)+'PTRM input'!BA$125*BA$7","v":0},{"$f":"SUM(BB1099:BB1119)+'PTRM input'!BB$125*BB$7","v":0},{"$f":"SUM(BC1099:BC1119)+'PTRM input'!BC$125*BC$7","v":0},{"$f":"SUM(BD1099:BD1119)+'PTRM input'!BD$125*BD$7","v":0},{"$f":"SUM(BE1099:BE1119)+'PTRM input'!BE$125*BE$7","v":0},{"$f":"SUM(BF1099:BF1119)+'PTRM input'!BF$125*BF$7","v":0},{"$f":"SUM(BG1099:BG1119)+'PTRM input'!BG$125*BG$7","v":0},{"$f":"SUM(BH1099:BH1119)+'PTRM input'!BH$125*BH$7","v":0},{"$f":"SUM(BI1099:BI1119)+'PTRM input'!BI$125*BI$7","v":0}]
[null,null,null,null,1,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(H$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:G1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:G1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(I$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:H1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:H1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(J$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:I1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:I1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(K$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:J1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:J1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(L$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:K1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:K1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(M$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:L1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:L1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(N$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:M1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:M1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(O$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:N1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:N1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(P$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:O1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:O1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(Q$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:P1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:P1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(R$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:Q1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:Q1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(S$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:R1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:R1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(T$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:S1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:S1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(U$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:T1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:T1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(V$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:U1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:U1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(W$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:V1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:V1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(X$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:W1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:W1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(Y$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:X1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:X1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(Z$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:Y1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:Y1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AA$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:Z1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:Z1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AB$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AA1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AA1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AC$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AB1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AB1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AD$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AC1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AC1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AE$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AD1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AD1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AF$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AE1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AE1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AG$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AF1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AF1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AH$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AG1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AG1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AI$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AH1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AH1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AJ$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AI1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AI1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AK$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AJ1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AJ1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AL$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AK1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AK1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AM$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AL1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AL1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AN$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AM1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AM1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AO$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AN1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AN1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AP$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AO1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AO1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AQ$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AP1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AP1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AR$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AQ1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AQ1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AS$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AR1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AR1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AT$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AS1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AS1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AU$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AT1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AT1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AV$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AU1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AU1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AW$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AV1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AV1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AX$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AW1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AW1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AY$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AX1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AX1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AZ$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AY1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AY1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BA$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AZ1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:AZ1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BB$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:BA1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:BA1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BC$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:BB1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:BB1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BD$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:BC1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:BC1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BE$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:BD1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:BD1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BF$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:BE1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:BE1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BG$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:BF1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:BF1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BH$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:BG1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:BG1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BI$3>(A12stdlife+$E1123),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:BH1123),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1123)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1123)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1123))*OFFSET($F$7,0,$E1123))-SUM($G1123:BH1123))*(OFFSET('PTRM input'!$G$369,0,$E1123-1)/A12taxstdlife))))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(I$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:H1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:H1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(J$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:I1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:I1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(K$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:J1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:J1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(L$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:K1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:K1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(M$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:L1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:L1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(N$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:M1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:M1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(O$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:N1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:N1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(P$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:O1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:O1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(Q$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:P1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:P1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(R$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:Q1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:Q1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(S$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:R1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:R1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(T$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:S1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:S1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(U$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:T1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:T1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(V$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:U1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:U1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(W$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:V1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:V1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(X$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:W1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:W1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(Y$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:X1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:X1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(Z$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:Y1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:Y1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AA$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:Z1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:Z1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AB$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AA1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AA1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AC$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AB1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AB1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AD$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AC1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AC1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AE$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AD1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AD1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AF$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AE1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AE1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AG$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AF1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AF1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AH$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AG1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AG1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AI$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AH1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AH1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AJ$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AI1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AI1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AK$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AJ1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AJ1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AL$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AK1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AK1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AM$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AL1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AL1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AN$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AM1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AM1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AO$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AN1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AN1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AP$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AO1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AO1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AQ$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AP1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AP1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AR$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AQ1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AQ1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AS$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AR1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AR1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AT$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AS1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AS1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AU$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AT1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AT1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AV$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AU1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AU1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AW$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AV1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AV1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AX$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AW1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AW1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AY$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AX1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AX1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AZ$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AY1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AY1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BA$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AZ1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:AZ1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BB$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:BA1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:BA1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BC$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:BB1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:BB1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BD$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:BC1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:BC1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BE$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:BD1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:BD1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BF$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:BE1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:BE1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BG$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:BF1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:BF1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BH$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:BG1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:BG1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BI$3>(A12stdlife+$E1124),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:BH1124),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1124)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1124)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1124))*OFFSET($F$7,0,$E1124))-SUM($G1124:BH1124))*(OFFSET('PTRM input'!$G$369,0,$E1124-1)/A12taxstdlife))))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(L$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:K1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:K1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(M$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:L1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:L1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(N$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:M1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:M1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(O$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:N1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:N1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(P$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:O1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:O1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(Q$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:P1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:P1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(R$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:Q1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:Q1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(S$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:R1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:R1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(T$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:S1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:S1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(U$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:T1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:T1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(V$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:U1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:U1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(W$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:V1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:V1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(X$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:W1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:W1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(Y$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:X1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:X1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(Z$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:Y1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:Y1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AA$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:Z1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:Z1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AB$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AA1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AA1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AC$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AB1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AB1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AD$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AC1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AC1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AE$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AD1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AD1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AF$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AE1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AE1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AG$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AF1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AF1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AH$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AG1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AG1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AI$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AH1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AH1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AJ$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AI1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AI1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AK$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AJ1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AJ1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AL$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AK1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AK1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AM$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AL1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AL1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AN$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AM1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AM1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AO$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AN1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AN1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AP$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AO1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AO1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AQ$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AP1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AP1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AR$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AQ1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AQ1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AS$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AR1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AR1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AT$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AS1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AS1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AU$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AT1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AT1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AV$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AU1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AU1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AW$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AV1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AV1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AX$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AW1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AW1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AY$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AX1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AX1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AZ$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AY1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AY1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BA$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AZ1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:AZ1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BB$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:BA1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:BA1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BC$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:BB1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:BB1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BD$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:BC1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:BC1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BE$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:BD1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:BD1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BF$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:BE1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:BE1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BG$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:BF1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:BF1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BH$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:BG1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:BG1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BI$3>(A12stdlife+$E1127),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:BH1127),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1127)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1127)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1127))*OFFSET($F$7,0,$E1127))-SUM($G1127:BH1127))*(OFFSET('PTRM input'!$G$369,0,$E1127-1)/A12taxstdlife))))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(M$3>(A12stdlife+$E1128),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:L1128),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:L1128))*(OFFSET('PTRM input'!$G$369,0,$E1128-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(N$3>(A12stdlife+$E1128),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:M1128),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:M1128))*(OFFSET('PTRM input'!$G$369,0,$E1128-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(O$3>(A12stdlife+$E1128),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:N1128),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:N1128))*(OFFSET('PTRM input'!$G$369,0,$E1128-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(P$3>(A12stdlife+$E1128),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:O1128),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:O1128))*(OFFSET('PTRM input'!$G$369,0,$E1128-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(Q$3>(A12stdlife+$E1128),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:P1128),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:P1128))*(OFFSET('PTRM input'!$G$369,0,$E1128-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(R$3>(A12stdlife+$E1128),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:Q1128),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:Q1128))*(OFFSET('PTRM input'!$G$369,0,$E1128-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(S$3>(A12stdlife+$E1128),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:R1128),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:R1128))*(OFFSET('PTRM input'!$G$369,0,$E1128-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(T$3>(A12stdlife+$E1128),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:S1128),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:S1128))*(OFFSET('PTRM input'!$G$369,0,$E1128-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(U$3>(A12stdlife+$E1128),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:T1128),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:T1128))*(OFFSET('PTRM input'!$G$369,0,$E1128-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(V$3>(A12stdlife+$E1128),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:U1128),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:U1128))*(OFFSET('PTRM input'!$G$369,0,$E1128-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(W$3>(A12stdlife+$E1128),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:V1128),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:V1128))*(OFFSET('PTRM input'!$G$369,0,$E1128-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(X$3>(A12stdlife+$E1128),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:W1128),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:W1128))*(OFFSET('PTRM input'!$G$369,0,$E1128-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(Y$3>(A12stdlife+$E1128),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:X1128),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:X1128))*(OFFSET('PTRM input'!$G$369,0,$E1128-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(Z$3>(A12stdlife+$E1128),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:Y1128),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:Y1128))*(OFFSET('PTRM input'!$G$369,0,$E1128-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AA$3>(A12stdlife+$E1128),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:Z1128),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:Z1128))*(OFFSET('PTRM input'!$G$369,0,$E1128-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AB$3>(A12stdlife+$E1128),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AA1128),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AA1128))*(OFFSET('PTRM input'!$G$369,0,$E1128-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AC$3>(A12stdlife+$E1128),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AB1128),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AB1128))*(OFFSET('PTRM input'!$G$369,0,$E1128-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AD$3>(A12stdlife+$E1128),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AC1128),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AC1128))*(OFFSET('PTRM input'!$G$369,0,$E1128-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AE$3>(A12stdlife+$E1128),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AD1128),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AD1128))*(OFFSET('PTRM input'!$G$369,0,$E1128-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AF$3>(A12stdlife+$E1128),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AE1128),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AE1128))*(OFFSET('PTRM input'!$G$369,0,$E1128-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AG$3>(A12stdlife+$E1128),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AF1128),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AF1128))*(OFFSET('PTRM input'!$G$369,0,$E1128-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AH$3>(A12stdlife+$E1128),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AG1128),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AG1128))*(OFFSET('PTRM input'!$G$369,0,$E1128-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AI$3>(A12stdlife+$E1128),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AH1128),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AH1128))*(OFFSET('PTRM input'!$G$369,0,$E1128-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AJ$3>(A12stdlife+$E1128),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AI1128),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AI1128))*(OFFSET('PTRM input'!$G$369,0,$E1128-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AK$3>(A12stdlife+$E1128),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AJ1128),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AJ1128))*(OFFSET('PTRM input'!$G$369,0,$E1128-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AL$3>(A12stdlife+$E1128),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AK1128),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AK1128))*(OFFSET('PTRM input'!$G$369,0,$E1128-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AM$3>(A12stdlife+$E1128),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AL1128),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AL1128))*(OFFSET('PTRM input'!$G$369,0,$E1128-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AN$3>(A12stdlife+$E1128),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AM1128),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AM1128))*(OFFSET('PTRM input'!$G$369,0,$E1128-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AO$3>(A12stdlife+$E1128),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AN1128),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AN1128))*(OFFSET('PTRM input'!$G$369,0,$E1128-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AP$3>(A12stdlife+$E1128),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AO1128),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AO1128))*(OFFSET('PTRM input'!$G$369,0,$E1128-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AQ$3>(A12stdlife+$E1128),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AP1128),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AP1128))*(OFFSET('PTRM input'!$G$369,0,$E1128-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AR$3>(A12stdlife+$E1128),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AQ1128),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AQ1128))*(OFFSET('PTRM input'!$G$369,0,$E1128-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AS$3>(A12stdlife+$E1128),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AR1128),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AR1128))*(OFFSET('PTRM input'!$G$369,0,$E1128-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AT$3>(A12stdlife+$E1128),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AS1128),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AS1128))*(OFFSET('PTRM input'!$G$369,0,$E1128-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AU$3>(A12stdlife+$E1128),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AT1128),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AT1128))*(OFFSET('PTRM input'!$G$369,0,$E1128-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AV$3>(A12stdlife+$E1128),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AU1128),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AU1128))*(OFFSET('PTRM input'!$G$369,0,$E1128-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AW$3>(A12stdlife+$E1128),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AV1128),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AV1128))*(OFFSET('PTRM input'!$G$369,0,$E1128-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AX$3>(A12stdlife+$E1128),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AW1128),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AW1128))*(OFFSET('PTRM input'!$G$369,0,$E1128-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AY$3>(A12stdlife+$E1128),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AX1128),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AX1128))*(OFFSET('PTRM input'!$G$369,0,$E1128-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AZ$3>(A12stdlife+$E1128),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AY1128),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AY1128))*(OFFSET('PTRM input'!$G$369,0,$E1128-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BA$3>(A12stdlife+$E1128),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AZ1128),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:AZ1128))*(OFFSET('PTRM input'!$G$369,0,$E1128-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BB$3>(A12stdlife+$E1128),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:BA1128),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:BA1128))*(OFFSET('PTRM input'!$G$369,0,$E1128-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BC$3>(A12stdlife+$E1128),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:BB1128),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:BB1128))*(OFFSET('PTRM input'!$G$369,0,$E1128-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BD$3>(A12stdlife+$E1128),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:BC1128),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:BC1128))*(OFFSET('PTRM input'!$G$369,0,$E1128-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BE$3>(A12stdlife+$E1128),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:BD1128),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:BD1128))*(OFFSET('PTRM input'!$G$369,0,$E1128-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BF$3>(A12stdlife+$E1128),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:BE1128),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:BE1128))*(OFFSET('PTRM input'!$G$369,0,$E1128-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BG$3>(A12stdlife+$E1128),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:BF1128),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:BF1128))*(OFFSET('PTRM input'!$G$369,0,$E1128-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BH$3>(A12stdlife+$E1128),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:BG1128),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:BG1128))*(OFFSET('PTRM input'!$G$369,0,$E1128-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BI$3>(A12stdlife+$E1128),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:BH1128),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1128)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1128)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1128))*OFFSET($F$7,0,$E1128))-SUM($G1128:BH1128))*(OFFSET('PTRM input'!$G$369,0,$E1128-1)/A12taxstdlife))))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(P$3>(A12stdlife+$E1131),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:O1131),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:O1131))*(OFFSET('PTRM input'!$G$369,0,$E1131-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(Q$3>(A12stdlife+$E1131),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:P1131),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:P1131))*(OFFSET('PTRM input'!$G$369,0,$E1131-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(R$3>(A12stdlife+$E1131),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:Q1131),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:Q1131))*(OFFSET('PTRM input'!$G$369,0,$E1131-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(S$3>(A12stdlife+$E1131),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:R1131),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:R1131))*(OFFSET('PTRM input'!$G$369,0,$E1131-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(T$3>(A12stdlife+$E1131),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:S1131),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:S1131))*(OFFSET('PTRM input'!$G$369,0,$E1131-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(U$3>(A12stdlife+$E1131),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:T1131),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:T1131))*(OFFSET('PTRM input'!$G$369,0,$E1131-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(V$3>(A12stdlife+$E1131),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:U1131),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:U1131))*(OFFSET('PTRM input'!$G$369,0,$E1131-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(W$3>(A12stdlife+$E1131),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:V1131),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:V1131))*(OFFSET('PTRM input'!$G$369,0,$E1131-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(X$3>(A12stdlife+$E1131),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:W1131),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:W1131))*(OFFSET('PTRM input'!$G$369,0,$E1131-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(Y$3>(A12stdlife+$E1131),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:X1131),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:X1131))*(OFFSET('PTRM input'!$G$369,0,$E1131-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(Z$3>(A12stdlife+$E1131),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:Y1131),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:Y1131))*(OFFSET('PTRM input'!$G$369,0,$E1131-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AA$3>(A12stdlife+$E1131),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:Z1131),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:Z1131))*(OFFSET('PTRM input'!$G$369,0,$E1131-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AB$3>(A12stdlife+$E1131),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AA1131),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AA1131))*(OFFSET('PTRM input'!$G$369,0,$E1131-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AC$3>(A12stdlife+$E1131),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AB1131),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AB1131))*(OFFSET('PTRM input'!$G$369,0,$E1131-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AD$3>(A12stdlife+$E1131),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AC1131),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AC1131))*(OFFSET('PTRM input'!$G$369,0,$E1131-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AE$3>(A12stdlife+$E1131),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AD1131),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AD1131))*(OFFSET('PTRM input'!$G$369,0,$E1131-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AF$3>(A12stdlife+$E1131),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AE1131),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AE1131))*(OFFSET('PTRM input'!$G$369,0,$E1131-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AG$3>(A12stdlife+$E1131),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AF1131),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AF1131))*(OFFSET('PTRM input'!$G$369,0,$E1131-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AH$3>(A12stdlife+$E1131),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AG1131),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AG1131))*(OFFSET('PTRM input'!$G$369,0,$E1131-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AI$3>(A12stdlife+$E1131),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AH1131),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AH1131))*(OFFSET('PTRM input'!$G$369,0,$E1131-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AJ$3>(A12stdlife+$E1131),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AI1131),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AI1131))*(OFFSET('PTRM input'!$G$369,0,$E1131-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AK$3>(A12stdlife+$E1131),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AJ1131),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AJ1131))*(OFFSET('PTRM input'!$G$369,0,$E1131-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AL$3>(A12stdlife+$E1131),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AK1131),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AK1131))*(OFFSET('PTRM input'!$G$369,0,$E1131-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AM$3>(A12stdlife+$E1131),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AL1131),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AL1131))*(OFFSET('PTRM input'!$G$369,0,$E1131-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AN$3>(A12stdlife+$E1131),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AM1131),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AM1131))*(OFFSET('PTRM input'!$G$369,0,$E1131-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AO$3>(A12stdlife+$E1131),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AN1131),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AN1131))*(OFFSET('PTRM input'!$G$369,0,$E1131-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AP$3>(A12stdlife+$E1131),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AO1131),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AO1131))*(OFFSET('PTRM input'!$G$369,0,$E1131-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AQ$3>(A12stdlife+$E1131),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AP1131),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AP1131))*(OFFSET('PTRM input'!$G$369,0,$E1131-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AR$3>(A12stdlife+$E1131),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AQ1131),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AQ1131))*(OFFSET('PTRM input'!$G$369,0,$E1131-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AS$3>(A12stdlife+$E1131),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AR1131),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AR1131))*(OFFSET('PTRM input'!$G$369,0,$E1131-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AT$3>(A12stdlife+$E1131),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AS1131),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AS1131))*(OFFSET('PTRM input'!$G$369,0,$E1131-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AU$3>(A12stdlife+$E1131),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AT1131),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AT1131))*(OFFSET('PTRM input'!$G$369,0,$E1131-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AV$3>(A12stdlife+$E1131),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AU1131),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AU1131))*(OFFSET('PTRM input'!$G$369,0,$E1131-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AW$3>(A12stdlife+$E1131),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AV1131),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AV1131))*(OFFSET('PTRM input'!$G$369,0,$E1131-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AX$3>(A12stdlife+$E1131),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AW1131),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AW1131))*(OFFSET('PTRM input'!$G$369,0,$E1131-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AY$3>(A12stdlife+$E1131),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AX1131),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AX1131))*(OFFSET('PTRM input'!$G$369,0,$E1131-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AZ$3>(A12stdlife+$E1131),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AY1131),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AY1131))*(OFFSET('PTRM input'!$G$369,0,$E1131-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BA$3>(A12stdlife+$E1131),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AZ1131),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:AZ1131))*(OFFSET('PTRM input'!$G$369,0,$E1131-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BB$3>(A12stdlife+$E1131),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:BA1131),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:BA1131))*(OFFSET('PTRM input'!$G$369,0,$E1131-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BC$3>(A12stdlife+$E1131),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:BB1131),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:BB1131))*(OFFSET('PTRM input'!$G$369,0,$E1131-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BD$3>(A12stdlife+$E1131),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:BC1131),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:BC1131))*(OFFSET('PTRM input'!$G$369,0,$E1131-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BE$3>(A12stdlife+$E1131),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:BD1131),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:BD1131))*(OFFSET('PTRM input'!$G$369,0,$E1131-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BF$3>(A12stdlife+$E1131),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:BE1131),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:BE1131))*(OFFSET('PTRM input'!$G$369,0,$E1131-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BG$3>(A12stdlife+$E1131),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:BF1131),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:BF1131))*(OFFSET('PTRM input'!$G$369,0,$E1131-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BH$3>(A12stdlife+$E1131),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:BG1131),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:BG1131))*(OFFSET('PTRM input'!$G$369,0,$E1131-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BI$3>(A12stdlife+$E1131),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:BH1131),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1131)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1131)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1131))*OFFSET($F$7,0,$E1131))-SUM($G1131:BH1131))*(OFFSET('PTRM input'!$G$369,0,$E1131-1)/A12taxstdlife))))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(Q$3>(A12stdlife+$E1132),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:P1132),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:P1132))*(OFFSET('PTRM input'!$G$369,0,$E1132-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(R$3>(A12stdlife+$E1132),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:Q1132),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:Q1132))*(OFFSET('PTRM input'!$G$369,0,$E1132-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(S$3>(A12stdlife+$E1132),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:R1132),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:R1132))*(OFFSET('PTRM input'!$G$369,0,$E1132-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(T$3>(A12stdlife+$E1132),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:S1132),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:S1132))*(OFFSET('PTRM input'!$G$369,0,$E1132-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(U$3>(A12stdlife+$E1132),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:T1132),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:T1132))*(OFFSET('PTRM input'!$G$369,0,$E1132-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(V$3>(A12stdlife+$E1132),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:U1132),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:U1132))*(OFFSET('PTRM input'!$G$369,0,$E1132-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(W$3>(A12stdlife+$E1132),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:V1132),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:V1132))*(OFFSET('PTRM input'!$G$369,0,$E1132-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(X$3>(A12stdlife+$E1132),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:W1132),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:W1132))*(OFFSET('PTRM input'!$G$369,0,$E1132-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(Y$3>(A12stdlife+$E1132),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:X1132),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:X1132))*(OFFSET('PTRM input'!$G$369,0,$E1132-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(Z$3>(A12stdlife+$E1132),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:Y1132),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:Y1132))*(OFFSET('PTRM input'!$G$369,0,$E1132-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AA$3>(A12stdlife+$E1132),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:Z1132),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:Z1132))*(OFFSET('PTRM input'!$G$369,0,$E1132-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AB$3>(A12stdlife+$E1132),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AA1132),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AA1132))*(OFFSET('PTRM input'!$G$369,0,$E1132-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AC$3>(A12stdlife+$E1132),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AB1132),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AB1132))*(OFFSET('PTRM input'!$G$369,0,$E1132-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AD$3>(A12stdlife+$E1132),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AC1132),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AC1132))*(OFFSET('PTRM input'!$G$369,0,$E1132-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AE$3>(A12stdlife+$E1132),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AD1132),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AD1132))*(OFFSET('PTRM input'!$G$369,0,$E1132-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AF$3>(A12stdlife+$E1132),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AE1132),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AE1132))*(OFFSET('PTRM input'!$G$369,0,$E1132-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AG$3>(A12stdlife+$E1132),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AF1132),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AF1132))*(OFFSET('PTRM input'!$G$369,0,$E1132-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AH$3>(A12stdlife+$E1132),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AG1132),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AG1132))*(OFFSET('PTRM input'!$G$369,0,$E1132-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AI$3>(A12stdlife+$E1132),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AH1132),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AH1132))*(OFFSET('PTRM input'!$G$369,0,$E1132-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AJ$3>(A12stdlife+$E1132),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AI1132),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AI1132))*(OFFSET('PTRM input'!$G$369,0,$E1132-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AK$3>(A12stdlife+$E1132),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AJ1132),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AJ1132))*(OFFSET('PTRM input'!$G$369,0,$E1132-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AL$3>(A12stdlife+$E1132),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AK1132),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AK1132))*(OFFSET('PTRM input'!$G$369,0,$E1132-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AM$3>(A12stdlife+$E1132),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AL1132),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AL1132))*(OFFSET('PTRM input'!$G$369,0,$E1132-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AN$3>(A12stdlife+$E1132),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AM1132),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AM1132))*(OFFSET('PTRM input'!$G$369,0,$E1132-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AO$3>(A12stdlife+$E1132),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AN1132),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AN1132))*(OFFSET('PTRM input'!$G$369,0,$E1132-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AP$3>(A12stdlife+$E1132),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AO1132),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AO1132))*(OFFSET('PTRM input'!$G$369,0,$E1132-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AQ$3>(A12stdlife+$E1132),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AP1132),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AP1132))*(OFFSET('PTRM input'!$G$369,0,$E1132-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AR$3>(A12stdlife+$E1132),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AQ1132),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AQ1132))*(OFFSET('PTRM input'!$G$369,0,$E1132-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AS$3>(A12stdlife+$E1132),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AR1132),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AR1132))*(OFFSET('PTRM input'!$G$369,0,$E1132-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AT$3>(A12stdlife+$E1132),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AS1132),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AS1132))*(OFFSET('PTRM input'!$G$369,0,$E1132-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AU$3>(A12stdlife+$E1132),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AT1132),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AT1132))*(OFFSET('PTRM input'!$G$369,0,$E1132-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AV$3>(A12stdlife+$E1132),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AU1132),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AU1132))*(OFFSET('PTRM input'!$G$369,0,$E1132-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AW$3>(A12stdlife+$E1132),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AV1132),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AV1132))*(OFFSET('PTRM input'!$G$369,0,$E1132-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AX$3>(A12stdlife+$E1132),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AW1132),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AW1132))*(OFFSET('PTRM input'!$G$369,0,$E1132-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AY$3>(A12stdlife+$E1132),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AX1132),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AX1132))*(OFFSET('PTRM input'!$G$369,0,$E1132-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(AZ$3>(A12stdlife+$E1132),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AY1132),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AY1132))*(OFFSET('PTRM input'!$G$369,0,$E1132-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BA$3>(A12stdlife+$E1132),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AZ1132),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:AZ1132))*(OFFSET('PTRM input'!$G$369,0,$E1132-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BB$3>(A12stdlife+$E1132),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:BA1132),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:BA1132))*(OFFSET('PTRM input'!$G$369,0,$E1132-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BC$3>(A12stdlife+$E1132),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:BB1132),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:BB1132))*(OFFSET('PTRM input'!$G$369,0,$E1132-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BD$3>(A12stdlife+$E1132),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:BC1132),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:BC1132))*(OFFSET('PTRM input'!$G$369,0,$E1132-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BE$3>(A12stdlife+$E1132),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:BD1132),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:BD1132))*(OFFSET('PTRM input'!$G$369,0,$E1132-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BF$3>(A12stdlife+$E1132),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:BE1132),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:BE1132))*(OFFSET('PTRM input'!$G$369,0,$E1132-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BG$3>(A12stdlife+$E1132),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:BF1132),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:BF1132))*(OFFSET('PTRM input'!$G$369,0,$E1132-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BH$3>(A12stdlife+$E1132),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:BG1132),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:BG1132))*(OFFSET('PTRM input'!$G$369,0,$E1132-1)/A12taxstdlife))))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(A12taxstdlife=\"\",0,IF(BI$3>(A12stdlife+$E1132),((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:BH1132),(((INDEX('PTRM input'!$G$277:$P$326,A12offset,$E1132)+INDEX('PTRM input'!$G$223:$P$272,A12offset,$E1132)-INDEX('PTRM input'!$G$115:$P$164,A12offset,$E1132))*OFFSET($F$7,0,$E1132))-SUM($G1132:BH1132))*(OFFSET('PTRM input'!$G$369,0,$E1132-1)/A12taxstdlife))))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(H$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:G1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:G1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(I$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:H1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:H1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(J$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:I1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:I1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(K$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:J1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:J1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(L$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:K1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:K1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(M$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:L1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:L1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(N$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:M1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:M1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(O$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:N1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:N1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(P$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:O1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:O1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(Q$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:P1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:P1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(R$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:Q1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:Q1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(S$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:R1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:R1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(T$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:S1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:S1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(U$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:T1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:T1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(V$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:U1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:U1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(W$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:V1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:V1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(X$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:W1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:W1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(Y$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:X1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:X1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(Z$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:Y1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:Y1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AA$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:Z1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:Z1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AB$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AA1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AA1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AC$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AB1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AB1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AD$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AC1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AC1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AE$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AD1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AD1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AF$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AE1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AE1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AG$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AF1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AF1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AH$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AG1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AG1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AI$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AH1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AH1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AJ$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AI1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AI1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AK$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AJ1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AJ1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AL$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AK1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AK1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AM$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AL1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AL1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AN$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AM1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AM1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AO$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AN1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AN1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AP$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AO1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AO1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AQ$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AP1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AP1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AR$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AQ1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AQ1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AS$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AR1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AR1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AT$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AS1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AS1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AU$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AT1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AT1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AV$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AU1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AU1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AW$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AV1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AV1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AX$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AW1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AW1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AY$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AX1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AX1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AZ$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AY1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AY1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(BA$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AZ1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:AZ1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(BB$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:BA1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:BA1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(BC$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:BB1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:BB1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(BD$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:BC1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:BC1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(BE$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:BD1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:BD1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(BF$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:BE1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:BE1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(BG$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:BF1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:BF1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(BH$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:BG1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:BG1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(BI$3>(A13stdlife+$E1136),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:BH1136),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1136)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1136)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1136))*OFFSET($F$7,0,$E1136))-SUM($G1136:BH1136))*(OFFSET('PTRM input'!$G$369,0,$E1136-1)/A13taxstdlife))))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(K$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:J1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:J1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(L$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:K1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:K1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(M$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:L1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:L1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(N$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:M1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:M1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(O$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:N1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:N1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(P$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:O1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:O1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(Q$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:P1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:P1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(R$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:Q1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:Q1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(S$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:R1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:R1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(T$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:S1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:S1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(U$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:T1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:T1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(V$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:U1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:U1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(W$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:V1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:V1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(X$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:W1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:W1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(Y$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:X1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:X1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(Z$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:Y1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:Y1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AA$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:Z1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:Z1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AB$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AA1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AA1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AC$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AB1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AB1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AD$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AC1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AC1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AE$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AD1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AD1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AF$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AE1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AE1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AG$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AF1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AF1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AH$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AG1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AG1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AI$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AH1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AH1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AJ$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AI1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AI1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AK$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AJ1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AJ1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AL$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AK1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AK1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AM$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AL1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AL1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AN$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AM1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AM1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AO$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AN1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AN1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AP$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AO1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AO1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AQ$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AP1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AP1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AR$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AQ1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AQ1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AS$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AR1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AR1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AT$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AS1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AS1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AU$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AT1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AT1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AV$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AU1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AU1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AW$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AV1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AV1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AX$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AW1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AW1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AY$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AX1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AX1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AZ$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AY1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AY1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(BA$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AZ1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:AZ1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(BB$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:BA1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:BA1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(BC$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:BB1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:BB1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(BD$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:BC1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:BC1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(BE$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:BD1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:BD1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(BF$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:BE1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:BE1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(BG$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:BF1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:BF1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(BH$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:BG1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:BG1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(BI$3>(A13stdlife+$E1139),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:BH1139),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1139)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1139)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1139))*OFFSET($F$7,0,$E1139))-SUM($G1139:BH1139))*(OFFSET('PTRM input'!$G$369,0,$E1139-1)/A13taxstdlife))))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(L$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:K1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:K1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(M$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:L1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:L1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(N$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:M1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:M1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(O$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:N1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:N1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(P$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:O1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:O1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(Q$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:P1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:P1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(R$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:Q1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:Q1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(S$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:R1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:R1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(T$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:S1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:S1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(U$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:T1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:T1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(V$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:U1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:U1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(W$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:V1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:V1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(X$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:W1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:W1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(Y$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:X1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:X1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(Z$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:Y1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:Y1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AA$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:Z1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:Z1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AB$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AA1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AA1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AC$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AB1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AB1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AD$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AC1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AC1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AE$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AD1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AD1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AF$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AE1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AE1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AG$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AF1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AF1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AH$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AG1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AG1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AI$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AH1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AH1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AJ$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AI1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AI1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AK$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AJ1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AJ1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AL$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AK1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AK1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AM$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AL1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AL1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AN$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AM1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AM1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AO$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AN1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AN1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AP$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AO1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AO1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AQ$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AP1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AP1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AR$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AQ1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AQ1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AS$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AR1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AR1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AT$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AS1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AS1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AU$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AT1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AT1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AV$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AU1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AU1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AW$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AV1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AV1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AX$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AW1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AW1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AY$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AX1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AX1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AZ$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AY1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AY1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(BA$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AZ1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:AZ1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(BB$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:BA1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:BA1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(BC$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:BB1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:BB1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(BD$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:BC1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:BC1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(BE$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:BD1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:BD1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(BF$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:BE1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:BE1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(BG$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:BF1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:BF1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(BH$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:BG1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:BG1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(BI$3>(A13stdlife+$E1140),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:BH1140),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1140)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1140)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1140))*OFFSET($F$7,0,$E1140))-SUM($G1140:BH1140))*(OFFSET('PTRM input'!$G$369,0,$E1140-1)/A13taxstdlife))))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(O$3>(A13stdlife+$E1143),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:N1143),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:N1143))*(OFFSET('PTRM input'!$G$369,0,$E1143-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(P$3>(A13stdlife+$E1143),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:O1143),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:O1143))*(OFFSET('PTRM input'!$G$369,0,$E1143-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(Q$3>(A13stdlife+$E1143),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:P1143),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:P1143))*(OFFSET('PTRM input'!$G$369,0,$E1143-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(R$3>(A13stdlife+$E1143),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:Q1143),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:Q1143))*(OFFSET('PTRM input'!$G$369,0,$E1143-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(S$3>(A13stdlife+$E1143),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:R1143),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:R1143))*(OFFSET('PTRM input'!$G$369,0,$E1143-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(T$3>(A13stdlife+$E1143),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:S1143),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:S1143))*(OFFSET('PTRM input'!$G$369,0,$E1143-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(U$3>(A13stdlife+$E1143),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:T1143),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:T1143))*(OFFSET('PTRM input'!$G$369,0,$E1143-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(V$3>(A13stdlife+$E1143),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:U1143),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:U1143))*(OFFSET('PTRM input'!$G$369,0,$E1143-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(W$3>(A13stdlife+$E1143),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:V1143),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:V1143))*(OFFSET('PTRM input'!$G$369,0,$E1143-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(X$3>(A13stdlife+$E1143),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:W1143),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:W1143))*(OFFSET('PTRM input'!$G$369,0,$E1143-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(Y$3>(A13stdlife+$E1143),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:X1143),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:X1143))*(OFFSET('PTRM input'!$G$369,0,$E1143-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(Z$3>(A13stdlife+$E1143),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:Y1143),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:Y1143))*(OFFSET('PTRM input'!$G$369,0,$E1143-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AA$3>(A13stdlife+$E1143),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:Z1143),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:Z1143))*(OFFSET('PTRM input'!$G$369,0,$E1143-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AB$3>(A13stdlife+$E1143),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AA1143),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AA1143))*(OFFSET('PTRM input'!$G$369,0,$E1143-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AC$3>(A13stdlife+$E1143),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AB1143),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AB1143))*(OFFSET('PTRM input'!$G$369,0,$E1143-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AD$3>(A13stdlife+$E1143),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AC1143),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AC1143))*(OFFSET('PTRM input'!$G$369,0,$E1143-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AE$3>(A13stdlife+$E1143),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AD1143),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AD1143))*(OFFSET('PTRM input'!$G$369,0,$E1143-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AF$3>(A13stdlife+$E1143),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AE1143),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AE1143))*(OFFSET('PTRM input'!$G$369,0,$E1143-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AG$3>(A13stdlife+$E1143),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AF1143),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AF1143))*(OFFSET('PTRM input'!$G$369,0,$E1143-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AH$3>(A13stdlife+$E1143),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AG1143),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AG1143))*(OFFSET('PTRM input'!$G$369,0,$E1143-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AI$3>(A13stdlife+$E1143),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AH1143),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AH1143))*(OFFSET('PTRM input'!$G$369,0,$E1143-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AJ$3>(A13stdlife+$E1143),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AI1143),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AI1143))*(OFFSET('PTRM input'!$G$369,0,$E1143-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AK$3>(A13stdlife+$E1143),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AJ1143),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AJ1143))*(OFFSET('PTRM input'!$G$369,0,$E1143-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AL$3>(A13stdlife+$E1143),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AK1143),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AK1143))*(OFFSET('PTRM input'!$G$369,0,$E1143-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AM$3>(A13stdlife+$E1143),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AL1143),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AL1143))*(OFFSET('PTRM input'!$G$369,0,$E1143-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AN$3>(A13stdlife+$E1143),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AM1143),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AM1143))*(OFFSET('PTRM input'!$G$369,0,$E1143-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AO$3>(A13stdlife+$E1143),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AN1143),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AN1143))*(OFFSET('PTRM input'!$G$369,0,$E1143-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AP$3>(A13stdlife+$E1143),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AO1143),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AO1143))*(OFFSET('PTRM input'!$G$369,0,$E1143-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AQ$3>(A13stdlife+$E1143),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AP1143),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AP1143))*(OFFSET('PTRM input'!$G$369,0,$E1143-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AR$3>(A13stdlife+$E1143),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AQ1143),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AQ1143))*(OFFSET('PTRM input'!$G$369,0,$E1143-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AS$3>(A13stdlife+$E1143),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AR1143),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AR1143))*(OFFSET('PTRM input'!$G$369,0,$E1143-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AT$3>(A13stdlife+$E1143),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AS1143),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AS1143))*(OFFSET('PTRM input'!$G$369,0,$E1143-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AU$3>(A13stdlife+$E1143),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AT1143),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AT1143))*(OFFSET('PTRM input'!$G$369,0,$E1143-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AV$3>(A13stdlife+$E1143),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AU1143),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AU1143))*(OFFSET('PTRM input'!$G$369,0,$E1143-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AW$3>(A13stdlife+$E1143),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AV1143),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AV1143))*(OFFSET('PTRM input'!$G$369,0,$E1143-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AX$3>(A13stdlife+$E1143),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AW1143),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AW1143))*(OFFSET('PTRM input'!$G$369,0,$E1143-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AY$3>(A13stdlife+$E1143),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AX1143),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AX1143))*(OFFSET('PTRM input'!$G$369,0,$E1143-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AZ$3>(A13stdlife+$E1143),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AY1143),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AY1143))*(OFFSET('PTRM input'!$G$369,0,$E1143-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(BA$3>(A13stdlife+$E1143),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AZ1143),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:AZ1143))*(OFFSET('PTRM input'!$G$369,0,$E1143-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(BB$3>(A13stdlife+$E1143),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:BA1143),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:BA1143))*(OFFSET('PTRM input'!$G$369,0,$E1143-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(BC$3>(A13stdlife+$E1143),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:BB1143),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:BB1143))*(OFFSET('PTRM input'!$G$369,0,$E1143-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(BD$3>(A13stdlife+$E1143),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:BC1143),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:BC1143))*(OFFSET('PTRM input'!$G$369,0,$E1143-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(BE$3>(A13stdlife+$E1143),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:BD1143),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:BD1143))*(OFFSET('PTRM input'!$G$369,0,$E1143-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(BF$3>(A13stdlife+$E1143),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:BE1143),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:BE1143))*(OFFSET('PTRM input'!$G$369,0,$E1143-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(BG$3>(A13stdlife+$E1143),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:BF1143),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:BF1143))*(OFFSET('PTRM input'!$G$369,0,$E1143-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(BH$3>(A13stdlife+$E1143),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:BG1143),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:BG1143))*(OFFSET('PTRM input'!$G$369,0,$E1143-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(BI$3>(A13stdlife+$E1143),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:BH1143),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1143)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1143)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1143))*OFFSET($F$7,0,$E1143))-SUM($G1143:BH1143))*(OFFSET('PTRM input'!$G$369,0,$E1143-1)/A13taxstdlife))))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(P$3>(A13stdlife+$E1144),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:O1144),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:O1144))*(OFFSET('PTRM input'!$G$369,0,$E1144-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(Q$3>(A13stdlife+$E1144),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:P1144),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:P1144))*(OFFSET('PTRM input'!$G$369,0,$E1144-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(R$3>(A13stdlife+$E1144),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:Q1144),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:Q1144))*(OFFSET('PTRM input'!$G$369,0,$E1144-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(S$3>(A13stdlife+$E1144),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:R1144),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:R1144))*(OFFSET('PTRM input'!$G$369,0,$E1144-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(T$3>(A13stdlife+$E1144),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:S1144),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:S1144))*(OFFSET('PTRM input'!$G$369,0,$E1144-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(U$3>(A13stdlife+$E1144),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:T1144),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:T1144))*(OFFSET('PTRM input'!$G$369,0,$E1144-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(V$3>(A13stdlife+$E1144),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:U1144),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:U1144))*(OFFSET('PTRM input'!$G$369,0,$E1144-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(W$3>(A13stdlife+$E1144),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:V1144),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:V1144))*(OFFSET('PTRM input'!$G$369,0,$E1144-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(X$3>(A13stdlife+$E1144),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:W1144),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:W1144))*(OFFSET('PTRM input'!$G$369,0,$E1144-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(Y$3>(A13stdlife+$E1144),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:X1144),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:X1144))*(OFFSET('PTRM input'!$G$369,0,$E1144-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(Z$3>(A13stdlife+$E1144),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:Y1144),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:Y1144))*(OFFSET('PTRM input'!$G$369,0,$E1144-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AA$3>(A13stdlife+$E1144),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:Z1144),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:Z1144))*(OFFSET('PTRM input'!$G$369,0,$E1144-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AB$3>(A13stdlife+$E1144),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AA1144),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AA1144))*(OFFSET('PTRM input'!$G$369,0,$E1144-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AC$3>(A13stdlife+$E1144),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AB1144),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AB1144))*(OFFSET('PTRM input'!$G$369,0,$E1144-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AD$3>(A13stdlife+$E1144),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AC1144),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AC1144))*(OFFSET('PTRM input'!$G$369,0,$E1144-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AE$3>(A13stdlife+$E1144),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AD1144),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AD1144))*(OFFSET('PTRM input'!$G$369,0,$E1144-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AF$3>(A13stdlife+$E1144),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AE1144),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AE1144))*(OFFSET('PTRM input'!$G$369,0,$E1144-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AG$3>(A13stdlife+$E1144),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AF1144),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AF1144))*(OFFSET('PTRM input'!$G$369,0,$E1144-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AH$3>(A13stdlife+$E1144),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AG1144),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AG1144))*(OFFSET('PTRM input'!$G$369,0,$E1144-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AI$3>(A13stdlife+$E1144),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AH1144),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AH1144))*(OFFSET('PTRM input'!$G$369,0,$E1144-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AJ$3>(A13stdlife+$E1144),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AI1144),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AI1144))*(OFFSET('PTRM input'!$G$369,0,$E1144-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AK$3>(A13stdlife+$E1144),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AJ1144),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AJ1144))*(OFFSET('PTRM input'!$G$369,0,$E1144-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AL$3>(A13stdlife+$E1144),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AK1144),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AK1144))*(OFFSET('PTRM input'!$G$369,0,$E1144-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AM$3>(A13stdlife+$E1144),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AL1144),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AL1144))*(OFFSET('PTRM input'!$G$369,0,$E1144-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AN$3>(A13stdlife+$E1144),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AM1144),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AM1144))*(OFFSET('PTRM input'!$G$369,0,$E1144-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AO$3>(A13stdlife+$E1144),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AN1144),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AN1144))*(OFFSET('PTRM input'!$G$369,0,$E1144-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AP$3>(A13stdlife+$E1144),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AO1144),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AO1144))*(OFFSET('PTRM input'!$G$369,0,$E1144-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AQ$3>(A13stdlife+$E1144),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AP1144),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AP1144))*(OFFSET('PTRM input'!$G$369,0,$E1144-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AR$3>(A13stdlife+$E1144),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AQ1144),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AQ1144))*(OFFSET('PTRM input'!$G$369,0,$E1144-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AS$3>(A13stdlife+$E1144),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AR1144),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AR1144))*(OFFSET('PTRM input'!$G$369,0,$E1144-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AT$3>(A13stdlife+$E1144),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AS1144),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AS1144))*(OFFSET('PTRM input'!$G$369,0,$E1144-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AU$3>(A13stdlife+$E1144),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AT1144),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AT1144))*(OFFSET('PTRM input'!$G$369,0,$E1144-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AV$3>(A13stdlife+$E1144),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AU1144),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AU1144))*(OFFSET('PTRM input'!$G$369,0,$E1144-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AW$3>(A13stdlife+$E1144),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AV1144),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AV1144))*(OFFSET('PTRM input'!$G$369,0,$E1144-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AX$3>(A13stdlife+$E1144),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AW1144),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AW1144))*(OFFSET('PTRM input'!$G$369,0,$E1144-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AY$3>(A13stdlife+$E1144),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AX1144),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AX1144))*(OFFSET('PTRM input'!$G$369,0,$E1144-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(AZ$3>(A13stdlife+$E1144),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AY1144),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AY1144))*(OFFSET('PTRM input'!$G$369,0,$E1144-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(BA$3>(A13stdlife+$E1144),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AZ1144),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:AZ1144))*(OFFSET('PTRM input'!$G$369,0,$E1144-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(BB$3>(A13stdlife+$E1144),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:BA1144),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:BA1144))*(OFFSET('PTRM input'!$G$369,0,$E1144-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(BC$3>(A13stdlife+$E1144),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:BB1144),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:BB1144))*(OFFSET('PTRM input'!$G$369,0,$E1144-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(BD$3>(A13stdlife+$E1144),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:BC1144),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:BC1144))*(OFFSET('PTRM input'!$G$369,0,$E1144-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(BE$3>(A13stdlife+$E1144),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:BD1144),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:BD1144))*(OFFSET('PTRM input'!$G$369,0,$E1144-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(BF$3>(A13stdlife+$E1144),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:BE1144),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:BE1144))*(OFFSET('PTRM input'!$G$369,0,$E1144-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(BG$3>(A13stdlife+$E1144),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:BF1144),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:BF1144))*(OFFSET('PTRM input'!$G$369,0,$E1144-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(BH$3>(A13stdlife+$E1144),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:BG1144),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:BG1144))*(OFFSET('PTRM input'!$G$369,0,$E1144-1)/A13taxstdlife))))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(A13taxstdlife=\"\",0,IF(BI$3>(A13stdlife+$E1144),((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:BH1144),(((INDEX('PTRM input'!$G$277:$P$326,A13offset,$E1144)+INDEX('PTRM input'!$G$223:$P$272,A13offset,$E1144)-INDEX('PTRM input'!$G$115:$P$164,A13offset,$E1144))*OFFSET($F$7,0,$E1144))-SUM($G1144:BH1144))*(OFFSET('PTRM input'!$G$369,0,$E1144-1)/A13taxstdlife))))","v":0}]
[null,{"$f":"C1159","v":0},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(G$3>A14taxremlife,A14taxvalue-SUM($F1147:F1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!G$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(H$3>A14taxremlife,A14taxvalue-SUM($F1147:G1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!H$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(I$3>A14taxremlife,A14taxvalue-SUM($F1147:H1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!I$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(J$3>A14taxremlife,A14taxvalue-SUM($F1147:I1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!J$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(K$3>A14taxremlife,A14taxvalue-SUM($F1147:J1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!K$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(L$3>A14taxremlife,A14taxvalue-SUM($F1147:K1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!L$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(M$3>A14taxremlife,A14taxvalue-SUM($F1147:L1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!M$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(N$3>A14taxremlife,A14taxvalue-SUM($F1147:M1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!N$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(O$3>A14taxremlife,A14taxvalue-SUM($F1147:N1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!O$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(P$3>A14taxremlife,A14taxvalue-SUM($F1147:O1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!P$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Q$3>A14taxremlife,A14taxvalue-SUM($F1147:P1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!Q$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(R$3>A14taxremlife,A14taxvalue-SUM($F1147:Q1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!R$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(S$3>A14taxremlife,A14taxvalue-SUM($F1147:R1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!S$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(T$3>A14taxremlife,A14taxvalue-SUM($F1147:S1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!T$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(U$3>A14taxremlife,A14taxvalue-SUM($F1147:T1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!U$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(V$3>A14taxremlife,A14taxvalue-SUM($F1147:U1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!V$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(W$3>A14taxremlife,A14taxvalue-SUM($F1147:V1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!W$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(X$3>A14taxremlife,A14taxvalue-SUM($F1147:W1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!X$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Y$3>A14taxremlife,A14taxvalue-SUM($F1147:X1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!Y$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Z$3>A14taxremlife,A14taxvalue-SUM($F1147:Y1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!Z$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AA$3>A14taxremlife,A14taxvalue-SUM($F1147:Z1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!AA$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AB$3>A14taxremlife,A14taxvalue-SUM($F1147:AA1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!AB$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AC$3>A14taxremlife,A14taxvalue-SUM($F1147:AB1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!AC$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AD$3>A14taxremlife,A14taxvalue-SUM($F1147:AC1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!AD$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AE$3>A14taxremlife,A14taxvalue-SUM($F1147:AD1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!AE$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AF$3>A14taxremlife,A14taxvalue-SUM($F1147:AE1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!AF$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AG$3>A14taxremlife,A14taxvalue-SUM($F1147:AF1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!AG$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AH$3>A14taxremlife,A14taxvalue-SUM($F1147:AG1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!AH$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AI$3>A14taxremlife,A14taxvalue-SUM($F1147:AH1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!AI$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AJ$3>A14taxremlife,A14taxvalue-SUM($F1147:AI1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!AJ$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AK$3>A14taxremlife,A14taxvalue-SUM($F1147:AJ1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!AK$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AL$3>A14taxremlife,A14taxvalue-SUM($F1147:AK1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!AL$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AM$3>A14taxremlife,A14taxvalue-SUM($F1147:AL1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!AM$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AN$3>A14taxremlife,A14taxvalue-SUM($F1147:AM1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!AN$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AO$3>A14taxremlife,A14taxvalue-SUM($F1147:AN1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!AO$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AP$3>A14taxremlife,A14taxvalue-SUM($F1147:AO1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!AP$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AQ$3>A14taxremlife,A14taxvalue-SUM($F1147:AP1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!AQ$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AR$3>A14taxremlife,A14taxvalue-SUM($F1147:AQ1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!AR$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AS$3>A14taxremlife,A14taxvalue-SUM($F1147:AR1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!AS$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AT$3>A14taxremlife,A14taxvalue-SUM($F1147:AS1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!AT$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AU$3>A14taxremlife,A14taxvalue-SUM($F1147:AT1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!AU$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AV$3>A14taxremlife,A14taxvalue-SUM($F1147:AU1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!AV$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AW$3>A14taxremlife,A14taxvalue-SUM($F1147:AV1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!AW$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AX$3>A14taxremlife,A14taxvalue-SUM($F1147:AW1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!AX$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AY$3>A14taxremlife,A14taxvalue-SUM($F1147:AX1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!AY$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AZ$3>A14taxremlife,A14taxvalue-SUM($F1147:AY1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!AZ$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BA$3>A14taxremlife,A14taxvalue-SUM($F1147:AZ1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!BA$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BB$3>A14taxremlife,A14taxvalue-SUM($F1147:BA1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!BB$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BC$3>A14taxremlife,A14taxvalue-SUM($F1147:BB1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!BC$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BD$3>A14taxremlife,A14taxvalue-SUM($F1147:BC1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!BD$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BE$3>A14taxremlife,A14taxvalue-SUM($F1147:BD1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!BE$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BF$3>A14taxremlife,A14taxvalue-SUM($F1147:BE1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!BF$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BG$3>A14taxremlife,A14taxvalue-SUM($F1147:BF1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!BG$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BH$3>A14taxremlife,A14taxvalue-SUM($F1147:BG1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!BH$485)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BI$3>A14taxremlife,A14taxvalue-SUM($F1147:BH1147),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))),'PTRM input'!BI$485)","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(K$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:J1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:J1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(L$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:K1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:K1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(M$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:L1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:L1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(N$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:M1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:M1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(O$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:N1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:N1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(P$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:O1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:O1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(Q$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:P1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:P1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(R$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:Q1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:Q1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(S$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:R1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:R1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(T$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:S1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:S1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(U$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:T1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:T1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(V$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:U1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:U1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(W$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:V1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:V1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(X$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:W1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:W1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(Y$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:X1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:X1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(Z$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:Y1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:Y1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AA$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:Z1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:Z1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AB$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AA1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AA1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AC$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AB1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AB1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AD$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AC1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AC1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AE$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AD1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AD1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AF$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AE1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AE1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AG$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AF1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AF1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AH$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AG1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AG1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AI$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AH1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AH1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AJ$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AI1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AI1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AK$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AJ1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AJ1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AL$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AK1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AK1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AM$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AL1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AL1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AN$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AM1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AM1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AO$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AN1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AN1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AP$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AO1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AO1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AQ$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AP1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AP1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AR$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AQ1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AQ1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AS$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AR1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AR1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AT$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AS1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AS1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AU$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AT1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AT1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AV$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AU1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AU1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AW$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AV1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AV1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AX$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AW1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AW1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AY$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AX1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AX1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AZ$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AY1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AY1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(BA$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AZ1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:AZ1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(BB$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:BA1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:BA1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(BC$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:BB1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:BB1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(BD$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:BC1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:BC1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(BE$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:BD1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:BD1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(BF$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:BE1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:BE1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(BG$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:BF1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:BF1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(BH$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:BG1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:BG1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(BI$3>(A14stdlife+$E1152),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:BH1152),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1152)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1152)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1152))*OFFSET($F$7,0,$E1152))-SUM($G1152:BH1152))*(OFFSET('PTRM input'!$G$369,0,$E1152-1)/A14taxstdlife))))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(L$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:K1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:K1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(M$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:L1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:L1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(N$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:M1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:M1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(O$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:N1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:N1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(P$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:O1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:O1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(Q$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:P1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:P1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(R$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:Q1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:Q1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(S$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:R1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:R1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(T$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:S1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:S1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(U$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:T1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:T1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(V$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:U1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:U1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(W$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:V1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:V1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(X$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:W1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:W1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(Y$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:X1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:X1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(Z$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:Y1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:Y1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AA$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:Z1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:Z1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AB$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AA1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AA1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AC$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AB1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AB1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AD$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AC1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AC1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AE$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AD1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AD1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AF$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AE1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AE1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AG$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AF1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AF1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AH$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AG1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AG1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AI$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AH1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AH1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AJ$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AI1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AI1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AK$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AJ1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AJ1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AL$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AK1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AK1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AM$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AL1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AL1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AN$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AM1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AM1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AO$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AN1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AN1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AP$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AO1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AO1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AQ$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AP1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AP1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AR$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AQ1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AQ1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AS$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AR1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AR1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AT$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AS1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AS1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AU$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AT1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AT1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AV$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AU1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AU1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AW$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AV1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AV1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AX$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AW1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AW1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AY$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AX1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AX1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AZ$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AY1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AY1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(BA$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AZ1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:AZ1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(BB$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:BA1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:BA1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(BC$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:BB1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:BB1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(BD$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:BC1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:BC1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(BE$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:BD1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:BD1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(BF$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:BE1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:BE1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(BG$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:BF1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:BF1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(BH$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:BG1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:BG1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(BI$3>(A14stdlife+$E1153),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:BH1153),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1153)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1153)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1153))*OFFSET($F$7,0,$E1153))-SUM($G1153:BH1153))*(OFFSET('PTRM input'!$G$369,0,$E1153-1)/A14taxstdlife))))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(O$3>(A14stdlife+$E1156),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:N1156),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:N1156))*(OFFSET('PTRM input'!$G$369,0,$E1156-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(P$3>(A14stdlife+$E1156),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:O1156),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:O1156))*(OFFSET('PTRM input'!$G$369,0,$E1156-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(Q$3>(A14stdlife+$E1156),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:P1156),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:P1156))*(OFFSET('PTRM input'!$G$369,0,$E1156-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(R$3>(A14stdlife+$E1156),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:Q1156),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:Q1156))*(OFFSET('PTRM input'!$G$369,0,$E1156-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(S$3>(A14stdlife+$E1156),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:R1156),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:R1156))*(OFFSET('PTRM input'!$G$369,0,$E1156-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(T$3>(A14stdlife+$E1156),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:S1156),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:S1156))*(OFFSET('PTRM input'!$G$369,0,$E1156-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(U$3>(A14stdlife+$E1156),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:T1156),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:T1156))*(OFFSET('PTRM input'!$G$369,0,$E1156-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(V$3>(A14stdlife+$E1156),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:U1156),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:U1156))*(OFFSET('PTRM input'!$G$369,0,$E1156-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(W$3>(A14stdlife+$E1156),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:V1156),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:V1156))*(OFFSET('PTRM input'!$G$369,0,$E1156-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(X$3>(A14stdlife+$E1156),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:W1156),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:W1156))*(OFFSET('PTRM input'!$G$369,0,$E1156-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(Y$3>(A14stdlife+$E1156),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:X1156),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:X1156))*(OFFSET('PTRM input'!$G$369,0,$E1156-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(Z$3>(A14stdlife+$E1156),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:Y1156),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:Y1156))*(OFFSET('PTRM input'!$G$369,0,$E1156-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AA$3>(A14stdlife+$E1156),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:Z1156),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:Z1156))*(OFFSET('PTRM input'!$G$369,0,$E1156-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AB$3>(A14stdlife+$E1156),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AA1156),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AA1156))*(OFFSET('PTRM input'!$G$369,0,$E1156-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AC$3>(A14stdlife+$E1156),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AB1156),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AB1156))*(OFFSET('PTRM input'!$G$369,0,$E1156-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AD$3>(A14stdlife+$E1156),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AC1156),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AC1156))*(OFFSET('PTRM input'!$G$369,0,$E1156-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AE$3>(A14stdlife+$E1156),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AD1156),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AD1156))*(OFFSET('PTRM input'!$G$369,0,$E1156-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AF$3>(A14stdlife+$E1156),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AE1156),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AE1156))*(OFFSET('PTRM input'!$G$369,0,$E1156-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AG$3>(A14stdlife+$E1156),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AF1156),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AF1156))*(OFFSET('PTRM input'!$G$369,0,$E1156-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AH$3>(A14stdlife+$E1156),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AG1156),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AG1156))*(OFFSET('PTRM input'!$G$369,0,$E1156-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AI$3>(A14stdlife+$E1156),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AH1156),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AH1156))*(OFFSET('PTRM input'!$G$369,0,$E1156-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AJ$3>(A14stdlife+$E1156),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AI1156),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AI1156))*(OFFSET('PTRM input'!$G$369,0,$E1156-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AK$3>(A14stdlife+$E1156),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AJ1156),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AJ1156))*(OFFSET('PTRM input'!$G$369,0,$E1156-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AL$3>(A14stdlife+$E1156),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AK1156),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AK1156))*(OFFSET('PTRM input'!$G$369,0,$E1156-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AM$3>(A14stdlife+$E1156),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AL1156),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AL1156))*(OFFSET('PTRM input'!$G$369,0,$E1156-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AN$3>(A14stdlife+$E1156),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AM1156),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AM1156))*(OFFSET('PTRM input'!$G$369,0,$E1156-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AO$3>(A14stdlife+$E1156),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AN1156),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AN1156))*(OFFSET('PTRM input'!$G$369,0,$E1156-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AP$3>(A14stdlife+$E1156),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AO1156),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AO1156))*(OFFSET('PTRM input'!$G$369,0,$E1156-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AQ$3>(A14stdlife+$E1156),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AP1156),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AP1156))*(OFFSET('PTRM input'!$G$369,0,$E1156-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AR$3>(A14stdlife+$E1156),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AQ1156),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AQ1156))*(OFFSET('PTRM input'!$G$369,0,$E1156-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AS$3>(A14stdlife+$E1156),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AR1156),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AR1156))*(OFFSET('PTRM input'!$G$369,0,$E1156-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AT$3>(A14stdlife+$E1156),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AS1156),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AS1156))*(OFFSET('PTRM input'!$G$369,0,$E1156-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AU$3>(A14stdlife+$E1156),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AT1156),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AT1156))*(OFFSET('PTRM input'!$G$369,0,$E1156-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AV$3>(A14stdlife+$E1156),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AU1156),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AU1156))*(OFFSET('PTRM input'!$G$369,0,$E1156-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AW$3>(A14stdlife+$E1156),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AV1156),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AV1156))*(OFFSET('PTRM input'!$G$369,0,$E1156-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AX$3>(A14stdlife+$E1156),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AW1156),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AW1156))*(OFFSET('PTRM input'!$G$369,0,$E1156-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AY$3>(A14stdlife+$E1156),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AX1156),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AX1156))*(OFFSET('PTRM input'!$G$369,0,$E1156-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AZ$3>(A14stdlife+$E1156),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AY1156),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AY1156))*(OFFSET('PTRM input'!$G$369,0,$E1156-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(BA$3>(A14stdlife+$E1156),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AZ1156),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:AZ1156))*(OFFSET('PTRM input'!$G$369,0,$E1156-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(BB$3>(A14stdlife+$E1156),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:BA1156),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:BA1156))*(OFFSET('PTRM input'!$G$369,0,$E1156-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(BC$3>(A14stdlife+$E1156),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:BB1156),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:BB1156))*(OFFSET('PTRM input'!$G$369,0,$E1156-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(BD$3>(A14stdlife+$E1156),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:BC1156),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:BC1156))*(OFFSET('PTRM input'!$G$369,0,$E1156-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(BE$3>(A14stdlife+$E1156),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:BD1156),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:BD1156))*(OFFSET('PTRM input'!$G$369,0,$E1156-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(BF$3>(A14stdlife+$E1156),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:BE1156),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:BE1156))*(OFFSET('PTRM input'!$G$369,0,$E1156-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(BG$3>(A14stdlife+$E1156),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:BF1156),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:BF1156))*(OFFSET('PTRM input'!$G$369,0,$E1156-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(BH$3>(A14stdlife+$E1156),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:BG1156),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:BG1156))*(OFFSET('PTRM input'!$G$369,0,$E1156-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(BI$3>(A14stdlife+$E1156),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:BH1156),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1156)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1156)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1156))*OFFSET($F$7,0,$E1156))-SUM($G1156:BH1156))*(OFFSET('PTRM input'!$G$369,0,$E1156-1)/A14taxstdlife))))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(P$3>(A14stdlife+$E1157),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:O1157),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:O1157))*(OFFSET('PTRM input'!$G$369,0,$E1157-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(Q$3>(A14stdlife+$E1157),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:P1157),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:P1157))*(OFFSET('PTRM input'!$G$369,0,$E1157-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(R$3>(A14stdlife+$E1157),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:Q1157),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:Q1157))*(OFFSET('PTRM input'!$G$369,0,$E1157-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(S$3>(A14stdlife+$E1157),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:R1157),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:R1157))*(OFFSET('PTRM input'!$G$369,0,$E1157-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(T$3>(A14stdlife+$E1157),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:S1157),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:S1157))*(OFFSET('PTRM input'!$G$369,0,$E1157-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(U$3>(A14stdlife+$E1157),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:T1157),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:T1157))*(OFFSET('PTRM input'!$G$369,0,$E1157-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(V$3>(A14stdlife+$E1157),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:U1157),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:U1157))*(OFFSET('PTRM input'!$G$369,0,$E1157-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(W$3>(A14stdlife+$E1157),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:V1157),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:V1157))*(OFFSET('PTRM input'!$G$369,0,$E1157-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(X$3>(A14stdlife+$E1157),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:W1157),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:W1157))*(OFFSET('PTRM input'!$G$369,0,$E1157-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(Y$3>(A14stdlife+$E1157),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:X1157),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:X1157))*(OFFSET('PTRM input'!$G$369,0,$E1157-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(Z$3>(A14stdlife+$E1157),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:Y1157),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:Y1157))*(OFFSET('PTRM input'!$G$369,0,$E1157-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AA$3>(A14stdlife+$E1157),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:Z1157),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:Z1157))*(OFFSET('PTRM input'!$G$369,0,$E1157-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AB$3>(A14stdlife+$E1157),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AA1157),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AA1157))*(OFFSET('PTRM input'!$G$369,0,$E1157-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AC$3>(A14stdlife+$E1157),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AB1157),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AB1157))*(OFFSET('PTRM input'!$G$369,0,$E1157-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AD$3>(A14stdlife+$E1157),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AC1157),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AC1157))*(OFFSET('PTRM input'!$G$369,0,$E1157-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AE$3>(A14stdlife+$E1157),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AD1157),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AD1157))*(OFFSET('PTRM input'!$G$369,0,$E1157-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AF$3>(A14stdlife+$E1157),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AE1157),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AE1157))*(OFFSET('PTRM input'!$G$369,0,$E1157-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AG$3>(A14stdlife+$E1157),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AF1157),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AF1157))*(OFFSET('PTRM input'!$G$369,0,$E1157-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AH$3>(A14stdlife+$E1157),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AG1157),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AG1157))*(OFFSET('PTRM input'!$G$369,0,$E1157-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AI$3>(A14stdlife+$E1157),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AH1157),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AH1157))*(OFFSET('PTRM input'!$G$369,0,$E1157-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AJ$3>(A14stdlife+$E1157),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AI1157),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AI1157))*(OFFSET('PTRM input'!$G$369,0,$E1157-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AK$3>(A14stdlife+$E1157),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AJ1157),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AJ1157))*(OFFSET('PTRM input'!$G$369,0,$E1157-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AL$3>(A14stdlife+$E1157),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AK1157),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AK1157))*(OFFSET('PTRM input'!$G$369,0,$E1157-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AM$3>(A14stdlife+$E1157),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AL1157),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AL1157))*(OFFSET('PTRM input'!$G$369,0,$E1157-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AN$3>(A14stdlife+$E1157),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AM1157),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AM1157))*(OFFSET('PTRM input'!$G$369,0,$E1157-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AO$3>(A14stdlife+$E1157),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AN1157),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AN1157))*(OFFSET('PTRM input'!$G$369,0,$E1157-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AP$3>(A14stdlife+$E1157),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AO1157),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AO1157))*(OFFSET('PTRM input'!$G$369,0,$E1157-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AQ$3>(A14stdlife+$E1157),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AP1157),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AP1157))*(OFFSET('PTRM input'!$G$369,0,$E1157-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AR$3>(A14stdlife+$E1157),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AQ1157),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AQ1157))*(OFFSET('PTRM input'!$G$369,0,$E1157-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AS$3>(A14stdlife+$E1157),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AR1157),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AR1157))*(OFFSET('PTRM input'!$G$369,0,$E1157-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AT$3>(A14stdlife+$E1157),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AS1157),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AS1157))*(OFFSET('PTRM input'!$G$369,0,$E1157-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AU$3>(A14stdlife+$E1157),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AT1157),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AT1157))*(OFFSET('PTRM input'!$G$369,0,$E1157-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AV$3>(A14stdlife+$E1157),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AU1157),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AU1157))*(OFFSET('PTRM input'!$G$369,0,$E1157-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AW$3>(A14stdlife+$E1157),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AV1157),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AV1157))*(OFFSET('PTRM input'!$G$369,0,$E1157-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AX$3>(A14stdlife+$E1157),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AW1157),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AW1157))*(OFFSET('PTRM input'!$G$369,0,$E1157-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AY$3>(A14stdlife+$E1157),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AX1157),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AX1157))*(OFFSET('PTRM input'!$G$369,0,$E1157-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(AZ$3>(A14stdlife+$E1157),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AY1157),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AY1157))*(OFFSET('PTRM input'!$G$369,0,$E1157-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(BA$3>(A14stdlife+$E1157),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AZ1157),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:AZ1157))*(OFFSET('PTRM input'!$G$369,0,$E1157-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(BB$3>(A14stdlife+$E1157),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:BA1157),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:BA1157))*(OFFSET('PTRM input'!$G$369,0,$E1157-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(BC$3>(A14stdlife+$E1157),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:BB1157),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:BB1157))*(OFFSET('PTRM input'!$G$369,0,$E1157-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(BD$3>(A14stdlife+$E1157),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:BC1157),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:BC1157))*(OFFSET('PTRM input'!$G$369,0,$E1157-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(BE$3>(A14stdlife+$E1157),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:BD1157),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:BD1157))*(OFFSET('PTRM input'!$G$369,0,$E1157-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(BF$3>(A14stdlife+$E1157),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:BE1157),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:BE1157))*(OFFSET('PTRM input'!$G$369,0,$E1157-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(BG$3>(A14stdlife+$E1157),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:BF1157),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:BF1157))*(OFFSET('PTRM input'!$G$369,0,$E1157-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(BH$3>(A14stdlife+$E1157),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:BG1157),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:BG1157))*(OFFSET('PTRM input'!$G$369,0,$E1157-1)/A14taxstdlife))))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(A14taxstdlife=\"\",0,IF(BI$3>(A14stdlife+$E1157),((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:BH1157),(((INDEX('PTRM input'!$G$277:$P$326,A14offset,$E1157)+INDEX('PTRM input'!$G$223:$P$272,A14offset,$E1157)-INDEX('PTRM input'!$G$115:$P$164,A14offset,$E1157))*OFFSET($F$7,0,$E1157))-SUM($G1157:BH1157))*(OFFSET('PTRM input'!$G$369,0,$E1157-1)/A14taxstdlife))))","v":0}]
[null,{"$f":"C1172","v":0},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(G$3>A15taxremlife,A15taxvalue-SUM($F1160:F1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!G$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(H$3>A15taxremlife,A15taxvalue-SUM($F1160:G1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!H$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(I$3>A15taxremlife,A15taxvalue-SUM($F1160:H1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!I$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(J$3>A15taxremlife,A15taxvalue-SUM($F1160:I1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!J$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(K$3>A15taxremlife,A15taxvalue-SUM($F1160:J1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!K$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(L$3>A15taxremlife,A15taxvalue-SUM($F1160:K1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!L$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(M$3>A15taxremlife,A15taxvalue-SUM($F1160:L1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!M$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(N$3>A15taxremlife,A15taxvalue-SUM($F1160:M1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!N$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(O$3>A15taxremlife,A15taxvalue-SUM($F1160:N1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!O$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(P$3>A15taxremlife,A15taxvalue-SUM($F1160:O1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!P$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Q$3>A15taxremlife,A15taxvalue-SUM($F1160:P1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!Q$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(R$3>A15taxremlife,A15taxvalue-SUM($F1160:Q1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!R$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(S$3>A15taxremlife,A15taxvalue-SUM($F1160:R1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!S$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(T$3>A15taxremlife,A15taxvalue-SUM($F1160:S1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!T$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(U$3>A15taxremlife,A15taxvalue-SUM($F1160:T1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!U$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(V$3>A15taxremlife,A15taxvalue-SUM($F1160:U1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!V$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(W$3>A15taxremlife,A15taxvalue-SUM($F1160:V1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!W$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(X$3>A15taxremlife,A15taxvalue-SUM($F1160:W1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!X$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Y$3>A15taxremlife,A15taxvalue-SUM($F1160:X1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!Y$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Z$3>A15taxremlife,A15taxvalue-SUM($F1160:Y1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!Z$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AA$3>A15taxremlife,A15taxvalue-SUM($F1160:Z1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!AA$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AB$3>A15taxremlife,A15taxvalue-SUM($F1160:AA1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!AB$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AC$3>A15taxremlife,A15taxvalue-SUM($F1160:AB1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!AC$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AD$3>A15taxremlife,A15taxvalue-SUM($F1160:AC1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!AD$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AE$3>A15taxremlife,A15taxvalue-SUM($F1160:AD1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!AE$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AF$3>A15taxremlife,A15taxvalue-SUM($F1160:AE1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!AF$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AG$3>A15taxremlife,A15taxvalue-SUM($F1160:AF1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!AG$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AH$3>A15taxremlife,A15taxvalue-SUM($F1160:AG1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!AH$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AI$3>A15taxremlife,A15taxvalue-SUM($F1160:AH1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!AI$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AJ$3>A15taxremlife,A15taxvalue-SUM($F1160:AI1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!AJ$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AK$3>A15taxremlife,A15taxvalue-SUM($F1160:AJ1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!AK$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AL$3>A15taxremlife,A15taxvalue-SUM($F1160:AK1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!AL$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AM$3>A15taxremlife,A15taxvalue-SUM($F1160:AL1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!AM$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AN$3>A15taxremlife,A15taxvalue-SUM($F1160:AM1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!AN$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AO$3>A15taxremlife,A15taxvalue-SUM($F1160:AN1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!AO$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AP$3>A15taxremlife,A15taxvalue-SUM($F1160:AO1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!AP$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AQ$3>A15taxremlife,A15taxvalue-SUM($F1160:AP1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!AQ$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AR$3>A15taxremlife,A15taxvalue-SUM($F1160:AQ1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!AR$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AS$3>A15taxremlife,A15taxvalue-SUM($F1160:AR1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!AS$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AT$3>A15taxremlife,A15taxvalue-SUM($F1160:AS1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!AT$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AU$3>A15taxremlife,A15taxvalue-SUM($F1160:AT1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!AU$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AV$3>A15taxremlife,A15taxvalue-SUM($F1160:AU1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!AV$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AW$3>A15taxremlife,A15taxvalue-SUM($F1160:AV1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!AW$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AX$3>A15taxremlife,A15taxvalue-SUM($F1160:AW1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!AX$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AY$3>A15taxremlife,A15taxvalue-SUM($F1160:AX1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!AY$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AZ$3>A15taxremlife,A15taxvalue-SUM($F1160:AY1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!AZ$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BA$3>A15taxremlife,A15taxvalue-SUM($F1160:AZ1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!BA$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BB$3>A15taxremlife,A15taxvalue-SUM($F1160:BA1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!BB$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BC$3>A15taxremlife,A15taxvalue-SUM($F1160:BB1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!BC$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BD$3>A15taxremlife,A15taxvalue-SUM($F1160:BC1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!BD$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BE$3>A15taxremlife,A15taxvalue-SUM($F1160:BD1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!BE$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BF$3>A15taxremlife,A15taxvalue-SUM($F1160:BE1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!BF$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BG$3>A15taxremlife,A15taxvalue-SUM($F1160:BF1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!BG$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BH$3>A15taxremlife,A15taxvalue-SUM($F1160:BG1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!BH$486)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BI$3>A15taxremlife,A15taxvalue-SUM($F1160:BH1160),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))),'PTRM input'!BI$486)","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(J$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:I1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:I1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(K$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:J1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:J1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(L$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:K1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:K1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(M$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:L1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:L1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(N$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:M1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:M1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(O$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:N1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:N1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(P$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:O1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:O1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(Q$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:P1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:P1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(R$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:Q1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:Q1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(S$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:R1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:R1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(T$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:S1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:S1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(U$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:T1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:T1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(V$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:U1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:U1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(W$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:V1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:V1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(X$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:W1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:W1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(Y$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:X1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:X1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(Z$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:Y1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:Y1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AA$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:Z1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:Z1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AB$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AA1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AA1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AC$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AB1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AB1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AD$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AC1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AC1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AE$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AD1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AD1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AF$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AE1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AE1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AG$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AF1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AF1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AH$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AG1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AG1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AI$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AH1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AH1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AJ$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AI1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AI1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AK$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AJ1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AJ1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AL$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AK1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AK1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AM$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AL1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AL1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AN$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AM1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AM1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AO$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AN1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AN1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AP$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AO1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AO1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AQ$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AP1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AP1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AR$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AQ1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AQ1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AS$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AR1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AR1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AT$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AS1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AS1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AU$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AT1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AT1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AV$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AU1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AU1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AW$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AV1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AV1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AX$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AW1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AW1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AY$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AX1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AX1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AZ$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AY1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AY1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(BA$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AZ1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:AZ1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(BB$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:BA1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:BA1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(BC$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:BB1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:BB1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(BD$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:BC1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:BC1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(BE$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:BD1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:BD1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(BF$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:BE1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:BE1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(BG$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:BF1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:BF1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(BH$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:BG1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:BG1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(BI$3>(A15stdlife+$E1164),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:BH1164),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1164)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1164)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1164))*OFFSET($F$7,0,$E1164))-SUM($G1164:BH1164))*(OFFSET('PTRM input'!$G$369,0,$E1164-1)/A15taxstdlife))))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(K$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:J1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:J1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(L$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:K1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:K1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(M$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:L1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:L1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(N$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:M1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:M1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(O$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:N1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:N1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(P$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:O1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:O1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(Q$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:P1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:P1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(R$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:Q1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:Q1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(S$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:R1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:R1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(T$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:S1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:S1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(U$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:T1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:T1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(V$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:U1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:U1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(W$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:V1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:V1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(X$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:W1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:W1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(Y$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:X1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:X1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(Z$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:Y1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:Y1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AA$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:Z1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:Z1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AB$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AA1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AA1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AC$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AB1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AB1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AD$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AC1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AC1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AE$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AD1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AD1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AF$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AE1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AE1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AG$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AF1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AF1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AH$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AG1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AG1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AI$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AH1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AH1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AJ$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AI1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AI1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AK$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AJ1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AJ1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AL$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AK1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AK1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AM$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AL1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AL1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AN$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AM1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AM1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AO$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AN1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AN1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AP$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AO1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AO1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AQ$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AP1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AP1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AR$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AQ1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AQ1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AS$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AR1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AR1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AT$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AS1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AS1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AU$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AT1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AT1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AV$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AU1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AU1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AW$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AV1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AV1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AX$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AW1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AW1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AY$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AX1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AX1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AZ$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AY1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AY1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(BA$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AZ1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:AZ1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(BB$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:BA1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:BA1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(BC$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:BB1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:BB1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(BD$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:BC1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:BC1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(BE$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:BD1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:BD1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(BF$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:BE1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:BE1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(BG$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:BF1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:BF1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(BH$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:BG1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:BG1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(BI$3>(A15stdlife+$E1165),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:BH1165),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1165)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1165)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1165))*OFFSET($F$7,0,$E1165))-SUM($G1165:BH1165))*(OFFSET('PTRM input'!$G$369,0,$E1165-1)/A15taxstdlife))))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(N$3>(A15stdlife+$E1168),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:M1168),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:M1168))*(OFFSET('PTRM input'!$G$369,0,$E1168-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(O$3>(A15stdlife+$E1168),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:N1168),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:N1168))*(OFFSET('PTRM input'!$G$369,0,$E1168-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(P$3>(A15stdlife+$E1168),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:O1168),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:O1168))*(OFFSET('PTRM input'!$G$369,0,$E1168-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(Q$3>(A15stdlife+$E1168),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:P1168),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:P1168))*(OFFSET('PTRM input'!$G$369,0,$E1168-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(R$3>(A15stdlife+$E1168),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:Q1168),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:Q1168))*(OFFSET('PTRM input'!$G$369,0,$E1168-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(S$3>(A15stdlife+$E1168),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:R1168),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:R1168))*(OFFSET('PTRM input'!$G$369,0,$E1168-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(T$3>(A15stdlife+$E1168),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:S1168),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:S1168))*(OFFSET('PTRM input'!$G$369,0,$E1168-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(U$3>(A15stdlife+$E1168),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:T1168),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:T1168))*(OFFSET('PTRM input'!$G$369,0,$E1168-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(V$3>(A15stdlife+$E1168),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:U1168),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:U1168))*(OFFSET('PTRM input'!$G$369,0,$E1168-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(W$3>(A15stdlife+$E1168),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:V1168),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:V1168))*(OFFSET('PTRM input'!$G$369,0,$E1168-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(X$3>(A15stdlife+$E1168),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:W1168),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:W1168))*(OFFSET('PTRM input'!$G$369,0,$E1168-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(Y$3>(A15stdlife+$E1168),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:X1168),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:X1168))*(OFFSET('PTRM input'!$G$369,0,$E1168-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(Z$3>(A15stdlife+$E1168),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:Y1168),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:Y1168))*(OFFSET('PTRM input'!$G$369,0,$E1168-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AA$3>(A15stdlife+$E1168),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:Z1168),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:Z1168))*(OFFSET('PTRM input'!$G$369,0,$E1168-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AB$3>(A15stdlife+$E1168),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AA1168),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AA1168))*(OFFSET('PTRM input'!$G$369,0,$E1168-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AC$3>(A15stdlife+$E1168),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AB1168),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AB1168))*(OFFSET('PTRM input'!$G$369,0,$E1168-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AD$3>(A15stdlife+$E1168),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AC1168),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AC1168))*(OFFSET('PTRM input'!$G$369,0,$E1168-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AE$3>(A15stdlife+$E1168),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AD1168),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AD1168))*(OFFSET('PTRM input'!$G$369,0,$E1168-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AF$3>(A15stdlife+$E1168),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AE1168),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AE1168))*(OFFSET('PTRM input'!$G$369,0,$E1168-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AG$3>(A15stdlife+$E1168),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AF1168),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AF1168))*(OFFSET('PTRM input'!$G$369,0,$E1168-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AH$3>(A15stdlife+$E1168),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AG1168),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AG1168))*(OFFSET('PTRM input'!$G$369,0,$E1168-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AI$3>(A15stdlife+$E1168),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AH1168),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AH1168))*(OFFSET('PTRM input'!$G$369,0,$E1168-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AJ$3>(A15stdlife+$E1168),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AI1168),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AI1168))*(OFFSET('PTRM input'!$G$369,0,$E1168-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AK$3>(A15stdlife+$E1168),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AJ1168),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AJ1168))*(OFFSET('PTRM input'!$G$369,0,$E1168-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AL$3>(A15stdlife+$E1168),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AK1168),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AK1168))*(OFFSET('PTRM input'!$G$369,0,$E1168-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AM$3>(A15stdlife+$E1168),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AL1168),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AL1168))*(OFFSET('PTRM input'!$G$369,0,$E1168-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AN$3>(A15stdlife+$E1168),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AM1168),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AM1168))*(OFFSET('PTRM input'!$G$369,0,$E1168-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AO$3>(A15stdlife+$E1168),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AN1168),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AN1168))*(OFFSET('PTRM input'!$G$369,0,$E1168-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AP$3>(A15stdlife+$E1168),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AO1168),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AO1168))*(OFFSET('PTRM input'!$G$369,0,$E1168-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AQ$3>(A15stdlife+$E1168),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AP1168),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AP1168))*(OFFSET('PTRM input'!$G$369,0,$E1168-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AR$3>(A15stdlife+$E1168),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AQ1168),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AQ1168))*(OFFSET('PTRM input'!$G$369,0,$E1168-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AS$3>(A15stdlife+$E1168),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AR1168),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AR1168))*(OFFSET('PTRM input'!$G$369,0,$E1168-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AT$3>(A15stdlife+$E1168),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AS1168),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AS1168))*(OFFSET('PTRM input'!$G$369,0,$E1168-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AU$3>(A15stdlife+$E1168),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AT1168),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AT1168))*(OFFSET('PTRM input'!$G$369,0,$E1168-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AV$3>(A15stdlife+$E1168),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AU1168),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AU1168))*(OFFSET('PTRM input'!$G$369,0,$E1168-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AW$3>(A15stdlife+$E1168),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AV1168),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AV1168))*(OFFSET('PTRM input'!$G$369,0,$E1168-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AX$3>(A15stdlife+$E1168),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AW1168),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AW1168))*(OFFSET('PTRM input'!$G$369,0,$E1168-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AY$3>(A15stdlife+$E1168),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AX1168),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AX1168))*(OFFSET('PTRM input'!$G$369,0,$E1168-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AZ$3>(A15stdlife+$E1168),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AY1168),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AY1168))*(OFFSET('PTRM input'!$G$369,0,$E1168-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(BA$3>(A15stdlife+$E1168),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AZ1168),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:AZ1168))*(OFFSET('PTRM input'!$G$369,0,$E1168-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(BB$3>(A15stdlife+$E1168),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:BA1168),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:BA1168))*(OFFSET('PTRM input'!$G$369,0,$E1168-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(BC$3>(A15stdlife+$E1168),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:BB1168),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:BB1168))*(OFFSET('PTRM input'!$G$369,0,$E1168-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(BD$3>(A15stdlife+$E1168),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:BC1168),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:BC1168))*(OFFSET('PTRM input'!$G$369,0,$E1168-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(BE$3>(A15stdlife+$E1168),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:BD1168),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:BD1168))*(OFFSET('PTRM input'!$G$369,0,$E1168-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(BF$3>(A15stdlife+$E1168),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:BE1168),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:BE1168))*(OFFSET('PTRM input'!$G$369,0,$E1168-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(BG$3>(A15stdlife+$E1168),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:BF1168),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:BF1168))*(OFFSET('PTRM input'!$G$369,0,$E1168-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(BH$3>(A15stdlife+$E1168),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:BG1168),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:BG1168))*(OFFSET('PTRM input'!$G$369,0,$E1168-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(BI$3>(A15stdlife+$E1168),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:BH1168),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1168)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1168)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1168))*OFFSET($F$7,0,$E1168))-SUM($G1168:BH1168))*(OFFSET('PTRM input'!$G$369,0,$E1168-1)/A15taxstdlife))))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(O$3>(A15stdlife+$E1169),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:N1169),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:N1169))*(OFFSET('PTRM input'!$G$369,0,$E1169-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(P$3>(A15stdlife+$E1169),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:O1169),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:O1169))*(OFFSET('PTRM input'!$G$369,0,$E1169-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(Q$3>(A15stdlife+$E1169),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:P1169),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:P1169))*(OFFSET('PTRM input'!$G$369,0,$E1169-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(R$3>(A15stdlife+$E1169),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:Q1169),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:Q1169))*(OFFSET('PTRM input'!$G$369,0,$E1169-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(S$3>(A15stdlife+$E1169),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:R1169),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:R1169))*(OFFSET('PTRM input'!$G$369,0,$E1169-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(T$3>(A15stdlife+$E1169),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:S1169),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:S1169))*(OFFSET('PTRM input'!$G$369,0,$E1169-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(U$3>(A15stdlife+$E1169),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:T1169),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:T1169))*(OFFSET('PTRM input'!$G$369,0,$E1169-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(V$3>(A15stdlife+$E1169),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:U1169),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:U1169))*(OFFSET('PTRM input'!$G$369,0,$E1169-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(W$3>(A15stdlife+$E1169),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:V1169),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:V1169))*(OFFSET('PTRM input'!$G$369,0,$E1169-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(X$3>(A15stdlife+$E1169),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:W1169),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:W1169))*(OFFSET('PTRM input'!$G$369,0,$E1169-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(Y$3>(A15stdlife+$E1169),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:X1169),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:X1169))*(OFFSET('PTRM input'!$G$369,0,$E1169-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(Z$3>(A15stdlife+$E1169),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:Y1169),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:Y1169))*(OFFSET('PTRM input'!$G$369,0,$E1169-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AA$3>(A15stdlife+$E1169),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:Z1169),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:Z1169))*(OFFSET('PTRM input'!$G$369,0,$E1169-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AB$3>(A15stdlife+$E1169),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AA1169),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AA1169))*(OFFSET('PTRM input'!$G$369,0,$E1169-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AC$3>(A15stdlife+$E1169),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AB1169),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AB1169))*(OFFSET('PTRM input'!$G$369,0,$E1169-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AD$3>(A15stdlife+$E1169),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AC1169),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AC1169))*(OFFSET('PTRM input'!$G$369,0,$E1169-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AE$3>(A15stdlife+$E1169),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AD1169),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AD1169))*(OFFSET('PTRM input'!$G$369,0,$E1169-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AF$3>(A15stdlife+$E1169),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AE1169),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AE1169))*(OFFSET('PTRM input'!$G$369,0,$E1169-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AG$3>(A15stdlife+$E1169),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AF1169),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AF1169))*(OFFSET('PTRM input'!$G$369,0,$E1169-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AH$3>(A15stdlife+$E1169),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AG1169),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AG1169))*(OFFSET('PTRM input'!$G$369,0,$E1169-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AI$3>(A15stdlife+$E1169),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AH1169),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AH1169))*(OFFSET('PTRM input'!$G$369,0,$E1169-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AJ$3>(A15stdlife+$E1169),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AI1169),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AI1169))*(OFFSET('PTRM input'!$G$369,0,$E1169-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AK$3>(A15stdlife+$E1169),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AJ1169),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AJ1169))*(OFFSET('PTRM input'!$G$369,0,$E1169-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AL$3>(A15stdlife+$E1169),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AK1169),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AK1169))*(OFFSET('PTRM input'!$G$369,0,$E1169-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AM$3>(A15stdlife+$E1169),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AL1169),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AL1169))*(OFFSET('PTRM input'!$G$369,0,$E1169-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AN$3>(A15stdlife+$E1169),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AM1169),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AM1169))*(OFFSET('PTRM input'!$G$369,0,$E1169-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AO$3>(A15stdlife+$E1169),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AN1169),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AN1169))*(OFFSET('PTRM input'!$G$369,0,$E1169-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AP$3>(A15stdlife+$E1169),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AO1169),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AO1169))*(OFFSET('PTRM input'!$G$369,0,$E1169-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AQ$3>(A15stdlife+$E1169),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AP1169),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AP1169))*(OFFSET('PTRM input'!$G$369,0,$E1169-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AR$3>(A15stdlife+$E1169),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AQ1169),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AQ1169))*(OFFSET('PTRM input'!$G$369,0,$E1169-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AS$3>(A15stdlife+$E1169),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AR1169),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AR1169))*(OFFSET('PTRM input'!$G$369,0,$E1169-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AT$3>(A15stdlife+$E1169),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AS1169),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AS1169))*(OFFSET('PTRM input'!$G$369,0,$E1169-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AU$3>(A15stdlife+$E1169),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AT1169),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AT1169))*(OFFSET('PTRM input'!$G$369,0,$E1169-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AV$3>(A15stdlife+$E1169),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AU1169),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AU1169))*(OFFSET('PTRM input'!$G$369,0,$E1169-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AW$3>(A15stdlife+$E1169),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AV1169),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AV1169))*(OFFSET('PTRM input'!$G$369,0,$E1169-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AX$3>(A15stdlife+$E1169),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AW1169),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AW1169))*(OFFSET('PTRM input'!$G$369,0,$E1169-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AY$3>(A15stdlife+$E1169),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AX1169),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AX1169))*(OFFSET('PTRM input'!$G$369,0,$E1169-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(AZ$3>(A15stdlife+$E1169),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AY1169),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AY1169))*(OFFSET('PTRM input'!$G$369,0,$E1169-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(BA$3>(A15stdlife+$E1169),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AZ1169),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:AZ1169))*(OFFSET('PTRM input'!$G$369,0,$E1169-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(BB$3>(A15stdlife+$E1169),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:BA1169),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:BA1169))*(OFFSET('PTRM input'!$G$369,0,$E1169-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(BC$3>(A15stdlife+$E1169),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:BB1169),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:BB1169))*(OFFSET('PTRM input'!$G$369,0,$E1169-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(BD$3>(A15stdlife+$E1169),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:BC1169),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:BC1169))*(OFFSET('PTRM input'!$G$369,0,$E1169-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(BE$3>(A15stdlife+$E1169),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:BD1169),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:BD1169))*(OFFSET('PTRM input'!$G$369,0,$E1169-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(BF$3>(A15stdlife+$E1169),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:BE1169),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:BE1169))*(OFFSET('PTRM input'!$G$369,0,$E1169-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(BG$3>(A15stdlife+$E1169),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:BF1169),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:BF1169))*(OFFSET('PTRM input'!$G$369,0,$E1169-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(BH$3>(A15stdlife+$E1169),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:BG1169),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:BG1169))*(OFFSET('PTRM input'!$G$369,0,$E1169-1)/A15taxstdlife))))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(A15taxstdlife=\"\",0,IF(BI$3>(A15stdlife+$E1169),((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:BH1169),(((INDEX('PTRM input'!$G$277:$P$326,A15offset,$E1169)+INDEX('PTRM input'!$G$223:$P$272,A15offset,$E1169)-INDEX('PTRM input'!$G$115:$P$164,A15offset,$E1169))*OFFSET($F$7,0,$E1169))-SUM($G1169:BH1169))*(OFFSET('PTRM input'!$G$369,0,$E1169-1)/A15taxstdlife))))","v":0}]
[null,null,{"$f":"Asset15","v":0},null,null,null,{"$f":"SUM(G1160:G1171)+'PTRM input'!G$129*G$7","v":0},{"$f":"SUM(H1160:H1171)+'PTRM input'!H$129*H$7","v":0},{"$f":"SUM(I1160:I1171)+'PTRM input'!I$129*I$7","v":0},{"$f":"SUM(J1160:J1171)+'PTRM input'!J$129*J$7","v":0},{"$f":"SUM(K1160:K1171)+'PTRM input'!K$129*K$7","v":0},{"$f":"SUM(L1160:L1171)+'PTRM input'!L$129*L$7","v":0},{"$f":"SUM(M1160:M1171)+'PTRM input'!M$129*M$7","v":0},{"$f":"SUM(N1160:N1171)+'PTRM input'!N$129*N$7","v":0},{"$f":"SUM(O1160:O1171)+'PTRM input'!O$129*O$7","v":0},{"$f":"SUM(P1160:P1171)+'PTRM input'!P$129*P$7","v":0},{"$f":"SUM(Q1160:Q1171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM1160:AM1171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1185","v":0},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(G$3>A16taxremlife,A16taxvalue-SUM($F1173:F1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!G$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(H$3>A16taxremlife,A16taxvalue-SUM($F1173:G1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!H$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(I$3>A16taxremlife,A16taxvalue-SUM($F1173:H1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!I$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(J$3>A16taxremlife,A16taxvalue-SUM($F1173:I1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!J$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(K$3>A16taxremlife,A16taxvalue-SUM($F1173:J1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!K$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(L$3>A16taxremlife,A16taxvalue-SUM($F1173:K1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!L$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(M$3>A16taxremlife,A16taxvalue-SUM($F1173:L1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!M$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(N$3>A16taxremlife,A16taxvalue-SUM($F1173:M1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!N$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(O$3>A16taxremlife,A16taxvalue-SUM($F1173:N1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!O$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(P$3>A16taxremlife,A16taxvalue-SUM($F1173:O1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!P$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Q$3>A16taxremlife,A16taxvalue-SUM($F1173:P1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!Q$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(R$3>A16taxremlife,A16taxvalue-SUM($F1173:Q1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!R$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(S$3>A16taxremlife,A16taxvalue-SUM($F1173:R1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!S$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(T$3>A16taxremlife,A16taxvalue-SUM($F1173:S1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!T$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(U$3>A16taxremlife,A16taxvalue-SUM($F1173:T1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!U$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(V$3>A16taxremlife,A16taxvalue-SUM($F1173:U1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!V$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(W$3>A16taxremlife,A16taxvalue-SUM($F1173:V1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!W$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(X$3>A16taxremlife,A16taxvalue-SUM($F1173:W1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!X$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Y$3>A16taxremlife,A16taxvalue-SUM($F1173:X1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!Y$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Z$3>A16taxremlife,A16taxvalue-SUM($F1173:Y1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!Z$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AA$3>A16taxremlife,A16taxvalue-SUM($F1173:Z1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!AA$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AB$3>A16taxremlife,A16taxvalue-SUM($F1173:AA1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!AB$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AC$3>A16taxremlife,A16taxvalue-SUM($F1173:AB1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!AC$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AD$3>A16taxremlife,A16taxvalue-SUM($F1173:AC1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!AD$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AE$3>A16taxremlife,A16taxvalue-SUM($F1173:AD1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!AE$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AF$3>A16taxremlife,A16taxvalue-SUM($F1173:AE1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!AF$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AG$3>A16taxremlife,A16taxvalue-SUM($F1173:AF1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!AG$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AH$3>A16taxremlife,A16taxvalue-SUM($F1173:AG1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!AH$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AI$3>A16taxremlife,A16taxvalue-SUM($F1173:AH1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!AI$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AJ$3>A16taxremlife,A16taxvalue-SUM($F1173:AI1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!AJ$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AK$3>A16taxremlife,A16taxvalue-SUM($F1173:AJ1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!AK$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AL$3>A16taxremlife,A16taxvalue-SUM($F1173:AK1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!AL$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AM$3>A16taxremlife,A16taxvalue-SUM($F1173:AL1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!AM$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AN$3>A16taxremlife,A16taxvalue-SUM($F1173:AM1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!AN$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AO$3>A16taxremlife,A16taxvalue-SUM($F1173:AN1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!AO$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AP$3>A16taxremlife,A16taxvalue-SUM($F1173:AO1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!AP$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AQ$3>A16taxremlife,A16taxvalue-SUM($F1173:AP1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!AQ$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AR$3>A16taxremlife,A16taxvalue-SUM($F1173:AQ1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!AR$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AS$3>A16taxremlife,A16taxvalue-SUM($F1173:AR1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!AS$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AT$3>A16taxremlife,A16taxvalue-SUM($F1173:AS1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!AT$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AU$3>A16taxremlife,A16taxvalue-SUM($F1173:AT1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!AU$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AV$3>A16taxremlife,A16taxvalue-SUM($F1173:AU1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!AV$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AW$3>A16taxremlife,A16taxvalue-SUM($F1173:AV1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!AW$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AX$3>A16taxremlife,A16taxvalue-SUM($F1173:AW1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!AX$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AY$3>A16taxremlife,A16taxvalue-SUM($F1173:AX1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!AY$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AZ$3>A16taxremlife,A16taxvalue-SUM($F1173:AY1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!AZ$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BA$3>A16taxremlife,A16taxvalue-SUM($F1173:AZ1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!BA$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BB$3>A16taxremlife,A16taxvalue-SUM($F1173:BA1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!BB$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BC$3>A16taxremlife,A16taxvalue-SUM($F1173:BB1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!BC$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BD$3>A16taxremlife,A16taxvalue-SUM($F1173:BC1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!BD$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BE$3>A16taxremlife,A16taxvalue-SUM($F1173:BD1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!BE$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BF$3>A16taxremlife,A16taxvalue-SUM($F1173:BE1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!BF$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BG$3>A16taxremlife,A16taxvalue-SUM($F1173:BF1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!BG$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BH$3>A16taxremlife,A16taxvalue-SUM($F1173:BG1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!BH$487)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BI$3>A16taxremlife,A16taxvalue-SUM($F1173:BH1173),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))),'PTRM input'!BI$487)","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(I$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:H1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:H1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(J$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:I1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:I1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(K$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:J1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:J1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(L$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:K1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:K1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(M$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:L1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:L1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(N$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:M1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:M1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(O$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:N1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:N1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(P$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:O1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:O1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(Q$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:P1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:P1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(R$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:Q1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:Q1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(S$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:R1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:R1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(T$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:S1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:S1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(U$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:T1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:T1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(V$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:U1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:U1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(W$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:V1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:V1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(X$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:W1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:W1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(Y$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:X1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:X1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(Z$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:Y1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:Y1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AA$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:Z1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:Z1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AB$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AA1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AA1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AC$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AB1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AB1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AD$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AC1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AC1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AE$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AD1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AD1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AF$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AE1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AE1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AG$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AF1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AF1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AH$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AG1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AG1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AI$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AH1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AH1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AJ$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AI1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AI1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AK$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AJ1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AJ1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AL$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AK1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AK1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AM$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AL1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AL1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AN$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AM1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AM1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AO$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AN1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AN1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AP$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AO1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AO1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AQ$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AP1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AP1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AR$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AQ1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AQ1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AS$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AR1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AR1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AT$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AS1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AS1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AU$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AT1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AT1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AV$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AU1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AU1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AW$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AV1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AV1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AX$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AW1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AW1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AY$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AX1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AX1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AZ$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AY1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AY1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(BA$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AZ1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:AZ1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(BB$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:BA1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:BA1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(BC$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:BB1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:BB1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(BD$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:BC1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:BC1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(BE$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:BD1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:BD1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(BF$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:BE1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:BE1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(BG$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:BF1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:BF1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(BH$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:BG1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:BG1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(BI$3>(A16stdlife+$E1176),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:BH1176),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1176)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1176)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1176))*OFFSET($F$7,0,$E1176))-SUM($G1176:BH1176))*(OFFSET('PTRM input'!$G$369,0,$E1176-1)/A16taxstdlife))))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(J$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:I1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:I1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(K$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:J1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:J1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(L$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:K1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:K1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(M$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:L1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:L1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(N$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:M1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:M1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(O$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:N1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:N1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(P$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:O1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:O1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(Q$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:P1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:P1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(R$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:Q1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:Q1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(S$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:R1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:R1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(T$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:S1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:S1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(U$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:T1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:T1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(V$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:U1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:U1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(W$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:V1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:V1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(X$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:W1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:W1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(Y$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:X1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:X1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(Z$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:Y1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:Y1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AA$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:Z1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:Z1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AB$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AA1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AA1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AC$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AB1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AB1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AD$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AC1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AC1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AE$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AD1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AD1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AF$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AE1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AE1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AG$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AF1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AF1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AH$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AG1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AG1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AI$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AH1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AH1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AJ$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AI1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AI1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AK$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AJ1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AJ1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AL$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AK1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AK1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AM$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AL1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AL1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AN$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AM1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AM1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AO$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AN1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AN1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AP$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AO1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AO1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AQ$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AP1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AP1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AR$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AQ1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AQ1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AS$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AR1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AR1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AT$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AS1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AS1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AU$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AT1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AT1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AV$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AU1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AU1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AW$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AV1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AV1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AX$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AW1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AW1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AY$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AX1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AX1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AZ$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AY1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AY1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(BA$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AZ1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:AZ1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(BB$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:BA1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:BA1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(BC$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:BB1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:BB1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(BD$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:BC1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:BC1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(BE$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:BD1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:BD1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(BF$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:BE1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:BE1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(BG$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:BF1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:BF1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(BH$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:BG1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:BG1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(BI$3>(A16stdlife+$E1177),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:BH1177),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1177)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1177)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1177))*OFFSET($F$7,0,$E1177))-SUM($G1177:BH1177))*(OFFSET('PTRM input'!$G$369,0,$E1177-1)/A16taxstdlife))))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(M$3>(A16stdlife+$E1180),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:L1180),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:L1180))*(OFFSET('PTRM input'!$G$369,0,$E1180-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(N$3>(A16stdlife+$E1180),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:M1180),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:M1180))*(OFFSET('PTRM input'!$G$369,0,$E1180-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(O$3>(A16stdlife+$E1180),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:N1180),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:N1180))*(OFFSET('PTRM input'!$G$369,0,$E1180-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(P$3>(A16stdlife+$E1180),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:O1180),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:O1180))*(OFFSET('PTRM input'!$G$369,0,$E1180-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(Q$3>(A16stdlife+$E1180),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:P1180),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:P1180))*(OFFSET('PTRM input'!$G$369,0,$E1180-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(R$3>(A16stdlife+$E1180),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:Q1180),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:Q1180))*(OFFSET('PTRM input'!$G$369,0,$E1180-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(S$3>(A16stdlife+$E1180),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:R1180),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:R1180))*(OFFSET('PTRM input'!$G$369,0,$E1180-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(T$3>(A16stdlife+$E1180),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:S1180),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:S1180))*(OFFSET('PTRM input'!$G$369,0,$E1180-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(U$3>(A16stdlife+$E1180),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:T1180),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:T1180))*(OFFSET('PTRM input'!$G$369,0,$E1180-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(V$3>(A16stdlife+$E1180),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:U1180),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:U1180))*(OFFSET('PTRM input'!$G$369,0,$E1180-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(W$3>(A16stdlife+$E1180),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:V1180),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:V1180))*(OFFSET('PTRM input'!$G$369,0,$E1180-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(X$3>(A16stdlife+$E1180),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:W1180),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:W1180))*(OFFSET('PTRM input'!$G$369,0,$E1180-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(Y$3>(A16stdlife+$E1180),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:X1180),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:X1180))*(OFFSET('PTRM input'!$G$369,0,$E1180-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(Z$3>(A16stdlife+$E1180),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:Y1180),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:Y1180))*(OFFSET('PTRM input'!$G$369,0,$E1180-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AA$3>(A16stdlife+$E1180),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:Z1180),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:Z1180))*(OFFSET('PTRM input'!$G$369,0,$E1180-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AB$3>(A16stdlife+$E1180),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AA1180),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AA1180))*(OFFSET('PTRM input'!$G$369,0,$E1180-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AC$3>(A16stdlife+$E1180),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AB1180),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AB1180))*(OFFSET('PTRM input'!$G$369,0,$E1180-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AD$3>(A16stdlife+$E1180),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AC1180),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AC1180))*(OFFSET('PTRM input'!$G$369,0,$E1180-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AE$3>(A16stdlife+$E1180),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AD1180),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AD1180))*(OFFSET('PTRM input'!$G$369,0,$E1180-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AF$3>(A16stdlife+$E1180),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AE1180),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AE1180))*(OFFSET('PTRM input'!$G$369,0,$E1180-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AG$3>(A16stdlife+$E1180),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AF1180),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AF1180))*(OFFSET('PTRM input'!$G$369,0,$E1180-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AH$3>(A16stdlife+$E1180),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AG1180),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AG1180))*(OFFSET('PTRM input'!$G$369,0,$E1180-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AI$3>(A16stdlife+$E1180),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AH1180),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AH1180))*(OFFSET('PTRM input'!$G$369,0,$E1180-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AJ$3>(A16stdlife+$E1180),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AI1180),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AI1180))*(OFFSET('PTRM input'!$G$369,0,$E1180-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AK$3>(A16stdlife+$E1180),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AJ1180),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AJ1180))*(OFFSET('PTRM input'!$G$369,0,$E1180-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AL$3>(A16stdlife+$E1180),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AK1180),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AK1180))*(OFFSET('PTRM input'!$G$369,0,$E1180-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AM$3>(A16stdlife+$E1180),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AL1180),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AL1180))*(OFFSET('PTRM input'!$G$369,0,$E1180-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AN$3>(A16stdlife+$E1180),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AM1180),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AM1180))*(OFFSET('PTRM input'!$G$369,0,$E1180-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AO$3>(A16stdlife+$E1180),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AN1180),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AN1180))*(OFFSET('PTRM input'!$G$369,0,$E1180-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AP$3>(A16stdlife+$E1180),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AO1180),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AO1180))*(OFFSET('PTRM input'!$G$369,0,$E1180-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AQ$3>(A16stdlife+$E1180),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AP1180),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AP1180))*(OFFSET('PTRM input'!$G$369,0,$E1180-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AR$3>(A16stdlife+$E1180),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AQ1180),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AQ1180))*(OFFSET('PTRM input'!$G$369,0,$E1180-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AS$3>(A16stdlife+$E1180),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AR1180),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AR1180))*(OFFSET('PTRM input'!$G$369,0,$E1180-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AT$3>(A16stdlife+$E1180),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AS1180),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AS1180))*(OFFSET('PTRM input'!$G$369,0,$E1180-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AU$3>(A16stdlife+$E1180),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AT1180),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AT1180))*(OFFSET('PTRM input'!$G$369,0,$E1180-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AV$3>(A16stdlife+$E1180),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AU1180),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AU1180))*(OFFSET('PTRM input'!$G$369,0,$E1180-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AW$3>(A16stdlife+$E1180),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AV1180),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AV1180))*(OFFSET('PTRM input'!$G$369,0,$E1180-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AX$3>(A16stdlife+$E1180),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AW1180),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AW1180))*(OFFSET('PTRM input'!$G$369,0,$E1180-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AY$3>(A16stdlife+$E1180),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AX1180),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AX1180))*(OFFSET('PTRM input'!$G$369,0,$E1180-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AZ$3>(A16stdlife+$E1180),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AY1180),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AY1180))*(OFFSET('PTRM input'!$G$369,0,$E1180-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(BA$3>(A16stdlife+$E1180),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AZ1180),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:AZ1180))*(OFFSET('PTRM input'!$G$369,0,$E1180-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(BB$3>(A16stdlife+$E1180),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:BA1180),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:BA1180))*(OFFSET('PTRM input'!$G$369,0,$E1180-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(BC$3>(A16stdlife+$E1180),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:BB1180),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:BB1180))*(OFFSET('PTRM input'!$G$369,0,$E1180-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(BD$3>(A16stdlife+$E1180),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:BC1180),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:BC1180))*(OFFSET('PTRM input'!$G$369,0,$E1180-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(BE$3>(A16stdlife+$E1180),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:BD1180),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:BD1180))*(OFFSET('PTRM input'!$G$369,0,$E1180-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(BF$3>(A16stdlife+$E1180),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:BE1180),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:BE1180))*(OFFSET('PTRM input'!$G$369,0,$E1180-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(BG$3>(A16stdlife+$E1180),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:BF1180),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:BF1180))*(OFFSET('PTRM input'!$G$369,0,$E1180-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(BH$3>(A16stdlife+$E1180),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:BG1180),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:BG1180))*(OFFSET('PTRM input'!$G$369,0,$E1180-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(BI$3>(A16stdlife+$E1180),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:BH1180),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1180)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1180)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1180))*OFFSET($F$7,0,$E1180))-SUM($G1180:BH1180))*(OFFSET('PTRM input'!$G$369,0,$E1180-1)/A16taxstdlife))))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(N$3>(A16stdlife+$E1181),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:M1181),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:M1181))*(OFFSET('PTRM input'!$G$369,0,$E1181-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(O$3>(A16stdlife+$E1181),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:N1181),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:N1181))*(OFFSET('PTRM input'!$G$369,0,$E1181-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(P$3>(A16stdlife+$E1181),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:O1181),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:O1181))*(OFFSET('PTRM input'!$G$369,0,$E1181-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(Q$3>(A16stdlife+$E1181),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:P1181),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:P1181))*(OFFSET('PTRM input'!$G$369,0,$E1181-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(R$3>(A16stdlife+$E1181),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:Q1181),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:Q1181))*(OFFSET('PTRM input'!$G$369,0,$E1181-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(S$3>(A16stdlife+$E1181),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:R1181),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:R1181))*(OFFSET('PTRM input'!$G$369,0,$E1181-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(T$3>(A16stdlife+$E1181),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:S1181),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:S1181))*(OFFSET('PTRM input'!$G$369,0,$E1181-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(U$3>(A16stdlife+$E1181),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:T1181),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:T1181))*(OFFSET('PTRM input'!$G$369,0,$E1181-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(V$3>(A16stdlife+$E1181),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:U1181),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:U1181))*(OFFSET('PTRM input'!$G$369,0,$E1181-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(W$3>(A16stdlife+$E1181),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:V1181),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:V1181))*(OFFSET('PTRM input'!$G$369,0,$E1181-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(X$3>(A16stdlife+$E1181),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:W1181),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:W1181))*(OFFSET('PTRM input'!$G$369,0,$E1181-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(Y$3>(A16stdlife+$E1181),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:X1181),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:X1181))*(OFFSET('PTRM input'!$G$369,0,$E1181-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(Z$3>(A16stdlife+$E1181),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:Y1181),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:Y1181))*(OFFSET('PTRM input'!$G$369,0,$E1181-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AA$3>(A16stdlife+$E1181),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:Z1181),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:Z1181))*(OFFSET('PTRM input'!$G$369,0,$E1181-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AB$3>(A16stdlife+$E1181),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AA1181),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AA1181))*(OFFSET('PTRM input'!$G$369,0,$E1181-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AC$3>(A16stdlife+$E1181),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AB1181),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AB1181))*(OFFSET('PTRM input'!$G$369,0,$E1181-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AD$3>(A16stdlife+$E1181),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AC1181),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AC1181))*(OFFSET('PTRM input'!$G$369,0,$E1181-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AE$3>(A16stdlife+$E1181),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AD1181),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AD1181))*(OFFSET('PTRM input'!$G$369,0,$E1181-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AF$3>(A16stdlife+$E1181),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AE1181),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AE1181))*(OFFSET('PTRM input'!$G$369,0,$E1181-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AG$3>(A16stdlife+$E1181),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AF1181),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AF1181))*(OFFSET('PTRM input'!$G$369,0,$E1181-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AH$3>(A16stdlife+$E1181),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AG1181),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AG1181))*(OFFSET('PTRM input'!$G$369,0,$E1181-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AI$3>(A16stdlife+$E1181),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AH1181),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AH1181))*(OFFSET('PTRM input'!$G$369,0,$E1181-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AJ$3>(A16stdlife+$E1181),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AI1181),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AI1181))*(OFFSET('PTRM input'!$G$369,0,$E1181-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AK$3>(A16stdlife+$E1181),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AJ1181),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AJ1181))*(OFFSET('PTRM input'!$G$369,0,$E1181-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AL$3>(A16stdlife+$E1181),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AK1181),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AK1181))*(OFFSET('PTRM input'!$G$369,0,$E1181-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AM$3>(A16stdlife+$E1181),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AL1181),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AL1181))*(OFFSET('PTRM input'!$G$369,0,$E1181-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AN$3>(A16stdlife+$E1181),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AM1181),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AM1181))*(OFFSET('PTRM input'!$G$369,0,$E1181-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AO$3>(A16stdlife+$E1181),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AN1181),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AN1181))*(OFFSET('PTRM input'!$G$369,0,$E1181-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AP$3>(A16stdlife+$E1181),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AO1181),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AO1181))*(OFFSET('PTRM input'!$G$369,0,$E1181-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AQ$3>(A16stdlife+$E1181),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AP1181),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AP1181))*(OFFSET('PTRM input'!$G$369,0,$E1181-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AR$3>(A16stdlife+$E1181),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AQ1181),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AQ1181))*(OFFSET('PTRM input'!$G$369,0,$E1181-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AS$3>(A16stdlife+$E1181),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AR1181),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AR1181))*(OFFSET('PTRM input'!$G$369,0,$E1181-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AT$3>(A16stdlife+$E1181),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AS1181),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AS1181))*(OFFSET('PTRM input'!$G$369,0,$E1181-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AU$3>(A16stdlife+$E1181),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AT1181),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AT1181))*(OFFSET('PTRM input'!$G$369,0,$E1181-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AV$3>(A16stdlife+$E1181),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AU1181),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AU1181))*(OFFSET('PTRM input'!$G$369,0,$E1181-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AW$3>(A16stdlife+$E1181),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AV1181),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AV1181))*(OFFSET('PTRM input'!$G$369,0,$E1181-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AX$3>(A16stdlife+$E1181),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AW1181),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AW1181))*(OFFSET('PTRM input'!$G$369,0,$E1181-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AY$3>(A16stdlife+$E1181),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AX1181),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AX1181))*(OFFSET('PTRM input'!$G$369,0,$E1181-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AZ$3>(A16stdlife+$E1181),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AY1181),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AY1181))*(OFFSET('PTRM input'!$G$369,0,$E1181-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(BA$3>(A16stdlife+$E1181),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AZ1181),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:AZ1181))*(OFFSET('PTRM input'!$G$369,0,$E1181-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(BB$3>(A16stdlife+$E1181),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:BA1181),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:BA1181))*(OFFSET('PTRM input'!$G$369,0,$E1181-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(BC$3>(A16stdlife+$E1181),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:BB1181),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:BB1181))*(OFFSET('PTRM input'!$G$369,0,$E1181-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(BD$3>(A16stdlife+$E1181),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:BC1181),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:BC1181))*(OFFSET('PTRM input'!$G$369,0,$E1181-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(BE$3>(A16stdlife+$E1181),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:BD1181),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:BD1181))*(OFFSET('PTRM input'!$G$369,0,$E1181-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(BF$3>(A16stdlife+$E1181),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:BE1181),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:BE1181))*(OFFSET('PTRM input'!$G$369,0,$E1181-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(BG$3>(A16stdlife+$E1181),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:BF1181),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:BF1181))*(OFFSET('PTRM input'!$G$369,0,$E1181-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(BH$3>(A16stdlife+$E1181),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:BG1181),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:BG1181))*(OFFSET('PTRM input'!$G$369,0,$E1181-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(BI$3>(A16stdlife+$E1181),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:BH1181),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1181)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1181)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1181))*OFFSET($F$7,0,$E1181))-SUM($G1181:BH1181))*(OFFSET('PTRM input'!$G$369,0,$E1181-1)/A16taxstdlife))))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(Q$3>(A16stdlife+$E1184),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:P1184),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:P1184))*(OFFSET('PTRM input'!$G$369,0,$E1184-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(R$3>(A16stdlife+$E1184),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:Q1184),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:Q1184))*(OFFSET('PTRM input'!$G$369,0,$E1184-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(S$3>(A16stdlife+$E1184),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:R1184),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:R1184))*(OFFSET('PTRM input'!$G$369,0,$E1184-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(T$3>(A16stdlife+$E1184),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:S1184),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:S1184))*(OFFSET('PTRM input'!$G$369,0,$E1184-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(U$3>(A16stdlife+$E1184),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:T1184),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:T1184))*(OFFSET('PTRM input'!$G$369,0,$E1184-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(V$3>(A16stdlife+$E1184),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:U1184),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:U1184))*(OFFSET('PTRM input'!$G$369,0,$E1184-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(W$3>(A16stdlife+$E1184),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:V1184),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:V1184))*(OFFSET('PTRM input'!$G$369,0,$E1184-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(X$3>(A16stdlife+$E1184),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:W1184),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:W1184))*(OFFSET('PTRM input'!$G$369,0,$E1184-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(Y$3>(A16stdlife+$E1184),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:X1184),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:X1184))*(OFFSET('PTRM input'!$G$369,0,$E1184-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(Z$3>(A16stdlife+$E1184),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:Y1184),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:Y1184))*(OFFSET('PTRM input'!$G$369,0,$E1184-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AA$3>(A16stdlife+$E1184),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:Z1184),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:Z1184))*(OFFSET('PTRM input'!$G$369,0,$E1184-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AB$3>(A16stdlife+$E1184),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AA1184),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AA1184))*(OFFSET('PTRM input'!$G$369,0,$E1184-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AC$3>(A16stdlife+$E1184),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AB1184),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AB1184))*(OFFSET('PTRM input'!$G$369,0,$E1184-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AD$3>(A16stdlife+$E1184),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AC1184),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AC1184))*(OFFSET('PTRM input'!$G$369,0,$E1184-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AE$3>(A16stdlife+$E1184),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AD1184),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AD1184))*(OFFSET('PTRM input'!$G$369,0,$E1184-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AF$3>(A16stdlife+$E1184),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AE1184),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AE1184))*(OFFSET('PTRM input'!$G$369,0,$E1184-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AG$3>(A16stdlife+$E1184),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AF1184),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AF1184))*(OFFSET('PTRM input'!$G$369,0,$E1184-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AH$3>(A16stdlife+$E1184),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AG1184),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AG1184))*(OFFSET('PTRM input'!$G$369,0,$E1184-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AI$3>(A16stdlife+$E1184),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AH1184),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AH1184))*(OFFSET('PTRM input'!$G$369,0,$E1184-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AJ$3>(A16stdlife+$E1184),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AI1184),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AI1184))*(OFFSET('PTRM input'!$G$369,0,$E1184-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AK$3>(A16stdlife+$E1184),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AJ1184),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AJ1184))*(OFFSET('PTRM input'!$G$369,0,$E1184-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AL$3>(A16stdlife+$E1184),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AK1184),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AK1184))*(OFFSET('PTRM input'!$G$369,0,$E1184-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AM$3>(A16stdlife+$E1184),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AL1184),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AL1184))*(OFFSET('PTRM input'!$G$369,0,$E1184-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AN$3>(A16stdlife+$E1184),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AM1184),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AM1184))*(OFFSET('PTRM input'!$G$369,0,$E1184-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AO$3>(A16stdlife+$E1184),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AN1184),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AN1184))*(OFFSET('PTRM input'!$G$369,0,$E1184-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AP$3>(A16stdlife+$E1184),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AO1184),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AO1184))*(OFFSET('PTRM input'!$G$369,0,$E1184-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AQ$3>(A16stdlife+$E1184),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AP1184),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AP1184))*(OFFSET('PTRM input'!$G$369,0,$E1184-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AR$3>(A16stdlife+$E1184),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AQ1184),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AQ1184))*(OFFSET('PTRM input'!$G$369,0,$E1184-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AS$3>(A16stdlife+$E1184),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AR1184),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AR1184))*(OFFSET('PTRM input'!$G$369,0,$E1184-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AT$3>(A16stdlife+$E1184),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AS1184),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AS1184))*(OFFSET('PTRM input'!$G$369,0,$E1184-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AU$3>(A16stdlife+$E1184),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AT1184),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AT1184))*(OFFSET('PTRM input'!$G$369,0,$E1184-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AV$3>(A16stdlife+$E1184),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AU1184),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AU1184))*(OFFSET('PTRM input'!$G$369,0,$E1184-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AW$3>(A16stdlife+$E1184),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AV1184),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AV1184))*(OFFSET('PTRM input'!$G$369,0,$E1184-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AX$3>(A16stdlife+$E1184),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AW1184),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AW1184))*(OFFSET('PTRM input'!$G$369,0,$E1184-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AY$3>(A16stdlife+$E1184),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AX1184),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AX1184))*(OFFSET('PTRM input'!$G$369,0,$E1184-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(AZ$3>(A16stdlife+$E1184),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AY1184),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AY1184))*(OFFSET('PTRM input'!$G$369,0,$E1184-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(BA$3>(A16stdlife+$E1184),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AZ1184),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:AZ1184))*(OFFSET('PTRM input'!$G$369,0,$E1184-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(BB$3>(A16stdlife+$E1184),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:BA1184),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:BA1184))*(OFFSET('PTRM input'!$G$369,0,$E1184-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(BC$3>(A16stdlife+$E1184),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:BB1184),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:BB1184))*(OFFSET('PTRM input'!$G$369,0,$E1184-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(BD$3>(A16stdlife+$E1184),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:BC1184),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:BC1184))*(OFFSET('PTRM input'!$G$369,0,$E1184-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(BE$3>(A16stdlife+$E1184),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:BD1184),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:BD1184))*(OFFSET('PTRM input'!$G$369,0,$E1184-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(BF$3>(A16stdlife+$E1184),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:BE1184),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:BE1184))*(OFFSET('PTRM input'!$G$369,0,$E1184-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(BG$3>(A16stdlife+$E1184),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:BF1184),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:BF1184))*(OFFSET('PTRM input'!$G$369,0,$E1184-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(BH$3>(A16stdlife+$E1184),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:BG1184),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:BG1184))*(OFFSET('PTRM input'!$G$369,0,$E1184-1)/A16taxstdlife))))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(A16taxstdlife=\"\",0,IF(BI$3>(A16stdlife+$E1184),((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:BH1184),(((INDEX('PTRM input'!$G$277:$P$326,A16offset,$E1184)+INDEX('PTRM input'!$G$223:$P$272,A16offset,$E1184)-INDEX('PTRM input'!$G$115:$P$164,A16offset,$E1184))*OFFSET($F$7,0,$E1184))-SUM($G1184:BH1184))*(OFFSET('PTRM input'!$G$369,0,$E1184-1)/A16taxstdlife))))","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,{"$f":"SUM(G1173:G1184)+'PTRM input'!G$130*G$7","v":0},{"$f":"SUM(H1173:H1184)+'PTRM input'!H$130*H$7","v":0},{"$f":"SUM(I1173:I1184)+'PTRM input'!I$130*I$7","v":0},{"$f":"SUM(J1173:J1184)+'PTRM input'!J$130*J$7","v":0},{"$f":"SUM(K1173:K1184)+'PTRM input'!K$130*K$7","v":0},{"$f":"SUM(L1173:L1184)+'PTRM input'!L$130*L$7","v":0},{"$f":"SUM(M1173:M1184)+'PTRM input'!M$130*M$7","v":0},{"$f":"SUM(N1173:N1184)+'PTRM input'!N$130*N$7","v":0},{"$f":"SUM(O1173:O1184)+'PTRM input'!O$130*O$7","v":0},{"$f":"SUM(P1173:P1184)+'PTRM input'!P$130*P$7","v":0},{"$f":"SUM(Q1173:Q1184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM1173:AM1184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(H$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:G1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:G1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(I$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:H1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:H1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(J$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:I1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:I1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(K$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:J1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:J1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(L$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:K1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:K1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(M$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:L1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:L1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(N$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:M1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:M1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(O$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:N1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:N1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(P$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:O1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:O1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(Q$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:P1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:P1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(R$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:Q1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:Q1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(S$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:R1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:R1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(T$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:S1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:S1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(U$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:T1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:T1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(V$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:U1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:U1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(W$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:V1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:V1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(X$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:W1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:W1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(Y$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:X1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:X1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(Z$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:Y1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:Y1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AA$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:Z1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:Z1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AB$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AA1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AA1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AC$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AB1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AB1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AD$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AC1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AC1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AE$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AD1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AD1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AF$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AE1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AE1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AG$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AF1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AF1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AH$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AG1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AG1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AI$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AH1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AH1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AJ$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AI1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AI1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AK$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AJ1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AJ1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AL$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AK1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AK1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AM$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AL1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AL1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AN$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AM1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AM1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AO$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AN1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AN1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AP$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AO1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AO1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AQ$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AP1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AP1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AR$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AQ1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AQ1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AS$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AR1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AR1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AT$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AS1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AS1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AU$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AT1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AT1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AV$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AU1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AU1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AW$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AV1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AV1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AX$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AW1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AW1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AY$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AX1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AX1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AZ$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AY1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AY1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(BA$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AZ1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:AZ1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(BB$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:BA1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:BA1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(BC$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:BB1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:BB1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(BD$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:BC1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:BC1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(BE$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:BD1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:BD1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(BF$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:BE1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:BE1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(BG$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:BF1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:BF1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(BH$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:BG1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:BG1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(BI$3>(A17stdlife+$E1188),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:BH1188),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1188)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1188)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1188))*OFFSET($F$7,0,$E1188))-SUM($G1188:BH1188))*(OFFSET('PTRM input'!$G$369,0,$E1188-1)/A17taxstdlife))))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(I$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:H1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:H1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(J$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:I1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:I1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(K$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:J1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:J1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(L$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:K1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:K1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(M$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:L1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:L1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(N$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:M1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:M1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(O$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:N1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:N1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(P$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:O1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:O1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(Q$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:P1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:P1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(R$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:Q1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:Q1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(S$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:R1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:R1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(T$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:S1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:S1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(U$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:T1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:T1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(V$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:U1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:U1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(W$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:V1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:V1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(X$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:W1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:W1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(Y$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:X1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:X1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(Z$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:Y1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:Y1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AA$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:Z1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:Z1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AB$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AA1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AA1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AC$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AB1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AB1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AD$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AC1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AC1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AE$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AD1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AD1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AF$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AE1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AE1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AG$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AF1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AF1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AH$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AG1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AG1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AI$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AH1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AH1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AJ$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AI1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AI1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AK$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AJ1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AJ1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AL$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AK1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AK1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AM$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AL1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AL1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AN$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AM1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AM1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AO$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AN1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AN1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AP$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AO1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AO1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AQ$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AP1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AP1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AR$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AQ1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AQ1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AS$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AR1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AR1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AT$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AS1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AS1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AU$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AT1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AT1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AV$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AU1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AU1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AW$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AV1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AV1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AX$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AW1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AW1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AY$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AX1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AX1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AZ$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AY1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AY1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(BA$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AZ1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:AZ1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(BB$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:BA1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:BA1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(BC$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:BB1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:BB1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(BD$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:BC1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:BC1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(BE$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:BD1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:BD1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(BF$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:BE1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:BE1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(BG$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:BF1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:BF1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(BH$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:BG1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:BG1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(BI$3>(A17stdlife+$E1189),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:BH1189),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1189)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1189)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1189))*OFFSET($F$7,0,$E1189))-SUM($G1189:BH1189))*(OFFSET('PTRM input'!$G$369,0,$E1189-1)/A17taxstdlife))))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(L$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:K1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:K1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(M$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:L1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:L1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(N$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:M1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:M1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(O$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:N1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:N1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(P$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:O1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:O1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(Q$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:P1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:P1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(R$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:Q1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:Q1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(S$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:R1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:R1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(T$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:S1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:S1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(U$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:T1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:T1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(V$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:U1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:U1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(W$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:V1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:V1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(X$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:W1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:W1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(Y$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:X1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:X1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(Z$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:Y1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:Y1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AA$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:Z1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:Z1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AB$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AA1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AA1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AC$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AB1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AB1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AD$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AC1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AC1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AE$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AD1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AD1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AF$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AE1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AE1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AG$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AF1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AF1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AH$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AG1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AG1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AI$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AH1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AH1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AJ$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AI1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AI1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AK$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AJ1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AJ1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AL$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AK1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AK1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AM$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AL1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AL1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AN$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AM1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AM1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AO$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AN1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AN1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AP$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AO1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AO1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AQ$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AP1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AP1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AR$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AQ1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AQ1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AS$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AR1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AR1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AT$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AS1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AS1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AU$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AT1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AT1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AV$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AU1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AU1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AW$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AV1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AV1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AX$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AW1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AW1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AY$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AX1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AX1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AZ$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AY1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AY1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(BA$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AZ1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:AZ1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(BB$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:BA1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:BA1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(BC$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:BB1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:BB1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(BD$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:BC1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:BC1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(BE$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:BD1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:BD1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(BF$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:BE1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:BE1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(BG$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:BF1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:BF1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(BH$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:BG1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:BG1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(BI$3>(A17stdlife+$E1192),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:BH1192),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1192)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1192)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1192))*OFFSET($F$7,0,$E1192))-SUM($G1192:BH1192))*(OFFSET('PTRM input'!$G$369,0,$E1192-1)/A17taxstdlife))))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(M$3>(A17stdlife+$E1193),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:L1193),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:L1193))*(OFFSET('PTRM input'!$G$369,0,$E1193-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(N$3>(A17stdlife+$E1193),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:M1193),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:M1193))*(OFFSET('PTRM input'!$G$369,0,$E1193-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(O$3>(A17stdlife+$E1193),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:N1193),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:N1193))*(OFFSET('PTRM input'!$G$369,0,$E1193-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(P$3>(A17stdlife+$E1193),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:O1193),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:O1193))*(OFFSET('PTRM input'!$G$369,0,$E1193-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(Q$3>(A17stdlife+$E1193),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:P1193),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:P1193))*(OFFSET('PTRM input'!$G$369,0,$E1193-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(R$3>(A17stdlife+$E1193),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:Q1193),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:Q1193))*(OFFSET('PTRM input'!$G$369,0,$E1193-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(S$3>(A17stdlife+$E1193),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:R1193),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:R1193))*(OFFSET('PTRM input'!$G$369,0,$E1193-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(T$3>(A17stdlife+$E1193),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:S1193),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:S1193))*(OFFSET('PTRM input'!$G$369,0,$E1193-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(U$3>(A17stdlife+$E1193),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:T1193),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:T1193))*(OFFSET('PTRM input'!$G$369,0,$E1193-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(V$3>(A17stdlife+$E1193),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:U1193),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:U1193))*(OFFSET('PTRM input'!$G$369,0,$E1193-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(W$3>(A17stdlife+$E1193),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:V1193),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:V1193))*(OFFSET('PTRM input'!$G$369,0,$E1193-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(X$3>(A17stdlife+$E1193),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:W1193),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:W1193))*(OFFSET('PTRM input'!$G$369,0,$E1193-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(Y$3>(A17stdlife+$E1193),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:X1193),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:X1193))*(OFFSET('PTRM input'!$G$369,0,$E1193-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(Z$3>(A17stdlife+$E1193),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:Y1193),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:Y1193))*(OFFSET('PTRM input'!$G$369,0,$E1193-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AA$3>(A17stdlife+$E1193),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:Z1193),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:Z1193))*(OFFSET('PTRM input'!$G$369,0,$E1193-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AB$3>(A17stdlife+$E1193),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AA1193),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AA1193))*(OFFSET('PTRM input'!$G$369,0,$E1193-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AC$3>(A17stdlife+$E1193),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AB1193),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AB1193))*(OFFSET('PTRM input'!$G$369,0,$E1193-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AD$3>(A17stdlife+$E1193),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AC1193),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AC1193))*(OFFSET('PTRM input'!$G$369,0,$E1193-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AE$3>(A17stdlife+$E1193),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AD1193),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AD1193))*(OFFSET('PTRM input'!$G$369,0,$E1193-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AF$3>(A17stdlife+$E1193),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AE1193),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AE1193))*(OFFSET('PTRM input'!$G$369,0,$E1193-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AG$3>(A17stdlife+$E1193),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AF1193),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AF1193))*(OFFSET('PTRM input'!$G$369,0,$E1193-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AH$3>(A17stdlife+$E1193),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AG1193),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AG1193))*(OFFSET('PTRM input'!$G$369,0,$E1193-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AI$3>(A17stdlife+$E1193),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AH1193),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AH1193))*(OFFSET('PTRM input'!$G$369,0,$E1193-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AJ$3>(A17stdlife+$E1193),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AI1193),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AI1193))*(OFFSET('PTRM input'!$G$369,0,$E1193-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AK$3>(A17stdlife+$E1193),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AJ1193),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AJ1193))*(OFFSET('PTRM input'!$G$369,0,$E1193-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AL$3>(A17stdlife+$E1193),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AK1193),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AK1193))*(OFFSET('PTRM input'!$G$369,0,$E1193-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AM$3>(A17stdlife+$E1193),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AL1193),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AL1193))*(OFFSET('PTRM input'!$G$369,0,$E1193-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AN$3>(A17stdlife+$E1193),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AM1193),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AM1193))*(OFFSET('PTRM input'!$G$369,0,$E1193-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AO$3>(A17stdlife+$E1193),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AN1193),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AN1193))*(OFFSET('PTRM input'!$G$369,0,$E1193-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AP$3>(A17stdlife+$E1193),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AO1193),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AO1193))*(OFFSET('PTRM input'!$G$369,0,$E1193-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AQ$3>(A17stdlife+$E1193),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AP1193),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AP1193))*(OFFSET('PTRM input'!$G$369,0,$E1193-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AR$3>(A17stdlife+$E1193),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AQ1193),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AQ1193))*(OFFSET('PTRM input'!$G$369,0,$E1193-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AS$3>(A17stdlife+$E1193),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AR1193),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AR1193))*(OFFSET('PTRM input'!$G$369,0,$E1193-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AT$3>(A17stdlife+$E1193),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AS1193),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AS1193))*(OFFSET('PTRM input'!$G$369,0,$E1193-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AU$3>(A17stdlife+$E1193),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AT1193),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AT1193))*(OFFSET('PTRM input'!$G$369,0,$E1193-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AV$3>(A17stdlife+$E1193),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AU1193),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AU1193))*(OFFSET('PTRM input'!$G$369,0,$E1193-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AW$3>(A17stdlife+$E1193),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AV1193),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AV1193))*(OFFSET('PTRM input'!$G$369,0,$E1193-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AX$3>(A17stdlife+$E1193),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AW1193),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AW1193))*(OFFSET('PTRM input'!$G$369,0,$E1193-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AY$3>(A17stdlife+$E1193),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AX1193),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AX1193))*(OFFSET('PTRM input'!$G$369,0,$E1193-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AZ$3>(A17stdlife+$E1193),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AY1193),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AY1193))*(OFFSET('PTRM input'!$G$369,0,$E1193-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(BA$3>(A17stdlife+$E1193),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AZ1193),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:AZ1193))*(OFFSET('PTRM input'!$G$369,0,$E1193-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(BB$3>(A17stdlife+$E1193),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:BA1193),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:BA1193))*(OFFSET('PTRM input'!$G$369,0,$E1193-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(BC$3>(A17stdlife+$E1193),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:BB1193),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:BB1193))*(OFFSET('PTRM input'!$G$369,0,$E1193-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(BD$3>(A17stdlife+$E1193),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:BC1193),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:BC1193))*(OFFSET('PTRM input'!$G$369,0,$E1193-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(BE$3>(A17stdlife+$E1193),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:BD1193),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:BD1193))*(OFFSET('PTRM input'!$G$369,0,$E1193-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(BF$3>(A17stdlife+$E1193),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:BE1193),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:BE1193))*(OFFSET('PTRM input'!$G$369,0,$E1193-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(BG$3>(A17stdlife+$E1193),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:BF1193),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:BF1193))*(OFFSET('PTRM input'!$G$369,0,$E1193-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(BH$3>(A17stdlife+$E1193),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:BG1193),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:BG1193))*(OFFSET('PTRM input'!$G$369,0,$E1193-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(BI$3>(A17stdlife+$E1193),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:BH1193),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1193)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1193)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1193))*OFFSET($F$7,0,$E1193))-SUM($G1193:BH1193))*(OFFSET('PTRM input'!$G$369,0,$E1193-1)/A17taxstdlife))))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(P$3>(A17stdlife+$E1196),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:O1196),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:O1196))*(OFFSET('PTRM input'!$G$369,0,$E1196-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(Q$3>(A17stdlife+$E1196),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:P1196),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:P1196))*(OFFSET('PTRM input'!$G$369,0,$E1196-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(R$3>(A17stdlife+$E1196),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:Q1196),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:Q1196))*(OFFSET('PTRM input'!$G$369,0,$E1196-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(S$3>(A17stdlife+$E1196),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:R1196),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:R1196))*(OFFSET('PTRM input'!$G$369,0,$E1196-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(T$3>(A17stdlife+$E1196),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:S1196),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:S1196))*(OFFSET('PTRM input'!$G$369,0,$E1196-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(U$3>(A17stdlife+$E1196),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:T1196),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:T1196))*(OFFSET('PTRM input'!$G$369,0,$E1196-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(V$3>(A17stdlife+$E1196),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:U1196),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:U1196))*(OFFSET('PTRM input'!$G$369,0,$E1196-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(W$3>(A17stdlife+$E1196),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:V1196),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:V1196))*(OFFSET('PTRM input'!$G$369,0,$E1196-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(X$3>(A17stdlife+$E1196),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:W1196),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:W1196))*(OFFSET('PTRM input'!$G$369,0,$E1196-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(Y$3>(A17stdlife+$E1196),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:X1196),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:X1196))*(OFFSET('PTRM input'!$G$369,0,$E1196-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(Z$3>(A17stdlife+$E1196),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:Y1196),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:Y1196))*(OFFSET('PTRM input'!$G$369,0,$E1196-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AA$3>(A17stdlife+$E1196),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:Z1196),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:Z1196))*(OFFSET('PTRM input'!$G$369,0,$E1196-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AB$3>(A17stdlife+$E1196),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AA1196),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AA1196))*(OFFSET('PTRM input'!$G$369,0,$E1196-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AC$3>(A17stdlife+$E1196),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AB1196),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AB1196))*(OFFSET('PTRM input'!$G$369,0,$E1196-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AD$3>(A17stdlife+$E1196),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AC1196),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AC1196))*(OFFSET('PTRM input'!$G$369,0,$E1196-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AE$3>(A17stdlife+$E1196),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AD1196),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AD1196))*(OFFSET('PTRM input'!$G$369,0,$E1196-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AF$3>(A17stdlife+$E1196),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AE1196),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AE1196))*(OFFSET('PTRM input'!$G$369,0,$E1196-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AG$3>(A17stdlife+$E1196),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AF1196),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AF1196))*(OFFSET('PTRM input'!$G$369,0,$E1196-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AH$3>(A17stdlife+$E1196),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AG1196),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AG1196))*(OFFSET('PTRM input'!$G$369,0,$E1196-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AI$3>(A17stdlife+$E1196),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AH1196),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AH1196))*(OFFSET('PTRM input'!$G$369,0,$E1196-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AJ$3>(A17stdlife+$E1196),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AI1196),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AI1196))*(OFFSET('PTRM input'!$G$369,0,$E1196-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AK$3>(A17stdlife+$E1196),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AJ1196),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AJ1196))*(OFFSET('PTRM input'!$G$369,0,$E1196-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AL$3>(A17stdlife+$E1196),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AK1196),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AK1196))*(OFFSET('PTRM input'!$G$369,0,$E1196-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AM$3>(A17stdlife+$E1196),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AL1196),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AL1196))*(OFFSET('PTRM input'!$G$369,0,$E1196-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AN$3>(A17stdlife+$E1196),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AM1196),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AM1196))*(OFFSET('PTRM input'!$G$369,0,$E1196-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AO$3>(A17stdlife+$E1196),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AN1196),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AN1196))*(OFFSET('PTRM input'!$G$369,0,$E1196-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AP$3>(A17stdlife+$E1196),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AO1196),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AO1196))*(OFFSET('PTRM input'!$G$369,0,$E1196-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AQ$3>(A17stdlife+$E1196),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AP1196),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AP1196))*(OFFSET('PTRM input'!$G$369,0,$E1196-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AR$3>(A17stdlife+$E1196),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AQ1196),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AQ1196))*(OFFSET('PTRM input'!$G$369,0,$E1196-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AS$3>(A17stdlife+$E1196),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AR1196),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AR1196))*(OFFSET('PTRM input'!$G$369,0,$E1196-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AT$3>(A17stdlife+$E1196),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AS1196),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AS1196))*(OFFSET('PTRM input'!$G$369,0,$E1196-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AU$3>(A17stdlife+$E1196),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AT1196),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AT1196))*(OFFSET('PTRM input'!$G$369,0,$E1196-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AV$3>(A17stdlife+$E1196),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AU1196),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AU1196))*(OFFSET('PTRM input'!$G$369,0,$E1196-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AW$3>(A17stdlife+$E1196),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AV1196),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AV1196))*(OFFSET('PTRM input'!$G$369,0,$E1196-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AX$3>(A17stdlife+$E1196),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AW1196),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AW1196))*(OFFSET('PTRM input'!$G$369,0,$E1196-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AY$3>(A17stdlife+$E1196),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AX1196),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AX1196))*(OFFSET('PTRM input'!$G$369,0,$E1196-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(AZ$3>(A17stdlife+$E1196),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AY1196),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AY1196))*(OFFSET('PTRM input'!$G$369,0,$E1196-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(BA$3>(A17stdlife+$E1196),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AZ1196),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:AZ1196))*(OFFSET('PTRM input'!$G$369,0,$E1196-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(BB$3>(A17stdlife+$E1196),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:BA1196),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:BA1196))*(OFFSET('PTRM input'!$G$369,0,$E1196-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(BC$3>(A17stdlife+$E1196),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:BB1196),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:BB1196))*(OFFSET('PTRM input'!$G$369,0,$E1196-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(BD$3>(A17stdlife+$E1196),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:BC1196),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:BC1196))*(OFFSET('PTRM input'!$G$369,0,$E1196-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(BE$3>(A17stdlife+$E1196),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:BD1196),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:BD1196))*(OFFSET('PTRM input'!$G$369,0,$E1196-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(BF$3>(A17stdlife+$E1196),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:BE1196),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:BE1196))*(OFFSET('PTRM input'!$G$369,0,$E1196-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(BG$3>(A17stdlife+$E1196),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:BF1196),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:BF1196))*(OFFSET('PTRM input'!$G$369,0,$E1196-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(BH$3>(A17stdlife+$E1196),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:BG1196),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:BG1196))*(OFFSET('PTRM input'!$G$369,0,$E1196-1)/A17taxstdlife))))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(A17taxstdlife=\"\",0,IF(BI$3>(A17stdlife+$E1196),((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:BH1196),(((INDEX('PTRM input'!$G$277:$P$326,A17offset,$E1196)+INDEX('PTRM input'!$G$223:$P$272,A17offset,$E1196)-INDEX('PTRM input'!$G$115:$P$164,A17offset,$E1196))*OFFSET($F$7,0,$E1196))-SUM($G1196:BH1196))*(OFFSET('PTRM input'!$G$369,0,$E1196-1)/A17taxstdlife))))","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"SUM(G1186:G1197)+'PTRM input'!G$131*G$7","v":0},{"$f":"SUM(H1186:H1197)+'PTRM input'!H$131*H$7","v":0},{"$f":"SUM(I1186:I1197)+'PTRM input'!I$131*I$7","v":0},{"$f":"SUM(J1186:J1197)+'PTRM input'!J$131*J$7","v":0},{"$f":"SUM(K1186:K1197)+'PTRM input'!K$131*K$7","v":0},{"$f":"SUM(L1186:L1197)+'PTRM input'!L$131*L$7","v":0},{"$f":"SUM(M1186:M1197)+'PTRM input'!M$131*M$7","v":0},{"$f":"SUM(N1186:N1197)+'PTRM input'!N$131*N$7","v":0},{"$f":"SUM(O1186:O1197)+'PTRM input'!O$131*O$7","v":0},{"$f":"SUM(P1186:P1197)+'PTRM input'!P$131*P$7","v":0},{"$f":"SUM(Q1186:Q1197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM1186:AM1197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(H$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:G1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:G1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(I$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:H1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:H1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(J$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:I1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:I1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(K$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:J1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:J1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(L$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:K1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:K1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(M$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:L1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:L1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(N$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:M1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:M1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(O$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:N1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:N1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(P$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:O1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:O1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(Q$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:P1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:P1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(R$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:Q1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:Q1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(S$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:R1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:R1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(T$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:S1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:S1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(U$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:T1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:T1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(V$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:U1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:U1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(W$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:V1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:V1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(X$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:W1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:W1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(Y$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:X1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:X1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(Z$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:Y1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:Y1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AA$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:Z1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:Z1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AB$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AA1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AA1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AC$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AB1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AB1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AD$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AC1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AC1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AE$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AD1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AD1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AF$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AE1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AE1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AG$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AF1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AF1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AH$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AG1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AG1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AI$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AH1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AH1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AJ$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AI1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AI1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AK$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AJ1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AJ1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AL$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AK1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AK1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AM$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AL1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AL1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AN$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AM1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AM1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AO$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AN1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AN1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AP$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AO1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AO1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AQ$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AP1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AP1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AR$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AQ1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AQ1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AS$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AR1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AR1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AT$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AS1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AS1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AU$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AT1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AT1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AV$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AU1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AU1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AW$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AV1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AV1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AX$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AW1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AW1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AY$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AX1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AX1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AZ$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AY1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AY1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BA$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AZ1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:AZ1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BB$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:BA1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:BA1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BC$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:BB1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:BB1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BD$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:BC1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:BC1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BE$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:BD1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:BD1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BF$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:BE1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:BE1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BG$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:BF1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:BF1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BH$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:BG1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:BG1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BI$3>(A18stdlife+$E1201),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:BH1201),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1201)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1201)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1201))*OFFSET($F$7,0,$E1201))-SUM($G1201:BH1201))*(OFFSET('PTRM input'!$G$369,0,$E1201-1)/A18taxstdlife))))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(I$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:H1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:H1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(J$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:I1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:I1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(K$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:J1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:J1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(L$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:K1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:K1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(M$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:L1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:L1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(N$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:M1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:M1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(O$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:N1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:N1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(P$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:O1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:O1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(Q$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:P1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:P1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(R$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:Q1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:Q1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(S$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:R1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:R1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(T$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:S1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:S1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(U$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:T1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:T1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(V$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:U1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:U1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(W$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:V1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:V1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(X$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:W1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:W1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(Y$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:X1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:X1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(Z$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:Y1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:Y1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AA$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:Z1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:Z1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AB$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AA1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AA1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AC$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AB1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AB1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AD$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AC1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AC1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AE$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AD1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AD1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AF$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AE1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AE1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AG$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AF1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AF1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AH$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AG1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AG1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AI$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AH1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AH1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AJ$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AI1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AI1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AK$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AJ1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AJ1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AL$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AK1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AK1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AM$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AL1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AL1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AN$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AM1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AM1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AO$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AN1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AN1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AP$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AO1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AO1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AQ$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AP1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AP1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AR$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AQ1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AQ1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AS$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AR1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AR1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AT$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AS1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AS1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AU$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AT1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AT1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AV$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AU1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AU1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AW$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AV1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AV1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AX$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AW1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AW1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AY$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AX1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AX1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AZ$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AY1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AY1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BA$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AZ1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:AZ1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BB$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:BA1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:BA1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BC$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:BB1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:BB1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BD$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:BC1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:BC1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BE$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:BD1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:BD1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BF$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:BE1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:BE1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BG$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:BF1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:BF1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BH$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:BG1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:BG1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BI$3>(A18stdlife+$E1202),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:BH1202),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1202)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1202)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1202))*OFFSET($F$7,0,$E1202))-SUM($G1202:BH1202))*(OFFSET('PTRM input'!$G$369,0,$E1202-1)/A18taxstdlife))))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(L$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:K1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:K1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(M$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:L1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:L1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(N$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:M1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:M1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(O$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:N1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:N1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(P$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:O1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:O1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(Q$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:P1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:P1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(R$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:Q1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:Q1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(S$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:R1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:R1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(T$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:S1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:S1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(U$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:T1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:T1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(V$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:U1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:U1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(W$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:V1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:V1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(X$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:W1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:W1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(Y$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:X1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:X1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(Z$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:Y1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:Y1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AA$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:Z1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:Z1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AB$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AA1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AA1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AC$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AB1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AB1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AD$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AC1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AC1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AE$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AD1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AD1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AF$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AE1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AE1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AG$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AF1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AF1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AH$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AG1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AG1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AI$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AH1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AH1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AJ$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AI1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AI1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AK$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AJ1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AJ1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AL$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AK1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AK1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AM$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AL1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AL1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AN$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AM1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AM1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AO$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AN1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AN1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AP$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AO1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AO1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AQ$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AP1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AP1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AR$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AQ1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AQ1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AS$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AR1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AR1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AT$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AS1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AS1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AU$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AT1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AT1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AV$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AU1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AU1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AW$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AV1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AV1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AX$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AW1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AW1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AY$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AX1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AX1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AZ$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AY1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AY1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BA$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AZ1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:AZ1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BB$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:BA1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:BA1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BC$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:BB1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:BB1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BD$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:BC1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:BC1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BE$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:BD1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:BD1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BF$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:BE1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:BE1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BG$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:BF1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:BF1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BH$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:BG1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:BG1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BI$3>(A18stdlife+$E1205),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:BH1205),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1205)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1205)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1205))*OFFSET($F$7,0,$E1205))-SUM($G1205:BH1205))*(OFFSET('PTRM input'!$G$369,0,$E1205-1)/A18taxstdlife))))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(M$3>(A18stdlife+$E1206),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:L1206),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:L1206))*(OFFSET('PTRM input'!$G$369,0,$E1206-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(N$3>(A18stdlife+$E1206),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:M1206),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:M1206))*(OFFSET('PTRM input'!$G$369,0,$E1206-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(O$3>(A18stdlife+$E1206),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:N1206),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:N1206))*(OFFSET('PTRM input'!$G$369,0,$E1206-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(P$3>(A18stdlife+$E1206),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:O1206),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:O1206))*(OFFSET('PTRM input'!$G$369,0,$E1206-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(Q$3>(A18stdlife+$E1206),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:P1206),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:P1206))*(OFFSET('PTRM input'!$G$369,0,$E1206-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(R$3>(A18stdlife+$E1206),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:Q1206),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:Q1206))*(OFFSET('PTRM input'!$G$369,0,$E1206-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(S$3>(A18stdlife+$E1206),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:R1206),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:R1206))*(OFFSET('PTRM input'!$G$369,0,$E1206-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(T$3>(A18stdlife+$E1206),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:S1206),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:S1206))*(OFFSET('PTRM input'!$G$369,0,$E1206-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(U$3>(A18stdlife+$E1206),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:T1206),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:T1206))*(OFFSET('PTRM input'!$G$369,0,$E1206-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(V$3>(A18stdlife+$E1206),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:U1206),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:U1206))*(OFFSET('PTRM input'!$G$369,0,$E1206-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(W$3>(A18stdlife+$E1206),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:V1206),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:V1206))*(OFFSET('PTRM input'!$G$369,0,$E1206-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(X$3>(A18stdlife+$E1206),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:W1206),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:W1206))*(OFFSET('PTRM input'!$G$369,0,$E1206-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(Y$3>(A18stdlife+$E1206),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:X1206),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:X1206))*(OFFSET('PTRM input'!$G$369,0,$E1206-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(Z$3>(A18stdlife+$E1206),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:Y1206),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:Y1206))*(OFFSET('PTRM input'!$G$369,0,$E1206-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AA$3>(A18stdlife+$E1206),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:Z1206),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:Z1206))*(OFFSET('PTRM input'!$G$369,0,$E1206-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AB$3>(A18stdlife+$E1206),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AA1206),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AA1206))*(OFFSET('PTRM input'!$G$369,0,$E1206-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AC$3>(A18stdlife+$E1206),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AB1206),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AB1206))*(OFFSET('PTRM input'!$G$369,0,$E1206-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AD$3>(A18stdlife+$E1206),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AC1206),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AC1206))*(OFFSET('PTRM input'!$G$369,0,$E1206-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AE$3>(A18stdlife+$E1206),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AD1206),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AD1206))*(OFFSET('PTRM input'!$G$369,0,$E1206-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AF$3>(A18stdlife+$E1206),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AE1206),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AE1206))*(OFFSET('PTRM input'!$G$369,0,$E1206-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AG$3>(A18stdlife+$E1206),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AF1206),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AF1206))*(OFFSET('PTRM input'!$G$369,0,$E1206-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AH$3>(A18stdlife+$E1206),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AG1206),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AG1206))*(OFFSET('PTRM input'!$G$369,0,$E1206-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AI$3>(A18stdlife+$E1206),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AH1206),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AH1206))*(OFFSET('PTRM input'!$G$369,0,$E1206-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AJ$3>(A18stdlife+$E1206),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AI1206),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AI1206))*(OFFSET('PTRM input'!$G$369,0,$E1206-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AK$3>(A18stdlife+$E1206),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AJ1206),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AJ1206))*(OFFSET('PTRM input'!$G$369,0,$E1206-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AL$3>(A18stdlife+$E1206),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AK1206),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AK1206))*(OFFSET('PTRM input'!$G$369,0,$E1206-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AM$3>(A18stdlife+$E1206),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AL1206),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AL1206))*(OFFSET('PTRM input'!$G$369,0,$E1206-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AN$3>(A18stdlife+$E1206),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AM1206),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AM1206))*(OFFSET('PTRM input'!$G$369,0,$E1206-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AO$3>(A18stdlife+$E1206),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AN1206),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AN1206))*(OFFSET('PTRM input'!$G$369,0,$E1206-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AP$3>(A18stdlife+$E1206),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AO1206),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AO1206))*(OFFSET('PTRM input'!$G$369,0,$E1206-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AQ$3>(A18stdlife+$E1206),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AP1206),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AP1206))*(OFFSET('PTRM input'!$G$369,0,$E1206-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AR$3>(A18stdlife+$E1206),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AQ1206),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AQ1206))*(OFFSET('PTRM input'!$G$369,0,$E1206-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AS$3>(A18stdlife+$E1206),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AR1206),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AR1206))*(OFFSET('PTRM input'!$G$369,0,$E1206-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AT$3>(A18stdlife+$E1206),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AS1206),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AS1206))*(OFFSET('PTRM input'!$G$369,0,$E1206-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AU$3>(A18stdlife+$E1206),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AT1206),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AT1206))*(OFFSET('PTRM input'!$G$369,0,$E1206-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AV$3>(A18stdlife+$E1206),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AU1206),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AU1206))*(OFFSET('PTRM input'!$G$369,0,$E1206-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AW$3>(A18stdlife+$E1206),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AV1206),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AV1206))*(OFFSET('PTRM input'!$G$369,0,$E1206-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AX$3>(A18stdlife+$E1206),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AW1206),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AW1206))*(OFFSET('PTRM input'!$G$369,0,$E1206-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AY$3>(A18stdlife+$E1206),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AX1206),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AX1206))*(OFFSET('PTRM input'!$G$369,0,$E1206-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AZ$3>(A18stdlife+$E1206),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AY1206),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AY1206))*(OFFSET('PTRM input'!$G$369,0,$E1206-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BA$3>(A18stdlife+$E1206),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AZ1206),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:AZ1206))*(OFFSET('PTRM input'!$G$369,0,$E1206-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BB$3>(A18stdlife+$E1206),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:BA1206),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:BA1206))*(OFFSET('PTRM input'!$G$369,0,$E1206-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BC$3>(A18stdlife+$E1206),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:BB1206),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:BB1206))*(OFFSET('PTRM input'!$G$369,0,$E1206-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BD$3>(A18stdlife+$E1206),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:BC1206),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:BC1206))*(OFFSET('PTRM input'!$G$369,0,$E1206-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BE$3>(A18stdlife+$E1206),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:BD1206),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:BD1206))*(OFFSET('PTRM input'!$G$369,0,$E1206-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BF$3>(A18stdlife+$E1206),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:BE1206),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:BE1206))*(OFFSET('PTRM input'!$G$369,0,$E1206-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BG$3>(A18stdlife+$E1206),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:BF1206),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:BF1206))*(OFFSET('PTRM input'!$G$369,0,$E1206-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BH$3>(A18stdlife+$E1206),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:BG1206),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:BG1206))*(OFFSET('PTRM input'!$G$369,0,$E1206-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BI$3>(A18stdlife+$E1206),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:BH1206),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1206)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1206)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1206))*OFFSET($F$7,0,$E1206))-SUM($G1206:BH1206))*(OFFSET('PTRM input'!$G$369,0,$E1206-1)/A18taxstdlife))))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(P$3>(A18stdlife+$E1209),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:O1209),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:O1209))*(OFFSET('PTRM input'!$G$369,0,$E1209-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(Q$3>(A18stdlife+$E1209),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:P1209),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:P1209))*(OFFSET('PTRM input'!$G$369,0,$E1209-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(R$3>(A18stdlife+$E1209),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:Q1209),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:Q1209))*(OFFSET('PTRM input'!$G$369,0,$E1209-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(S$3>(A18stdlife+$E1209),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:R1209),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:R1209))*(OFFSET('PTRM input'!$G$369,0,$E1209-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(T$3>(A18stdlife+$E1209),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:S1209),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:S1209))*(OFFSET('PTRM input'!$G$369,0,$E1209-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(U$3>(A18stdlife+$E1209),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:T1209),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:T1209))*(OFFSET('PTRM input'!$G$369,0,$E1209-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(V$3>(A18stdlife+$E1209),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:U1209),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:U1209))*(OFFSET('PTRM input'!$G$369,0,$E1209-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(W$3>(A18stdlife+$E1209),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:V1209),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:V1209))*(OFFSET('PTRM input'!$G$369,0,$E1209-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(X$3>(A18stdlife+$E1209),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:W1209),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:W1209))*(OFFSET('PTRM input'!$G$369,0,$E1209-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(Y$3>(A18stdlife+$E1209),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:X1209),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:X1209))*(OFFSET('PTRM input'!$G$369,0,$E1209-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(Z$3>(A18stdlife+$E1209),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:Y1209),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:Y1209))*(OFFSET('PTRM input'!$G$369,0,$E1209-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AA$3>(A18stdlife+$E1209),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:Z1209),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:Z1209))*(OFFSET('PTRM input'!$G$369,0,$E1209-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AB$3>(A18stdlife+$E1209),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AA1209),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AA1209))*(OFFSET('PTRM input'!$G$369,0,$E1209-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AC$3>(A18stdlife+$E1209),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AB1209),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AB1209))*(OFFSET('PTRM input'!$G$369,0,$E1209-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AD$3>(A18stdlife+$E1209),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AC1209),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AC1209))*(OFFSET('PTRM input'!$G$369,0,$E1209-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AE$3>(A18stdlife+$E1209),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AD1209),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AD1209))*(OFFSET('PTRM input'!$G$369,0,$E1209-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AF$3>(A18stdlife+$E1209),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AE1209),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AE1209))*(OFFSET('PTRM input'!$G$369,0,$E1209-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AG$3>(A18stdlife+$E1209),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AF1209),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AF1209))*(OFFSET('PTRM input'!$G$369,0,$E1209-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AH$3>(A18stdlife+$E1209),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AG1209),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AG1209))*(OFFSET('PTRM input'!$G$369,0,$E1209-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AI$3>(A18stdlife+$E1209),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AH1209),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AH1209))*(OFFSET('PTRM input'!$G$369,0,$E1209-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AJ$3>(A18stdlife+$E1209),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AI1209),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AI1209))*(OFFSET('PTRM input'!$G$369,0,$E1209-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AK$3>(A18stdlife+$E1209),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AJ1209),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AJ1209))*(OFFSET('PTRM input'!$G$369,0,$E1209-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AL$3>(A18stdlife+$E1209),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AK1209),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AK1209))*(OFFSET('PTRM input'!$G$369,0,$E1209-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AM$3>(A18stdlife+$E1209),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AL1209),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AL1209))*(OFFSET('PTRM input'!$G$369,0,$E1209-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AN$3>(A18stdlife+$E1209),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AM1209),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AM1209))*(OFFSET('PTRM input'!$G$369,0,$E1209-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AO$3>(A18stdlife+$E1209),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AN1209),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AN1209))*(OFFSET('PTRM input'!$G$369,0,$E1209-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AP$3>(A18stdlife+$E1209),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AO1209),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AO1209))*(OFFSET('PTRM input'!$G$369,0,$E1209-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AQ$3>(A18stdlife+$E1209),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AP1209),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AP1209))*(OFFSET('PTRM input'!$G$369,0,$E1209-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AR$3>(A18stdlife+$E1209),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AQ1209),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AQ1209))*(OFFSET('PTRM input'!$G$369,0,$E1209-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AS$3>(A18stdlife+$E1209),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AR1209),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AR1209))*(OFFSET('PTRM input'!$G$369,0,$E1209-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AT$3>(A18stdlife+$E1209),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AS1209),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AS1209))*(OFFSET('PTRM input'!$G$369,0,$E1209-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AU$3>(A18stdlife+$E1209),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AT1209),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AT1209))*(OFFSET('PTRM input'!$G$369,0,$E1209-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AV$3>(A18stdlife+$E1209),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AU1209),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AU1209))*(OFFSET('PTRM input'!$G$369,0,$E1209-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AW$3>(A18stdlife+$E1209),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AV1209),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AV1209))*(OFFSET('PTRM input'!$G$369,0,$E1209-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AX$3>(A18stdlife+$E1209),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AW1209),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AW1209))*(OFFSET('PTRM input'!$G$369,0,$E1209-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AY$3>(A18stdlife+$E1209),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AX1209),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AX1209))*(OFFSET('PTRM input'!$G$369,0,$E1209-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AZ$3>(A18stdlife+$E1209),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AY1209),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AY1209))*(OFFSET('PTRM input'!$G$369,0,$E1209-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BA$3>(A18stdlife+$E1209),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AZ1209),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:AZ1209))*(OFFSET('PTRM input'!$G$369,0,$E1209-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BB$3>(A18stdlife+$E1209),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:BA1209),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:BA1209))*(OFFSET('PTRM input'!$G$369,0,$E1209-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BC$3>(A18stdlife+$E1209),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:BB1209),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:BB1209))*(OFFSET('PTRM input'!$G$369,0,$E1209-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BD$3>(A18stdlife+$E1209),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:BC1209),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:BC1209))*(OFFSET('PTRM input'!$G$369,0,$E1209-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BE$3>(A18stdlife+$E1209),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:BD1209),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:BD1209))*(OFFSET('PTRM input'!$G$369,0,$E1209-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BF$3>(A18stdlife+$E1209),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:BE1209),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:BE1209))*(OFFSET('PTRM input'!$G$369,0,$E1209-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BG$3>(A18stdlife+$E1209),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:BF1209),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:BF1209))*(OFFSET('PTRM input'!$G$369,0,$E1209-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BH$3>(A18stdlife+$E1209),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:BG1209),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:BG1209))*(OFFSET('PTRM input'!$G$369,0,$E1209-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BI$3>(A18stdlife+$E1209),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:BH1209),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1209)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1209)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1209))*OFFSET($F$7,0,$E1209))-SUM($G1209:BH1209))*(OFFSET('PTRM input'!$G$369,0,$E1209-1)/A18taxstdlife))))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(Q$3>(A18stdlife+$E1210),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:P1210),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:P1210))*(OFFSET('PTRM input'!$G$369,0,$E1210-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(R$3>(A18stdlife+$E1210),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:Q1210),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:Q1210))*(OFFSET('PTRM input'!$G$369,0,$E1210-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(S$3>(A18stdlife+$E1210),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:R1210),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:R1210))*(OFFSET('PTRM input'!$G$369,0,$E1210-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(T$3>(A18stdlife+$E1210),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:S1210),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:S1210))*(OFFSET('PTRM input'!$G$369,0,$E1210-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(U$3>(A18stdlife+$E1210),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:T1210),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:T1210))*(OFFSET('PTRM input'!$G$369,0,$E1210-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(V$3>(A18stdlife+$E1210),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:U1210),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:U1210))*(OFFSET('PTRM input'!$G$369,0,$E1210-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(W$3>(A18stdlife+$E1210),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:V1210),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:V1210))*(OFFSET('PTRM input'!$G$369,0,$E1210-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(X$3>(A18stdlife+$E1210),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:W1210),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:W1210))*(OFFSET('PTRM input'!$G$369,0,$E1210-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(Y$3>(A18stdlife+$E1210),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:X1210),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:X1210))*(OFFSET('PTRM input'!$G$369,0,$E1210-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(Z$3>(A18stdlife+$E1210),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:Y1210),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:Y1210))*(OFFSET('PTRM input'!$G$369,0,$E1210-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AA$3>(A18stdlife+$E1210),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:Z1210),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:Z1210))*(OFFSET('PTRM input'!$G$369,0,$E1210-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AB$3>(A18stdlife+$E1210),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AA1210),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AA1210))*(OFFSET('PTRM input'!$G$369,0,$E1210-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AC$3>(A18stdlife+$E1210),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AB1210),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AB1210))*(OFFSET('PTRM input'!$G$369,0,$E1210-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AD$3>(A18stdlife+$E1210),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AC1210),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AC1210))*(OFFSET('PTRM input'!$G$369,0,$E1210-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AE$3>(A18stdlife+$E1210),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AD1210),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AD1210))*(OFFSET('PTRM input'!$G$369,0,$E1210-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AF$3>(A18stdlife+$E1210),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AE1210),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AE1210))*(OFFSET('PTRM input'!$G$369,0,$E1210-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AG$3>(A18stdlife+$E1210),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AF1210),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AF1210))*(OFFSET('PTRM input'!$G$369,0,$E1210-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AH$3>(A18stdlife+$E1210),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AG1210),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AG1210))*(OFFSET('PTRM input'!$G$369,0,$E1210-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AI$3>(A18stdlife+$E1210),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AH1210),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AH1210))*(OFFSET('PTRM input'!$G$369,0,$E1210-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AJ$3>(A18stdlife+$E1210),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AI1210),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AI1210))*(OFFSET('PTRM input'!$G$369,0,$E1210-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AK$3>(A18stdlife+$E1210),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AJ1210),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AJ1210))*(OFFSET('PTRM input'!$G$369,0,$E1210-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AL$3>(A18stdlife+$E1210),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AK1210),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AK1210))*(OFFSET('PTRM input'!$G$369,0,$E1210-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AM$3>(A18stdlife+$E1210),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AL1210),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AL1210))*(OFFSET('PTRM input'!$G$369,0,$E1210-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AN$3>(A18stdlife+$E1210),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AM1210),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AM1210))*(OFFSET('PTRM input'!$G$369,0,$E1210-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AO$3>(A18stdlife+$E1210),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AN1210),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AN1210))*(OFFSET('PTRM input'!$G$369,0,$E1210-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AP$3>(A18stdlife+$E1210),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AO1210),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AO1210))*(OFFSET('PTRM input'!$G$369,0,$E1210-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AQ$3>(A18stdlife+$E1210),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AP1210),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AP1210))*(OFFSET('PTRM input'!$G$369,0,$E1210-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AR$3>(A18stdlife+$E1210),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AQ1210),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AQ1210))*(OFFSET('PTRM input'!$G$369,0,$E1210-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AS$3>(A18stdlife+$E1210),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AR1210),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AR1210))*(OFFSET('PTRM input'!$G$369,0,$E1210-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AT$3>(A18stdlife+$E1210),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AS1210),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AS1210))*(OFFSET('PTRM input'!$G$369,0,$E1210-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AU$3>(A18stdlife+$E1210),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AT1210),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AT1210))*(OFFSET('PTRM input'!$G$369,0,$E1210-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AV$3>(A18stdlife+$E1210),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AU1210),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AU1210))*(OFFSET('PTRM input'!$G$369,0,$E1210-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AW$3>(A18stdlife+$E1210),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AV1210),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AV1210))*(OFFSET('PTRM input'!$G$369,0,$E1210-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AX$3>(A18stdlife+$E1210),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AW1210),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AW1210))*(OFFSET('PTRM input'!$G$369,0,$E1210-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AY$3>(A18stdlife+$E1210),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AX1210),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AX1210))*(OFFSET('PTRM input'!$G$369,0,$E1210-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(AZ$3>(A18stdlife+$E1210),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AY1210),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AY1210))*(OFFSET('PTRM input'!$G$369,0,$E1210-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BA$3>(A18stdlife+$E1210),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AZ1210),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:AZ1210))*(OFFSET('PTRM input'!$G$369,0,$E1210-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BB$3>(A18stdlife+$E1210),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:BA1210),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:BA1210))*(OFFSET('PTRM input'!$G$369,0,$E1210-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BC$3>(A18stdlife+$E1210),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:BB1210),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:BB1210))*(OFFSET('PTRM input'!$G$369,0,$E1210-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BD$3>(A18stdlife+$E1210),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:BC1210),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:BC1210))*(OFFSET('PTRM input'!$G$369,0,$E1210-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BE$3>(A18stdlife+$E1210),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:BD1210),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:BD1210))*(OFFSET('PTRM input'!$G$369,0,$E1210-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BF$3>(A18stdlife+$E1210),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:BE1210),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:BE1210))*(OFFSET('PTRM input'!$G$369,0,$E1210-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BG$3>(A18stdlife+$E1210),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:BF1210),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:BF1210))*(OFFSET('PTRM input'!$G$369,0,$E1210-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BH$3>(A18stdlife+$E1210),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:BG1210),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:BG1210))*(OFFSET('PTRM input'!$G$369,0,$E1210-1)/A18taxstdlife))))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(A18taxstdlife=\"\",0,IF(BI$3>(A18stdlife+$E1210),((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:BH1210),(((INDEX('PTRM input'!$G$277:$P$326,A18offset,$E1210)+INDEX('PTRM input'!$G$223:$P$272,A18offset,$E1210)-INDEX('PTRM input'!$G$115:$P$164,A18offset,$E1210))*OFFSET($F$7,0,$E1210))-SUM($G1210:BH1210))*(OFFSET('PTRM input'!$G$369,0,$E1210-1)/A18taxstdlife))))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(H$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:G1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:G1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(I$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:H1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:H1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(J$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:I1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:I1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(K$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:J1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:J1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(L$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:K1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:K1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(M$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:L1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:L1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(N$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:M1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:M1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(O$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:N1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:N1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(P$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:O1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:O1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(Q$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:P1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:P1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(R$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:Q1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:Q1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(S$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:R1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:R1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(T$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:S1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:S1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(U$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:T1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:T1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(V$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:U1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:U1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(W$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:V1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:V1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(X$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:W1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:W1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(Y$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:X1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:X1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(Z$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:Y1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:Y1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AA$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:Z1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:Z1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AB$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AA1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AA1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AC$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AB1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AB1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AD$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AC1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AC1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AE$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AD1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AD1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AF$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AE1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AE1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AG$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AF1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AF1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AH$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AG1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AG1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AI$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AH1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AH1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AJ$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AI1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AI1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AK$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AJ1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AJ1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AL$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AK1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AK1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AM$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AL1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AL1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AN$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AM1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AM1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AO$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AN1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AN1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AP$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AO1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AO1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AQ$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AP1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AP1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AR$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AQ1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AQ1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AS$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AR1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AR1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AT$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AS1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AS1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AU$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AT1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AT1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AV$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AU1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AU1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AW$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AV1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AV1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AX$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AW1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AW1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AY$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AX1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AX1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AZ$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AY1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AY1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(BA$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AZ1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:AZ1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(BB$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:BA1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:BA1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(BC$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:BB1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:BB1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(BD$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:BC1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:BC1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(BE$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:BD1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:BD1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(BF$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:BE1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:BE1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(BG$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:BF1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:BF1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(BH$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:BG1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:BG1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(BI$3>(A19stdlife+$E1214),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:BH1214),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1214)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1214)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1214))*OFFSET($F$7,0,$E1214))-SUM($G1214:BH1214))*(OFFSET('PTRM input'!$G$369,0,$E1214-1)/A19taxstdlife))))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(K$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:J1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:J1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(L$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:K1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:K1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(M$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:L1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:L1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(N$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:M1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:M1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(O$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:N1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:N1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(P$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:O1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:O1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(Q$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:P1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:P1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(R$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:Q1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:Q1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(S$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:R1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:R1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(T$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:S1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:S1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(U$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:T1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:T1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(V$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:U1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:U1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(W$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:V1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:V1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(X$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:W1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:W1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(Y$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:X1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:X1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(Z$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:Y1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:Y1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AA$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:Z1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:Z1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AB$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AA1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AA1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AC$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AB1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AB1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AD$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AC1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AC1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AE$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AD1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AD1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AF$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AE1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AE1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AG$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AF1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AF1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AH$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AG1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AG1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AI$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AH1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AH1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AJ$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AI1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AI1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AK$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AJ1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AJ1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AL$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AK1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AK1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AM$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AL1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AL1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AN$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AM1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AM1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AO$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AN1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AN1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AP$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AO1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AO1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AQ$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AP1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AP1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AR$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AQ1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AQ1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AS$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AR1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AR1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AT$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AS1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AS1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AU$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AT1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AT1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AV$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AU1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AU1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AW$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AV1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AV1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AX$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AW1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AW1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AY$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AX1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AX1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AZ$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AY1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AY1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(BA$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AZ1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:AZ1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(BB$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:BA1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:BA1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(BC$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:BB1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:BB1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(BD$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:BC1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:BC1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(BE$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:BD1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:BD1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(BF$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:BE1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:BE1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(BG$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:BF1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:BF1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(BH$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:BG1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:BG1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(BI$3>(A19stdlife+$E1217),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:BH1217),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1217)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1217)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1217))*OFFSET($F$7,0,$E1217))-SUM($G1217:BH1217))*(OFFSET('PTRM input'!$G$369,0,$E1217-1)/A19taxstdlife))))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(L$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:K1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:K1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(M$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:L1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:L1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(N$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:M1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:M1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(O$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:N1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:N1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(P$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:O1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:O1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(Q$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:P1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:P1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(R$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:Q1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:Q1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(S$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:R1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:R1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(T$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:S1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:S1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(U$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:T1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:T1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(V$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:U1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:U1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(W$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:V1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:V1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(X$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:W1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:W1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(Y$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:X1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:X1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(Z$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:Y1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:Y1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AA$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:Z1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:Z1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AB$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AA1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AA1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AC$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AB1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AB1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AD$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AC1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AC1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AE$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AD1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AD1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AF$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AE1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AE1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AG$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AF1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AF1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AH$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AG1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AG1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AI$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AH1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AH1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AJ$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AI1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AI1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AK$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AJ1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AJ1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AL$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AK1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AK1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AM$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AL1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AL1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AN$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AM1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AM1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AO$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AN1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AN1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AP$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AO1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AO1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AQ$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AP1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AP1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AR$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AQ1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AQ1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AS$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AR1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AR1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AT$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AS1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AS1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AU$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AT1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AT1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AV$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AU1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AU1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AW$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AV1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AV1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AX$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AW1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AW1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AY$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AX1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AX1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AZ$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AY1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AY1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(BA$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AZ1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:AZ1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(BB$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:BA1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:BA1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(BC$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:BB1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:BB1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(BD$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:BC1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:BC1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(BE$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:BD1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:BD1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(BF$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:BE1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:BE1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(BG$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:BF1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:BF1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(BH$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:BG1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:BG1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(BI$3>(A19stdlife+$E1218),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:BH1218),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1218)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1218)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1218))*OFFSET($F$7,0,$E1218))-SUM($G1218:BH1218))*(OFFSET('PTRM input'!$G$369,0,$E1218-1)/A19taxstdlife))))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(O$3>(A19stdlife+$E1221),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:N1221),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:N1221))*(OFFSET('PTRM input'!$G$369,0,$E1221-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(P$3>(A19stdlife+$E1221),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:O1221),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:O1221))*(OFFSET('PTRM input'!$G$369,0,$E1221-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(Q$3>(A19stdlife+$E1221),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:P1221),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:P1221))*(OFFSET('PTRM input'!$G$369,0,$E1221-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(R$3>(A19stdlife+$E1221),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:Q1221),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:Q1221))*(OFFSET('PTRM input'!$G$369,0,$E1221-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(S$3>(A19stdlife+$E1221),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:R1221),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:R1221))*(OFFSET('PTRM input'!$G$369,0,$E1221-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(T$3>(A19stdlife+$E1221),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:S1221),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:S1221))*(OFFSET('PTRM input'!$G$369,0,$E1221-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(U$3>(A19stdlife+$E1221),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:T1221),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:T1221))*(OFFSET('PTRM input'!$G$369,0,$E1221-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(V$3>(A19stdlife+$E1221),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:U1221),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:U1221))*(OFFSET('PTRM input'!$G$369,0,$E1221-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(W$3>(A19stdlife+$E1221),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:V1221),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:V1221))*(OFFSET('PTRM input'!$G$369,0,$E1221-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(X$3>(A19stdlife+$E1221),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:W1221),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:W1221))*(OFFSET('PTRM input'!$G$369,0,$E1221-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(Y$3>(A19stdlife+$E1221),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:X1221),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:X1221))*(OFFSET('PTRM input'!$G$369,0,$E1221-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(Z$3>(A19stdlife+$E1221),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:Y1221),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:Y1221))*(OFFSET('PTRM input'!$G$369,0,$E1221-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AA$3>(A19stdlife+$E1221),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:Z1221),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:Z1221))*(OFFSET('PTRM input'!$G$369,0,$E1221-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AB$3>(A19stdlife+$E1221),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AA1221),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AA1221))*(OFFSET('PTRM input'!$G$369,0,$E1221-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AC$3>(A19stdlife+$E1221),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AB1221),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AB1221))*(OFFSET('PTRM input'!$G$369,0,$E1221-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AD$3>(A19stdlife+$E1221),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AC1221),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AC1221))*(OFFSET('PTRM input'!$G$369,0,$E1221-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AE$3>(A19stdlife+$E1221),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AD1221),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AD1221))*(OFFSET('PTRM input'!$G$369,0,$E1221-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AF$3>(A19stdlife+$E1221),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AE1221),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AE1221))*(OFFSET('PTRM input'!$G$369,0,$E1221-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AG$3>(A19stdlife+$E1221),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AF1221),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AF1221))*(OFFSET('PTRM input'!$G$369,0,$E1221-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AH$3>(A19stdlife+$E1221),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AG1221),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AG1221))*(OFFSET('PTRM input'!$G$369,0,$E1221-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AI$3>(A19stdlife+$E1221),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AH1221),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AH1221))*(OFFSET('PTRM input'!$G$369,0,$E1221-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AJ$3>(A19stdlife+$E1221),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AI1221),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AI1221))*(OFFSET('PTRM input'!$G$369,0,$E1221-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AK$3>(A19stdlife+$E1221),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AJ1221),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AJ1221))*(OFFSET('PTRM input'!$G$369,0,$E1221-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AL$3>(A19stdlife+$E1221),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AK1221),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AK1221))*(OFFSET('PTRM input'!$G$369,0,$E1221-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AM$3>(A19stdlife+$E1221),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AL1221),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AL1221))*(OFFSET('PTRM input'!$G$369,0,$E1221-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AN$3>(A19stdlife+$E1221),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AM1221),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AM1221))*(OFFSET('PTRM input'!$G$369,0,$E1221-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AO$3>(A19stdlife+$E1221),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AN1221),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AN1221))*(OFFSET('PTRM input'!$G$369,0,$E1221-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AP$3>(A19stdlife+$E1221),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AO1221),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AO1221))*(OFFSET('PTRM input'!$G$369,0,$E1221-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AQ$3>(A19stdlife+$E1221),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AP1221),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AP1221))*(OFFSET('PTRM input'!$G$369,0,$E1221-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AR$3>(A19stdlife+$E1221),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AQ1221),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AQ1221))*(OFFSET('PTRM input'!$G$369,0,$E1221-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AS$3>(A19stdlife+$E1221),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AR1221),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AR1221))*(OFFSET('PTRM input'!$G$369,0,$E1221-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AT$3>(A19stdlife+$E1221),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AS1221),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AS1221))*(OFFSET('PTRM input'!$G$369,0,$E1221-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AU$3>(A19stdlife+$E1221),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AT1221),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AT1221))*(OFFSET('PTRM input'!$G$369,0,$E1221-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AV$3>(A19stdlife+$E1221),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AU1221),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AU1221))*(OFFSET('PTRM input'!$G$369,0,$E1221-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AW$3>(A19stdlife+$E1221),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AV1221),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AV1221))*(OFFSET('PTRM input'!$G$369,0,$E1221-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AX$3>(A19stdlife+$E1221),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AW1221),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AW1221))*(OFFSET('PTRM input'!$G$369,0,$E1221-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AY$3>(A19stdlife+$E1221),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AX1221),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AX1221))*(OFFSET('PTRM input'!$G$369,0,$E1221-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AZ$3>(A19stdlife+$E1221),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AY1221),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AY1221))*(OFFSET('PTRM input'!$G$369,0,$E1221-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(BA$3>(A19stdlife+$E1221),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AZ1221),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:AZ1221))*(OFFSET('PTRM input'!$G$369,0,$E1221-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(BB$3>(A19stdlife+$E1221),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:BA1221),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:BA1221))*(OFFSET('PTRM input'!$G$369,0,$E1221-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(BC$3>(A19stdlife+$E1221),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:BB1221),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:BB1221))*(OFFSET('PTRM input'!$G$369,0,$E1221-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(BD$3>(A19stdlife+$E1221),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:BC1221),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:BC1221))*(OFFSET('PTRM input'!$G$369,0,$E1221-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(BE$3>(A19stdlife+$E1221),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:BD1221),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:BD1221))*(OFFSET('PTRM input'!$G$369,0,$E1221-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(BF$3>(A19stdlife+$E1221),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:BE1221),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:BE1221))*(OFFSET('PTRM input'!$G$369,0,$E1221-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(BG$3>(A19stdlife+$E1221),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:BF1221),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:BF1221))*(OFFSET('PTRM input'!$G$369,0,$E1221-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(BH$3>(A19stdlife+$E1221),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:BG1221),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:BG1221))*(OFFSET('PTRM input'!$G$369,0,$E1221-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(BI$3>(A19stdlife+$E1221),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:BH1221),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1221)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1221)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1221))*OFFSET($F$7,0,$E1221))-SUM($G1221:BH1221))*(OFFSET('PTRM input'!$G$369,0,$E1221-1)/A19taxstdlife))))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(P$3>(A19stdlife+$E1222),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:O1222),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:O1222))*(OFFSET('PTRM input'!$G$369,0,$E1222-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(Q$3>(A19stdlife+$E1222),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:P1222),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:P1222))*(OFFSET('PTRM input'!$G$369,0,$E1222-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(R$3>(A19stdlife+$E1222),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:Q1222),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:Q1222))*(OFFSET('PTRM input'!$G$369,0,$E1222-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(S$3>(A19stdlife+$E1222),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:R1222),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:R1222))*(OFFSET('PTRM input'!$G$369,0,$E1222-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(T$3>(A19stdlife+$E1222),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:S1222),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:S1222))*(OFFSET('PTRM input'!$G$369,0,$E1222-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(U$3>(A19stdlife+$E1222),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:T1222),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:T1222))*(OFFSET('PTRM input'!$G$369,0,$E1222-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(V$3>(A19stdlife+$E1222),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:U1222),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:U1222))*(OFFSET('PTRM input'!$G$369,0,$E1222-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(W$3>(A19stdlife+$E1222),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:V1222),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:V1222))*(OFFSET('PTRM input'!$G$369,0,$E1222-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(X$3>(A19stdlife+$E1222),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:W1222),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:W1222))*(OFFSET('PTRM input'!$G$369,0,$E1222-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(Y$3>(A19stdlife+$E1222),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:X1222),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:X1222))*(OFFSET('PTRM input'!$G$369,0,$E1222-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(Z$3>(A19stdlife+$E1222),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:Y1222),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:Y1222))*(OFFSET('PTRM input'!$G$369,0,$E1222-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AA$3>(A19stdlife+$E1222),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:Z1222),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:Z1222))*(OFFSET('PTRM input'!$G$369,0,$E1222-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AB$3>(A19stdlife+$E1222),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AA1222),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AA1222))*(OFFSET('PTRM input'!$G$369,0,$E1222-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AC$3>(A19stdlife+$E1222),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AB1222),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AB1222))*(OFFSET('PTRM input'!$G$369,0,$E1222-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AD$3>(A19stdlife+$E1222),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AC1222),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AC1222))*(OFFSET('PTRM input'!$G$369,0,$E1222-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AE$3>(A19stdlife+$E1222),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AD1222),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AD1222))*(OFFSET('PTRM input'!$G$369,0,$E1222-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AF$3>(A19stdlife+$E1222),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AE1222),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AE1222))*(OFFSET('PTRM input'!$G$369,0,$E1222-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AG$3>(A19stdlife+$E1222),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AF1222),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AF1222))*(OFFSET('PTRM input'!$G$369,0,$E1222-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AH$3>(A19stdlife+$E1222),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AG1222),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AG1222))*(OFFSET('PTRM input'!$G$369,0,$E1222-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AI$3>(A19stdlife+$E1222),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AH1222),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AH1222))*(OFFSET('PTRM input'!$G$369,0,$E1222-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AJ$3>(A19stdlife+$E1222),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AI1222),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AI1222))*(OFFSET('PTRM input'!$G$369,0,$E1222-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AK$3>(A19stdlife+$E1222),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AJ1222),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AJ1222))*(OFFSET('PTRM input'!$G$369,0,$E1222-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AL$3>(A19stdlife+$E1222),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AK1222),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AK1222))*(OFFSET('PTRM input'!$G$369,0,$E1222-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AM$3>(A19stdlife+$E1222),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AL1222),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AL1222))*(OFFSET('PTRM input'!$G$369,0,$E1222-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AN$3>(A19stdlife+$E1222),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AM1222),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AM1222))*(OFFSET('PTRM input'!$G$369,0,$E1222-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AO$3>(A19stdlife+$E1222),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AN1222),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AN1222))*(OFFSET('PTRM input'!$G$369,0,$E1222-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AP$3>(A19stdlife+$E1222),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AO1222),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AO1222))*(OFFSET('PTRM input'!$G$369,0,$E1222-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AQ$3>(A19stdlife+$E1222),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AP1222),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AP1222))*(OFFSET('PTRM input'!$G$369,0,$E1222-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AR$3>(A19stdlife+$E1222),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AQ1222),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AQ1222))*(OFFSET('PTRM input'!$G$369,0,$E1222-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AS$3>(A19stdlife+$E1222),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AR1222),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AR1222))*(OFFSET('PTRM input'!$G$369,0,$E1222-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AT$3>(A19stdlife+$E1222),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AS1222),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AS1222))*(OFFSET('PTRM input'!$G$369,0,$E1222-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AU$3>(A19stdlife+$E1222),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AT1222),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AT1222))*(OFFSET('PTRM input'!$G$369,0,$E1222-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AV$3>(A19stdlife+$E1222),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AU1222),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AU1222))*(OFFSET('PTRM input'!$G$369,0,$E1222-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AW$3>(A19stdlife+$E1222),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AV1222),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AV1222))*(OFFSET('PTRM input'!$G$369,0,$E1222-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AX$3>(A19stdlife+$E1222),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AW1222),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AW1222))*(OFFSET('PTRM input'!$G$369,0,$E1222-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AY$3>(A19stdlife+$E1222),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AX1222),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AX1222))*(OFFSET('PTRM input'!$G$369,0,$E1222-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(AZ$3>(A19stdlife+$E1222),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AY1222),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AY1222))*(OFFSET('PTRM input'!$G$369,0,$E1222-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(BA$3>(A19stdlife+$E1222),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AZ1222),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:AZ1222))*(OFFSET('PTRM input'!$G$369,0,$E1222-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(BB$3>(A19stdlife+$E1222),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:BA1222),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:BA1222))*(OFFSET('PTRM input'!$G$369,0,$E1222-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(BC$3>(A19stdlife+$E1222),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:BB1222),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:BB1222))*(OFFSET('PTRM input'!$G$369,0,$E1222-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(BD$3>(A19stdlife+$E1222),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:BC1222),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:BC1222))*(OFFSET('PTRM input'!$G$369,0,$E1222-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(BE$3>(A19stdlife+$E1222),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:BD1222),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:BD1222))*(OFFSET('PTRM input'!$G$369,0,$E1222-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(BF$3>(A19stdlife+$E1222),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:BE1222),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:BE1222))*(OFFSET('PTRM input'!$G$369,0,$E1222-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(BG$3>(A19stdlife+$E1222),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:BF1222),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:BF1222))*(OFFSET('PTRM input'!$G$369,0,$E1222-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(BH$3>(A19stdlife+$E1222),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:BG1222),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:BG1222))*(OFFSET('PTRM input'!$G$369,0,$E1222-1)/A19taxstdlife))))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(A19taxstdlife=\"\",0,IF(BI$3>(A19stdlife+$E1222),((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:BH1222),(((INDEX('PTRM input'!$G$277:$P$326,A19offset,$E1222)+INDEX('PTRM input'!$G$223:$P$272,A19offset,$E1222)-INDEX('PTRM input'!$G$115:$P$164,A19offset,$E1222))*OFFSET($F$7,0,$E1222))-SUM($G1222:BH1222))*(OFFSET('PTRM input'!$G$369,0,$E1222-1)/A19taxstdlife))))","v":0}]
[null,{"$f":"C1237","v":0},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(G$3>A20taxremlife,A20taxvalue-SUM($F1225:F1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!G$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(H$3>A20taxremlife,A20taxvalue-SUM($F1225:G1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!H$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(I$3>A20taxremlife,A20taxvalue-SUM($F1225:H1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!I$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(J$3>A20taxremlife,A20taxvalue-SUM($F1225:I1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!J$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(K$3>A20taxremlife,A20taxvalue-SUM($F1225:J1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!K$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(L$3>A20taxremlife,A20taxvalue-SUM($F1225:K1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!L$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(M$3>A20taxremlife,A20taxvalue-SUM($F1225:L1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!M$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(N$3>A20taxremlife,A20taxvalue-SUM($F1225:M1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!N$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(O$3>A20taxremlife,A20taxvalue-SUM($F1225:N1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!O$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(P$3>A20taxremlife,A20taxvalue-SUM($F1225:O1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!P$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Q$3>A20taxremlife,A20taxvalue-SUM($F1225:P1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!Q$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(R$3>A20taxremlife,A20taxvalue-SUM($F1225:Q1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!R$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(S$3>A20taxremlife,A20taxvalue-SUM($F1225:R1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!S$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(T$3>A20taxremlife,A20taxvalue-SUM($F1225:S1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!T$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(U$3>A20taxremlife,A20taxvalue-SUM($F1225:T1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!U$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(V$3>A20taxremlife,A20taxvalue-SUM($F1225:U1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!V$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(W$3>A20taxremlife,A20taxvalue-SUM($F1225:V1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!W$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(X$3>A20taxremlife,A20taxvalue-SUM($F1225:W1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!X$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Y$3>A20taxremlife,A20taxvalue-SUM($F1225:X1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!Y$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Z$3>A20taxremlife,A20taxvalue-SUM($F1225:Y1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!Z$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AA$3>A20taxremlife,A20taxvalue-SUM($F1225:Z1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!AA$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AB$3>A20taxremlife,A20taxvalue-SUM($F1225:AA1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!AB$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AC$3>A20taxremlife,A20taxvalue-SUM($F1225:AB1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!AC$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AD$3>A20taxremlife,A20taxvalue-SUM($F1225:AC1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!AD$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AE$3>A20taxremlife,A20taxvalue-SUM($F1225:AD1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!AE$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AF$3>A20taxremlife,A20taxvalue-SUM($F1225:AE1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!AF$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AG$3>A20taxremlife,A20taxvalue-SUM($F1225:AF1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!AG$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AH$3>A20taxremlife,A20taxvalue-SUM($F1225:AG1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!AH$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AI$3>A20taxremlife,A20taxvalue-SUM($F1225:AH1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!AI$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AJ$3>A20taxremlife,A20taxvalue-SUM($F1225:AI1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!AJ$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AK$3>A20taxremlife,A20taxvalue-SUM($F1225:AJ1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!AK$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AL$3>A20taxremlife,A20taxvalue-SUM($F1225:AK1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!AL$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AM$3>A20taxremlife,A20taxvalue-SUM($F1225:AL1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!AM$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AN$3>A20taxremlife,A20taxvalue-SUM($F1225:AM1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!AN$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AO$3>A20taxremlife,A20taxvalue-SUM($F1225:AN1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!AO$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AP$3>A20taxremlife,A20taxvalue-SUM($F1225:AO1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!AP$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AQ$3>A20taxremlife,A20taxvalue-SUM($F1225:AP1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!AQ$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AR$3>A20taxremlife,A20taxvalue-SUM($F1225:AQ1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!AR$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AS$3>A20taxremlife,A20taxvalue-SUM($F1225:AR1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!AS$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AT$3>A20taxremlife,A20taxvalue-SUM($F1225:AS1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!AT$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AU$3>A20taxremlife,A20taxvalue-SUM($F1225:AT1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!AU$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AV$3>A20taxremlife,A20taxvalue-SUM($F1225:AU1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!AV$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AW$3>A20taxremlife,A20taxvalue-SUM($F1225:AV1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!AW$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AX$3>A20taxremlife,A20taxvalue-SUM($F1225:AW1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!AX$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AY$3>A20taxremlife,A20taxvalue-SUM($F1225:AX1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!AY$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AZ$3>A20taxremlife,A20taxvalue-SUM($F1225:AY1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!AZ$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BA$3>A20taxremlife,A20taxvalue-SUM($F1225:AZ1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!BA$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BB$3>A20taxremlife,A20taxvalue-SUM($F1225:BA1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!BB$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BC$3>A20taxremlife,A20taxvalue-SUM($F1225:BB1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!BC$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BD$3>A20taxremlife,A20taxvalue-SUM($F1225:BC1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!BD$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BE$3>A20taxremlife,A20taxvalue-SUM($F1225:BD1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!BE$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BF$3>A20taxremlife,A20taxvalue-SUM($F1225:BE1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!BF$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BG$3>A20taxremlife,A20taxvalue-SUM($F1225:BF1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!BG$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BH$3>A20taxremlife,A20taxvalue-SUM($F1225:BG1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!BH$491)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BI$3>A20taxremlife,A20taxvalue-SUM($F1225:BH1225),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))),'PTRM input'!BI$491)","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(J$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:I1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:I1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(K$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:J1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:J1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(L$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:K1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:K1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(M$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:L1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:L1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(N$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:M1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:M1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(O$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:N1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:N1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(P$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:O1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:O1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(Q$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:P1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:P1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(R$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:Q1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:Q1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(S$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:R1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:R1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(T$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:S1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:S1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(U$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:T1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:T1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(V$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:U1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:U1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(W$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:V1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:V1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(X$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:W1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:W1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(Y$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:X1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:X1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(Z$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:Y1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:Y1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AA$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:Z1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:Z1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AB$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AA1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AA1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AC$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AB1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AB1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AD$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AC1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AC1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AE$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AD1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AD1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AF$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AE1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AE1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AG$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AF1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AF1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AH$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AG1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AG1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AI$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AH1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AH1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AJ$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AI1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AI1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AK$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AJ1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AJ1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AL$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AK1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AK1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AM$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AL1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AL1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AN$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AM1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AM1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AO$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AN1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AN1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AP$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AO1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AO1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AQ$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AP1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AP1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AR$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AQ1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AQ1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AS$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AR1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AR1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AT$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AS1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AS1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AU$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AT1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AT1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AV$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AU1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AU1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AW$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AV1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AV1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AX$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AW1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AW1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AY$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AX1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AX1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AZ$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AY1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AY1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(BA$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AZ1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:AZ1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(BB$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:BA1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:BA1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(BC$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:BB1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:BB1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(BD$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:BC1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:BC1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(BE$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:BD1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:BD1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(BF$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:BE1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:BE1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(BG$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:BF1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:BF1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(BH$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:BG1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:BG1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(BI$3>(A20stdlife+$E1229),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:BH1229),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1229)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1229)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1229))*OFFSET($F$7,0,$E1229))-SUM($G1229:BH1229))*(OFFSET('PTRM input'!$G$369,0,$E1229-1)/A20taxstdlife))))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(K$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:J1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:J1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(L$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:K1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:K1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(M$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:L1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:L1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(N$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:M1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:M1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(O$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:N1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:N1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(P$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:O1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:O1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(Q$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:P1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:P1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(R$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:Q1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:Q1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(S$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:R1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:R1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(T$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:S1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:S1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(U$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:T1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:T1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(V$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:U1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:U1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(W$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:V1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:V1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(X$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:W1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:W1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(Y$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:X1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:X1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(Z$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:Y1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:Y1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AA$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:Z1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:Z1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AB$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AA1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AA1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AC$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AB1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AB1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AD$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AC1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AC1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AE$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AD1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AD1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AF$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AE1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AE1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AG$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AF1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AF1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AH$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AG1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AG1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AI$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AH1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AH1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AJ$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AI1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AI1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AK$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AJ1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AJ1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AL$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AK1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AK1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AM$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AL1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AL1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AN$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AM1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AM1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AO$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AN1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AN1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AP$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AO1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AO1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AQ$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AP1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AP1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AR$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AQ1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AQ1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AS$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AR1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AR1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AT$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AS1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AS1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AU$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AT1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AT1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AV$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AU1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AU1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AW$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AV1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AV1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AX$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AW1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AW1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AY$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AX1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AX1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AZ$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AY1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AY1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(BA$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AZ1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:AZ1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(BB$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:BA1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:BA1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(BC$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:BB1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:BB1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(BD$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:BC1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:BC1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(BE$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:BD1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:BD1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(BF$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:BE1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:BE1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(BG$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:BF1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:BF1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(BH$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:BG1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:BG1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(BI$3>(A20stdlife+$E1230),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:BH1230),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1230)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1230)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1230))*OFFSET($F$7,0,$E1230))-SUM($G1230:BH1230))*(OFFSET('PTRM input'!$G$369,0,$E1230-1)/A20taxstdlife))))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(N$3>(A20stdlife+$E1233),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:M1233),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:M1233))*(OFFSET('PTRM input'!$G$369,0,$E1233-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(O$3>(A20stdlife+$E1233),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:N1233),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:N1233))*(OFFSET('PTRM input'!$G$369,0,$E1233-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(P$3>(A20stdlife+$E1233),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:O1233),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:O1233))*(OFFSET('PTRM input'!$G$369,0,$E1233-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(Q$3>(A20stdlife+$E1233),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:P1233),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:P1233))*(OFFSET('PTRM input'!$G$369,0,$E1233-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(R$3>(A20stdlife+$E1233),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:Q1233),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:Q1233))*(OFFSET('PTRM input'!$G$369,0,$E1233-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(S$3>(A20stdlife+$E1233),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:R1233),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:R1233))*(OFFSET('PTRM input'!$G$369,0,$E1233-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(T$3>(A20stdlife+$E1233),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:S1233),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:S1233))*(OFFSET('PTRM input'!$G$369,0,$E1233-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(U$3>(A20stdlife+$E1233),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:T1233),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:T1233))*(OFFSET('PTRM input'!$G$369,0,$E1233-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(V$3>(A20stdlife+$E1233),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:U1233),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:U1233))*(OFFSET('PTRM input'!$G$369,0,$E1233-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(W$3>(A20stdlife+$E1233),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:V1233),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:V1233))*(OFFSET('PTRM input'!$G$369,0,$E1233-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(X$3>(A20stdlife+$E1233),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:W1233),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:W1233))*(OFFSET('PTRM input'!$G$369,0,$E1233-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(Y$3>(A20stdlife+$E1233),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:X1233),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:X1233))*(OFFSET('PTRM input'!$G$369,0,$E1233-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(Z$3>(A20stdlife+$E1233),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:Y1233),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:Y1233))*(OFFSET('PTRM input'!$G$369,0,$E1233-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AA$3>(A20stdlife+$E1233),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:Z1233),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:Z1233))*(OFFSET('PTRM input'!$G$369,0,$E1233-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AB$3>(A20stdlife+$E1233),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AA1233),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AA1233))*(OFFSET('PTRM input'!$G$369,0,$E1233-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AC$3>(A20stdlife+$E1233),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AB1233),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AB1233))*(OFFSET('PTRM input'!$G$369,0,$E1233-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AD$3>(A20stdlife+$E1233),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AC1233),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AC1233))*(OFFSET('PTRM input'!$G$369,0,$E1233-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AE$3>(A20stdlife+$E1233),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AD1233),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AD1233))*(OFFSET('PTRM input'!$G$369,0,$E1233-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AF$3>(A20stdlife+$E1233),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AE1233),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AE1233))*(OFFSET('PTRM input'!$G$369,0,$E1233-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AG$3>(A20stdlife+$E1233),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AF1233),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AF1233))*(OFFSET('PTRM input'!$G$369,0,$E1233-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AH$3>(A20stdlife+$E1233),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AG1233),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AG1233))*(OFFSET('PTRM input'!$G$369,0,$E1233-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AI$3>(A20stdlife+$E1233),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AH1233),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AH1233))*(OFFSET('PTRM input'!$G$369,0,$E1233-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AJ$3>(A20stdlife+$E1233),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AI1233),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AI1233))*(OFFSET('PTRM input'!$G$369,0,$E1233-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AK$3>(A20stdlife+$E1233),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AJ1233),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AJ1233))*(OFFSET('PTRM input'!$G$369,0,$E1233-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AL$3>(A20stdlife+$E1233),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AK1233),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AK1233))*(OFFSET('PTRM input'!$G$369,0,$E1233-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AM$3>(A20stdlife+$E1233),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AL1233),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AL1233))*(OFFSET('PTRM input'!$G$369,0,$E1233-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AN$3>(A20stdlife+$E1233),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AM1233),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AM1233))*(OFFSET('PTRM input'!$G$369,0,$E1233-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AO$3>(A20stdlife+$E1233),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AN1233),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AN1233))*(OFFSET('PTRM input'!$G$369,0,$E1233-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AP$3>(A20stdlife+$E1233),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AO1233),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AO1233))*(OFFSET('PTRM input'!$G$369,0,$E1233-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AQ$3>(A20stdlife+$E1233),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AP1233),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AP1233))*(OFFSET('PTRM input'!$G$369,0,$E1233-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AR$3>(A20stdlife+$E1233),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AQ1233),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AQ1233))*(OFFSET('PTRM input'!$G$369,0,$E1233-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AS$3>(A20stdlife+$E1233),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AR1233),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AR1233))*(OFFSET('PTRM input'!$G$369,0,$E1233-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AT$3>(A20stdlife+$E1233),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AS1233),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AS1233))*(OFFSET('PTRM input'!$G$369,0,$E1233-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AU$3>(A20stdlife+$E1233),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AT1233),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AT1233))*(OFFSET('PTRM input'!$G$369,0,$E1233-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AV$3>(A20stdlife+$E1233),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AU1233),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AU1233))*(OFFSET('PTRM input'!$G$369,0,$E1233-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AW$3>(A20stdlife+$E1233),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AV1233),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AV1233))*(OFFSET('PTRM input'!$G$369,0,$E1233-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AX$3>(A20stdlife+$E1233),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AW1233),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AW1233))*(OFFSET('PTRM input'!$G$369,0,$E1233-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AY$3>(A20stdlife+$E1233),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AX1233),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AX1233))*(OFFSET('PTRM input'!$G$369,0,$E1233-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AZ$3>(A20stdlife+$E1233),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AY1233),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AY1233))*(OFFSET('PTRM input'!$G$369,0,$E1233-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(BA$3>(A20stdlife+$E1233),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AZ1233),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:AZ1233))*(OFFSET('PTRM input'!$G$369,0,$E1233-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(BB$3>(A20stdlife+$E1233),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:BA1233),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:BA1233))*(OFFSET('PTRM input'!$G$369,0,$E1233-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(BC$3>(A20stdlife+$E1233),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:BB1233),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:BB1233))*(OFFSET('PTRM input'!$G$369,0,$E1233-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(BD$3>(A20stdlife+$E1233),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:BC1233),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:BC1233))*(OFFSET('PTRM input'!$G$369,0,$E1233-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(BE$3>(A20stdlife+$E1233),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:BD1233),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:BD1233))*(OFFSET('PTRM input'!$G$369,0,$E1233-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(BF$3>(A20stdlife+$E1233),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:BE1233),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:BE1233))*(OFFSET('PTRM input'!$G$369,0,$E1233-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(BG$3>(A20stdlife+$E1233),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:BF1233),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:BF1233))*(OFFSET('PTRM input'!$G$369,0,$E1233-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(BH$3>(A20stdlife+$E1233),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:BG1233),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:BG1233))*(OFFSET('PTRM input'!$G$369,0,$E1233-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(BI$3>(A20stdlife+$E1233),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:BH1233),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1233)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1233)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1233))*OFFSET($F$7,0,$E1233))-SUM($G1233:BH1233))*(OFFSET('PTRM input'!$G$369,0,$E1233-1)/A20taxstdlife))))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(O$3>(A20stdlife+$E1234),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:N1234),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:N1234))*(OFFSET('PTRM input'!$G$369,0,$E1234-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(P$3>(A20stdlife+$E1234),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:O1234),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:O1234))*(OFFSET('PTRM input'!$G$369,0,$E1234-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(Q$3>(A20stdlife+$E1234),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:P1234),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:P1234))*(OFFSET('PTRM input'!$G$369,0,$E1234-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(R$3>(A20stdlife+$E1234),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:Q1234),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:Q1234))*(OFFSET('PTRM input'!$G$369,0,$E1234-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(S$3>(A20stdlife+$E1234),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:R1234),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:R1234))*(OFFSET('PTRM input'!$G$369,0,$E1234-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(T$3>(A20stdlife+$E1234),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:S1234),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:S1234))*(OFFSET('PTRM input'!$G$369,0,$E1234-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(U$3>(A20stdlife+$E1234),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:T1234),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:T1234))*(OFFSET('PTRM input'!$G$369,0,$E1234-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(V$3>(A20stdlife+$E1234),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:U1234),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:U1234))*(OFFSET('PTRM input'!$G$369,0,$E1234-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(W$3>(A20stdlife+$E1234),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:V1234),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:V1234))*(OFFSET('PTRM input'!$G$369,0,$E1234-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(X$3>(A20stdlife+$E1234),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:W1234),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:W1234))*(OFFSET('PTRM input'!$G$369,0,$E1234-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(Y$3>(A20stdlife+$E1234),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:X1234),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:X1234))*(OFFSET('PTRM input'!$G$369,0,$E1234-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(Z$3>(A20stdlife+$E1234),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:Y1234),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:Y1234))*(OFFSET('PTRM input'!$G$369,0,$E1234-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AA$3>(A20stdlife+$E1234),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:Z1234),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:Z1234))*(OFFSET('PTRM input'!$G$369,0,$E1234-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AB$3>(A20stdlife+$E1234),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AA1234),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AA1234))*(OFFSET('PTRM input'!$G$369,0,$E1234-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AC$3>(A20stdlife+$E1234),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AB1234),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AB1234))*(OFFSET('PTRM input'!$G$369,0,$E1234-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AD$3>(A20stdlife+$E1234),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AC1234),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AC1234))*(OFFSET('PTRM input'!$G$369,0,$E1234-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AE$3>(A20stdlife+$E1234),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AD1234),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AD1234))*(OFFSET('PTRM input'!$G$369,0,$E1234-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AF$3>(A20stdlife+$E1234),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AE1234),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AE1234))*(OFFSET('PTRM input'!$G$369,0,$E1234-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AG$3>(A20stdlife+$E1234),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AF1234),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AF1234))*(OFFSET('PTRM input'!$G$369,0,$E1234-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AH$3>(A20stdlife+$E1234),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AG1234),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AG1234))*(OFFSET('PTRM input'!$G$369,0,$E1234-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AI$3>(A20stdlife+$E1234),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AH1234),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AH1234))*(OFFSET('PTRM input'!$G$369,0,$E1234-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AJ$3>(A20stdlife+$E1234),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AI1234),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AI1234))*(OFFSET('PTRM input'!$G$369,0,$E1234-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AK$3>(A20stdlife+$E1234),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AJ1234),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AJ1234))*(OFFSET('PTRM input'!$G$369,0,$E1234-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AL$3>(A20stdlife+$E1234),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AK1234),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AK1234))*(OFFSET('PTRM input'!$G$369,0,$E1234-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AM$3>(A20stdlife+$E1234),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AL1234),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AL1234))*(OFFSET('PTRM input'!$G$369,0,$E1234-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AN$3>(A20stdlife+$E1234),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AM1234),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AM1234))*(OFFSET('PTRM input'!$G$369,0,$E1234-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AO$3>(A20stdlife+$E1234),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AN1234),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AN1234))*(OFFSET('PTRM input'!$G$369,0,$E1234-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AP$3>(A20stdlife+$E1234),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AO1234),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AO1234))*(OFFSET('PTRM input'!$G$369,0,$E1234-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AQ$3>(A20stdlife+$E1234),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AP1234),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AP1234))*(OFFSET('PTRM input'!$G$369,0,$E1234-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AR$3>(A20stdlife+$E1234),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AQ1234),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AQ1234))*(OFFSET('PTRM input'!$G$369,0,$E1234-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AS$3>(A20stdlife+$E1234),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AR1234),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AR1234))*(OFFSET('PTRM input'!$G$369,0,$E1234-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AT$3>(A20stdlife+$E1234),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AS1234),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AS1234))*(OFFSET('PTRM input'!$G$369,0,$E1234-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AU$3>(A20stdlife+$E1234),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AT1234),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AT1234))*(OFFSET('PTRM input'!$G$369,0,$E1234-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AV$3>(A20stdlife+$E1234),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AU1234),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AU1234))*(OFFSET('PTRM input'!$G$369,0,$E1234-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AW$3>(A20stdlife+$E1234),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AV1234),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AV1234))*(OFFSET('PTRM input'!$G$369,0,$E1234-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AX$3>(A20stdlife+$E1234),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AW1234),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AW1234))*(OFFSET('PTRM input'!$G$369,0,$E1234-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AY$3>(A20stdlife+$E1234),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AX1234),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AX1234))*(OFFSET('PTRM input'!$G$369,0,$E1234-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(AZ$3>(A20stdlife+$E1234),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AY1234),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AY1234))*(OFFSET('PTRM input'!$G$369,0,$E1234-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(BA$3>(A20stdlife+$E1234),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AZ1234),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:AZ1234))*(OFFSET('PTRM input'!$G$369,0,$E1234-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(BB$3>(A20stdlife+$E1234),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:BA1234),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:BA1234))*(OFFSET('PTRM input'!$G$369,0,$E1234-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(BC$3>(A20stdlife+$E1234),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:BB1234),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:BB1234))*(OFFSET('PTRM input'!$G$369,0,$E1234-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(BD$3>(A20stdlife+$E1234),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:BC1234),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:BC1234))*(OFFSET('PTRM input'!$G$369,0,$E1234-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(BE$3>(A20stdlife+$E1234),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:BD1234),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:BD1234))*(OFFSET('PTRM input'!$G$369,0,$E1234-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(BF$3>(A20stdlife+$E1234),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:BE1234),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:BE1234))*(OFFSET('PTRM input'!$G$369,0,$E1234-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(BG$3>(A20stdlife+$E1234),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:BF1234),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:BF1234))*(OFFSET('PTRM input'!$G$369,0,$E1234-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(BH$3>(A20stdlife+$E1234),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:BG1234),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:BG1234))*(OFFSET('PTRM input'!$G$369,0,$E1234-1)/A20taxstdlife))))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(A20taxstdlife=\"\",0,IF(BI$3>(A20stdlife+$E1234),((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:BH1234),(((INDEX('PTRM input'!$G$277:$P$326,A20offset,$E1234)+INDEX('PTRM input'!$G$223:$P$272,A20offset,$E1234)-INDEX('PTRM input'!$G$115:$P$164,A20offset,$E1234))*OFFSET($F$7,0,$E1234))-SUM($G1234:BH1234))*(OFFSET('PTRM input'!$G$369,0,$E1234-1)/A20taxstdlife))))","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"SUM(G1225:G1236)+'PTRM input'!G$134*G$7","v":0},{"$f":"SUM(H1225:H1236)+'PTRM input'!H$134*H$7","v":0},{"$f":"SUM(I1225:I1236)+'PTRM input'!I$134*I$7","v":0},{"$f":"SUM(J1225:J1236)+'PTRM input'!J$134*J$7","v":0},{"$f":"SUM(K1225:K1236)+'PTRM input'!K$134*K$7","v":0},{"$f":"SUM(L1225:L1236)+'PTRM input'!L$134*L$7","v":0},{"$f":"SUM(M1225:M1236)+'PTRM input'!M$134*M$7","v":0},{"$f":"SUM(N1225:N1236)+'PTRM input'!N$134*N$7","v":0},{"$f":"SUM(O1225:O1236)+'PTRM input'!O$134*O$7","v":0},{"$f":"SUM(P1225:P1236)+'PTRM input'!P$134*P$7","v":0},{"$f":"SUM(Q1225:Q1236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM1225:AM1236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1250","v":0},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(G$3>A21taxremlife,A21taxvalue-SUM($F1238:F1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!G$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(H$3>A21taxremlife,A21taxvalue-SUM($F1238:G1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!H$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(I$3>A21taxremlife,A21taxvalue-SUM($F1238:H1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!I$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(J$3>A21taxremlife,A21taxvalue-SUM($F1238:I1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!J$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(K$3>A21taxremlife,A21taxvalue-SUM($F1238:J1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!K$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(L$3>A21taxremlife,A21taxvalue-SUM($F1238:K1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!L$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(M$3>A21taxremlife,A21taxvalue-SUM($F1238:L1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!M$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(N$3>A21taxremlife,A21taxvalue-SUM($F1238:M1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!N$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(O$3>A21taxremlife,A21taxvalue-SUM($F1238:N1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!O$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(P$3>A21taxremlife,A21taxvalue-SUM($F1238:O1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!P$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Q$3>A21taxremlife,A21taxvalue-SUM($F1238:P1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!Q$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(R$3>A21taxremlife,A21taxvalue-SUM($F1238:Q1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!R$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(S$3>A21taxremlife,A21taxvalue-SUM($F1238:R1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!S$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(T$3>A21taxremlife,A21taxvalue-SUM($F1238:S1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!T$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(U$3>A21taxremlife,A21taxvalue-SUM($F1238:T1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!U$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(V$3>A21taxremlife,A21taxvalue-SUM($F1238:U1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!V$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(W$3>A21taxremlife,A21taxvalue-SUM($F1238:V1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!W$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(X$3>A21taxremlife,A21taxvalue-SUM($F1238:W1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!X$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Y$3>A21taxremlife,A21taxvalue-SUM($F1238:X1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!Y$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Z$3>A21taxremlife,A21taxvalue-SUM($F1238:Y1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!Z$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AA$3>A21taxremlife,A21taxvalue-SUM($F1238:Z1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!AA$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AB$3>A21taxremlife,A21taxvalue-SUM($F1238:AA1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!AB$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AC$3>A21taxremlife,A21taxvalue-SUM($F1238:AB1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!AC$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AD$3>A21taxremlife,A21taxvalue-SUM($F1238:AC1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!AD$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AE$3>A21taxremlife,A21taxvalue-SUM($F1238:AD1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!AE$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AF$3>A21taxremlife,A21taxvalue-SUM($F1238:AE1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!AF$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AG$3>A21taxremlife,A21taxvalue-SUM($F1238:AF1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!AG$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AH$3>A21taxremlife,A21taxvalue-SUM($F1238:AG1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!AH$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AI$3>A21taxremlife,A21taxvalue-SUM($F1238:AH1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!AI$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AJ$3>A21taxremlife,A21taxvalue-SUM($F1238:AI1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!AJ$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AK$3>A21taxremlife,A21taxvalue-SUM($F1238:AJ1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!AK$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AL$3>A21taxremlife,A21taxvalue-SUM($F1238:AK1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!AL$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AM$3>A21taxremlife,A21taxvalue-SUM($F1238:AL1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!AM$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AN$3>A21taxremlife,A21taxvalue-SUM($F1238:AM1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!AN$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AO$3>A21taxremlife,A21taxvalue-SUM($F1238:AN1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!AO$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AP$3>A21taxremlife,A21taxvalue-SUM($F1238:AO1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!AP$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AQ$3>A21taxremlife,A21taxvalue-SUM($F1238:AP1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!AQ$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AR$3>A21taxremlife,A21taxvalue-SUM($F1238:AQ1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!AR$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AS$3>A21taxremlife,A21taxvalue-SUM($F1238:AR1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!AS$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AT$3>A21taxremlife,A21taxvalue-SUM($F1238:AS1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!AT$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AU$3>A21taxremlife,A21taxvalue-SUM($F1238:AT1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!AU$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AV$3>A21taxremlife,A21taxvalue-SUM($F1238:AU1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!AV$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AW$3>A21taxremlife,A21taxvalue-SUM($F1238:AV1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!AW$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AX$3>A21taxremlife,A21taxvalue-SUM($F1238:AW1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!AX$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AY$3>A21taxremlife,A21taxvalue-SUM($F1238:AX1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!AY$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AZ$3>A21taxremlife,A21taxvalue-SUM($F1238:AY1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!AZ$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BA$3>A21taxremlife,A21taxvalue-SUM($F1238:AZ1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!BA$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BB$3>A21taxremlife,A21taxvalue-SUM($F1238:BA1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!BB$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BC$3>A21taxremlife,A21taxvalue-SUM($F1238:BB1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!BC$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BD$3>A21taxremlife,A21taxvalue-SUM($F1238:BC1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!BD$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BE$3>A21taxremlife,A21taxvalue-SUM($F1238:BD1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!BE$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BF$3>A21taxremlife,A21taxvalue-SUM($F1238:BE1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!BF$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BG$3>A21taxremlife,A21taxvalue-SUM($F1238:BF1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!BG$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BH$3>A21taxremlife,A21taxvalue-SUM($F1238:BG1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!BH$492)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BI$3>A21taxremlife,A21taxvalue-SUM($F1238:BH1238),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))),'PTRM input'!BI$492)","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(I$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:H1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:H1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(J$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:I1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:I1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(K$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:J1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:J1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(L$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:K1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:K1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(M$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:L1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:L1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(N$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:M1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:M1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(O$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:N1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:N1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(P$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:O1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:O1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(Q$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:P1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:P1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(R$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:Q1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:Q1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(S$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:R1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:R1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(T$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:S1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:S1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(U$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:T1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:T1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(V$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:U1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:U1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(W$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:V1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:V1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(X$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:W1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:W1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(Y$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:X1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:X1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(Z$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:Y1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:Y1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AA$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:Z1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:Z1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AB$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AA1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AA1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AC$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AB1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AB1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AD$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AC1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AC1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AE$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AD1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AD1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AF$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AE1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AE1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AG$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AF1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AF1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AH$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AG1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AG1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AI$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AH1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AH1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AJ$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AI1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AI1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AK$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AJ1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AJ1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AL$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AK1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AK1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AM$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AL1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AL1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AN$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AM1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AM1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AO$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AN1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AN1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AP$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AO1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AO1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AQ$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AP1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AP1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AR$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AQ1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AQ1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AS$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AR1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AR1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AT$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AS1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AS1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AU$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AT1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AT1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AV$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AU1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AU1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AW$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AV1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AV1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AX$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AW1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AW1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AY$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AX1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AX1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AZ$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AY1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AY1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(BA$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AZ1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:AZ1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(BB$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:BA1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:BA1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(BC$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:BB1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:BB1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(BD$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:BC1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:BC1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(BE$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:BD1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:BD1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(BF$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:BE1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:BE1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(BG$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:BF1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:BF1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(BH$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:BG1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:BG1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(BI$3>(A21stdlife+$E1241),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:BH1241),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1241)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1241)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1241))*OFFSET($F$7,0,$E1241))-SUM($G1241:BH1241))*(OFFSET('PTRM input'!$G$369,0,$E1241-1)/A21taxstdlife))))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(K$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:J1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:J1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(L$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:K1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:K1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(M$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:L1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:L1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(N$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:M1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:M1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(O$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:N1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:N1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(P$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:O1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:O1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(Q$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:P1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:P1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(R$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:Q1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:Q1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(S$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:R1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:R1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(T$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:S1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:S1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(U$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:T1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:T1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(V$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:U1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:U1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(W$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:V1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:V1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(X$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:W1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:W1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(Y$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:X1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:X1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(Z$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:Y1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:Y1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AA$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:Z1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:Z1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AB$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AA1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AA1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AC$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AB1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AB1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AD$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AC1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AC1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AE$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AD1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AD1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AF$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AE1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AE1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AG$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AF1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AF1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AH$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AG1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AG1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AI$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AH1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AH1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AJ$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AI1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AI1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AK$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AJ1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AJ1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AL$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AK1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AK1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AM$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AL1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AL1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AN$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AM1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AM1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AO$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AN1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AN1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AP$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AO1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AO1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AQ$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AP1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AP1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AR$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AQ1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AQ1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AS$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AR1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AR1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AT$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AS1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AS1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AU$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AT1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AT1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AV$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AU1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AU1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AW$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AV1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AV1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AX$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AW1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AW1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AY$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AX1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AX1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AZ$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AY1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AY1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(BA$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AZ1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:AZ1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(BB$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:BA1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:BA1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(BC$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:BB1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:BB1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(BD$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:BC1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:BC1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(BE$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:BD1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:BD1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(BF$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:BE1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:BE1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(BG$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:BF1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:BF1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(BH$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:BG1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:BG1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(BI$3>(A21stdlife+$E1243),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:BH1243),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1243)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1243)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1243))*OFFSET($F$7,0,$E1243))-SUM($G1243:BH1243))*(OFFSET('PTRM input'!$G$369,0,$E1243-1)/A21taxstdlife))))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(N$3>(A21stdlife+$E1246),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:M1246),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:M1246))*(OFFSET('PTRM input'!$G$369,0,$E1246-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(O$3>(A21stdlife+$E1246),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:N1246),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:N1246))*(OFFSET('PTRM input'!$G$369,0,$E1246-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(P$3>(A21stdlife+$E1246),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:O1246),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:O1246))*(OFFSET('PTRM input'!$G$369,0,$E1246-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(Q$3>(A21stdlife+$E1246),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:P1246),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:P1246))*(OFFSET('PTRM input'!$G$369,0,$E1246-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(R$3>(A21stdlife+$E1246),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:Q1246),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:Q1246))*(OFFSET('PTRM input'!$G$369,0,$E1246-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(S$3>(A21stdlife+$E1246),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:R1246),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:R1246))*(OFFSET('PTRM input'!$G$369,0,$E1246-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(T$3>(A21stdlife+$E1246),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:S1246),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:S1246))*(OFFSET('PTRM input'!$G$369,0,$E1246-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(U$3>(A21stdlife+$E1246),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:T1246),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:T1246))*(OFFSET('PTRM input'!$G$369,0,$E1246-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(V$3>(A21stdlife+$E1246),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:U1246),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:U1246))*(OFFSET('PTRM input'!$G$369,0,$E1246-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(W$3>(A21stdlife+$E1246),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:V1246),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:V1246))*(OFFSET('PTRM input'!$G$369,0,$E1246-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(X$3>(A21stdlife+$E1246),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:W1246),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:W1246))*(OFFSET('PTRM input'!$G$369,0,$E1246-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(Y$3>(A21stdlife+$E1246),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:X1246),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:X1246))*(OFFSET('PTRM input'!$G$369,0,$E1246-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(Z$3>(A21stdlife+$E1246),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:Y1246),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:Y1246))*(OFFSET('PTRM input'!$G$369,0,$E1246-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AA$3>(A21stdlife+$E1246),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:Z1246),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:Z1246))*(OFFSET('PTRM input'!$G$369,0,$E1246-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AB$3>(A21stdlife+$E1246),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AA1246),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AA1246))*(OFFSET('PTRM input'!$G$369,0,$E1246-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AC$3>(A21stdlife+$E1246),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AB1246),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AB1246))*(OFFSET('PTRM input'!$G$369,0,$E1246-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AD$3>(A21stdlife+$E1246),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AC1246),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AC1246))*(OFFSET('PTRM input'!$G$369,0,$E1246-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AE$3>(A21stdlife+$E1246),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AD1246),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AD1246))*(OFFSET('PTRM input'!$G$369,0,$E1246-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AF$3>(A21stdlife+$E1246),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AE1246),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AE1246))*(OFFSET('PTRM input'!$G$369,0,$E1246-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AG$3>(A21stdlife+$E1246),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AF1246),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AF1246))*(OFFSET('PTRM input'!$G$369,0,$E1246-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AH$3>(A21stdlife+$E1246),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AG1246),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AG1246))*(OFFSET('PTRM input'!$G$369,0,$E1246-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AI$3>(A21stdlife+$E1246),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AH1246),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AH1246))*(OFFSET('PTRM input'!$G$369,0,$E1246-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AJ$3>(A21stdlife+$E1246),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AI1246),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AI1246))*(OFFSET('PTRM input'!$G$369,0,$E1246-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AK$3>(A21stdlife+$E1246),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AJ1246),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AJ1246))*(OFFSET('PTRM input'!$G$369,0,$E1246-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AL$3>(A21stdlife+$E1246),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AK1246),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AK1246))*(OFFSET('PTRM input'!$G$369,0,$E1246-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AM$3>(A21stdlife+$E1246),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AL1246),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AL1246))*(OFFSET('PTRM input'!$G$369,0,$E1246-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AN$3>(A21stdlife+$E1246),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AM1246),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AM1246))*(OFFSET('PTRM input'!$G$369,0,$E1246-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AO$3>(A21stdlife+$E1246),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AN1246),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AN1246))*(OFFSET('PTRM input'!$G$369,0,$E1246-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AP$3>(A21stdlife+$E1246),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AO1246),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AO1246))*(OFFSET('PTRM input'!$G$369,0,$E1246-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AQ$3>(A21stdlife+$E1246),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AP1246),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AP1246))*(OFFSET('PTRM input'!$G$369,0,$E1246-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AR$3>(A21stdlife+$E1246),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AQ1246),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AQ1246))*(OFFSET('PTRM input'!$G$369,0,$E1246-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AS$3>(A21stdlife+$E1246),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AR1246),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AR1246))*(OFFSET('PTRM input'!$G$369,0,$E1246-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AT$3>(A21stdlife+$E1246),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AS1246),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AS1246))*(OFFSET('PTRM input'!$G$369,0,$E1246-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AU$3>(A21stdlife+$E1246),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AT1246),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AT1246))*(OFFSET('PTRM input'!$G$369,0,$E1246-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AV$3>(A21stdlife+$E1246),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AU1246),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AU1246))*(OFFSET('PTRM input'!$G$369,0,$E1246-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AW$3>(A21stdlife+$E1246),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AV1246),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AV1246))*(OFFSET('PTRM input'!$G$369,0,$E1246-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AX$3>(A21stdlife+$E1246),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AW1246),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AW1246))*(OFFSET('PTRM input'!$G$369,0,$E1246-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AY$3>(A21stdlife+$E1246),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AX1246),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AX1246))*(OFFSET('PTRM input'!$G$369,0,$E1246-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AZ$3>(A21stdlife+$E1246),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AY1246),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AY1246))*(OFFSET('PTRM input'!$G$369,0,$E1246-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(BA$3>(A21stdlife+$E1246),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AZ1246),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:AZ1246))*(OFFSET('PTRM input'!$G$369,0,$E1246-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(BB$3>(A21stdlife+$E1246),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:BA1246),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:BA1246))*(OFFSET('PTRM input'!$G$369,0,$E1246-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(BC$3>(A21stdlife+$E1246),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:BB1246),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:BB1246))*(OFFSET('PTRM input'!$G$369,0,$E1246-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(BD$3>(A21stdlife+$E1246),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:BC1246),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:BC1246))*(OFFSET('PTRM input'!$G$369,0,$E1246-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(BE$3>(A21stdlife+$E1246),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:BD1246),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:BD1246))*(OFFSET('PTRM input'!$G$369,0,$E1246-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(BF$3>(A21stdlife+$E1246),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:BE1246),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:BE1246))*(OFFSET('PTRM input'!$G$369,0,$E1246-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(BG$3>(A21stdlife+$E1246),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:BF1246),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:BF1246))*(OFFSET('PTRM input'!$G$369,0,$E1246-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(BH$3>(A21stdlife+$E1246),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:BG1246),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:BG1246))*(OFFSET('PTRM input'!$G$369,0,$E1246-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(BI$3>(A21stdlife+$E1246),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:BH1246),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1246)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1246)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1246))*OFFSET($F$7,0,$E1246))-SUM($G1246:BH1246))*(OFFSET('PTRM input'!$G$369,0,$E1246-1)/A21taxstdlife))))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(O$3>(A21stdlife+$E1247),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:N1247),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:N1247))*(OFFSET('PTRM input'!$G$369,0,$E1247-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(P$3>(A21stdlife+$E1247),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:O1247),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:O1247))*(OFFSET('PTRM input'!$G$369,0,$E1247-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(Q$3>(A21stdlife+$E1247),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:P1247),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:P1247))*(OFFSET('PTRM input'!$G$369,0,$E1247-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(R$3>(A21stdlife+$E1247),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:Q1247),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:Q1247))*(OFFSET('PTRM input'!$G$369,0,$E1247-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(S$3>(A21stdlife+$E1247),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:R1247),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:R1247))*(OFFSET('PTRM input'!$G$369,0,$E1247-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(T$3>(A21stdlife+$E1247),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:S1247),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:S1247))*(OFFSET('PTRM input'!$G$369,0,$E1247-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(U$3>(A21stdlife+$E1247),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:T1247),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:T1247))*(OFFSET('PTRM input'!$G$369,0,$E1247-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(V$3>(A21stdlife+$E1247),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:U1247),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:U1247))*(OFFSET('PTRM input'!$G$369,0,$E1247-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(W$3>(A21stdlife+$E1247),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:V1247),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:V1247))*(OFFSET('PTRM input'!$G$369,0,$E1247-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(X$3>(A21stdlife+$E1247),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:W1247),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:W1247))*(OFFSET('PTRM input'!$G$369,0,$E1247-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(Y$3>(A21stdlife+$E1247),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:X1247),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:X1247))*(OFFSET('PTRM input'!$G$369,0,$E1247-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(Z$3>(A21stdlife+$E1247),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:Y1247),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:Y1247))*(OFFSET('PTRM input'!$G$369,0,$E1247-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AA$3>(A21stdlife+$E1247),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:Z1247),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:Z1247))*(OFFSET('PTRM input'!$G$369,0,$E1247-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AB$3>(A21stdlife+$E1247),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AA1247),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AA1247))*(OFFSET('PTRM input'!$G$369,0,$E1247-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AC$3>(A21stdlife+$E1247),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AB1247),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AB1247))*(OFFSET('PTRM input'!$G$369,0,$E1247-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AD$3>(A21stdlife+$E1247),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AC1247),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AC1247))*(OFFSET('PTRM input'!$G$369,0,$E1247-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AE$3>(A21stdlife+$E1247),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AD1247),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AD1247))*(OFFSET('PTRM input'!$G$369,0,$E1247-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AF$3>(A21stdlife+$E1247),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AE1247),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AE1247))*(OFFSET('PTRM input'!$G$369,0,$E1247-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AG$3>(A21stdlife+$E1247),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AF1247),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AF1247))*(OFFSET('PTRM input'!$G$369,0,$E1247-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AH$3>(A21stdlife+$E1247),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AG1247),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AG1247))*(OFFSET('PTRM input'!$G$369,0,$E1247-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AI$3>(A21stdlife+$E1247),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AH1247),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AH1247))*(OFFSET('PTRM input'!$G$369,0,$E1247-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AJ$3>(A21stdlife+$E1247),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AI1247),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AI1247))*(OFFSET('PTRM input'!$G$369,0,$E1247-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AK$3>(A21stdlife+$E1247),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AJ1247),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AJ1247))*(OFFSET('PTRM input'!$G$369,0,$E1247-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AL$3>(A21stdlife+$E1247),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AK1247),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AK1247))*(OFFSET('PTRM input'!$G$369,0,$E1247-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AM$3>(A21stdlife+$E1247),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AL1247),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AL1247))*(OFFSET('PTRM input'!$G$369,0,$E1247-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AN$3>(A21stdlife+$E1247),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AM1247),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AM1247))*(OFFSET('PTRM input'!$G$369,0,$E1247-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AO$3>(A21stdlife+$E1247),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AN1247),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AN1247))*(OFFSET('PTRM input'!$G$369,0,$E1247-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AP$3>(A21stdlife+$E1247),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AO1247),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AO1247))*(OFFSET('PTRM input'!$G$369,0,$E1247-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AQ$3>(A21stdlife+$E1247),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AP1247),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AP1247))*(OFFSET('PTRM input'!$G$369,0,$E1247-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AR$3>(A21stdlife+$E1247),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AQ1247),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AQ1247))*(OFFSET('PTRM input'!$G$369,0,$E1247-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AS$3>(A21stdlife+$E1247),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AR1247),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AR1247))*(OFFSET('PTRM input'!$G$369,0,$E1247-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AT$3>(A21stdlife+$E1247),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AS1247),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AS1247))*(OFFSET('PTRM input'!$G$369,0,$E1247-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AU$3>(A21stdlife+$E1247),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AT1247),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AT1247))*(OFFSET('PTRM input'!$G$369,0,$E1247-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AV$3>(A21stdlife+$E1247),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AU1247),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AU1247))*(OFFSET('PTRM input'!$G$369,0,$E1247-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AW$3>(A21stdlife+$E1247),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AV1247),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AV1247))*(OFFSET('PTRM input'!$G$369,0,$E1247-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AX$3>(A21stdlife+$E1247),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AW1247),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AW1247))*(OFFSET('PTRM input'!$G$369,0,$E1247-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AY$3>(A21stdlife+$E1247),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AX1247),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AX1247))*(OFFSET('PTRM input'!$G$369,0,$E1247-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(AZ$3>(A21stdlife+$E1247),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AY1247),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AY1247))*(OFFSET('PTRM input'!$G$369,0,$E1247-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(BA$3>(A21stdlife+$E1247),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AZ1247),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:AZ1247))*(OFFSET('PTRM input'!$G$369,0,$E1247-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(BB$3>(A21stdlife+$E1247),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:BA1247),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:BA1247))*(OFFSET('PTRM input'!$G$369,0,$E1247-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(BC$3>(A21stdlife+$E1247),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:BB1247),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:BB1247))*(OFFSET('PTRM input'!$G$369,0,$E1247-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(BD$3>(A21stdlife+$E1247),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:BC1247),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:BC1247))*(OFFSET('PTRM input'!$G$369,0,$E1247-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(BE$3>(A21stdlife+$E1247),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:BD1247),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:BD1247))*(OFFSET('PTRM input'!$G$369,0,$E1247-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(BF$3>(A21stdlife+$E1247),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:BE1247),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:BE1247))*(OFFSET('PTRM input'!$G$369,0,$E1247-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(BG$3>(A21stdlife+$E1247),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:BF1247),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:BF1247))*(OFFSET('PTRM input'!$G$369,0,$E1247-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(BH$3>(A21stdlife+$E1247),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:BG1247),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:BG1247))*(OFFSET('PTRM input'!$G$369,0,$E1247-1)/A21taxstdlife))))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(A21taxstdlife=\"\",0,IF(BI$3>(A21stdlife+$E1247),((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:BH1247),(((INDEX('PTRM input'!$G$277:$P$326,A21offset,$E1247)+INDEX('PTRM input'!$G$223:$P$272,A21offset,$E1247)-INDEX('PTRM input'!$G$115:$P$164,A21offset,$E1247))*OFFSET($F$7,0,$E1247))-SUM($G1247:BH1247))*(OFFSET('PTRM input'!$G$369,0,$E1247-1)/A21taxstdlife))))","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"SUM(G1238:G1249)+'PTRM input'!G$135*G$7","v":0},{"$f":"SUM(H1238:H1249)+'PTRM input'!H$135*H$7","v":0},{"$f":"SUM(I1238:I1249)+'PTRM input'!I$135*I$7","v":0},{"$f":"SUM(J1238:J1249)+'PTRM input'!J$135*J$7","v":0},{"$f":"SUM(K1238:K1249)+'PTRM input'!K$135*K$7","v":0},{"$f":"SUM(L1238:L1249)+'PTRM input'!L$135*L$7","v":0},{"$f":"SUM(M1238:M1249)+'PTRM input'!M$135*M$7","v":0},{"$f":"SUM(N1238:N1249)+'PTRM input'!N$135*N$7","v":0},{"$f":"SUM(O1238:O1249)+'PTRM input'!O$135*O$7","v":0},{"$f":"SUM(P1238:P1249)+'PTRM input'!P$135*P$7","v":0},{"$f":"SUM(Q1238:Q1249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM1238:AM1249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1263","v":0},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(G$3>A22taxremlife,A22taxvalue-SUM($F1251:F1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!G$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(H$3>A22taxremlife,A22taxvalue-SUM($F1251:G1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!H$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(I$3>A22taxremlife,A22taxvalue-SUM($F1251:H1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!I$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(J$3>A22taxremlife,A22taxvalue-SUM($F1251:I1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!J$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(K$3>A22taxremlife,A22taxvalue-SUM($F1251:J1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!K$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(L$3>A22taxremlife,A22taxvalue-SUM($F1251:K1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!L$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(M$3>A22taxremlife,A22taxvalue-SUM($F1251:L1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!M$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(N$3>A22taxremlife,A22taxvalue-SUM($F1251:M1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!N$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(O$3>A22taxremlife,A22taxvalue-SUM($F1251:N1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!O$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(P$3>A22taxremlife,A22taxvalue-SUM($F1251:O1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!P$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Q$3>A22taxremlife,A22taxvalue-SUM($F1251:P1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!Q$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(R$3>A22taxremlife,A22taxvalue-SUM($F1251:Q1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!R$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(S$3>A22taxremlife,A22taxvalue-SUM($F1251:R1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!S$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(T$3>A22taxremlife,A22taxvalue-SUM($F1251:S1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!T$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(U$3>A22taxremlife,A22taxvalue-SUM($F1251:T1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!U$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(V$3>A22taxremlife,A22taxvalue-SUM($F1251:U1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!V$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(W$3>A22taxremlife,A22taxvalue-SUM($F1251:V1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!W$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(X$3>A22taxremlife,A22taxvalue-SUM($F1251:W1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!X$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Y$3>A22taxremlife,A22taxvalue-SUM($F1251:X1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!Y$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Z$3>A22taxremlife,A22taxvalue-SUM($F1251:Y1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!Z$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AA$3>A22taxremlife,A22taxvalue-SUM($F1251:Z1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!AA$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AB$3>A22taxremlife,A22taxvalue-SUM($F1251:AA1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!AB$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AC$3>A22taxremlife,A22taxvalue-SUM($F1251:AB1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!AC$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AD$3>A22taxremlife,A22taxvalue-SUM($F1251:AC1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!AD$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AE$3>A22taxremlife,A22taxvalue-SUM($F1251:AD1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!AE$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AF$3>A22taxremlife,A22taxvalue-SUM($F1251:AE1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!AF$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AG$3>A22taxremlife,A22taxvalue-SUM($F1251:AF1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!AG$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AH$3>A22taxremlife,A22taxvalue-SUM($F1251:AG1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!AH$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AI$3>A22taxremlife,A22taxvalue-SUM($F1251:AH1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!AI$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AJ$3>A22taxremlife,A22taxvalue-SUM($F1251:AI1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!AJ$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AK$3>A22taxremlife,A22taxvalue-SUM($F1251:AJ1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!AK$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AL$3>A22taxremlife,A22taxvalue-SUM($F1251:AK1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!AL$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AM$3>A22taxremlife,A22taxvalue-SUM($F1251:AL1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!AM$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AN$3>A22taxremlife,A22taxvalue-SUM($F1251:AM1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!AN$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AO$3>A22taxremlife,A22taxvalue-SUM($F1251:AN1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!AO$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AP$3>A22taxremlife,A22taxvalue-SUM($F1251:AO1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!AP$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AQ$3>A22taxremlife,A22taxvalue-SUM($F1251:AP1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!AQ$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AR$3>A22taxremlife,A22taxvalue-SUM($F1251:AQ1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!AR$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AS$3>A22taxremlife,A22taxvalue-SUM($F1251:AR1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!AS$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AT$3>A22taxremlife,A22taxvalue-SUM($F1251:AS1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!AT$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AU$3>A22taxremlife,A22taxvalue-SUM($F1251:AT1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!AU$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AV$3>A22taxremlife,A22taxvalue-SUM($F1251:AU1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!AV$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AW$3>A22taxremlife,A22taxvalue-SUM($F1251:AV1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!AW$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AX$3>A22taxremlife,A22taxvalue-SUM($F1251:AW1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!AX$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AY$3>A22taxremlife,A22taxvalue-SUM($F1251:AX1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!AY$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AZ$3>A22taxremlife,A22taxvalue-SUM($F1251:AY1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!AZ$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BA$3>A22taxremlife,A22taxvalue-SUM($F1251:AZ1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!BA$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BB$3>A22taxremlife,A22taxvalue-SUM($F1251:BA1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!BB$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BC$3>A22taxremlife,A22taxvalue-SUM($F1251:BB1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!BC$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BD$3>A22taxremlife,A22taxvalue-SUM($F1251:BC1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!BD$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BE$3>A22taxremlife,A22taxvalue-SUM($F1251:BD1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!BE$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BF$3>A22taxremlife,A22taxvalue-SUM($F1251:BE1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!BF$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BG$3>A22taxremlife,A22taxvalue-SUM($F1251:BF1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!BG$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BH$3>A22taxremlife,A22taxvalue-SUM($F1251:BG1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!BH$493)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BI$3>A22taxremlife,A22taxvalue-SUM($F1251:BH1251),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))),'PTRM input'!BI$493)","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(I$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:H1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:H1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(J$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:I1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:I1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(K$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:J1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:J1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(L$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:K1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:K1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(M$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:L1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:L1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(N$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:M1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:M1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(O$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:N1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:N1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(P$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:O1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:O1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(Q$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:P1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:P1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(R$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:Q1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:Q1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(S$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:R1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:R1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(T$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:S1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:S1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(U$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:T1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:T1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(V$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:U1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:U1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(W$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:V1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:V1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(X$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:W1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:W1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(Y$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:X1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:X1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(Z$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:Y1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:Y1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AA$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:Z1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:Z1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AB$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AA1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AA1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AC$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AB1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AB1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AD$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AC1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AC1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AE$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AD1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AD1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AF$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AE1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AE1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AG$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AF1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AF1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AH$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AG1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AG1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AI$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AH1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AH1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AJ$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AI1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AI1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AK$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AJ1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AJ1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AL$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AK1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AK1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AM$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AL1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AL1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AN$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AM1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AM1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AO$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AN1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AN1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AP$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AO1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AO1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AQ$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AP1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AP1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AR$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AQ1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AQ1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AS$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AR1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AR1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AT$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AS1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AS1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AU$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AT1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AT1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AV$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AU1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AU1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AW$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AV1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AV1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AX$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AW1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AW1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AY$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AX1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AX1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AZ$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AY1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AY1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(BA$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AZ1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:AZ1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(BB$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:BA1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:BA1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(BC$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:BB1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:BB1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(BD$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:BC1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:BC1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(BE$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:BD1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:BD1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(BF$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:BE1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:BE1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(BG$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:BF1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:BF1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(BH$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:BG1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:BG1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(BI$3>(A22stdlife+$E1254),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:BH1254),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1254)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1254)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1254))*OFFSET($F$7,0,$E1254))-SUM($G1254:BH1254))*(OFFSET('PTRM input'!$G$369,0,$E1254-1)/A22taxstdlife))))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(J$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:I1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:I1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(K$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:J1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:J1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(L$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:K1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:K1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(M$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:L1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:L1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(N$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:M1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:M1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(O$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:N1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:N1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(P$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:O1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:O1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(Q$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:P1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:P1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(R$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:Q1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:Q1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(S$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:R1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:R1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(T$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:S1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:S1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(U$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:T1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:T1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(V$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:U1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:U1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(W$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:V1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:V1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(X$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:W1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:W1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(Y$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:X1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:X1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(Z$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:Y1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:Y1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AA$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:Z1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:Z1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AB$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AA1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AA1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AC$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AB1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AB1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AD$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AC1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AC1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AE$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AD1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AD1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AF$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AE1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AE1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AG$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AF1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AF1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AH$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AG1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AG1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AI$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AH1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AH1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AJ$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AI1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AI1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AK$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AJ1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AJ1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AL$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AK1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AK1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AM$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AL1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AL1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AN$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AM1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AM1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AO$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AN1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AN1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AP$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AO1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AO1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AQ$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AP1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AP1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AR$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AQ1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AQ1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AS$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AR1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AR1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AT$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AS1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AS1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AU$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AT1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AT1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AV$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AU1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AU1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AW$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AV1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AV1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AX$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AW1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AW1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AY$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AX1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AX1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AZ$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AY1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AY1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(BA$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AZ1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:AZ1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(BB$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:BA1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:BA1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(BC$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:BB1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:BB1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(BD$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:BC1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:BC1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(BE$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:BD1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:BD1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(BF$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:BE1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:BE1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(BG$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:BF1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:BF1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(BH$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:BG1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:BG1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(BI$3>(A22stdlife+$E1255),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:BH1255),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1255)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1255)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1255))*OFFSET($F$7,0,$E1255))-SUM($G1255:BH1255))*(OFFSET('PTRM input'!$G$369,0,$E1255-1)/A22taxstdlife))))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(M$3>(A22stdlife+$E1258),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:L1258),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:L1258))*(OFFSET('PTRM input'!$G$369,0,$E1258-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(N$3>(A22stdlife+$E1258),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:M1258),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:M1258))*(OFFSET('PTRM input'!$G$369,0,$E1258-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(O$3>(A22stdlife+$E1258),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:N1258),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:N1258))*(OFFSET('PTRM input'!$G$369,0,$E1258-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(P$3>(A22stdlife+$E1258),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:O1258),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:O1258))*(OFFSET('PTRM input'!$G$369,0,$E1258-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(Q$3>(A22stdlife+$E1258),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:P1258),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:P1258))*(OFFSET('PTRM input'!$G$369,0,$E1258-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(R$3>(A22stdlife+$E1258),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:Q1258),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:Q1258))*(OFFSET('PTRM input'!$G$369,0,$E1258-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(S$3>(A22stdlife+$E1258),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:R1258),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:R1258))*(OFFSET('PTRM input'!$G$369,0,$E1258-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(T$3>(A22stdlife+$E1258),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:S1258),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:S1258))*(OFFSET('PTRM input'!$G$369,0,$E1258-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(U$3>(A22stdlife+$E1258),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:T1258),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:T1258))*(OFFSET('PTRM input'!$G$369,0,$E1258-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(V$3>(A22stdlife+$E1258),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:U1258),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:U1258))*(OFFSET('PTRM input'!$G$369,0,$E1258-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(W$3>(A22stdlife+$E1258),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:V1258),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:V1258))*(OFFSET('PTRM input'!$G$369,0,$E1258-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(X$3>(A22stdlife+$E1258),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:W1258),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:W1258))*(OFFSET('PTRM input'!$G$369,0,$E1258-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(Y$3>(A22stdlife+$E1258),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:X1258),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:X1258))*(OFFSET('PTRM input'!$G$369,0,$E1258-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(Z$3>(A22stdlife+$E1258),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:Y1258),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:Y1258))*(OFFSET('PTRM input'!$G$369,0,$E1258-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AA$3>(A22stdlife+$E1258),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:Z1258),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:Z1258))*(OFFSET('PTRM input'!$G$369,0,$E1258-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AB$3>(A22stdlife+$E1258),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AA1258),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AA1258))*(OFFSET('PTRM input'!$G$369,0,$E1258-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AC$3>(A22stdlife+$E1258),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AB1258),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AB1258))*(OFFSET('PTRM input'!$G$369,0,$E1258-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AD$3>(A22stdlife+$E1258),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AC1258),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AC1258))*(OFFSET('PTRM input'!$G$369,0,$E1258-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AE$3>(A22stdlife+$E1258),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AD1258),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AD1258))*(OFFSET('PTRM input'!$G$369,0,$E1258-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AF$3>(A22stdlife+$E1258),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AE1258),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AE1258))*(OFFSET('PTRM input'!$G$369,0,$E1258-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AG$3>(A22stdlife+$E1258),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AF1258),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AF1258))*(OFFSET('PTRM input'!$G$369,0,$E1258-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AH$3>(A22stdlife+$E1258),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AG1258),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AG1258))*(OFFSET('PTRM input'!$G$369,0,$E1258-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AI$3>(A22stdlife+$E1258),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AH1258),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AH1258))*(OFFSET('PTRM input'!$G$369,0,$E1258-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AJ$3>(A22stdlife+$E1258),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AI1258),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AI1258))*(OFFSET('PTRM input'!$G$369,0,$E1258-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AK$3>(A22stdlife+$E1258),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AJ1258),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AJ1258))*(OFFSET('PTRM input'!$G$369,0,$E1258-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AL$3>(A22stdlife+$E1258),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AK1258),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AK1258))*(OFFSET('PTRM input'!$G$369,0,$E1258-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AM$3>(A22stdlife+$E1258),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AL1258),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AL1258))*(OFFSET('PTRM input'!$G$369,0,$E1258-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AN$3>(A22stdlife+$E1258),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AM1258),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AM1258))*(OFFSET('PTRM input'!$G$369,0,$E1258-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AO$3>(A22stdlife+$E1258),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AN1258),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AN1258))*(OFFSET('PTRM input'!$G$369,0,$E1258-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AP$3>(A22stdlife+$E1258),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AO1258),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AO1258))*(OFFSET('PTRM input'!$G$369,0,$E1258-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AQ$3>(A22stdlife+$E1258),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AP1258),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AP1258))*(OFFSET('PTRM input'!$G$369,0,$E1258-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AR$3>(A22stdlife+$E1258),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AQ1258),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AQ1258))*(OFFSET('PTRM input'!$G$369,0,$E1258-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AS$3>(A22stdlife+$E1258),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AR1258),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AR1258))*(OFFSET('PTRM input'!$G$369,0,$E1258-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AT$3>(A22stdlife+$E1258),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AS1258),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AS1258))*(OFFSET('PTRM input'!$G$369,0,$E1258-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AU$3>(A22stdlife+$E1258),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AT1258),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AT1258))*(OFFSET('PTRM input'!$G$369,0,$E1258-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AV$3>(A22stdlife+$E1258),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AU1258),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AU1258))*(OFFSET('PTRM input'!$G$369,0,$E1258-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AW$3>(A22stdlife+$E1258),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AV1258),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AV1258))*(OFFSET('PTRM input'!$G$369,0,$E1258-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AX$3>(A22stdlife+$E1258),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AW1258),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AW1258))*(OFFSET('PTRM input'!$G$369,0,$E1258-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AY$3>(A22stdlife+$E1258),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AX1258),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AX1258))*(OFFSET('PTRM input'!$G$369,0,$E1258-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AZ$3>(A22stdlife+$E1258),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AY1258),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AY1258))*(OFFSET('PTRM input'!$G$369,0,$E1258-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(BA$3>(A22stdlife+$E1258),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AZ1258),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:AZ1258))*(OFFSET('PTRM input'!$G$369,0,$E1258-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(BB$3>(A22stdlife+$E1258),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:BA1258),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:BA1258))*(OFFSET('PTRM input'!$G$369,0,$E1258-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(BC$3>(A22stdlife+$E1258),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:BB1258),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:BB1258))*(OFFSET('PTRM input'!$G$369,0,$E1258-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(BD$3>(A22stdlife+$E1258),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:BC1258),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:BC1258))*(OFFSET('PTRM input'!$G$369,0,$E1258-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(BE$3>(A22stdlife+$E1258),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:BD1258),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:BD1258))*(OFFSET('PTRM input'!$G$369,0,$E1258-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(BF$3>(A22stdlife+$E1258),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:BE1258),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:BE1258))*(OFFSET('PTRM input'!$G$369,0,$E1258-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(BG$3>(A22stdlife+$E1258),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:BF1258),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:BF1258))*(OFFSET('PTRM input'!$G$369,0,$E1258-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(BH$3>(A22stdlife+$E1258),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:BG1258),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:BG1258))*(OFFSET('PTRM input'!$G$369,0,$E1258-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(BI$3>(A22stdlife+$E1258),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:BH1258),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1258)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1258)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1258))*OFFSET($F$7,0,$E1258))-SUM($G1258:BH1258))*(OFFSET('PTRM input'!$G$369,0,$E1258-1)/A22taxstdlife))))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(N$3>(A22stdlife+$E1259),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:M1259),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:M1259))*(OFFSET('PTRM input'!$G$369,0,$E1259-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(O$3>(A22stdlife+$E1259),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:N1259),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:N1259))*(OFFSET('PTRM input'!$G$369,0,$E1259-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(P$3>(A22stdlife+$E1259),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:O1259),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:O1259))*(OFFSET('PTRM input'!$G$369,0,$E1259-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(Q$3>(A22stdlife+$E1259),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:P1259),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:P1259))*(OFFSET('PTRM input'!$G$369,0,$E1259-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(R$3>(A22stdlife+$E1259),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:Q1259),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:Q1259))*(OFFSET('PTRM input'!$G$369,0,$E1259-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(S$3>(A22stdlife+$E1259),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:R1259),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:R1259))*(OFFSET('PTRM input'!$G$369,0,$E1259-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(T$3>(A22stdlife+$E1259),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:S1259),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:S1259))*(OFFSET('PTRM input'!$G$369,0,$E1259-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(U$3>(A22stdlife+$E1259),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:T1259),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:T1259))*(OFFSET('PTRM input'!$G$369,0,$E1259-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(V$3>(A22stdlife+$E1259),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:U1259),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:U1259))*(OFFSET('PTRM input'!$G$369,0,$E1259-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(W$3>(A22stdlife+$E1259),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:V1259),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:V1259))*(OFFSET('PTRM input'!$G$369,0,$E1259-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(X$3>(A22stdlife+$E1259),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:W1259),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:W1259))*(OFFSET('PTRM input'!$G$369,0,$E1259-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(Y$3>(A22stdlife+$E1259),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:X1259),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:X1259))*(OFFSET('PTRM input'!$G$369,0,$E1259-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(Z$3>(A22stdlife+$E1259),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:Y1259),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:Y1259))*(OFFSET('PTRM input'!$G$369,0,$E1259-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AA$3>(A22stdlife+$E1259),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:Z1259),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:Z1259))*(OFFSET('PTRM input'!$G$369,0,$E1259-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AB$3>(A22stdlife+$E1259),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AA1259),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AA1259))*(OFFSET('PTRM input'!$G$369,0,$E1259-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AC$3>(A22stdlife+$E1259),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AB1259),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AB1259))*(OFFSET('PTRM input'!$G$369,0,$E1259-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AD$3>(A22stdlife+$E1259),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AC1259),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AC1259))*(OFFSET('PTRM input'!$G$369,0,$E1259-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AE$3>(A22stdlife+$E1259),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AD1259),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AD1259))*(OFFSET('PTRM input'!$G$369,0,$E1259-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AF$3>(A22stdlife+$E1259),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AE1259),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AE1259))*(OFFSET('PTRM input'!$G$369,0,$E1259-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AG$3>(A22stdlife+$E1259),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AF1259),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AF1259))*(OFFSET('PTRM input'!$G$369,0,$E1259-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AH$3>(A22stdlife+$E1259),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AG1259),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AG1259))*(OFFSET('PTRM input'!$G$369,0,$E1259-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AI$3>(A22stdlife+$E1259),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AH1259),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AH1259))*(OFFSET('PTRM input'!$G$369,0,$E1259-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AJ$3>(A22stdlife+$E1259),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AI1259),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AI1259))*(OFFSET('PTRM input'!$G$369,0,$E1259-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AK$3>(A22stdlife+$E1259),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AJ1259),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AJ1259))*(OFFSET('PTRM input'!$G$369,0,$E1259-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AL$3>(A22stdlife+$E1259),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AK1259),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AK1259))*(OFFSET('PTRM input'!$G$369,0,$E1259-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AM$3>(A22stdlife+$E1259),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AL1259),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AL1259))*(OFFSET('PTRM input'!$G$369,0,$E1259-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AN$3>(A22stdlife+$E1259),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AM1259),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AM1259))*(OFFSET('PTRM input'!$G$369,0,$E1259-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AO$3>(A22stdlife+$E1259),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AN1259),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AN1259))*(OFFSET('PTRM input'!$G$369,0,$E1259-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AP$3>(A22stdlife+$E1259),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AO1259),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AO1259))*(OFFSET('PTRM input'!$G$369,0,$E1259-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AQ$3>(A22stdlife+$E1259),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AP1259),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AP1259))*(OFFSET('PTRM input'!$G$369,0,$E1259-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AR$3>(A22stdlife+$E1259),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AQ1259),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AQ1259))*(OFFSET('PTRM input'!$G$369,0,$E1259-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AS$3>(A22stdlife+$E1259),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AR1259),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AR1259))*(OFFSET('PTRM input'!$G$369,0,$E1259-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AT$3>(A22stdlife+$E1259),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AS1259),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AS1259))*(OFFSET('PTRM input'!$G$369,0,$E1259-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AU$3>(A22stdlife+$E1259),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AT1259),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AT1259))*(OFFSET('PTRM input'!$G$369,0,$E1259-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AV$3>(A22stdlife+$E1259),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AU1259),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AU1259))*(OFFSET('PTRM input'!$G$369,0,$E1259-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AW$3>(A22stdlife+$E1259),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AV1259),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AV1259))*(OFFSET('PTRM input'!$G$369,0,$E1259-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AX$3>(A22stdlife+$E1259),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AW1259),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AW1259))*(OFFSET('PTRM input'!$G$369,0,$E1259-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AY$3>(A22stdlife+$E1259),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AX1259),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AX1259))*(OFFSET('PTRM input'!$G$369,0,$E1259-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AZ$3>(A22stdlife+$E1259),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AY1259),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AY1259))*(OFFSET('PTRM input'!$G$369,0,$E1259-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(BA$3>(A22stdlife+$E1259),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AZ1259),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:AZ1259))*(OFFSET('PTRM input'!$G$369,0,$E1259-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(BB$3>(A22stdlife+$E1259),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:BA1259),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:BA1259))*(OFFSET('PTRM input'!$G$369,0,$E1259-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(BC$3>(A22stdlife+$E1259),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:BB1259),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:BB1259))*(OFFSET('PTRM input'!$G$369,0,$E1259-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(BD$3>(A22stdlife+$E1259),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:BC1259),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:BC1259))*(OFFSET('PTRM input'!$G$369,0,$E1259-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(BE$3>(A22stdlife+$E1259),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:BD1259),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:BD1259))*(OFFSET('PTRM input'!$G$369,0,$E1259-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(BF$3>(A22stdlife+$E1259),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:BE1259),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:BE1259))*(OFFSET('PTRM input'!$G$369,0,$E1259-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(BG$3>(A22stdlife+$E1259),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:BF1259),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:BF1259))*(OFFSET('PTRM input'!$G$369,0,$E1259-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(BH$3>(A22stdlife+$E1259),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:BG1259),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:BG1259))*(OFFSET('PTRM input'!$G$369,0,$E1259-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(BI$3>(A22stdlife+$E1259),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:BH1259),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1259)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1259)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1259))*OFFSET($F$7,0,$E1259))-SUM($G1259:BH1259))*(OFFSET('PTRM input'!$G$369,0,$E1259-1)/A22taxstdlife))))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(Q$3>(A22stdlife+$E1262),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:P1262),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:P1262))*(OFFSET('PTRM input'!$G$369,0,$E1262-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(R$3>(A22stdlife+$E1262),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:Q1262),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:Q1262))*(OFFSET('PTRM input'!$G$369,0,$E1262-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(S$3>(A22stdlife+$E1262),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:R1262),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:R1262))*(OFFSET('PTRM input'!$G$369,0,$E1262-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(T$3>(A22stdlife+$E1262),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:S1262),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:S1262))*(OFFSET('PTRM input'!$G$369,0,$E1262-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(U$3>(A22stdlife+$E1262),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:T1262),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:T1262))*(OFFSET('PTRM input'!$G$369,0,$E1262-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(V$3>(A22stdlife+$E1262),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:U1262),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:U1262))*(OFFSET('PTRM input'!$G$369,0,$E1262-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(W$3>(A22stdlife+$E1262),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:V1262),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:V1262))*(OFFSET('PTRM input'!$G$369,0,$E1262-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(X$3>(A22stdlife+$E1262),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:W1262),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:W1262))*(OFFSET('PTRM input'!$G$369,0,$E1262-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(Y$3>(A22stdlife+$E1262),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:X1262),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:X1262))*(OFFSET('PTRM input'!$G$369,0,$E1262-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(Z$3>(A22stdlife+$E1262),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:Y1262),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:Y1262))*(OFFSET('PTRM input'!$G$369,0,$E1262-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AA$3>(A22stdlife+$E1262),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:Z1262),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:Z1262))*(OFFSET('PTRM input'!$G$369,0,$E1262-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AB$3>(A22stdlife+$E1262),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AA1262),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AA1262))*(OFFSET('PTRM input'!$G$369,0,$E1262-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AC$3>(A22stdlife+$E1262),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AB1262),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AB1262))*(OFFSET('PTRM input'!$G$369,0,$E1262-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AD$3>(A22stdlife+$E1262),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AC1262),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AC1262))*(OFFSET('PTRM input'!$G$369,0,$E1262-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AE$3>(A22stdlife+$E1262),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AD1262),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AD1262))*(OFFSET('PTRM input'!$G$369,0,$E1262-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AF$3>(A22stdlife+$E1262),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AE1262),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AE1262))*(OFFSET('PTRM input'!$G$369,0,$E1262-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AG$3>(A22stdlife+$E1262),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AF1262),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AF1262))*(OFFSET('PTRM input'!$G$369,0,$E1262-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AH$3>(A22stdlife+$E1262),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AG1262),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AG1262))*(OFFSET('PTRM input'!$G$369,0,$E1262-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AI$3>(A22stdlife+$E1262),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AH1262),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AH1262))*(OFFSET('PTRM input'!$G$369,0,$E1262-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AJ$3>(A22stdlife+$E1262),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AI1262),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AI1262))*(OFFSET('PTRM input'!$G$369,0,$E1262-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AK$3>(A22stdlife+$E1262),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AJ1262),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AJ1262))*(OFFSET('PTRM input'!$G$369,0,$E1262-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AL$3>(A22stdlife+$E1262),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AK1262),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AK1262))*(OFFSET('PTRM input'!$G$369,0,$E1262-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AM$3>(A22stdlife+$E1262),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AL1262),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AL1262))*(OFFSET('PTRM input'!$G$369,0,$E1262-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AN$3>(A22stdlife+$E1262),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AM1262),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AM1262))*(OFFSET('PTRM input'!$G$369,0,$E1262-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AO$3>(A22stdlife+$E1262),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AN1262),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AN1262))*(OFFSET('PTRM input'!$G$369,0,$E1262-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AP$3>(A22stdlife+$E1262),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AO1262),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AO1262))*(OFFSET('PTRM input'!$G$369,0,$E1262-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AQ$3>(A22stdlife+$E1262),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AP1262),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AP1262))*(OFFSET('PTRM input'!$G$369,0,$E1262-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AR$3>(A22stdlife+$E1262),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AQ1262),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AQ1262))*(OFFSET('PTRM input'!$G$369,0,$E1262-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AS$3>(A22stdlife+$E1262),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AR1262),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AR1262))*(OFFSET('PTRM input'!$G$369,0,$E1262-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AT$3>(A22stdlife+$E1262),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AS1262),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AS1262))*(OFFSET('PTRM input'!$G$369,0,$E1262-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AU$3>(A22stdlife+$E1262),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AT1262),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AT1262))*(OFFSET('PTRM input'!$G$369,0,$E1262-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AV$3>(A22stdlife+$E1262),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AU1262),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AU1262))*(OFFSET('PTRM input'!$G$369,0,$E1262-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AW$3>(A22stdlife+$E1262),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AV1262),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AV1262))*(OFFSET('PTRM input'!$G$369,0,$E1262-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AX$3>(A22stdlife+$E1262),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AW1262),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AW1262))*(OFFSET('PTRM input'!$G$369,0,$E1262-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AY$3>(A22stdlife+$E1262),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AX1262),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AX1262))*(OFFSET('PTRM input'!$G$369,0,$E1262-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(AZ$3>(A22stdlife+$E1262),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AY1262),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AY1262))*(OFFSET('PTRM input'!$G$369,0,$E1262-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(BA$3>(A22stdlife+$E1262),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AZ1262),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:AZ1262))*(OFFSET('PTRM input'!$G$369,0,$E1262-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(BB$3>(A22stdlife+$E1262),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:BA1262),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:BA1262))*(OFFSET('PTRM input'!$G$369,0,$E1262-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(BC$3>(A22stdlife+$E1262),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:BB1262),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:BB1262))*(OFFSET('PTRM input'!$G$369,0,$E1262-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(BD$3>(A22stdlife+$E1262),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:BC1262),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:BC1262))*(OFFSET('PTRM input'!$G$369,0,$E1262-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(BE$3>(A22stdlife+$E1262),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:BD1262),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:BD1262))*(OFFSET('PTRM input'!$G$369,0,$E1262-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(BF$3>(A22stdlife+$E1262),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:BE1262),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:BE1262))*(OFFSET('PTRM input'!$G$369,0,$E1262-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(BG$3>(A22stdlife+$E1262),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:BF1262),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:BF1262))*(OFFSET('PTRM input'!$G$369,0,$E1262-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(BH$3>(A22stdlife+$E1262),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:BG1262),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:BG1262))*(OFFSET('PTRM input'!$G$369,0,$E1262-1)/A22taxstdlife))))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(A22taxstdlife=\"\",0,IF(BI$3>(A22stdlife+$E1262),((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:BH1262),(((INDEX('PTRM input'!$G$277:$P$326,A22offset,$E1262)+INDEX('PTRM input'!$G$223:$P$272,A22offset,$E1262)-INDEX('PTRM input'!$G$115:$P$164,A22offset,$E1262))*OFFSET($F$7,0,$E1262))-SUM($G1262:BH1262))*(OFFSET('PTRM input'!$G$369,0,$E1262-1)/A22taxstdlife))))","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"SUM(G1251:G1262)+'PTRM input'!G$136*G$7","v":0},{"$f":"SUM(H1251:H1262)+'PTRM input'!H$136*H$7","v":0},{"$f":"SUM(I1251:I1262)+'PTRM input'!I$136*I$7","v":0},{"$f":"SUM(J1251:J1262)+'PTRM input'!J$136*J$7","v":0},{"$f":"SUM(K1251:K1262)+'PTRM input'!K$136*K$7","v":0},{"$f":"SUM(L1251:L1262)+'PTRM input'!L$136*L$7","v":0},{"$f":"SUM(M1251:M1262)+'PTRM input'!M$136*M$7","v":0},{"$f":"SUM(N1251:N1262)+'PTRM input'!N$136*N$7","v":0},{"$f":"SUM(O1251:O1262)+'PTRM input'!O$136*O$7","v":0},{"$f":"SUM(P1251:P1262)+'PTRM input'!P$136*P$7","v":0},{"$f":"SUM(Q1251:Q1262)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM1251:AM1262)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(H$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:G1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:G1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(I$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:H1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:H1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(J$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:I1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:I1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(K$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:J1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:J1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(L$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:K1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:K1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(M$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:L1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:L1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(N$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:M1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:M1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(O$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:N1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:N1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(P$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:O1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:O1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(Q$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:P1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:P1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(R$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:Q1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:Q1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(S$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:R1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:R1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(T$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:S1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:S1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(U$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:T1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:T1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(V$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:U1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:U1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(W$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:V1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:V1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(X$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:W1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:W1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(Y$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:X1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:X1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(Z$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:Y1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:Y1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AA$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:Z1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:Z1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AB$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AA1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AA1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AC$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AB1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AB1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AD$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AC1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AC1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AE$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AD1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AD1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AF$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AE1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AE1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AG$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AF1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AF1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AH$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AG1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AG1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AI$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AH1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AH1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AJ$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AI1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AI1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AK$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AJ1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AJ1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AL$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AK1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AK1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AM$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AL1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AL1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AN$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AM1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AM1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AO$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AN1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AN1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AP$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AO1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AO1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AQ$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AP1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AP1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AR$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AQ1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AQ1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AS$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AR1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AR1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AT$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AS1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AS1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AU$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AT1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AT1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AV$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AU1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AU1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AW$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AV1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AV1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AX$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AW1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AW1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AY$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AX1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AX1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AZ$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AY1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AY1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BA$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AZ1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:AZ1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BB$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:BA1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:BA1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BC$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:BB1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:BB1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BD$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:BC1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:BC1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BE$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:BD1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:BD1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BF$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:BE1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:BE1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BG$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:BF1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:BF1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BH$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:BG1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:BG1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BI$3>(A23stdlife+$E1266),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:BH1266),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1266)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1266)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1266))*OFFSET($F$7,0,$E1266))-SUM($G1266:BH1266))*(OFFSET('PTRM input'!$G$369,0,$E1266-1)/A23taxstdlife))))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(I$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:H1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:H1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(J$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:I1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:I1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(K$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:J1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:J1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(L$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:K1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:K1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(M$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:L1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:L1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(N$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:M1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:M1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(O$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:N1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:N1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(P$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:O1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:O1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(Q$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:P1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:P1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(R$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:Q1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:Q1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(S$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:R1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:R1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(T$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:S1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:S1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(U$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:T1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:T1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(V$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:U1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:U1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(W$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:V1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:V1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(X$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:W1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:W1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(Y$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:X1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:X1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(Z$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:Y1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:Y1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AA$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:Z1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:Z1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AB$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AA1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AA1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AC$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AB1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AB1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AD$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AC1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AC1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AE$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AD1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AD1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AF$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AE1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AE1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AG$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AF1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AF1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AH$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AG1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AG1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AI$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AH1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AH1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AJ$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AI1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AI1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AK$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AJ1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AJ1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AL$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AK1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AK1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AM$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AL1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AL1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AN$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AM1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AM1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AO$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AN1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AN1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AP$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AO1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AO1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AQ$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AP1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AP1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AR$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AQ1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AQ1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AS$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AR1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AR1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AT$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AS1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AS1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AU$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AT1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AT1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AV$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AU1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AU1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AW$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AV1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AV1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AX$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AW1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AW1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AY$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AX1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AX1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AZ$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AY1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AY1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BA$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AZ1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:AZ1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BB$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:BA1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:BA1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BC$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:BB1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:BB1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BD$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:BC1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:BC1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BE$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:BD1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:BD1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BF$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:BE1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:BE1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BG$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:BF1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:BF1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BH$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:BG1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:BG1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BI$3>(A23stdlife+$E1267),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:BH1267),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1267)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1267)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1267))*OFFSET($F$7,0,$E1267))-SUM($G1267:BH1267))*(OFFSET('PTRM input'!$G$369,0,$E1267-1)/A23taxstdlife))))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(L$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:K1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:K1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(M$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:L1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:L1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(N$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:M1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:M1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(O$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:N1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:N1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(P$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:O1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:O1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(Q$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:P1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:P1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(R$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:Q1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:Q1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(S$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:R1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:R1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(T$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:S1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:S1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(U$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:T1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:T1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(V$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:U1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:U1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(W$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:V1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:V1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(X$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:W1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:W1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(Y$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:X1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:X1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(Z$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:Y1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:Y1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AA$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:Z1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:Z1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AB$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AA1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AA1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AC$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AB1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AB1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AD$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AC1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AC1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AE$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AD1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AD1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AF$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AE1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AE1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AG$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AF1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AF1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AH$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AG1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AG1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AI$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AH1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AH1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AJ$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AI1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AI1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AK$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AJ1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AJ1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AL$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AK1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AK1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AM$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AL1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AL1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AN$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AM1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AM1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AO$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AN1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AN1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AP$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AO1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AO1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AQ$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AP1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AP1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AR$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AQ1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AQ1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AS$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AR1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AR1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AT$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AS1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AS1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AU$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AT1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AT1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AV$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AU1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AU1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AW$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AV1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AV1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AX$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AW1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AW1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AY$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AX1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AX1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AZ$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AY1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AY1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BA$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AZ1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:AZ1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BB$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:BA1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:BA1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BC$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:BB1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:BB1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BD$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:BC1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:BC1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BE$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:BD1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:BD1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BF$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:BE1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:BE1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BG$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:BF1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:BF1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BH$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:BG1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:BG1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BI$3>(A23stdlife+$E1270),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:BH1270),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1270)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1270)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1270))*OFFSET($F$7,0,$E1270))-SUM($G1270:BH1270))*(OFFSET('PTRM input'!$G$369,0,$E1270-1)/A23taxstdlife))))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(M$3>(A23stdlife+$E1271),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:L1271),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:L1271))*(OFFSET('PTRM input'!$G$369,0,$E1271-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(N$3>(A23stdlife+$E1271),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:M1271),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:M1271))*(OFFSET('PTRM input'!$G$369,0,$E1271-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(O$3>(A23stdlife+$E1271),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:N1271),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:N1271))*(OFFSET('PTRM input'!$G$369,0,$E1271-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(P$3>(A23stdlife+$E1271),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:O1271),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:O1271))*(OFFSET('PTRM input'!$G$369,0,$E1271-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(Q$3>(A23stdlife+$E1271),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:P1271),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:P1271))*(OFFSET('PTRM input'!$G$369,0,$E1271-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(R$3>(A23stdlife+$E1271),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:Q1271),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:Q1271))*(OFFSET('PTRM input'!$G$369,0,$E1271-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(S$3>(A23stdlife+$E1271),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:R1271),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:R1271))*(OFFSET('PTRM input'!$G$369,0,$E1271-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(T$3>(A23stdlife+$E1271),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:S1271),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:S1271))*(OFFSET('PTRM input'!$G$369,0,$E1271-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(U$3>(A23stdlife+$E1271),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:T1271),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:T1271))*(OFFSET('PTRM input'!$G$369,0,$E1271-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(V$3>(A23stdlife+$E1271),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:U1271),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:U1271))*(OFFSET('PTRM input'!$G$369,0,$E1271-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(W$3>(A23stdlife+$E1271),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:V1271),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:V1271))*(OFFSET('PTRM input'!$G$369,0,$E1271-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(X$3>(A23stdlife+$E1271),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:W1271),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:W1271))*(OFFSET('PTRM input'!$G$369,0,$E1271-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(Y$3>(A23stdlife+$E1271),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:X1271),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:X1271))*(OFFSET('PTRM input'!$G$369,0,$E1271-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(Z$3>(A23stdlife+$E1271),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:Y1271),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:Y1271))*(OFFSET('PTRM input'!$G$369,0,$E1271-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AA$3>(A23stdlife+$E1271),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:Z1271),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:Z1271))*(OFFSET('PTRM input'!$G$369,0,$E1271-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AB$3>(A23stdlife+$E1271),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AA1271),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AA1271))*(OFFSET('PTRM input'!$G$369,0,$E1271-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AC$3>(A23stdlife+$E1271),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AB1271),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AB1271))*(OFFSET('PTRM input'!$G$369,0,$E1271-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AD$3>(A23stdlife+$E1271),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AC1271),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AC1271))*(OFFSET('PTRM input'!$G$369,0,$E1271-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AE$3>(A23stdlife+$E1271),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AD1271),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AD1271))*(OFFSET('PTRM input'!$G$369,0,$E1271-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AF$3>(A23stdlife+$E1271),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AE1271),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AE1271))*(OFFSET('PTRM input'!$G$369,0,$E1271-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AG$3>(A23stdlife+$E1271),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AF1271),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AF1271))*(OFFSET('PTRM input'!$G$369,0,$E1271-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AH$3>(A23stdlife+$E1271),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AG1271),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AG1271))*(OFFSET('PTRM input'!$G$369,0,$E1271-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AI$3>(A23stdlife+$E1271),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AH1271),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AH1271))*(OFFSET('PTRM input'!$G$369,0,$E1271-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AJ$3>(A23stdlife+$E1271),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AI1271),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AI1271))*(OFFSET('PTRM input'!$G$369,0,$E1271-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AK$3>(A23stdlife+$E1271),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AJ1271),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AJ1271))*(OFFSET('PTRM input'!$G$369,0,$E1271-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AL$3>(A23stdlife+$E1271),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AK1271),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AK1271))*(OFFSET('PTRM input'!$G$369,0,$E1271-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AM$3>(A23stdlife+$E1271),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AL1271),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AL1271))*(OFFSET('PTRM input'!$G$369,0,$E1271-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AN$3>(A23stdlife+$E1271),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AM1271),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AM1271))*(OFFSET('PTRM input'!$G$369,0,$E1271-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AO$3>(A23stdlife+$E1271),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AN1271),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AN1271))*(OFFSET('PTRM input'!$G$369,0,$E1271-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AP$3>(A23stdlife+$E1271),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AO1271),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AO1271))*(OFFSET('PTRM input'!$G$369,0,$E1271-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AQ$3>(A23stdlife+$E1271),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AP1271),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AP1271))*(OFFSET('PTRM input'!$G$369,0,$E1271-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AR$3>(A23stdlife+$E1271),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AQ1271),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AQ1271))*(OFFSET('PTRM input'!$G$369,0,$E1271-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AS$3>(A23stdlife+$E1271),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AR1271),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AR1271))*(OFFSET('PTRM input'!$G$369,0,$E1271-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AT$3>(A23stdlife+$E1271),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AS1271),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AS1271))*(OFFSET('PTRM input'!$G$369,0,$E1271-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AU$3>(A23stdlife+$E1271),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AT1271),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AT1271))*(OFFSET('PTRM input'!$G$369,0,$E1271-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AV$3>(A23stdlife+$E1271),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AU1271),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AU1271))*(OFFSET('PTRM input'!$G$369,0,$E1271-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AW$3>(A23stdlife+$E1271),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AV1271),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AV1271))*(OFFSET('PTRM input'!$G$369,0,$E1271-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AX$3>(A23stdlife+$E1271),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AW1271),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AW1271))*(OFFSET('PTRM input'!$G$369,0,$E1271-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AY$3>(A23stdlife+$E1271),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AX1271),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AX1271))*(OFFSET('PTRM input'!$G$369,0,$E1271-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AZ$3>(A23stdlife+$E1271),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AY1271),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AY1271))*(OFFSET('PTRM input'!$G$369,0,$E1271-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BA$3>(A23stdlife+$E1271),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AZ1271),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:AZ1271))*(OFFSET('PTRM input'!$G$369,0,$E1271-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BB$3>(A23stdlife+$E1271),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:BA1271),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:BA1271))*(OFFSET('PTRM input'!$G$369,0,$E1271-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BC$3>(A23stdlife+$E1271),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:BB1271),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:BB1271))*(OFFSET('PTRM input'!$G$369,0,$E1271-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BD$3>(A23stdlife+$E1271),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:BC1271),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:BC1271))*(OFFSET('PTRM input'!$G$369,0,$E1271-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BE$3>(A23stdlife+$E1271),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:BD1271),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:BD1271))*(OFFSET('PTRM input'!$G$369,0,$E1271-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BF$3>(A23stdlife+$E1271),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:BE1271),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:BE1271))*(OFFSET('PTRM input'!$G$369,0,$E1271-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BG$3>(A23stdlife+$E1271),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:BF1271),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:BF1271))*(OFFSET('PTRM input'!$G$369,0,$E1271-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BH$3>(A23stdlife+$E1271),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:BG1271),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:BG1271))*(OFFSET('PTRM input'!$G$369,0,$E1271-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BI$3>(A23stdlife+$E1271),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:BH1271),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1271)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1271)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1271))*OFFSET($F$7,0,$E1271))-SUM($G1271:BH1271))*(OFFSET('PTRM input'!$G$369,0,$E1271-1)/A23taxstdlife))))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(P$3>(A23stdlife+$E1274),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:O1274),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:O1274))*(OFFSET('PTRM input'!$G$369,0,$E1274-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(Q$3>(A23stdlife+$E1274),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:P1274),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:P1274))*(OFFSET('PTRM input'!$G$369,0,$E1274-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(R$3>(A23stdlife+$E1274),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:Q1274),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:Q1274))*(OFFSET('PTRM input'!$G$369,0,$E1274-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(S$3>(A23stdlife+$E1274),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:R1274),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:R1274))*(OFFSET('PTRM input'!$G$369,0,$E1274-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(T$3>(A23stdlife+$E1274),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:S1274),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:S1274))*(OFFSET('PTRM input'!$G$369,0,$E1274-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(U$3>(A23stdlife+$E1274),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:T1274),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:T1274))*(OFFSET('PTRM input'!$G$369,0,$E1274-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(V$3>(A23stdlife+$E1274),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:U1274),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:U1274))*(OFFSET('PTRM input'!$G$369,0,$E1274-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(W$3>(A23stdlife+$E1274),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:V1274),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:V1274))*(OFFSET('PTRM input'!$G$369,0,$E1274-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(X$3>(A23stdlife+$E1274),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:W1274),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:W1274))*(OFFSET('PTRM input'!$G$369,0,$E1274-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(Y$3>(A23stdlife+$E1274),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:X1274),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:X1274))*(OFFSET('PTRM input'!$G$369,0,$E1274-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(Z$3>(A23stdlife+$E1274),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:Y1274),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:Y1274))*(OFFSET('PTRM input'!$G$369,0,$E1274-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AA$3>(A23stdlife+$E1274),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:Z1274),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:Z1274))*(OFFSET('PTRM input'!$G$369,0,$E1274-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AB$3>(A23stdlife+$E1274),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AA1274),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AA1274))*(OFFSET('PTRM input'!$G$369,0,$E1274-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AC$3>(A23stdlife+$E1274),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AB1274),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AB1274))*(OFFSET('PTRM input'!$G$369,0,$E1274-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AD$3>(A23stdlife+$E1274),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AC1274),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AC1274))*(OFFSET('PTRM input'!$G$369,0,$E1274-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AE$3>(A23stdlife+$E1274),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AD1274),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AD1274))*(OFFSET('PTRM input'!$G$369,0,$E1274-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AF$3>(A23stdlife+$E1274),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AE1274),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AE1274))*(OFFSET('PTRM input'!$G$369,0,$E1274-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AG$3>(A23stdlife+$E1274),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AF1274),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AF1274))*(OFFSET('PTRM input'!$G$369,0,$E1274-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AH$3>(A23stdlife+$E1274),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AG1274),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AG1274))*(OFFSET('PTRM input'!$G$369,0,$E1274-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AI$3>(A23stdlife+$E1274),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AH1274),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AH1274))*(OFFSET('PTRM input'!$G$369,0,$E1274-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AJ$3>(A23stdlife+$E1274),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AI1274),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AI1274))*(OFFSET('PTRM input'!$G$369,0,$E1274-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AK$3>(A23stdlife+$E1274),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AJ1274),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AJ1274))*(OFFSET('PTRM input'!$G$369,0,$E1274-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AL$3>(A23stdlife+$E1274),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AK1274),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AK1274))*(OFFSET('PTRM input'!$G$369,0,$E1274-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AM$3>(A23stdlife+$E1274),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AL1274),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AL1274))*(OFFSET('PTRM input'!$G$369,0,$E1274-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AN$3>(A23stdlife+$E1274),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AM1274),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AM1274))*(OFFSET('PTRM input'!$G$369,0,$E1274-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AO$3>(A23stdlife+$E1274),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AN1274),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AN1274))*(OFFSET('PTRM input'!$G$369,0,$E1274-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AP$3>(A23stdlife+$E1274),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AO1274),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AO1274))*(OFFSET('PTRM input'!$G$369,0,$E1274-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AQ$3>(A23stdlife+$E1274),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AP1274),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AP1274))*(OFFSET('PTRM input'!$G$369,0,$E1274-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AR$3>(A23stdlife+$E1274),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AQ1274),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AQ1274))*(OFFSET('PTRM input'!$G$369,0,$E1274-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AS$3>(A23stdlife+$E1274),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AR1274),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AR1274))*(OFFSET('PTRM input'!$G$369,0,$E1274-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AT$3>(A23stdlife+$E1274),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AS1274),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AS1274))*(OFFSET('PTRM input'!$G$369,0,$E1274-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AU$3>(A23stdlife+$E1274),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AT1274),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AT1274))*(OFFSET('PTRM input'!$G$369,0,$E1274-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AV$3>(A23stdlife+$E1274),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AU1274),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AU1274))*(OFFSET('PTRM input'!$G$369,0,$E1274-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AW$3>(A23stdlife+$E1274),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AV1274),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AV1274))*(OFFSET('PTRM input'!$G$369,0,$E1274-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AX$3>(A23stdlife+$E1274),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AW1274),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AW1274))*(OFFSET('PTRM input'!$G$369,0,$E1274-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AY$3>(A23stdlife+$E1274),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AX1274),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AX1274))*(OFFSET('PTRM input'!$G$369,0,$E1274-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AZ$3>(A23stdlife+$E1274),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AY1274),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AY1274))*(OFFSET('PTRM input'!$G$369,0,$E1274-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BA$3>(A23stdlife+$E1274),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AZ1274),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:AZ1274))*(OFFSET('PTRM input'!$G$369,0,$E1274-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BB$3>(A23stdlife+$E1274),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:BA1274),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:BA1274))*(OFFSET('PTRM input'!$G$369,0,$E1274-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BC$3>(A23stdlife+$E1274),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:BB1274),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:BB1274))*(OFFSET('PTRM input'!$G$369,0,$E1274-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BD$3>(A23stdlife+$E1274),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:BC1274),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:BC1274))*(OFFSET('PTRM input'!$G$369,0,$E1274-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BE$3>(A23stdlife+$E1274),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:BD1274),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:BD1274))*(OFFSET('PTRM input'!$G$369,0,$E1274-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BF$3>(A23stdlife+$E1274),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:BE1274),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:BE1274))*(OFFSET('PTRM input'!$G$369,0,$E1274-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BG$3>(A23stdlife+$E1274),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:BF1274),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:BF1274))*(OFFSET('PTRM input'!$G$369,0,$E1274-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BH$3>(A23stdlife+$E1274),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:BG1274),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:BG1274))*(OFFSET('PTRM input'!$G$369,0,$E1274-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BI$3>(A23stdlife+$E1274),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:BH1274),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1274)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1274)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1274))*OFFSET($F$7,0,$E1274))-SUM($G1274:BH1274))*(OFFSET('PTRM input'!$G$369,0,$E1274-1)/A23taxstdlife))))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(Q$3>(A23stdlife+$E1275),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:P1275),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:P1275))*(OFFSET('PTRM input'!$G$369,0,$E1275-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(R$3>(A23stdlife+$E1275),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:Q1275),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:Q1275))*(OFFSET('PTRM input'!$G$369,0,$E1275-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(S$3>(A23stdlife+$E1275),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:R1275),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:R1275))*(OFFSET('PTRM input'!$G$369,0,$E1275-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(T$3>(A23stdlife+$E1275),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:S1275),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:S1275))*(OFFSET('PTRM input'!$G$369,0,$E1275-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(U$3>(A23stdlife+$E1275),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:T1275),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:T1275))*(OFFSET('PTRM input'!$G$369,0,$E1275-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(V$3>(A23stdlife+$E1275),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:U1275),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:U1275))*(OFFSET('PTRM input'!$G$369,0,$E1275-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(W$3>(A23stdlife+$E1275),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:V1275),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:V1275))*(OFFSET('PTRM input'!$G$369,0,$E1275-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(X$3>(A23stdlife+$E1275),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:W1275),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:W1275))*(OFFSET('PTRM input'!$G$369,0,$E1275-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(Y$3>(A23stdlife+$E1275),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:X1275),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:X1275))*(OFFSET('PTRM input'!$G$369,0,$E1275-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(Z$3>(A23stdlife+$E1275),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:Y1275),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:Y1275))*(OFFSET('PTRM input'!$G$369,0,$E1275-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AA$3>(A23stdlife+$E1275),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:Z1275),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:Z1275))*(OFFSET('PTRM input'!$G$369,0,$E1275-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AB$3>(A23stdlife+$E1275),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AA1275),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AA1275))*(OFFSET('PTRM input'!$G$369,0,$E1275-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AC$3>(A23stdlife+$E1275),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AB1275),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AB1275))*(OFFSET('PTRM input'!$G$369,0,$E1275-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AD$3>(A23stdlife+$E1275),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AC1275),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AC1275))*(OFFSET('PTRM input'!$G$369,0,$E1275-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AE$3>(A23stdlife+$E1275),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AD1275),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AD1275))*(OFFSET('PTRM input'!$G$369,0,$E1275-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AF$3>(A23stdlife+$E1275),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AE1275),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AE1275))*(OFFSET('PTRM input'!$G$369,0,$E1275-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AG$3>(A23stdlife+$E1275),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AF1275),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AF1275))*(OFFSET('PTRM input'!$G$369,0,$E1275-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AH$3>(A23stdlife+$E1275),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AG1275),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AG1275))*(OFFSET('PTRM input'!$G$369,0,$E1275-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AI$3>(A23stdlife+$E1275),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AH1275),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AH1275))*(OFFSET('PTRM input'!$G$369,0,$E1275-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AJ$3>(A23stdlife+$E1275),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AI1275),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AI1275))*(OFFSET('PTRM input'!$G$369,0,$E1275-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AK$3>(A23stdlife+$E1275),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AJ1275),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AJ1275))*(OFFSET('PTRM input'!$G$369,0,$E1275-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AL$3>(A23stdlife+$E1275),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AK1275),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AK1275))*(OFFSET('PTRM input'!$G$369,0,$E1275-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AM$3>(A23stdlife+$E1275),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AL1275),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AL1275))*(OFFSET('PTRM input'!$G$369,0,$E1275-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AN$3>(A23stdlife+$E1275),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AM1275),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AM1275))*(OFFSET('PTRM input'!$G$369,0,$E1275-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AO$3>(A23stdlife+$E1275),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AN1275),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AN1275))*(OFFSET('PTRM input'!$G$369,0,$E1275-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AP$3>(A23stdlife+$E1275),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AO1275),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AO1275))*(OFFSET('PTRM input'!$G$369,0,$E1275-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AQ$3>(A23stdlife+$E1275),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AP1275),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AP1275))*(OFFSET('PTRM input'!$G$369,0,$E1275-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AR$3>(A23stdlife+$E1275),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AQ1275),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AQ1275))*(OFFSET('PTRM input'!$G$369,0,$E1275-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AS$3>(A23stdlife+$E1275),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AR1275),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AR1275))*(OFFSET('PTRM input'!$G$369,0,$E1275-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AT$3>(A23stdlife+$E1275),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AS1275),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AS1275))*(OFFSET('PTRM input'!$G$369,0,$E1275-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AU$3>(A23stdlife+$E1275),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AT1275),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AT1275))*(OFFSET('PTRM input'!$G$369,0,$E1275-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AV$3>(A23stdlife+$E1275),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AU1275),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AU1275))*(OFFSET('PTRM input'!$G$369,0,$E1275-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AW$3>(A23stdlife+$E1275),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AV1275),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AV1275))*(OFFSET('PTRM input'!$G$369,0,$E1275-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AX$3>(A23stdlife+$E1275),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AW1275),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AW1275))*(OFFSET('PTRM input'!$G$369,0,$E1275-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AY$3>(A23stdlife+$E1275),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AX1275),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AX1275))*(OFFSET('PTRM input'!$G$369,0,$E1275-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(AZ$3>(A23stdlife+$E1275),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AY1275),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AY1275))*(OFFSET('PTRM input'!$G$369,0,$E1275-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BA$3>(A23stdlife+$E1275),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AZ1275),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:AZ1275))*(OFFSET('PTRM input'!$G$369,0,$E1275-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BB$3>(A23stdlife+$E1275),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:BA1275),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:BA1275))*(OFFSET('PTRM input'!$G$369,0,$E1275-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BC$3>(A23stdlife+$E1275),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:BB1275),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:BB1275))*(OFFSET('PTRM input'!$G$369,0,$E1275-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BD$3>(A23stdlife+$E1275),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:BC1275),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:BC1275))*(OFFSET('PTRM input'!$G$369,0,$E1275-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BE$3>(A23stdlife+$E1275),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:BD1275),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:BD1275))*(OFFSET('PTRM input'!$G$369,0,$E1275-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BF$3>(A23stdlife+$E1275),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:BE1275),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:BE1275))*(OFFSET('PTRM input'!$G$369,0,$E1275-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BG$3>(A23stdlife+$E1275),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:BF1275),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:BF1275))*(OFFSET('PTRM input'!$G$369,0,$E1275-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BH$3>(A23stdlife+$E1275),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:BG1275),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:BG1275))*(OFFSET('PTRM input'!$G$369,0,$E1275-1)/A23taxstdlife))))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(A23taxstdlife=\"\",0,IF(BI$3>(A23stdlife+$E1275),((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:BH1275),(((INDEX('PTRM input'!$G$277:$P$326,A23offset,$E1275)+INDEX('PTRM input'!$G$223:$P$272,A23offset,$E1275)-INDEX('PTRM input'!$G$115:$P$164,A23offset,$E1275))*OFFSET($F$7,0,$E1275))-SUM($G1275:BH1275))*(OFFSET('PTRM input'!$G$369,0,$E1275-1)/A23taxstdlife))))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(H$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:G1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:G1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(I$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:H1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:H1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(J$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:I1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:I1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(K$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:J1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:J1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(L$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:K1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:K1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(M$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:L1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:L1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(N$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:M1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:M1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(O$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:N1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:N1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(P$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:O1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:O1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(Q$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:P1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:P1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(R$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:Q1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:Q1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(S$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:R1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:R1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(T$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:S1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:S1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(U$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:T1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:T1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(V$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:U1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:U1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(W$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:V1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:V1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(X$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:W1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:W1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(Y$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:X1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:X1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(Z$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:Y1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:Y1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AA$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:Z1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:Z1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AB$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AA1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AA1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AC$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AB1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AB1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AD$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AC1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AC1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AE$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AD1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AD1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AF$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AE1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AE1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AG$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AF1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AF1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AH$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AG1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AG1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AI$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AH1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AH1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AJ$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AI1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AI1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AK$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AJ1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AJ1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AL$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AK1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AK1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AM$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AL1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AL1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AN$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AM1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AM1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AO$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AN1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AN1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AP$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AO1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AO1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AQ$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AP1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AP1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AR$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AQ1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AQ1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AS$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AR1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AR1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AT$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AS1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AS1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AU$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AT1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AT1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AV$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AU1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AU1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AW$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AV1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AV1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AX$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AW1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AW1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AY$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AX1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AX1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AZ$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AY1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AY1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(BA$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AZ1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:AZ1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(BB$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:BA1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:BA1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(BC$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:BB1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:BB1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(BD$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:BC1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:BC1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(BE$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:BD1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:BD1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(BF$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:BE1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:BE1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(BG$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:BF1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:BF1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(BH$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:BG1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:BG1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(BI$3>(A24stdlife+$E1279),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:BH1279),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1279)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1279)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1279))*OFFSET($F$7,0,$E1279))-SUM($G1279:BH1279))*(OFFSET('PTRM input'!$G$369,0,$E1279-1)/A24taxstdlife))))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(K$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:J1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:J1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(L$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:K1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:K1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(M$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:L1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:L1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(N$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:M1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:M1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(O$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:N1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:N1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(P$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:O1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:O1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(Q$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:P1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:P1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(R$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:Q1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:Q1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(S$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:R1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:R1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(T$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:S1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:S1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(U$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:T1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:T1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(V$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:U1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:U1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(W$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:V1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:V1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(X$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:W1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:W1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(Y$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:X1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:X1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(Z$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:Y1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:Y1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AA$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:Z1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:Z1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AB$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AA1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AA1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AC$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AB1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AB1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AD$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AC1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AC1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AE$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AD1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AD1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AF$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AE1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AE1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AG$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AF1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AF1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AH$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AG1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AG1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AI$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AH1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AH1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AJ$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AI1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AI1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AK$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AJ1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AJ1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AL$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AK1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AK1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AM$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AL1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AL1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AN$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AM1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AM1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AO$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AN1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AN1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AP$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AO1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AO1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AQ$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AP1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AP1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AR$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AQ1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AQ1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AS$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AR1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AR1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AT$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AS1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AS1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AU$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AT1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AT1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AV$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AU1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AU1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AW$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AV1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AV1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AX$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AW1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AW1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AY$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AX1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AX1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AZ$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AY1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AY1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(BA$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AZ1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:AZ1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(BB$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:BA1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:BA1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(BC$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:BB1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:BB1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(BD$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:BC1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:BC1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(BE$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:BD1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:BD1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(BF$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:BE1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:BE1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(BG$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:BF1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:BF1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(BH$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:BG1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:BG1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(BI$3>(A24stdlife+$E1282),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:BH1282),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1282)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1282)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1282))*OFFSET($F$7,0,$E1282))-SUM($G1282:BH1282))*(OFFSET('PTRM input'!$G$369,0,$E1282-1)/A24taxstdlife))))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(L$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:K1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:K1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(M$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:L1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:L1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(N$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:M1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:M1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(O$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:N1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:N1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(P$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:O1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:O1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(Q$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:P1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:P1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(R$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:Q1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:Q1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(S$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:R1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:R1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(T$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:S1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:S1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(U$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:T1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:T1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(V$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:U1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:U1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(W$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:V1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:V1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(X$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:W1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:W1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(Y$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:X1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:X1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(Z$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:Y1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:Y1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AA$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:Z1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:Z1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AB$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AA1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AA1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AC$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AB1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AB1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AD$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AC1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AC1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AE$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AD1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AD1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AF$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AE1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AE1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AG$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AF1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AF1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AH$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AG1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AG1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AI$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AH1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AH1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AJ$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AI1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AI1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AK$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AJ1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AJ1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AL$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AK1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AK1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AM$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AL1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AL1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AN$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AM1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AM1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AO$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AN1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AN1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AP$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AO1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AO1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AQ$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AP1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AP1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AR$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AQ1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AQ1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AS$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AR1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AR1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AT$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AS1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AS1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AU$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AT1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AT1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AV$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AU1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AU1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AW$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AV1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AV1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AX$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AW1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AW1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AY$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AX1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AX1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AZ$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AY1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AY1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(BA$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AZ1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:AZ1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(BB$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:BA1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:BA1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(BC$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:BB1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:BB1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(BD$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:BC1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:BC1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(BE$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:BD1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:BD1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(BF$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:BE1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:BE1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(BG$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:BF1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:BF1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(BH$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:BG1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:BG1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(BI$3>(A24stdlife+$E1283),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:BH1283),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1283)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1283)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1283))*OFFSET($F$7,0,$E1283))-SUM($G1283:BH1283))*(OFFSET('PTRM input'!$G$369,0,$E1283-1)/A24taxstdlife))))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(O$3>(A24stdlife+$E1286),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:N1286),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:N1286))*(OFFSET('PTRM input'!$G$369,0,$E1286-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(P$3>(A24stdlife+$E1286),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:O1286),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:O1286))*(OFFSET('PTRM input'!$G$369,0,$E1286-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(Q$3>(A24stdlife+$E1286),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:P1286),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:P1286))*(OFFSET('PTRM input'!$G$369,0,$E1286-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(R$3>(A24stdlife+$E1286),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:Q1286),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:Q1286))*(OFFSET('PTRM input'!$G$369,0,$E1286-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(S$3>(A24stdlife+$E1286),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:R1286),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:R1286))*(OFFSET('PTRM input'!$G$369,0,$E1286-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(T$3>(A24stdlife+$E1286),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:S1286),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:S1286))*(OFFSET('PTRM input'!$G$369,0,$E1286-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(U$3>(A24stdlife+$E1286),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:T1286),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:T1286))*(OFFSET('PTRM input'!$G$369,0,$E1286-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(V$3>(A24stdlife+$E1286),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:U1286),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:U1286))*(OFFSET('PTRM input'!$G$369,0,$E1286-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(W$3>(A24stdlife+$E1286),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:V1286),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:V1286))*(OFFSET('PTRM input'!$G$369,0,$E1286-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(X$3>(A24stdlife+$E1286),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:W1286),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:W1286))*(OFFSET('PTRM input'!$G$369,0,$E1286-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(Y$3>(A24stdlife+$E1286),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:X1286),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:X1286))*(OFFSET('PTRM input'!$G$369,0,$E1286-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(Z$3>(A24stdlife+$E1286),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:Y1286),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:Y1286))*(OFFSET('PTRM input'!$G$369,0,$E1286-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AA$3>(A24stdlife+$E1286),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:Z1286),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:Z1286))*(OFFSET('PTRM input'!$G$369,0,$E1286-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AB$3>(A24stdlife+$E1286),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AA1286),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AA1286))*(OFFSET('PTRM input'!$G$369,0,$E1286-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AC$3>(A24stdlife+$E1286),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AB1286),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AB1286))*(OFFSET('PTRM input'!$G$369,0,$E1286-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AD$3>(A24stdlife+$E1286),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AC1286),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AC1286))*(OFFSET('PTRM input'!$G$369,0,$E1286-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AE$3>(A24stdlife+$E1286),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AD1286),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AD1286))*(OFFSET('PTRM input'!$G$369,0,$E1286-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AF$3>(A24stdlife+$E1286),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AE1286),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AE1286))*(OFFSET('PTRM input'!$G$369,0,$E1286-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AG$3>(A24stdlife+$E1286),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AF1286),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AF1286))*(OFFSET('PTRM input'!$G$369,0,$E1286-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AH$3>(A24stdlife+$E1286),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AG1286),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AG1286))*(OFFSET('PTRM input'!$G$369,0,$E1286-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AI$3>(A24stdlife+$E1286),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AH1286),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AH1286))*(OFFSET('PTRM input'!$G$369,0,$E1286-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AJ$3>(A24stdlife+$E1286),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AI1286),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AI1286))*(OFFSET('PTRM input'!$G$369,0,$E1286-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AK$3>(A24stdlife+$E1286),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AJ1286),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AJ1286))*(OFFSET('PTRM input'!$G$369,0,$E1286-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AL$3>(A24stdlife+$E1286),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AK1286),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AK1286))*(OFFSET('PTRM input'!$G$369,0,$E1286-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AM$3>(A24stdlife+$E1286),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AL1286),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AL1286))*(OFFSET('PTRM input'!$G$369,0,$E1286-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AN$3>(A24stdlife+$E1286),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AM1286),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AM1286))*(OFFSET('PTRM input'!$G$369,0,$E1286-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AO$3>(A24stdlife+$E1286),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AN1286),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AN1286))*(OFFSET('PTRM input'!$G$369,0,$E1286-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AP$3>(A24stdlife+$E1286),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AO1286),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AO1286))*(OFFSET('PTRM input'!$G$369,0,$E1286-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AQ$3>(A24stdlife+$E1286),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AP1286),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AP1286))*(OFFSET('PTRM input'!$G$369,0,$E1286-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AR$3>(A24stdlife+$E1286),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AQ1286),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AQ1286))*(OFFSET('PTRM input'!$G$369,0,$E1286-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AS$3>(A24stdlife+$E1286),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AR1286),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AR1286))*(OFFSET('PTRM input'!$G$369,0,$E1286-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AT$3>(A24stdlife+$E1286),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AS1286),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AS1286))*(OFFSET('PTRM input'!$G$369,0,$E1286-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AU$3>(A24stdlife+$E1286),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AT1286),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AT1286))*(OFFSET('PTRM input'!$G$369,0,$E1286-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AV$3>(A24stdlife+$E1286),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AU1286),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AU1286))*(OFFSET('PTRM input'!$G$369,0,$E1286-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AW$3>(A24stdlife+$E1286),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AV1286),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AV1286))*(OFFSET('PTRM input'!$G$369,0,$E1286-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AX$3>(A24stdlife+$E1286),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AW1286),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AW1286))*(OFFSET('PTRM input'!$G$369,0,$E1286-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AY$3>(A24stdlife+$E1286),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AX1286),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AX1286))*(OFFSET('PTRM input'!$G$369,0,$E1286-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AZ$3>(A24stdlife+$E1286),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AY1286),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AY1286))*(OFFSET('PTRM input'!$G$369,0,$E1286-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(BA$3>(A24stdlife+$E1286),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AZ1286),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:AZ1286))*(OFFSET('PTRM input'!$G$369,0,$E1286-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(BB$3>(A24stdlife+$E1286),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:BA1286),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:BA1286))*(OFFSET('PTRM input'!$G$369,0,$E1286-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(BC$3>(A24stdlife+$E1286),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:BB1286),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:BB1286))*(OFFSET('PTRM input'!$G$369,0,$E1286-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(BD$3>(A24stdlife+$E1286),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:BC1286),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:BC1286))*(OFFSET('PTRM input'!$G$369,0,$E1286-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(BE$3>(A24stdlife+$E1286),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:BD1286),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:BD1286))*(OFFSET('PTRM input'!$G$369,0,$E1286-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(BF$3>(A24stdlife+$E1286),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:BE1286),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:BE1286))*(OFFSET('PTRM input'!$G$369,0,$E1286-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(BG$3>(A24stdlife+$E1286),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:BF1286),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:BF1286))*(OFFSET('PTRM input'!$G$369,0,$E1286-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(BH$3>(A24stdlife+$E1286),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:BG1286),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:BG1286))*(OFFSET('PTRM input'!$G$369,0,$E1286-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(BI$3>(A24stdlife+$E1286),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:BH1286),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1286)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1286)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1286))*OFFSET($F$7,0,$E1286))-SUM($G1286:BH1286))*(OFFSET('PTRM input'!$G$369,0,$E1286-1)/A24taxstdlife))))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(P$3>(A24stdlife+$E1287),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:O1287),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:O1287))*(OFFSET('PTRM input'!$G$369,0,$E1287-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(Q$3>(A24stdlife+$E1287),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:P1287),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:P1287))*(OFFSET('PTRM input'!$G$369,0,$E1287-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(R$3>(A24stdlife+$E1287),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:Q1287),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:Q1287))*(OFFSET('PTRM input'!$G$369,0,$E1287-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(S$3>(A24stdlife+$E1287),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:R1287),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:R1287))*(OFFSET('PTRM input'!$G$369,0,$E1287-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(T$3>(A24stdlife+$E1287),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:S1287),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:S1287))*(OFFSET('PTRM input'!$G$369,0,$E1287-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(U$3>(A24stdlife+$E1287),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:T1287),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:T1287))*(OFFSET('PTRM input'!$G$369,0,$E1287-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(V$3>(A24stdlife+$E1287),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:U1287),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:U1287))*(OFFSET('PTRM input'!$G$369,0,$E1287-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(W$3>(A24stdlife+$E1287),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:V1287),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:V1287))*(OFFSET('PTRM input'!$G$369,0,$E1287-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(X$3>(A24stdlife+$E1287),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:W1287),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:W1287))*(OFFSET('PTRM input'!$G$369,0,$E1287-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(Y$3>(A24stdlife+$E1287),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:X1287),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:X1287))*(OFFSET('PTRM input'!$G$369,0,$E1287-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(Z$3>(A24stdlife+$E1287),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:Y1287),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:Y1287))*(OFFSET('PTRM input'!$G$369,0,$E1287-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AA$3>(A24stdlife+$E1287),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:Z1287),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:Z1287))*(OFFSET('PTRM input'!$G$369,0,$E1287-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AB$3>(A24stdlife+$E1287),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AA1287),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AA1287))*(OFFSET('PTRM input'!$G$369,0,$E1287-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AC$3>(A24stdlife+$E1287),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AB1287),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AB1287))*(OFFSET('PTRM input'!$G$369,0,$E1287-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AD$3>(A24stdlife+$E1287),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AC1287),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AC1287))*(OFFSET('PTRM input'!$G$369,0,$E1287-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AE$3>(A24stdlife+$E1287),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AD1287),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AD1287))*(OFFSET('PTRM input'!$G$369,0,$E1287-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AF$3>(A24stdlife+$E1287),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AE1287),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AE1287))*(OFFSET('PTRM input'!$G$369,0,$E1287-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AG$3>(A24stdlife+$E1287),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AF1287),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AF1287))*(OFFSET('PTRM input'!$G$369,0,$E1287-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AH$3>(A24stdlife+$E1287),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AG1287),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AG1287))*(OFFSET('PTRM input'!$G$369,0,$E1287-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AI$3>(A24stdlife+$E1287),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AH1287),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AH1287))*(OFFSET('PTRM input'!$G$369,0,$E1287-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AJ$3>(A24stdlife+$E1287),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AI1287),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AI1287))*(OFFSET('PTRM input'!$G$369,0,$E1287-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AK$3>(A24stdlife+$E1287),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AJ1287),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AJ1287))*(OFFSET('PTRM input'!$G$369,0,$E1287-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AL$3>(A24stdlife+$E1287),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AK1287),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AK1287))*(OFFSET('PTRM input'!$G$369,0,$E1287-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AM$3>(A24stdlife+$E1287),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AL1287),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AL1287))*(OFFSET('PTRM input'!$G$369,0,$E1287-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AN$3>(A24stdlife+$E1287),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AM1287),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AM1287))*(OFFSET('PTRM input'!$G$369,0,$E1287-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AO$3>(A24stdlife+$E1287),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AN1287),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AN1287))*(OFFSET('PTRM input'!$G$369,0,$E1287-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AP$3>(A24stdlife+$E1287),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AO1287),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AO1287))*(OFFSET('PTRM input'!$G$369,0,$E1287-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AQ$3>(A24stdlife+$E1287),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AP1287),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AP1287))*(OFFSET('PTRM input'!$G$369,0,$E1287-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AR$3>(A24stdlife+$E1287),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AQ1287),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AQ1287))*(OFFSET('PTRM input'!$G$369,0,$E1287-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AS$3>(A24stdlife+$E1287),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AR1287),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AR1287))*(OFFSET('PTRM input'!$G$369,0,$E1287-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AT$3>(A24stdlife+$E1287),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AS1287),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AS1287))*(OFFSET('PTRM input'!$G$369,0,$E1287-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AU$3>(A24stdlife+$E1287),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AT1287),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AT1287))*(OFFSET('PTRM input'!$G$369,0,$E1287-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AV$3>(A24stdlife+$E1287),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AU1287),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AU1287))*(OFFSET('PTRM input'!$G$369,0,$E1287-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AW$3>(A24stdlife+$E1287),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AV1287),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AV1287))*(OFFSET('PTRM input'!$G$369,0,$E1287-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AX$3>(A24stdlife+$E1287),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AW1287),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AW1287))*(OFFSET('PTRM input'!$G$369,0,$E1287-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AY$3>(A24stdlife+$E1287),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AX1287),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AX1287))*(OFFSET('PTRM input'!$G$369,0,$E1287-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(AZ$3>(A24stdlife+$E1287),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AY1287),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AY1287))*(OFFSET('PTRM input'!$G$369,0,$E1287-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(BA$3>(A24stdlife+$E1287),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AZ1287),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:AZ1287))*(OFFSET('PTRM input'!$G$369,0,$E1287-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(BB$3>(A24stdlife+$E1287),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:BA1287),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:BA1287))*(OFFSET('PTRM input'!$G$369,0,$E1287-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(BC$3>(A24stdlife+$E1287),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:BB1287),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:BB1287))*(OFFSET('PTRM input'!$G$369,0,$E1287-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(BD$3>(A24stdlife+$E1287),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:BC1287),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:BC1287))*(OFFSET('PTRM input'!$G$369,0,$E1287-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(BE$3>(A24stdlife+$E1287),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:BD1287),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:BD1287))*(OFFSET('PTRM input'!$G$369,0,$E1287-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(BF$3>(A24stdlife+$E1287),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:BE1287),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:BE1287))*(OFFSET('PTRM input'!$G$369,0,$E1287-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(BG$3>(A24stdlife+$E1287),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:BF1287),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:BF1287))*(OFFSET('PTRM input'!$G$369,0,$E1287-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(BH$3>(A24stdlife+$E1287),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:BG1287),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:BG1287))*(OFFSET('PTRM input'!$G$369,0,$E1287-1)/A24taxstdlife))))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(A24taxstdlife=\"\",0,IF(BI$3>(A24stdlife+$E1287),((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:BH1287),(((INDEX('PTRM input'!$G$277:$P$326,A24offset,$E1287)+INDEX('PTRM input'!$G$223:$P$272,A24offset,$E1287)-INDEX('PTRM input'!$G$115:$P$164,A24offset,$E1287))*OFFSET($F$7,0,$E1287))-SUM($G1287:BH1287))*(OFFSET('PTRM input'!$G$369,0,$E1287-1)/A24taxstdlife))))","v":0}]
[null,{"$f":"C1302","v":0},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(G$3>A25taxremlife,A25taxvalue-SUM($F1290:F1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!G$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(H$3>A25taxremlife,A25taxvalue-SUM($F1290:G1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!H$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(I$3>A25taxremlife,A25taxvalue-SUM($F1290:H1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!I$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(J$3>A25taxremlife,A25taxvalue-SUM($F1290:I1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!J$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(K$3>A25taxremlife,A25taxvalue-SUM($F1290:J1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!K$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(L$3>A25taxremlife,A25taxvalue-SUM($F1290:K1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!L$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(M$3>A25taxremlife,A25taxvalue-SUM($F1290:L1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!M$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(N$3>A25taxremlife,A25taxvalue-SUM($F1290:M1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!N$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(O$3>A25taxremlife,A25taxvalue-SUM($F1290:N1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!O$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(P$3>A25taxremlife,A25taxvalue-SUM($F1290:O1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!P$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Q$3>A25taxremlife,A25taxvalue-SUM($F1290:P1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!Q$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(R$3>A25taxremlife,A25taxvalue-SUM($F1290:Q1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!R$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(S$3>A25taxremlife,A25taxvalue-SUM($F1290:R1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!S$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(T$3>A25taxremlife,A25taxvalue-SUM($F1290:S1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!T$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(U$3>A25taxremlife,A25taxvalue-SUM($F1290:T1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!U$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(V$3>A25taxremlife,A25taxvalue-SUM($F1290:U1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!V$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(W$3>A25taxremlife,A25taxvalue-SUM($F1290:V1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!W$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(X$3>A25taxremlife,A25taxvalue-SUM($F1290:W1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!X$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Y$3>A25taxremlife,A25taxvalue-SUM($F1290:X1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!Y$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Z$3>A25taxremlife,A25taxvalue-SUM($F1290:Y1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!Z$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AA$3>A25taxremlife,A25taxvalue-SUM($F1290:Z1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!AA$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AB$3>A25taxremlife,A25taxvalue-SUM($F1290:AA1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!AB$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AC$3>A25taxremlife,A25taxvalue-SUM($F1290:AB1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!AC$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AD$3>A25taxremlife,A25taxvalue-SUM($F1290:AC1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!AD$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AE$3>A25taxremlife,A25taxvalue-SUM($F1290:AD1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!AE$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AF$3>A25taxremlife,A25taxvalue-SUM($F1290:AE1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!AF$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AG$3>A25taxremlife,A25taxvalue-SUM($F1290:AF1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!AG$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AH$3>A25taxremlife,A25taxvalue-SUM($F1290:AG1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!AH$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AI$3>A25taxremlife,A25taxvalue-SUM($F1290:AH1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!AI$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AJ$3>A25taxremlife,A25taxvalue-SUM($F1290:AI1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!AJ$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AK$3>A25taxremlife,A25taxvalue-SUM($F1290:AJ1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!AK$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AL$3>A25taxremlife,A25taxvalue-SUM($F1290:AK1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!AL$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AM$3>A25taxremlife,A25taxvalue-SUM($F1290:AL1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!AM$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AN$3>A25taxremlife,A25taxvalue-SUM($F1290:AM1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!AN$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AO$3>A25taxremlife,A25taxvalue-SUM($F1290:AN1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!AO$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AP$3>A25taxremlife,A25taxvalue-SUM($F1290:AO1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!AP$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AQ$3>A25taxremlife,A25taxvalue-SUM($F1290:AP1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!AQ$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AR$3>A25taxremlife,A25taxvalue-SUM($F1290:AQ1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!AR$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AS$3>A25taxremlife,A25taxvalue-SUM($F1290:AR1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!AS$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AT$3>A25taxremlife,A25taxvalue-SUM($F1290:AS1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!AT$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AU$3>A25taxremlife,A25taxvalue-SUM($F1290:AT1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!AU$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AV$3>A25taxremlife,A25taxvalue-SUM($F1290:AU1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!AV$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AW$3>A25taxremlife,A25taxvalue-SUM($F1290:AV1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!AW$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AX$3>A25taxremlife,A25taxvalue-SUM($F1290:AW1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!AX$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AY$3>A25taxremlife,A25taxvalue-SUM($F1290:AX1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!AY$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AZ$3>A25taxremlife,A25taxvalue-SUM($F1290:AY1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!AZ$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BA$3>A25taxremlife,A25taxvalue-SUM($F1290:AZ1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!BA$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BB$3>A25taxremlife,A25taxvalue-SUM($F1290:BA1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!BB$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BC$3>A25taxremlife,A25taxvalue-SUM($F1290:BB1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!BC$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BD$3>A25taxremlife,A25taxvalue-SUM($F1290:BC1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!BD$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BE$3>A25taxremlife,A25taxvalue-SUM($F1290:BD1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!BE$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BF$3>A25taxremlife,A25taxvalue-SUM($F1290:BE1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!BF$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BG$3>A25taxremlife,A25taxvalue-SUM($F1290:BF1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!BG$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BH$3>A25taxremlife,A25taxvalue-SUM($F1290:BG1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!BH$496)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BI$3>A25taxremlife,A25taxvalue-SUM($F1290:BH1290),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))),'PTRM input'!BI$496)","v":0}]
[null,null,null,null,1,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(H$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:G1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:G1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(I$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:H1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:H1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(J$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:I1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:I1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(K$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:J1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:J1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(L$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:K1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:K1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(M$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:L1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:L1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(N$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:M1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:M1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(O$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:N1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:N1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(P$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:O1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:O1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(Q$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:P1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:P1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(R$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:Q1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:Q1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(S$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:R1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:R1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(T$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:S1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:S1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(U$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:T1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:T1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(V$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:U1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:U1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(W$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:V1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:V1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(X$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:W1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:W1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(Y$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:X1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:X1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(Z$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:Y1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:Y1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AA$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:Z1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:Z1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AB$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AA1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AA1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AC$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AB1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AB1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AD$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AC1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AC1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AE$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AD1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AD1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AF$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AE1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AE1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AG$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AF1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AF1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AH$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AG1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AG1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AI$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AH1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AH1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AJ$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AI1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AI1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AK$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AJ1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AJ1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AL$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AK1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AK1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AM$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AL1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AL1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AN$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AM1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AM1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AO$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AN1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AN1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AP$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AO1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AO1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AQ$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AP1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AP1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AR$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AQ1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AQ1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AS$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AR1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AR1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AT$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AS1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AS1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AU$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AT1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AT1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AV$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AU1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AU1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AW$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AV1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AV1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AX$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AW1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AW1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AY$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AX1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AX1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AZ$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AY1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AY1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(BA$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AZ1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:AZ1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(BB$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:BA1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:BA1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(BC$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:BB1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:BB1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(BD$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:BC1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:BC1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(BE$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:BD1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:BD1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(BF$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:BE1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:BE1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(BG$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:BF1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:BF1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(BH$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:BG1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:BG1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(BI$3>(A25stdlife+$E1292),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:BH1292),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1292)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1292)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1292))*OFFSET($F$7,0,$E1292))-SUM($G1292:BH1292))*(OFFSET('PTRM input'!$G$369,0,$E1292-1)/A25taxstdlife))))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(K$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:J1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:J1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(L$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:K1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:K1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(M$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:L1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:L1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(N$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:M1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:M1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(O$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:N1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:N1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(P$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:O1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:O1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(Q$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:P1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:P1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(R$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:Q1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:Q1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(S$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:R1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:R1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(T$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:S1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:S1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(U$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:T1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:T1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(V$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:U1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:U1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(W$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:V1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:V1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(X$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:W1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:W1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(Y$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:X1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:X1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(Z$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:Y1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:Y1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AA$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:Z1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:Z1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AB$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AA1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AA1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AC$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AB1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AB1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AD$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AC1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AC1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AE$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AD1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AD1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AF$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AE1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AE1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AG$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AF1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AF1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AH$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AG1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AG1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AI$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AH1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AH1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AJ$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AI1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AI1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AK$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AJ1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AJ1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AL$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AK1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AK1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AM$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AL1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AL1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AN$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AM1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AM1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AO$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AN1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AN1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AP$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AO1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AO1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AQ$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AP1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AP1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AR$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AQ1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AQ1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AS$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AR1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AR1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AT$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AS1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AS1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AU$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AT1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AT1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AV$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AU1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AU1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AW$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AV1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AV1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AX$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AW1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AW1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AY$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AX1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AX1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AZ$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AY1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AY1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(BA$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AZ1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:AZ1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(BB$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:BA1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:BA1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(BC$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:BB1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:BB1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(BD$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:BC1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:BC1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(BE$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:BD1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:BD1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(BF$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:BE1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:BE1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(BG$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:BF1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:BF1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(BH$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:BG1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:BG1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(BI$3>(A25stdlife+$E1295),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:BH1295),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1295)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1295)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1295))*OFFSET($F$7,0,$E1295))-SUM($G1295:BH1295))*(OFFSET('PTRM input'!$G$369,0,$E1295-1)/A25taxstdlife))))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(L$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:K1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:K1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(M$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:L1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:L1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(N$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:M1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:M1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(O$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:N1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:N1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(P$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:O1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:O1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(Q$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:P1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:P1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(R$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:Q1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:Q1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(S$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:R1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:R1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(T$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:S1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:S1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(U$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:T1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:T1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(V$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:U1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:U1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(W$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:V1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:V1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(X$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:W1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:W1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(Y$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:X1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:X1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(Z$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:Y1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:Y1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AA$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:Z1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:Z1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AB$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AA1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AA1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AC$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AB1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AB1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AD$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AC1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AC1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AE$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AD1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AD1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AF$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AE1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AE1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AG$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AF1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AF1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AH$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AG1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AG1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AI$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AH1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AH1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AJ$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AI1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AI1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AK$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AJ1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AJ1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AL$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AK1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AK1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AM$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AL1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AL1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AN$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AM1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AM1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AO$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AN1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AN1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AP$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AO1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AO1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AQ$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AP1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AP1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AR$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AQ1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AQ1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AS$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AR1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AR1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AT$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AS1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AS1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AU$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AT1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AT1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AV$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AU1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AU1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AW$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AV1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AV1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AX$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AW1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AW1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AY$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AX1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AX1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AZ$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AY1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AY1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(BA$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AZ1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:AZ1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(BB$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:BA1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:BA1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(BC$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:BB1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:BB1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(BD$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:BC1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:BC1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(BE$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:BD1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:BD1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(BF$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:BE1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:BE1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(BG$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:BF1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:BF1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(BH$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:BG1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:BG1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(BI$3>(A25stdlife+$E1296),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:BH1296),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1296)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1296)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1296))*OFFSET($F$7,0,$E1296))-SUM($G1296:BH1296))*(OFFSET('PTRM input'!$G$369,0,$E1296-1)/A25taxstdlife))))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(O$3>(A25stdlife+$E1299),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:N1299),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:N1299))*(OFFSET('PTRM input'!$G$369,0,$E1299-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(P$3>(A25stdlife+$E1299),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:O1299),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:O1299))*(OFFSET('PTRM input'!$G$369,0,$E1299-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(Q$3>(A25stdlife+$E1299),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:P1299),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:P1299))*(OFFSET('PTRM input'!$G$369,0,$E1299-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(R$3>(A25stdlife+$E1299),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:Q1299),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:Q1299))*(OFFSET('PTRM input'!$G$369,0,$E1299-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(S$3>(A25stdlife+$E1299),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:R1299),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:R1299))*(OFFSET('PTRM input'!$G$369,0,$E1299-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(T$3>(A25stdlife+$E1299),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:S1299),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:S1299))*(OFFSET('PTRM input'!$G$369,0,$E1299-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(U$3>(A25stdlife+$E1299),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:T1299),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:T1299))*(OFFSET('PTRM input'!$G$369,0,$E1299-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(V$3>(A25stdlife+$E1299),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:U1299),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:U1299))*(OFFSET('PTRM input'!$G$369,0,$E1299-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(W$3>(A25stdlife+$E1299),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:V1299),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:V1299))*(OFFSET('PTRM input'!$G$369,0,$E1299-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(X$3>(A25stdlife+$E1299),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:W1299),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:W1299))*(OFFSET('PTRM input'!$G$369,0,$E1299-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(Y$3>(A25stdlife+$E1299),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:X1299),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:X1299))*(OFFSET('PTRM input'!$G$369,0,$E1299-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(Z$3>(A25stdlife+$E1299),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:Y1299),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:Y1299))*(OFFSET('PTRM input'!$G$369,0,$E1299-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AA$3>(A25stdlife+$E1299),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:Z1299),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:Z1299))*(OFFSET('PTRM input'!$G$369,0,$E1299-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AB$3>(A25stdlife+$E1299),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AA1299),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AA1299))*(OFFSET('PTRM input'!$G$369,0,$E1299-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AC$3>(A25stdlife+$E1299),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AB1299),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AB1299))*(OFFSET('PTRM input'!$G$369,0,$E1299-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AD$3>(A25stdlife+$E1299),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AC1299),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AC1299))*(OFFSET('PTRM input'!$G$369,0,$E1299-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AE$3>(A25stdlife+$E1299),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AD1299),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AD1299))*(OFFSET('PTRM input'!$G$369,0,$E1299-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AF$3>(A25stdlife+$E1299),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AE1299),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AE1299))*(OFFSET('PTRM input'!$G$369,0,$E1299-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AG$3>(A25stdlife+$E1299),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AF1299),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AF1299))*(OFFSET('PTRM input'!$G$369,0,$E1299-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AH$3>(A25stdlife+$E1299),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AG1299),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AG1299))*(OFFSET('PTRM input'!$G$369,0,$E1299-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AI$3>(A25stdlife+$E1299),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AH1299),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AH1299))*(OFFSET('PTRM input'!$G$369,0,$E1299-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AJ$3>(A25stdlife+$E1299),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AI1299),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AI1299))*(OFFSET('PTRM input'!$G$369,0,$E1299-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AK$3>(A25stdlife+$E1299),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AJ1299),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AJ1299))*(OFFSET('PTRM input'!$G$369,0,$E1299-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AL$3>(A25stdlife+$E1299),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AK1299),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AK1299))*(OFFSET('PTRM input'!$G$369,0,$E1299-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AM$3>(A25stdlife+$E1299),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AL1299),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AL1299))*(OFFSET('PTRM input'!$G$369,0,$E1299-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AN$3>(A25stdlife+$E1299),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AM1299),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AM1299))*(OFFSET('PTRM input'!$G$369,0,$E1299-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AO$3>(A25stdlife+$E1299),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AN1299),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AN1299))*(OFFSET('PTRM input'!$G$369,0,$E1299-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AP$3>(A25stdlife+$E1299),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AO1299),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AO1299))*(OFFSET('PTRM input'!$G$369,0,$E1299-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AQ$3>(A25stdlife+$E1299),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AP1299),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AP1299))*(OFFSET('PTRM input'!$G$369,0,$E1299-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AR$3>(A25stdlife+$E1299),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AQ1299),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AQ1299))*(OFFSET('PTRM input'!$G$369,0,$E1299-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AS$3>(A25stdlife+$E1299),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AR1299),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AR1299))*(OFFSET('PTRM input'!$G$369,0,$E1299-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AT$3>(A25stdlife+$E1299),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AS1299),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AS1299))*(OFFSET('PTRM input'!$G$369,0,$E1299-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AU$3>(A25stdlife+$E1299),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AT1299),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AT1299))*(OFFSET('PTRM input'!$G$369,0,$E1299-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AV$3>(A25stdlife+$E1299),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AU1299),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AU1299))*(OFFSET('PTRM input'!$G$369,0,$E1299-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AW$3>(A25stdlife+$E1299),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AV1299),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AV1299))*(OFFSET('PTRM input'!$G$369,0,$E1299-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AX$3>(A25stdlife+$E1299),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AW1299),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AW1299))*(OFFSET('PTRM input'!$G$369,0,$E1299-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AY$3>(A25stdlife+$E1299),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AX1299),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AX1299))*(OFFSET('PTRM input'!$G$369,0,$E1299-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AZ$3>(A25stdlife+$E1299),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AY1299),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AY1299))*(OFFSET('PTRM input'!$G$369,0,$E1299-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(BA$3>(A25stdlife+$E1299),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AZ1299),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:AZ1299))*(OFFSET('PTRM input'!$G$369,0,$E1299-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(BB$3>(A25stdlife+$E1299),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:BA1299),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:BA1299))*(OFFSET('PTRM input'!$G$369,0,$E1299-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(BC$3>(A25stdlife+$E1299),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:BB1299),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:BB1299))*(OFFSET('PTRM input'!$G$369,0,$E1299-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(BD$3>(A25stdlife+$E1299),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:BC1299),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:BC1299))*(OFFSET('PTRM input'!$G$369,0,$E1299-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(BE$3>(A25stdlife+$E1299),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:BD1299),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:BD1299))*(OFFSET('PTRM input'!$G$369,0,$E1299-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(BF$3>(A25stdlife+$E1299),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:BE1299),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:BE1299))*(OFFSET('PTRM input'!$G$369,0,$E1299-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(BG$3>(A25stdlife+$E1299),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:BF1299),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:BF1299))*(OFFSET('PTRM input'!$G$369,0,$E1299-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(BH$3>(A25stdlife+$E1299),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:BG1299),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:BG1299))*(OFFSET('PTRM input'!$G$369,0,$E1299-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(BI$3>(A25stdlife+$E1299),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:BH1299),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1299)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1299)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1299))*OFFSET($F$7,0,$E1299))-SUM($G1299:BH1299))*(OFFSET('PTRM input'!$G$369,0,$E1299-1)/A25taxstdlife))))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(P$3>(A25stdlife+$E1300),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:O1300),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:O1300))*(OFFSET('PTRM input'!$G$369,0,$E1300-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(Q$3>(A25stdlife+$E1300),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:P1300),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:P1300))*(OFFSET('PTRM input'!$G$369,0,$E1300-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(R$3>(A25stdlife+$E1300),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:Q1300),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:Q1300))*(OFFSET('PTRM input'!$G$369,0,$E1300-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(S$3>(A25stdlife+$E1300),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:R1300),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:R1300))*(OFFSET('PTRM input'!$G$369,0,$E1300-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(T$3>(A25stdlife+$E1300),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:S1300),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:S1300))*(OFFSET('PTRM input'!$G$369,0,$E1300-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(U$3>(A25stdlife+$E1300),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:T1300),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:T1300))*(OFFSET('PTRM input'!$G$369,0,$E1300-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(V$3>(A25stdlife+$E1300),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:U1300),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:U1300))*(OFFSET('PTRM input'!$G$369,0,$E1300-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(W$3>(A25stdlife+$E1300),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:V1300),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:V1300))*(OFFSET('PTRM input'!$G$369,0,$E1300-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(X$3>(A25stdlife+$E1300),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:W1300),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:W1300))*(OFFSET('PTRM input'!$G$369,0,$E1300-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(Y$3>(A25stdlife+$E1300),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:X1300),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:X1300))*(OFFSET('PTRM input'!$G$369,0,$E1300-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(Z$3>(A25stdlife+$E1300),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:Y1300),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:Y1300))*(OFFSET('PTRM input'!$G$369,0,$E1300-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AA$3>(A25stdlife+$E1300),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:Z1300),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:Z1300))*(OFFSET('PTRM input'!$G$369,0,$E1300-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AB$3>(A25stdlife+$E1300),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AA1300),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AA1300))*(OFFSET('PTRM input'!$G$369,0,$E1300-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AC$3>(A25stdlife+$E1300),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AB1300),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AB1300))*(OFFSET('PTRM input'!$G$369,0,$E1300-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AD$3>(A25stdlife+$E1300),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AC1300),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AC1300))*(OFFSET('PTRM input'!$G$369,0,$E1300-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AE$3>(A25stdlife+$E1300),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AD1300),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AD1300))*(OFFSET('PTRM input'!$G$369,0,$E1300-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AF$3>(A25stdlife+$E1300),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AE1300),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AE1300))*(OFFSET('PTRM input'!$G$369,0,$E1300-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AG$3>(A25stdlife+$E1300),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AF1300),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AF1300))*(OFFSET('PTRM input'!$G$369,0,$E1300-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AH$3>(A25stdlife+$E1300),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AG1300),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AG1300))*(OFFSET('PTRM input'!$G$369,0,$E1300-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AI$3>(A25stdlife+$E1300),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AH1300),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AH1300))*(OFFSET('PTRM input'!$G$369,0,$E1300-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AJ$3>(A25stdlife+$E1300),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AI1300),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AI1300))*(OFFSET('PTRM input'!$G$369,0,$E1300-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AK$3>(A25stdlife+$E1300),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AJ1300),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AJ1300))*(OFFSET('PTRM input'!$G$369,0,$E1300-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AL$3>(A25stdlife+$E1300),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AK1300),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AK1300))*(OFFSET('PTRM input'!$G$369,0,$E1300-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AM$3>(A25stdlife+$E1300),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AL1300),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AL1300))*(OFFSET('PTRM input'!$G$369,0,$E1300-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AN$3>(A25stdlife+$E1300),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AM1300),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AM1300))*(OFFSET('PTRM input'!$G$369,0,$E1300-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AO$3>(A25stdlife+$E1300),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AN1300),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AN1300))*(OFFSET('PTRM input'!$G$369,0,$E1300-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AP$3>(A25stdlife+$E1300),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AO1300),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AO1300))*(OFFSET('PTRM input'!$G$369,0,$E1300-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AQ$3>(A25stdlife+$E1300),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AP1300),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AP1300))*(OFFSET('PTRM input'!$G$369,0,$E1300-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AR$3>(A25stdlife+$E1300),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AQ1300),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AQ1300))*(OFFSET('PTRM input'!$G$369,0,$E1300-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AS$3>(A25stdlife+$E1300),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AR1300),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AR1300))*(OFFSET('PTRM input'!$G$369,0,$E1300-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AT$3>(A25stdlife+$E1300),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AS1300),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AS1300))*(OFFSET('PTRM input'!$G$369,0,$E1300-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AU$3>(A25stdlife+$E1300),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AT1300),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AT1300))*(OFFSET('PTRM input'!$G$369,0,$E1300-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AV$3>(A25stdlife+$E1300),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AU1300),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AU1300))*(OFFSET('PTRM input'!$G$369,0,$E1300-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AW$3>(A25stdlife+$E1300),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AV1300),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AV1300))*(OFFSET('PTRM input'!$G$369,0,$E1300-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AX$3>(A25stdlife+$E1300),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AW1300),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AW1300))*(OFFSET('PTRM input'!$G$369,0,$E1300-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AY$3>(A25stdlife+$E1300),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AX1300),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AX1300))*(OFFSET('PTRM input'!$G$369,0,$E1300-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(AZ$3>(A25stdlife+$E1300),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AY1300),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AY1300))*(OFFSET('PTRM input'!$G$369,0,$E1300-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(BA$3>(A25stdlife+$E1300),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AZ1300),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:AZ1300))*(OFFSET('PTRM input'!$G$369,0,$E1300-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(BB$3>(A25stdlife+$E1300),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:BA1300),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:BA1300))*(OFFSET('PTRM input'!$G$369,0,$E1300-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(BC$3>(A25stdlife+$E1300),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:BB1300),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:BB1300))*(OFFSET('PTRM input'!$G$369,0,$E1300-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(BD$3>(A25stdlife+$E1300),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:BC1300),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:BC1300))*(OFFSET('PTRM input'!$G$369,0,$E1300-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(BE$3>(A25stdlife+$E1300),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:BD1300),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:BD1300))*(OFFSET('PTRM input'!$G$369,0,$E1300-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(BF$3>(A25stdlife+$E1300),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:BE1300),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:BE1300))*(OFFSET('PTRM input'!$G$369,0,$E1300-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(BG$3>(A25stdlife+$E1300),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:BF1300),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:BF1300))*(OFFSET('PTRM input'!$G$369,0,$E1300-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(BH$3>(A25stdlife+$E1300),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:BG1300),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:BG1300))*(OFFSET('PTRM input'!$G$369,0,$E1300-1)/A25taxstdlife))))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(A25taxstdlife=\"\",0,IF(BI$3>(A25stdlife+$E1300),((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:BH1300),(((INDEX('PTRM input'!$G$277:$P$326,A25offset,$E1300)+INDEX('PTRM input'!$G$223:$P$272,A25offset,$E1300)-INDEX('PTRM input'!$G$115:$P$164,A25offset,$E1300))*OFFSET($F$7,0,$E1300))-SUM($G1300:BH1300))*(OFFSET('PTRM input'!$G$369,0,$E1300-1)/A25taxstdlife))))","v":0}]
[null,{"$f":"C1315","v":0},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(G$3>A26taxremlife,A26taxvalue-SUM($F1303:F1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!G$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(H$3>A26taxremlife,A26taxvalue-SUM($F1303:G1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!H$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(I$3>A26taxremlife,A26taxvalue-SUM($F1303:H1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!I$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(J$3>A26taxremlife,A26taxvalue-SUM($F1303:I1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!J$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(K$3>A26taxremlife,A26taxvalue-SUM($F1303:J1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!K$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(L$3>A26taxremlife,A26taxvalue-SUM($F1303:K1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!L$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(M$3>A26taxremlife,A26taxvalue-SUM($F1303:L1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!M$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(N$3>A26taxremlife,A26taxvalue-SUM($F1303:M1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!N$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(O$3>A26taxremlife,A26taxvalue-SUM($F1303:N1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!O$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(P$3>A26taxremlife,A26taxvalue-SUM($F1303:O1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!P$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Q$3>A26taxremlife,A26taxvalue-SUM($F1303:P1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!Q$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(R$3>A26taxremlife,A26taxvalue-SUM($F1303:Q1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!R$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(S$3>A26taxremlife,A26taxvalue-SUM($F1303:R1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!S$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(T$3>A26taxremlife,A26taxvalue-SUM($F1303:S1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!T$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(U$3>A26taxremlife,A26taxvalue-SUM($F1303:T1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!U$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(V$3>A26taxremlife,A26taxvalue-SUM($F1303:U1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!V$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(W$3>A26taxremlife,A26taxvalue-SUM($F1303:V1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!W$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(X$3>A26taxremlife,A26taxvalue-SUM($F1303:W1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!X$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Y$3>A26taxremlife,A26taxvalue-SUM($F1303:X1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!Y$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Z$3>A26taxremlife,A26taxvalue-SUM($F1303:Y1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!Z$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AA$3>A26taxremlife,A26taxvalue-SUM($F1303:Z1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!AA$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AB$3>A26taxremlife,A26taxvalue-SUM($F1303:AA1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!AB$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AC$3>A26taxremlife,A26taxvalue-SUM($F1303:AB1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!AC$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AD$3>A26taxremlife,A26taxvalue-SUM($F1303:AC1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!AD$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AE$3>A26taxremlife,A26taxvalue-SUM($F1303:AD1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!AE$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AF$3>A26taxremlife,A26taxvalue-SUM($F1303:AE1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!AF$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AG$3>A26taxremlife,A26taxvalue-SUM($F1303:AF1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!AG$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AH$3>A26taxremlife,A26taxvalue-SUM($F1303:AG1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!AH$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AI$3>A26taxremlife,A26taxvalue-SUM($F1303:AH1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!AI$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AJ$3>A26taxremlife,A26taxvalue-SUM($F1303:AI1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!AJ$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AK$3>A26taxremlife,A26taxvalue-SUM($F1303:AJ1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!AK$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AL$3>A26taxremlife,A26taxvalue-SUM($F1303:AK1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!AL$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AM$3>A26taxremlife,A26taxvalue-SUM($F1303:AL1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!AM$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AN$3>A26taxremlife,A26taxvalue-SUM($F1303:AM1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!AN$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AO$3>A26taxremlife,A26taxvalue-SUM($F1303:AN1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!AO$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AP$3>A26taxremlife,A26taxvalue-SUM($F1303:AO1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!AP$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AQ$3>A26taxremlife,A26taxvalue-SUM($F1303:AP1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!AQ$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AR$3>A26taxremlife,A26taxvalue-SUM($F1303:AQ1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!AR$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AS$3>A26taxremlife,A26taxvalue-SUM($F1303:AR1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!AS$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AT$3>A26taxremlife,A26taxvalue-SUM($F1303:AS1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!AT$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AU$3>A26taxremlife,A26taxvalue-SUM($F1303:AT1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!AU$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AV$3>A26taxremlife,A26taxvalue-SUM($F1303:AU1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!AV$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AW$3>A26taxremlife,A26taxvalue-SUM($F1303:AV1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!AW$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AX$3>A26taxremlife,A26taxvalue-SUM($F1303:AW1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!AX$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AY$3>A26taxremlife,A26taxvalue-SUM($F1303:AX1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!AY$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AZ$3>A26taxremlife,A26taxvalue-SUM($F1303:AY1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!AZ$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BA$3>A26taxremlife,A26taxvalue-SUM($F1303:AZ1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!BA$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BB$3>A26taxremlife,A26taxvalue-SUM($F1303:BA1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!BB$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BC$3>A26taxremlife,A26taxvalue-SUM($F1303:BB1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!BC$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BD$3>A26taxremlife,A26taxvalue-SUM($F1303:BC1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!BD$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BE$3>A26taxremlife,A26taxvalue-SUM($F1303:BD1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!BE$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BF$3>A26taxremlife,A26taxvalue-SUM($F1303:BE1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!BF$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BG$3>A26taxremlife,A26taxvalue-SUM($F1303:BF1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!BG$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BH$3>A26taxremlife,A26taxvalue-SUM($F1303:BG1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!BH$497)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BI$3>A26taxremlife,A26taxvalue-SUM($F1303:BH1303),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))),'PTRM input'!BI$497)","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(J$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:I1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:I1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(K$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:J1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:J1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(L$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:K1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:K1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(M$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:L1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:L1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(N$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:M1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:M1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(O$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:N1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:N1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(P$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:O1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:O1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(Q$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:P1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:P1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(R$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:Q1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:Q1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(S$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:R1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:R1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(T$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:S1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:S1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(U$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:T1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:T1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(V$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:U1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:U1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(W$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:V1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:V1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(X$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:W1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:W1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(Y$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:X1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:X1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(Z$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:Y1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:Y1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AA$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:Z1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:Z1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AB$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AA1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AA1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AC$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AB1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AB1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AD$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AC1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AC1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AE$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AD1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AD1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AF$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AE1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AE1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AG$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AF1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AF1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AH$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AG1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AG1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AI$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AH1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AH1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AJ$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AI1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AI1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AK$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AJ1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AJ1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AL$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AK1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AK1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AM$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AL1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AL1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AN$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AM1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AM1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AO$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AN1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AN1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AP$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AO1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AO1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AQ$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AP1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AP1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AR$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AQ1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AQ1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AS$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AR1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AR1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AT$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AS1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AS1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AU$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AT1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AT1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AV$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AU1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AU1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AW$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AV1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AV1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AX$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AW1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AW1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AY$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AX1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AX1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AZ$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AY1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AY1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(BA$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AZ1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:AZ1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(BB$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:BA1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:BA1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(BC$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:BB1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:BB1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(BD$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:BC1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:BC1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(BE$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:BD1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:BD1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(BF$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:BE1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:BE1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(BG$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:BF1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:BF1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(BH$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:BG1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:BG1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(BI$3>(A26stdlife+$E1307),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:BH1307),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1307)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1307)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1307))*OFFSET($F$7,0,$E1307))-SUM($G1307:BH1307))*(OFFSET('PTRM input'!$G$369,0,$E1307-1)/A26taxstdlife))))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(K$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:J1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:J1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(L$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:K1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:K1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(M$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:L1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:L1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(N$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:M1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:M1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(O$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:N1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:N1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(P$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:O1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:O1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(Q$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:P1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:P1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(R$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:Q1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:Q1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(S$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:R1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:R1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(T$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:S1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:S1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(U$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:T1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:T1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(V$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:U1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:U1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(W$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:V1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:V1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(X$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:W1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:W1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(Y$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:X1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:X1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(Z$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:Y1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:Y1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AA$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:Z1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:Z1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AB$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AA1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AA1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AC$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AB1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AB1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AD$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AC1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AC1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AE$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AD1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AD1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AF$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AE1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AE1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AG$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AF1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AF1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AH$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AG1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AG1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AI$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AH1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AH1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AJ$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AI1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AI1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AK$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AJ1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AJ1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AL$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AK1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AK1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AM$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AL1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AL1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AN$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AM1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AM1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AO$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AN1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AN1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AP$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AO1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AO1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AQ$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AP1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AP1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AR$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AQ1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AQ1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AS$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AR1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AR1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AT$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AS1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AS1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AU$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AT1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AT1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AV$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AU1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AU1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AW$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AV1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AV1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AX$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AW1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AW1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AY$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AX1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AX1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AZ$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AY1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AY1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(BA$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AZ1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:AZ1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(BB$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:BA1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:BA1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(BC$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:BB1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:BB1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(BD$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:BC1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:BC1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(BE$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:BD1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:BD1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(BF$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:BE1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:BE1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(BG$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:BF1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:BF1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(BH$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:BG1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:BG1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(BI$3>(A26stdlife+$E1308),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:BH1308),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1308)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1308)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1308))*OFFSET($F$7,0,$E1308))-SUM($G1308:BH1308))*(OFFSET('PTRM input'!$G$369,0,$E1308-1)/A26taxstdlife))))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(N$3>(A26stdlife+$E1311),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:M1311),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:M1311))*(OFFSET('PTRM input'!$G$369,0,$E1311-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(O$3>(A26stdlife+$E1311),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:N1311),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:N1311))*(OFFSET('PTRM input'!$G$369,0,$E1311-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(P$3>(A26stdlife+$E1311),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:O1311),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:O1311))*(OFFSET('PTRM input'!$G$369,0,$E1311-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(Q$3>(A26stdlife+$E1311),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:P1311),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:P1311))*(OFFSET('PTRM input'!$G$369,0,$E1311-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(R$3>(A26stdlife+$E1311),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:Q1311),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:Q1311))*(OFFSET('PTRM input'!$G$369,0,$E1311-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(S$3>(A26stdlife+$E1311),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:R1311),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:R1311))*(OFFSET('PTRM input'!$G$369,0,$E1311-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(T$3>(A26stdlife+$E1311),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:S1311),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:S1311))*(OFFSET('PTRM input'!$G$369,0,$E1311-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(U$3>(A26stdlife+$E1311),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:T1311),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:T1311))*(OFFSET('PTRM input'!$G$369,0,$E1311-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(V$3>(A26stdlife+$E1311),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:U1311),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:U1311))*(OFFSET('PTRM input'!$G$369,0,$E1311-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(W$3>(A26stdlife+$E1311),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:V1311),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:V1311))*(OFFSET('PTRM input'!$G$369,0,$E1311-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(X$3>(A26stdlife+$E1311),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:W1311),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:W1311))*(OFFSET('PTRM input'!$G$369,0,$E1311-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(Y$3>(A26stdlife+$E1311),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:X1311),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:X1311))*(OFFSET('PTRM input'!$G$369,0,$E1311-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(Z$3>(A26stdlife+$E1311),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:Y1311),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:Y1311))*(OFFSET('PTRM input'!$G$369,0,$E1311-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AA$3>(A26stdlife+$E1311),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:Z1311),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:Z1311))*(OFFSET('PTRM input'!$G$369,0,$E1311-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AB$3>(A26stdlife+$E1311),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AA1311),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AA1311))*(OFFSET('PTRM input'!$G$369,0,$E1311-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AC$3>(A26stdlife+$E1311),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AB1311),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AB1311))*(OFFSET('PTRM input'!$G$369,0,$E1311-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AD$3>(A26stdlife+$E1311),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AC1311),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AC1311))*(OFFSET('PTRM input'!$G$369,0,$E1311-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AE$3>(A26stdlife+$E1311),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AD1311),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AD1311))*(OFFSET('PTRM input'!$G$369,0,$E1311-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AF$3>(A26stdlife+$E1311),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AE1311),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AE1311))*(OFFSET('PTRM input'!$G$369,0,$E1311-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AG$3>(A26stdlife+$E1311),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AF1311),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AF1311))*(OFFSET('PTRM input'!$G$369,0,$E1311-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AH$3>(A26stdlife+$E1311),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AG1311),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AG1311))*(OFFSET('PTRM input'!$G$369,0,$E1311-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AI$3>(A26stdlife+$E1311),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AH1311),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AH1311))*(OFFSET('PTRM input'!$G$369,0,$E1311-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AJ$3>(A26stdlife+$E1311),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AI1311),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AI1311))*(OFFSET('PTRM input'!$G$369,0,$E1311-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AK$3>(A26stdlife+$E1311),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AJ1311),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AJ1311))*(OFFSET('PTRM input'!$G$369,0,$E1311-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AL$3>(A26stdlife+$E1311),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AK1311),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AK1311))*(OFFSET('PTRM input'!$G$369,0,$E1311-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AM$3>(A26stdlife+$E1311),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AL1311),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AL1311))*(OFFSET('PTRM input'!$G$369,0,$E1311-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AN$3>(A26stdlife+$E1311),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AM1311),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AM1311))*(OFFSET('PTRM input'!$G$369,0,$E1311-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AO$3>(A26stdlife+$E1311),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AN1311),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AN1311))*(OFFSET('PTRM input'!$G$369,0,$E1311-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AP$3>(A26stdlife+$E1311),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AO1311),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AO1311))*(OFFSET('PTRM input'!$G$369,0,$E1311-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AQ$3>(A26stdlife+$E1311),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AP1311),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AP1311))*(OFFSET('PTRM input'!$G$369,0,$E1311-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AR$3>(A26stdlife+$E1311),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AQ1311),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AQ1311))*(OFFSET('PTRM input'!$G$369,0,$E1311-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AS$3>(A26stdlife+$E1311),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AR1311),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AR1311))*(OFFSET('PTRM input'!$G$369,0,$E1311-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AT$3>(A26stdlife+$E1311),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AS1311),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AS1311))*(OFFSET('PTRM input'!$G$369,0,$E1311-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AU$3>(A26stdlife+$E1311),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AT1311),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AT1311))*(OFFSET('PTRM input'!$G$369,0,$E1311-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AV$3>(A26stdlife+$E1311),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AU1311),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AU1311))*(OFFSET('PTRM input'!$G$369,0,$E1311-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AW$3>(A26stdlife+$E1311),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AV1311),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AV1311))*(OFFSET('PTRM input'!$G$369,0,$E1311-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AX$3>(A26stdlife+$E1311),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AW1311),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AW1311))*(OFFSET('PTRM input'!$G$369,0,$E1311-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AY$3>(A26stdlife+$E1311),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AX1311),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AX1311))*(OFFSET('PTRM input'!$G$369,0,$E1311-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AZ$3>(A26stdlife+$E1311),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AY1311),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AY1311))*(OFFSET('PTRM input'!$G$369,0,$E1311-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(BA$3>(A26stdlife+$E1311),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AZ1311),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:AZ1311))*(OFFSET('PTRM input'!$G$369,0,$E1311-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(BB$3>(A26stdlife+$E1311),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:BA1311),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:BA1311))*(OFFSET('PTRM input'!$G$369,0,$E1311-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(BC$3>(A26stdlife+$E1311),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:BB1311),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:BB1311))*(OFFSET('PTRM input'!$G$369,0,$E1311-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(BD$3>(A26stdlife+$E1311),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:BC1311),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:BC1311))*(OFFSET('PTRM input'!$G$369,0,$E1311-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(BE$3>(A26stdlife+$E1311),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:BD1311),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:BD1311))*(OFFSET('PTRM input'!$G$369,0,$E1311-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(BF$3>(A26stdlife+$E1311),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:BE1311),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:BE1311))*(OFFSET('PTRM input'!$G$369,0,$E1311-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(BG$3>(A26stdlife+$E1311),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:BF1311),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:BF1311))*(OFFSET('PTRM input'!$G$369,0,$E1311-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(BH$3>(A26stdlife+$E1311),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:BG1311),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:BG1311))*(OFFSET('PTRM input'!$G$369,0,$E1311-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(BI$3>(A26stdlife+$E1311),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:BH1311),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1311)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1311)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1311))*OFFSET($F$7,0,$E1311))-SUM($G1311:BH1311))*(OFFSET('PTRM input'!$G$369,0,$E1311-1)/A26taxstdlife))))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(O$3>(A26stdlife+$E1312),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:N1312),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:N1312))*(OFFSET('PTRM input'!$G$369,0,$E1312-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(P$3>(A26stdlife+$E1312),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:O1312),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:O1312))*(OFFSET('PTRM input'!$G$369,0,$E1312-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(Q$3>(A26stdlife+$E1312),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:P1312),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:P1312))*(OFFSET('PTRM input'!$G$369,0,$E1312-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(R$3>(A26stdlife+$E1312),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:Q1312),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:Q1312))*(OFFSET('PTRM input'!$G$369,0,$E1312-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(S$3>(A26stdlife+$E1312),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:R1312),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:R1312))*(OFFSET('PTRM input'!$G$369,0,$E1312-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(T$3>(A26stdlife+$E1312),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:S1312),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:S1312))*(OFFSET('PTRM input'!$G$369,0,$E1312-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(U$3>(A26stdlife+$E1312),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:T1312),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:T1312))*(OFFSET('PTRM input'!$G$369,0,$E1312-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(V$3>(A26stdlife+$E1312),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:U1312),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:U1312))*(OFFSET('PTRM input'!$G$369,0,$E1312-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(W$3>(A26stdlife+$E1312),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:V1312),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:V1312))*(OFFSET('PTRM input'!$G$369,0,$E1312-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(X$3>(A26stdlife+$E1312),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:W1312),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:W1312))*(OFFSET('PTRM input'!$G$369,0,$E1312-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(Y$3>(A26stdlife+$E1312),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:X1312),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:X1312))*(OFFSET('PTRM input'!$G$369,0,$E1312-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(Z$3>(A26stdlife+$E1312),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:Y1312),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:Y1312))*(OFFSET('PTRM input'!$G$369,0,$E1312-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AA$3>(A26stdlife+$E1312),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:Z1312),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:Z1312))*(OFFSET('PTRM input'!$G$369,0,$E1312-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AB$3>(A26stdlife+$E1312),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AA1312),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AA1312))*(OFFSET('PTRM input'!$G$369,0,$E1312-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AC$3>(A26stdlife+$E1312),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AB1312),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AB1312))*(OFFSET('PTRM input'!$G$369,0,$E1312-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AD$3>(A26stdlife+$E1312),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AC1312),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AC1312))*(OFFSET('PTRM input'!$G$369,0,$E1312-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AE$3>(A26stdlife+$E1312),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AD1312),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AD1312))*(OFFSET('PTRM input'!$G$369,0,$E1312-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AF$3>(A26stdlife+$E1312),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AE1312),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AE1312))*(OFFSET('PTRM input'!$G$369,0,$E1312-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AG$3>(A26stdlife+$E1312),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AF1312),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AF1312))*(OFFSET('PTRM input'!$G$369,0,$E1312-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AH$3>(A26stdlife+$E1312),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AG1312),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AG1312))*(OFFSET('PTRM input'!$G$369,0,$E1312-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AI$3>(A26stdlife+$E1312),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AH1312),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AH1312))*(OFFSET('PTRM input'!$G$369,0,$E1312-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AJ$3>(A26stdlife+$E1312),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AI1312),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AI1312))*(OFFSET('PTRM input'!$G$369,0,$E1312-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AK$3>(A26stdlife+$E1312),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AJ1312),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AJ1312))*(OFFSET('PTRM input'!$G$369,0,$E1312-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AL$3>(A26stdlife+$E1312),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AK1312),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AK1312))*(OFFSET('PTRM input'!$G$369,0,$E1312-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AM$3>(A26stdlife+$E1312),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AL1312),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AL1312))*(OFFSET('PTRM input'!$G$369,0,$E1312-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AN$3>(A26stdlife+$E1312),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AM1312),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AM1312))*(OFFSET('PTRM input'!$G$369,0,$E1312-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AO$3>(A26stdlife+$E1312),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AN1312),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AN1312))*(OFFSET('PTRM input'!$G$369,0,$E1312-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AP$3>(A26stdlife+$E1312),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AO1312),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AO1312))*(OFFSET('PTRM input'!$G$369,0,$E1312-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AQ$3>(A26stdlife+$E1312),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AP1312),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AP1312))*(OFFSET('PTRM input'!$G$369,0,$E1312-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AR$3>(A26stdlife+$E1312),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AQ1312),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AQ1312))*(OFFSET('PTRM input'!$G$369,0,$E1312-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AS$3>(A26stdlife+$E1312),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AR1312),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AR1312))*(OFFSET('PTRM input'!$G$369,0,$E1312-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AT$3>(A26stdlife+$E1312),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AS1312),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AS1312))*(OFFSET('PTRM input'!$G$369,0,$E1312-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AU$3>(A26stdlife+$E1312),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AT1312),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AT1312))*(OFFSET('PTRM input'!$G$369,0,$E1312-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AV$3>(A26stdlife+$E1312),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AU1312),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AU1312))*(OFFSET('PTRM input'!$G$369,0,$E1312-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AW$3>(A26stdlife+$E1312),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AV1312),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AV1312))*(OFFSET('PTRM input'!$G$369,0,$E1312-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AX$3>(A26stdlife+$E1312),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AW1312),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AW1312))*(OFFSET('PTRM input'!$G$369,0,$E1312-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AY$3>(A26stdlife+$E1312),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AX1312),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AX1312))*(OFFSET('PTRM input'!$G$369,0,$E1312-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(AZ$3>(A26stdlife+$E1312),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AY1312),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AY1312))*(OFFSET('PTRM input'!$G$369,0,$E1312-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(BA$3>(A26stdlife+$E1312),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AZ1312),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:AZ1312))*(OFFSET('PTRM input'!$G$369,0,$E1312-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(BB$3>(A26stdlife+$E1312),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:BA1312),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:BA1312))*(OFFSET('PTRM input'!$G$369,0,$E1312-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(BC$3>(A26stdlife+$E1312),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:BB1312),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:BB1312))*(OFFSET('PTRM input'!$G$369,0,$E1312-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(BD$3>(A26stdlife+$E1312),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:BC1312),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:BC1312))*(OFFSET('PTRM input'!$G$369,0,$E1312-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(BE$3>(A26stdlife+$E1312),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:BD1312),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:BD1312))*(OFFSET('PTRM input'!$G$369,0,$E1312-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(BF$3>(A26stdlife+$E1312),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:BE1312),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:BE1312))*(OFFSET('PTRM input'!$G$369,0,$E1312-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(BG$3>(A26stdlife+$E1312),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:BF1312),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:BF1312))*(OFFSET('PTRM input'!$G$369,0,$E1312-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(BH$3>(A26stdlife+$E1312),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:BG1312),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:BG1312))*(OFFSET('PTRM input'!$G$369,0,$E1312-1)/A26taxstdlife))))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(A26taxstdlife=\"\",0,IF(BI$3>(A26stdlife+$E1312),((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:BH1312),(((INDEX('PTRM input'!$G$277:$P$326,A26offset,$E1312)+INDEX('PTRM input'!$G$223:$P$272,A26offset,$E1312)-INDEX('PTRM input'!$G$115:$P$164,A26offset,$E1312))*OFFSET($F$7,0,$E1312))-SUM($G1312:BH1312))*(OFFSET('PTRM input'!$G$369,0,$E1312-1)/A26taxstdlife))))","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"SUM(G1303:G1314)+'PTRM input'!G$140*G$7","v":0},{"$f":"SUM(H1303:H1314)+'PTRM input'!H$140*H$7","v":0},{"$f":"SUM(I1303:I1314)+'PTRM input'!I$140*I$7","v":0},{"$f":"SUM(J1303:J1314)+'PTRM input'!J$140*J$7","v":0},{"$f":"SUM(K1303:K1314)+'PTRM input'!K$140*K$7","v":0},{"$f":"SUM(L1303:L1314)+'PTRM input'!L$140*L$7","v":0},{"$f":"SUM(M1303:M1314)+'PTRM input'!M$140*M$7","v":0},{"$f":"SUM(N1303:N1314)+'PTRM input'!N$140*N$7","v":0},{"$f":"SUM(O1303:O1314)+'PTRM input'!O$140*O$7","v":0},{"$f":"SUM(P1303:P1314)+'PTRM input'!P$140*P$7","v":0},{"$f":"SUM(Q1303:Q1314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM1303:AM1314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1328","v":0},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(G$3>A27taxremlife,A27taxvalue-SUM($F1316:F1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!G$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(H$3>A27taxremlife,A27taxvalue-SUM($F1316:G1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!H$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(I$3>A27taxremlife,A27taxvalue-SUM($F1316:H1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!I$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(J$3>A27taxremlife,A27taxvalue-SUM($F1316:I1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!J$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(K$3>A27taxremlife,A27taxvalue-SUM($F1316:J1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!K$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(L$3>A27taxremlife,A27taxvalue-SUM($F1316:K1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!L$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(M$3>A27taxremlife,A27taxvalue-SUM($F1316:L1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!M$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(N$3>A27taxremlife,A27taxvalue-SUM($F1316:M1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!N$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(O$3>A27taxremlife,A27taxvalue-SUM($F1316:N1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!O$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(P$3>A27taxremlife,A27taxvalue-SUM($F1316:O1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!P$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Q$3>A27taxremlife,A27taxvalue-SUM($F1316:P1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!Q$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(R$3>A27taxremlife,A27taxvalue-SUM($F1316:Q1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!R$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(S$3>A27taxremlife,A27taxvalue-SUM($F1316:R1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!S$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(T$3>A27taxremlife,A27taxvalue-SUM($F1316:S1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!T$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(U$3>A27taxremlife,A27taxvalue-SUM($F1316:T1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!U$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(V$3>A27taxremlife,A27taxvalue-SUM($F1316:U1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!V$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(W$3>A27taxremlife,A27taxvalue-SUM($F1316:V1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!W$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(X$3>A27taxremlife,A27taxvalue-SUM($F1316:W1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!X$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Y$3>A27taxremlife,A27taxvalue-SUM($F1316:X1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!Y$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Z$3>A27taxremlife,A27taxvalue-SUM($F1316:Y1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!Z$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AA$3>A27taxremlife,A27taxvalue-SUM($F1316:Z1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!AA$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AB$3>A27taxremlife,A27taxvalue-SUM($F1316:AA1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!AB$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AC$3>A27taxremlife,A27taxvalue-SUM($F1316:AB1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!AC$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AD$3>A27taxremlife,A27taxvalue-SUM($F1316:AC1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!AD$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AE$3>A27taxremlife,A27taxvalue-SUM($F1316:AD1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!AE$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AF$3>A27taxremlife,A27taxvalue-SUM($F1316:AE1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!AF$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AG$3>A27taxremlife,A27taxvalue-SUM($F1316:AF1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!AG$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AH$3>A27taxremlife,A27taxvalue-SUM($F1316:AG1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!AH$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AI$3>A27taxremlife,A27taxvalue-SUM($F1316:AH1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!AI$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AJ$3>A27taxremlife,A27taxvalue-SUM($F1316:AI1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!AJ$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AK$3>A27taxremlife,A27taxvalue-SUM($F1316:AJ1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!AK$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AL$3>A27taxremlife,A27taxvalue-SUM($F1316:AK1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!AL$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AM$3>A27taxremlife,A27taxvalue-SUM($F1316:AL1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!AM$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AN$3>A27taxremlife,A27taxvalue-SUM($F1316:AM1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!AN$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AO$3>A27taxremlife,A27taxvalue-SUM($F1316:AN1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!AO$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AP$3>A27taxremlife,A27taxvalue-SUM($F1316:AO1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!AP$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AQ$3>A27taxremlife,A27taxvalue-SUM($F1316:AP1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!AQ$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AR$3>A27taxremlife,A27taxvalue-SUM($F1316:AQ1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!AR$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AS$3>A27taxremlife,A27taxvalue-SUM($F1316:AR1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!AS$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AT$3>A27taxremlife,A27taxvalue-SUM($F1316:AS1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!AT$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AU$3>A27taxremlife,A27taxvalue-SUM($F1316:AT1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!AU$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AV$3>A27taxremlife,A27taxvalue-SUM($F1316:AU1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!AV$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AW$3>A27taxremlife,A27taxvalue-SUM($F1316:AV1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!AW$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AX$3>A27taxremlife,A27taxvalue-SUM($F1316:AW1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!AX$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AY$3>A27taxremlife,A27taxvalue-SUM($F1316:AX1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!AY$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AZ$3>A27taxremlife,A27taxvalue-SUM($F1316:AY1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!AZ$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BA$3>A27taxremlife,A27taxvalue-SUM($F1316:AZ1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!BA$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BB$3>A27taxremlife,A27taxvalue-SUM($F1316:BA1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!BB$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BC$3>A27taxremlife,A27taxvalue-SUM($F1316:BB1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!BC$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BD$3>A27taxremlife,A27taxvalue-SUM($F1316:BC1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!BD$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BE$3>A27taxremlife,A27taxvalue-SUM($F1316:BD1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!BE$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BF$3>A27taxremlife,A27taxvalue-SUM($F1316:BE1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!BF$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BG$3>A27taxremlife,A27taxvalue-SUM($F1316:BF1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!BG$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BH$3>A27taxremlife,A27taxvalue-SUM($F1316:BG1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!BH$498)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BI$3>A27taxremlife,A27taxvalue-SUM($F1316:BH1316),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))),'PTRM input'!BI$498)","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(I$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:H1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:H1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(J$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:I1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:I1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(K$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:J1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:J1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(L$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:K1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:K1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(M$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:L1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:L1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(N$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:M1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:M1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(O$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:N1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:N1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(P$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:O1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:O1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(Q$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:P1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:P1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(R$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:Q1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:Q1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(S$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:R1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:R1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(T$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:S1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:S1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(U$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:T1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:T1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(V$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:U1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:U1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(W$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:V1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:V1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(X$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:W1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:W1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(Y$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:X1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:X1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(Z$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:Y1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:Y1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AA$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:Z1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:Z1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AB$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AA1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AA1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AC$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AB1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AB1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AD$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AC1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AC1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AE$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AD1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AD1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AF$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AE1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AE1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AG$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AF1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AF1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AH$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AG1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AG1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AI$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AH1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AH1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AJ$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AI1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AI1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AK$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AJ1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AJ1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AL$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AK1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AK1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AM$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AL1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AL1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AN$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AM1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AM1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AO$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AN1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AN1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AP$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AO1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AO1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AQ$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AP1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AP1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AR$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AQ1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AQ1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AS$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AR1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AR1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AT$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AS1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AS1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AU$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AT1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AT1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AV$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AU1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AU1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AW$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AV1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AV1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AX$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AW1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AW1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AY$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AX1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AX1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AZ$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AY1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AY1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(BA$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AZ1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:AZ1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(BB$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:BA1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:BA1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(BC$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:BB1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:BB1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(BD$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:BC1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:BC1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(BE$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:BD1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:BD1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(BF$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:BE1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:BE1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(BG$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:BF1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:BF1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(BH$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:BG1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:BG1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(BI$3>(A27stdlife+$E1319),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:BH1319),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1319)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1319)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1319))*OFFSET($F$7,0,$E1319))-SUM($G1319:BH1319))*(OFFSET('PTRM input'!$G$369,0,$E1319-1)/A27taxstdlife))))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(J$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:I1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:I1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(K$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:J1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:J1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(L$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:K1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:K1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(M$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:L1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:L1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(N$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:M1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:M1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(O$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:N1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:N1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(P$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:O1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:O1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(Q$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:P1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:P1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(R$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:Q1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:Q1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(S$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:R1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:R1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(T$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:S1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:S1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(U$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:T1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:T1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(V$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:U1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:U1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(W$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:V1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:V1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(X$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:W1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:W1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(Y$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:X1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:X1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(Z$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:Y1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:Y1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AA$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:Z1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:Z1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AB$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AA1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AA1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AC$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AB1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AB1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AD$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AC1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AC1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AE$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AD1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AD1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AF$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AE1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AE1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AG$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AF1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AF1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AH$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AG1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AG1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AI$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AH1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AH1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AJ$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AI1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AI1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AK$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AJ1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AJ1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AL$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AK1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AK1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AM$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AL1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AL1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AN$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AM1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AM1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AO$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AN1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AN1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AP$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AO1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AO1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AQ$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AP1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AP1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AR$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AQ1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AQ1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AS$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AR1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AR1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AT$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AS1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AS1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AU$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AT1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AT1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AV$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AU1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AU1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AW$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AV1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AV1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AX$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AW1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AW1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AY$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AX1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AX1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AZ$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AY1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AY1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(BA$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AZ1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:AZ1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(BB$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:BA1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:BA1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(BC$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:BB1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:BB1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(BD$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:BC1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:BC1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(BE$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:BD1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:BD1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(BF$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:BE1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:BE1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(BG$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:BF1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:BF1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(BH$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:BG1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:BG1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(BI$3>(A27stdlife+$E1320),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:BH1320),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1320)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1320)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1320))*OFFSET($F$7,0,$E1320))-SUM($G1320:BH1320))*(OFFSET('PTRM input'!$G$369,0,$E1320-1)/A27taxstdlife))))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(M$3>(A27stdlife+$E1323),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:L1323),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:L1323))*(OFFSET('PTRM input'!$G$369,0,$E1323-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(N$3>(A27stdlife+$E1323),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:M1323),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:M1323))*(OFFSET('PTRM input'!$G$369,0,$E1323-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(O$3>(A27stdlife+$E1323),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:N1323),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:N1323))*(OFFSET('PTRM input'!$G$369,0,$E1323-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(P$3>(A27stdlife+$E1323),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:O1323),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:O1323))*(OFFSET('PTRM input'!$G$369,0,$E1323-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(Q$3>(A27stdlife+$E1323),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:P1323),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:P1323))*(OFFSET('PTRM input'!$G$369,0,$E1323-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(R$3>(A27stdlife+$E1323),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:Q1323),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:Q1323))*(OFFSET('PTRM input'!$G$369,0,$E1323-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(S$3>(A27stdlife+$E1323),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:R1323),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:R1323))*(OFFSET('PTRM input'!$G$369,0,$E1323-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(T$3>(A27stdlife+$E1323),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:S1323),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:S1323))*(OFFSET('PTRM input'!$G$369,0,$E1323-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(U$3>(A27stdlife+$E1323),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:T1323),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:T1323))*(OFFSET('PTRM input'!$G$369,0,$E1323-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(V$3>(A27stdlife+$E1323),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:U1323),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:U1323))*(OFFSET('PTRM input'!$G$369,0,$E1323-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(W$3>(A27stdlife+$E1323),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:V1323),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:V1323))*(OFFSET('PTRM input'!$G$369,0,$E1323-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(X$3>(A27stdlife+$E1323),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:W1323),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:W1323))*(OFFSET('PTRM input'!$G$369,0,$E1323-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(Y$3>(A27stdlife+$E1323),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:X1323),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:X1323))*(OFFSET('PTRM input'!$G$369,0,$E1323-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(Z$3>(A27stdlife+$E1323),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:Y1323),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:Y1323))*(OFFSET('PTRM input'!$G$369,0,$E1323-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AA$3>(A27stdlife+$E1323),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:Z1323),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:Z1323))*(OFFSET('PTRM input'!$G$369,0,$E1323-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AB$3>(A27stdlife+$E1323),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AA1323),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AA1323))*(OFFSET('PTRM input'!$G$369,0,$E1323-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AC$3>(A27stdlife+$E1323),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AB1323),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AB1323))*(OFFSET('PTRM input'!$G$369,0,$E1323-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AD$3>(A27stdlife+$E1323),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AC1323),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AC1323))*(OFFSET('PTRM input'!$G$369,0,$E1323-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AE$3>(A27stdlife+$E1323),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AD1323),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AD1323))*(OFFSET('PTRM input'!$G$369,0,$E1323-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AF$3>(A27stdlife+$E1323),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AE1323),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AE1323))*(OFFSET('PTRM input'!$G$369,0,$E1323-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AG$3>(A27stdlife+$E1323),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AF1323),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AF1323))*(OFFSET('PTRM input'!$G$369,0,$E1323-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AH$3>(A27stdlife+$E1323),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AG1323),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AG1323))*(OFFSET('PTRM input'!$G$369,0,$E1323-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AI$3>(A27stdlife+$E1323),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AH1323),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AH1323))*(OFFSET('PTRM input'!$G$369,0,$E1323-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AJ$3>(A27stdlife+$E1323),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AI1323),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AI1323))*(OFFSET('PTRM input'!$G$369,0,$E1323-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AK$3>(A27stdlife+$E1323),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AJ1323),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AJ1323))*(OFFSET('PTRM input'!$G$369,0,$E1323-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AL$3>(A27stdlife+$E1323),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AK1323),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AK1323))*(OFFSET('PTRM input'!$G$369,0,$E1323-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AM$3>(A27stdlife+$E1323),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AL1323),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AL1323))*(OFFSET('PTRM input'!$G$369,0,$E1323-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AN$3>(A27stdlife+$E1323),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AM1323),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AM1323))*(OFFSET('PTRM input'!$G$369,0,$E1323-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AO$3>(A27stdlife+$E1323),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AN1323),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AN1323))*(OFFSET('PTRM input'!$G$369,0,$E1323-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AP$3>(A27stdlife+$E1323),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AO1323),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AO1323))*(OFFSET('PTRM input'!$G$369,0,$E1323-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AQ$3>(A27stdlife+$E1323),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AP1323),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AP1323))*(OFFSET('PTRM input'!$G$369,0,$E1323-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AR$3>(A27stdlife+$E1323),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AQ1323),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AQ1323))*(OFFSET('PTRM input'!$G$369,0,$E1323-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AS$3>(A27stdlife+$E1323),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AR1323),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AR1323))*(OFFSET('PTRM input'!$G$369,0,$E1323-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AT$3>(A27stdlife+$E1323),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AS1323),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AS1323))*(OFFSET('PTRM input'!$G$369,0,$E1323-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AU$3>(A27stdlife+$E1323),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AT1323),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AT1323))*(OFFSET('PTRM input'!$G$369,0,$E1323-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AV$3>(A27stdlife+$E1323),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AU1323),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AU1323))*(OFFSET('PTRM input'!$G$369,0,$E1323-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AW$3>(A27stdlife+$E1323),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AV1323),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AV1323))*(OFFSET('PTRM input'!$G$369,0,$E1323-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AX$3>(A27stdlife+$E1323),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AW1323),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AW1323))*(OFFSET('PTRM input'!$G$369,0,$E1323-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AY$3>(A27stdlife+$E1323),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AX1323),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AX1323))*(OFFSET('PTRM input'!$G$369,0,$E1323-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AZ$3>(A27stdlife+$E1323),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AY1323),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AY1323))*(OFFSET('PTRM input'!$G$369,0,$E1323-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(BA$3>(A27stdlife+$E1323),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AZ1323),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:AZ1323))*(OFFSET('PTRM input'!$G$369,0,$E1323-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(BB$3>(A27stdlife+$E1323),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:BA1323),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:BA1323))*(OFFSET('PTRM input'!$G$369,0,$E1323-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(BC$3>(A27stdlife+$E1323),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:BB1323),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:BB1323))*(OFFSET('PTRM input'!$G$369,0,$E1323-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(BD$3>(A27stdlife+$E1323),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:BC1323),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:BC1323))*(OFFSET('PTRM input'!$G$369,0,$E1323-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(BE$3>(A27stdlife+$E1323),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:BD1323),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:BD1323))*(OFFSET('PTRM input'!$G$369,0,$E1323-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(BF$3>(A27stdlife+$E1323),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:BE1323),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:BE1323))*(OFFSET('PTRM input'!$G$369,0,$E1323-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(BG$3>(A27stdlife+$E1323),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:BF1323),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:BF1323))*(OFFSET('PTRM input'!$G$369,0,$E1323-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(BH$3>(A27stdlife+$E1323),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:BG1323),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:BG1323))*(OFFSET('PTRM input'!$G$369,0,$E1323-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(BI$3>(A27stdlife+$E1323),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:BH1323),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1323)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1323)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1323))*OFFSET($F$7,0,$E1323))-SUM($G1323:BH1323))*(OFFSET('PTRM input'!$G$369,0,$E1323-1)/A27taxstdlife))))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(N$3>(A27stdlife+$E1324),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:M1324),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:M1324))*(OFFSET('PTRM input'!$G$369,0,$E1324-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(O$3>(A27stdlife+$E1324),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:N1324),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:N1324))*(OFFSET('PTRM input'!$G$369,0,$E1324-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(P$3>(A27stdlife+$E1324),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:O1324),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:O1324))*(OFFSET('PTRM input'!$G$369,0,$E1324-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(Q$3>(A27stdlife+$E1324),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:P1324),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:P1324))*(OFFSET('PTRM input'!$G$369,0,$E1324-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(R$3>(A27stdlife+$E1324),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:Q1324),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:Q1324))*(OFFSET('PTRM input'!$G$369,0,$E1324-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(S$3>(A27stdlife+$E1324),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:R1324),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:R1324))*(OFFSET('PTRM input'!$G$369,0,$E1324-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(T$3>(A27stdlife+$E1324),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:S1324),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:S1324))*(OFFSET('PTRM input'!$G$369,0,$E1324-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(U$3>(A27stdlife+$E1324),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:T1324),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:T1324))*(OFFSET('PTRM input'!$G$369,0,$E1324-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(V$3>(A27stdlife+$E1324),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:U1324),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:U1324))*(OFFSET('PTRM input'!$G$369,0,$E1324-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(W$3>(A27stdlife+$E1324),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:V1324),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:V1324))*(OFFSET('PTRM input'!$G$369,0,$E1324-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(X$3>(A27stdlife+$E1324),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:W1324),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:W1324))*(OFFSET('PTRM input'!$G$369,0,$E1324-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(Y$3>(A27stdlife+$E1324),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:X1324),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:X1324))*(OFFSET('PTRM input'!$G$369,0,$E1324-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(Z$3>(A27stdlife+$E1324),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:Y1324),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:Y1324))*(OFFSET('PTRM input'!$G$369,0,$E1324-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AA$3>(A27stdlife+$E1324),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:Z1324),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:Z1324))*(OFFSET('PTRM input'!$G$369,0,$E1324-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AB$3>(A27stdlife+$E1324),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AA1324),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AA1324))*(OFFSET('PTRM input'!$G$369,0,$E1324-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AC$3>(A27stdlife+$E1324),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AB1324),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AB1324))*(OFFSET('PTRM input'!$G$369,0,$E1324-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AD$3>(A27stdlife+$E1324),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AC1324),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AC1324))*(OFFSET('PTRM input'!$G$369,0,$E1324-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AE$3>(A27stdlife+$E1324),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AD1324),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AD1324))*(OFFSET('PTRM input'!$G$369,0,$E1324-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AF$3>(A27stdlife+$E1324),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AE1324),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AE1324))*(OFFSET('PTRM input'!$G$369,0,$E1324-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AG$3>(A27stdlife+$E1324),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AF1324),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AF1324))*(OFFSET('PTRM input'!$G$369,0,$E1324-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AH$3>(A27stdlife+$E1324),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AG1324),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AG1324))*(OFFSET('PTRM input'!$G$369,0,$E1324-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AI$3>(A27stdlife+$E1324),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AH1324),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AH1324))*(OFFSET('PTRM input'!$G$369,0,$E1324-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AJ$3>(A27stdlife+$E1324),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AI1324),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AI1324))*(OFFSET('PTRM input'!$G$369,0,$E1324-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AK$3>(A27stdlife+$E1324),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AJ1324),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AJ1324))*(OFFSET('PTRM input'!$G$369,0,$E1324-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AL$3>(A27stdlife+$E1324),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AK1324),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AK1324))*(OFFSET('PTRM input'!$G$369,0,$E1324-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AM$3>(A27stdlife+$E1324),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AL1324),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AL1324))*(OFFSET('PTRM input'!$G$369,0,$E1324-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AN$3>(A27stdlife+$E1324),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AM1324),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AM1324))*(OFFSET('PTRM input'!$G$369,0,$E1324-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AO$3>(A27stdlife+$E1324),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AN1324),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AN1324))*(OFFSET('PTRM input'!$G$369,0,$E1324-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AP$3>(A27stdlife+$E1324),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AO1324),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AO1324))*(OFFSET('PTRM input'!$G$369,0,$E1324-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AQ$3>(A27stdlife+$E1324),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AP1324),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AP1324))*(OFFSET('PTRM input'!$G$369,0,$E1324-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AR$3>(A27stdlife+$E1324),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AQ1324),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AQ1324))*(OFFSET('PTRM input'!$G$369,0,$E1324-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AS$3>(A27stdlife+$E1324),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AR1324),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AR1324))*(OFFSET('PTRM input'!$G$369,0,$E1324-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AT$3>(A27stdlife+$E1324),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AS1324),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AS1324))*(OFFSET('PTRM input'!$G$369,0,$E1324-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AU$3>(A27stdlife+$E1324),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AT1324),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AT1324))*(OFFSET('PTRM input'!$G$369,0,$E1324-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AV$3>(A27stdlife+$E1324),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AU1324),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AU1324))*(OFFSET('PTRM input'!$G$369,0,$E1324-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AW$3>(A27stdlife+$E1324),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AV1324),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AV1324))*(OFFSET('PTRM input'!$G$369,0,$E1324-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AX$3>(A27stdlife+$E1324),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AW1324),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AW1324))*(OFFSET('PTRM input'!$G$369,0,$E1324-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AY$3>(A27stdlife+$E1324),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AX1324),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AX1324))*(OFFSET('PTRM input'!$G$369,0,$E1324-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AZ$3>(A27stdlife+$E1324),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AY1324),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AY1324))*(OFFSET('PTRM input'!$G$369,0,$E1324-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(BA$3>(A27stdlife+$E1324),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AZ1324),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:AZ1324))*(OFFSET('PTRM input'!$G$369,0,$E1324-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(BB$3>(A27stdlife+$E1324),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:BA1324),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:BA1324))*(OFFSET('PTRM input'!$G$369,0,$E1324-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(BC$3>(A27stdlife+$E1324),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:BB1324),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:BB1324))*(OFFSET('PTRM input'!$G$369,0,$E1324-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(BD$3>(A27stdlife+$E1324),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:BC1324),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:BC1324))*(OFFSET('PTRM input'!$G$369,0,$E1324-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(BE$3>(A27stdlife+$E1324),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:BD1324),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:BD1324))*(OFFSET('PTRM input'!$G$369,0,$E1324-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(BF$3>(A27stdlife+$E1324),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:BE1324),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:BE1324))*(OFFSET('PTRM input'!$G$369,0,$E1324-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(BG$3>(A27stdlife+$E1324),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:BF1324),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:BF1324))*(OFFSET('PTRM input'!$G$369,0,$E1324-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(BH$3>(A27stdlife+$E1324),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:BG1324),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:BG1324))*(OFFSET('PTRM input'!$G$369,0,$E1324-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(BI$3>(A27stdlife+$E1324),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:BH1324),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1324)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1324)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1324))*OFFSET($F$7,0,$E1324))-SUM($G1324:BH1324))*(OFFSET('PTRM input'!$G$369,0,$E1324-1)/A27taxstdlife))))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(Q$3>(A27stdlife+$E1327),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:P1327),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:P1327))*(OFFSET('PTRM input'!$G$369,0,$E1327-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(R$3>(A27stdlife+$E1327),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:Q1327),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:Q1327))*(OFFSET('PTRM input'!$G$369,0,$E1327-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(S$3>(A27stdlife+$E1327),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:R1327),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:R1327))*(OFFSET('PTRM input'!$G$369,0,$E1327-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(T$3>(A27stdlife+$E1327),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:S1327),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:S1327))*(OFFSET('PTRM input'!$G$369,0,$E1327-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(U$3>(A27stdlife+$E1327),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:T1327),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:T1327))*(OFFSET('PTRM input'!$G$369,0,$E1327-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(V$3>(A27stdlife+$E1327),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:U1327),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:U1327))*(OFFSET('PTRM input'!$G$369,0,$E1327-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(W$3>(A27stdlife+$E1327),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:V1327),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:V1327))*(OFFSET('PTRM input'!$G$369,0,$E1327-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(X$3>(A27stdlife+$E1327),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:W1327),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:W1327))*(OFFSET('PTRM input'!$G$369,0,$E1327-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(Y$3>(A27stdlife+$E1327),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:X1327),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:X1327))*(OFFSET('PTRM input'!$G$369,0,$E1327-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(Z$3>(A27stdlife+$E1327),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:Y1327),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:Y1327))*(OFFSET('PTRM input'!$G$369,0,$E1327-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AA$3>(A27stdlife+$E1327),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:Z1327),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:Z1327))*(OFFSET('PTRM input'!$G$369,0,$E1327-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AB$3>(A27stdlife+$E1327),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AA1327),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AA1327))*(OFFSET('PTRM input'!$G$369,0,$E1327-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AC$3>(A27stdlife+$E1327),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AB1327),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AB1327))*(OFFSET('PTRM input'!$G$369,0,$E1327-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AD$3>(A27stdlife+$E1327),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AC1327),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AC1327))*(OFFSET('PTRM input'!$G$369,0,$E1327-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AE$3>(A27stdlife+$E1327),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AD1327),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AD1327))*(OFFSET('PTRM input'!$G$369,0,$E1327-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AF$3>(A27stdlife+$E1327),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AE1327),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AE1327))*(OFFSET('PTRM input'!$G$369,0,$E1327-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AG$3>(A27stdlife+$E1327),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AF1327),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AF1327))*(OFFSET('PTRM input'!$G$369,0,$E1327-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AH$3>(A27stdlife+$E1327),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AG1327),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AG1327))*(OFFSET('PTRM input'!$G$369,0,$E1327-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AI$3>(A27stdlife+$E1327),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AH1327),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AH1327))*(OFFSET('PTRM input'!$G$369,0,$E1327-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AJ$3>(A27stdlife+$E1327),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AI1327),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AI1327))*(OFFSET('PTRM input'!$G$369,0,$E1327-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AK$3>(A27stdlife+$E1327),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AJ1327),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AJ1327))*(OFFSET('PTRM input'!$G$369,0,$E1327-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AL$3>(A27stdlife+$E1327),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AK1327),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AK1327))*(OFFSET('PTRM input'!$G$369,0,$E1327-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AM$3>(A27stdlife+$E1327),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AL1327),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AL1327))*(OFFSET('PTRM input'!$G$369,0,$E1327-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AN$3>(A27stdlife+$E1327),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AM1327),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AM1327))*(OFFSET('PTRM input'!$G$369,0,$E1327-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AO$3>(A27stdlife+$E1327),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AN1327),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AN1327))*(OFFSET('PTRM input'!$G$369,0,$E1327-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AP$3>(A27stdlife+$E1327),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AO1327),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AO1327))*(OFFSET('PTRM input'!$G$369,0,$E1327-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AQ$3>(A27stdlife+$E1327),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AP1327),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AP1327))*(OFFSET('PTRM input'!$G$369,0,$E1327-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AR$3>(A27stdlife+$E1327),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AQ1327),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AQ1327))*(OFFSET('PTRM input'!$G$369,0,$E1327-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AS$3>(A27stdlife+$E1327),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AR1327),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AR1327))*(OFFSET('PTRM input'!$G$369,0,$E1327-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AT$3>(A27stdlife+$E1327),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AS1327),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AS1327))*(OFFSET('PTRM input'!$G$369,0,$E1327-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AU$3>(A27stdlife+$E1327),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AT1327),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AT1327))*(OFFSET('PTRM input'!$G$369,0,$E1327-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AV$3>(A27stdlife+$E1327),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AU1327),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AU1327))*(OFFSET('PTRM input'!$G$369,0,$E1327-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AW$3>(A27stdlife+$E1327),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AV1327),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AV1327))*(OFFSET('PTRM input'!$G$369,0,$E1327-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AX$3>(A27stdlife+$E1327),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AW1327),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AW1327))*(OFFSET('PTRM input'!$G$369,0,$E1327-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AY$3>(A27stdlife+$E1327),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AX1327),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AX1327))*(OFFSET('PTRM input'!$G$369,0,$E1327-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(AZ$3>(A27stdlife+$E1327),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AY1327),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AY1327))*(OFFSET('PTRM input'!$G$369,0,$E1327-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(BA$3>(A27stdlife+$E1327),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AZ1327),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:AZ1327))*(OFFSET('PTRM input'!$G$369,0,$E1327-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(BB$3>(A27stdlife+$E1327),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:BA1327),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:BA1327))*(OFFSET('PTRM input'!$G$369,0,$E1327-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(BC$3>(A27stdlife+$E1327),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:BB1327),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:BB1327))*(OFFSET('PTRM input'!$G$369,0,$E1327-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(BD$3>(A27stdlife+$E1327),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:BC1327),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:BC1327))*(OFFSET('PTRM input'!$G$369,0,$E1327-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(BE$3>(A27stdlife+$E1327),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:BD1327),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:BD1327))*(OFFSET('PTRM input'!$G$369,0,$E1327-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(BF$3>(A27stdlife+$E1327),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:BE1327),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:BE1327))*(OFFSET('PTRM input'!$G$369,0,$E1327-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(BG$3>(A27stdlife+$E1327),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:BF1327),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:BF1327))*(OFFSET('PTRM input'!$G$369,0,$E1327-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(BH$3>(A27stdlife+$E1327),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:BG1327),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:BG1327))*(OFFSET('PTRM input'!$G$369,0,$E1327-1)/A27taxstdlife))))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(A27taxstdlife=\"\",0,IF(BI$3>(A27stdlife+$E1327),((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:BH1327),(((INDEX('PTRM input'!$G$277:$P$326,A27offset,$E1327)+INDEX('PTRM input'!$G$223:$P$272,A27offset,$E1327)-INDEX('PTRM input'!$G$115:$P$164,A27offset,$E1327))*OFFSET($F$7,0,$E1327))-SUM($G1327:BH1327))*(OFFSET('PTRM input'!$G$369,0,$E1327-1)/A27taxstdlife))))","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"SUM(G1316:G1327)+'PTRM input'!G$141*G$7","v":0},{"$f":"SUM(H1316:H1327)+'PTRM input'!H$141*H$7","v":0},{"$f":"SUM(I1316:I1327)+'PTRM input'!I$141*I$7","v":0},{"$f":"SUM(J1316:J1327)+'PTRM input'!J$141*J$7","v":0},{"$f":"SUM(K1316:K1327)+'PTRM input'!K$141*K$7","v":0},{"$f":"SUM(L1316:L1327)+'PTRM input'!L$141*L$7","v":0},{"$f":"SUM(M1316:M1327)+'PTRM input'!M$141*M$7","v":0},{"$f":"SUM(N1316:N1327)+'PTRM input'!N$141*N$7","v":0},{"$f":"SUM(O1316:O1327)+'PTRM input'!O$141*O$7","v":0},{"$f":"SUM(P1316:P1327)+'PTRM input'!P$141*P$7","v":0},{"$f":"SUM(Q1316:Q1327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM1316:AM1327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(H$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:G1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:G1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(I$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:H1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:H1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(J$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:I1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:I1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(K$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:J1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:J1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(L$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:K1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:K1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(M$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:L1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:L1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(N$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:M1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:M1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(O$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:N1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:N1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(P$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:O1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:O1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(Q$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:P1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:P1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(R$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:Q1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:Q1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(S$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:R1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:R1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(T$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:S1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:S1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(U$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:T1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:T1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(V$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:U1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:U1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(W$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:V1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:V1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(X$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:W1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:W1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(Y$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:X1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:X1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(Z$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:Y1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:Y1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AA$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:Z1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:Z1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AB$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AA1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AA1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AC$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AB1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AB1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AD$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AC1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AC1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AE$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AD1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AD1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AF$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AE1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AE1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AG$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AF1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AF1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AH$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AG1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AG1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AI$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AH1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AH1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AJ$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AI1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AI1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AK$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AJ1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AJ1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AL$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AK1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AK1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AM$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AL1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AL1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AN$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AM1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AM1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AO$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AN1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AN1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AP$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AO1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AO1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AQ$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AP1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AP1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AR$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AQ1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AQ1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AS$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AR1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AR1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AT$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AS1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AS1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AU$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AT1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AT1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AV$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AU1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AU1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AW$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AV1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AV1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AX$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AW1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AW1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AY$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AX1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AX1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AZ$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AY1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AY1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(BA$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AZ1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:AZ1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(BB$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:BA1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:BA1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(BC$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:BB1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:BB1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(BD$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:BC1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:BC1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(BE$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:BD1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:BD1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(BF$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:BE1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:BE1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(BG$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:BF1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:BF1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(BH$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:BG1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:BG1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(BI$3>(A28stdlife+$E1331),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:BH1331),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1331)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1331)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1331))*OFFSET($F$7,0,$E1331))-SUM($G1331:BH1331))*(OFFSET('PTRM input'!$G$369,0,$E1331-1)/A28taxstdlife))))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(I$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:H1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:H1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(J$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:I1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:I1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(K$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:J1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:J1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(L$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:K1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:K1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(M$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:L1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:L1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(N$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:M1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:M1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(O$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:N1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:N1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(P$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:O1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:O1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(Q$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:P1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:P1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(R$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:Q1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:Q1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(S$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:R1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:R1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(T$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:S1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:S1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(U$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:T1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:T1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(V$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:U1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:U1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(W$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:V1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:V1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(X$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:W1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:W1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(Y$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:X1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:X1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(Z$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:Y1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:Y1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AA$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:Z1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:Z1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AB$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AA1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AA1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AC$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AB1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AB1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AD$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AC1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AC1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AE$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AD1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AD1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AF$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AE1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AE1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AG$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AF1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AF1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AH$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AG1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AG1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AI$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AH1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AH1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AJ$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AI1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AI1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AK$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AJ1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AJ1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AL$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AK1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AK1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AM$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AL1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AL1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AN$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AM1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AM1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AO$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AN1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AN1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AP$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AO1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AO1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AQ$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AP1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AP1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AR$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AQ1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AQ1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AS$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AR1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AR1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AT$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AS1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AS1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AU$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AT1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AT1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AV$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AU1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AU1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AW$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AV1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AV1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AX$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AW1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AW1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AY$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AX1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AX1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AZ$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AY1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AY1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(BA$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AZ1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:AZ1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(BB$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:BA1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:BA1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(BC$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:BB1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:BB1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(BD$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:BC1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:BC1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(BE$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:BD1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:BD1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(BF$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:BE1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:BE1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(BG$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:BF1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:BF1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(BH$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:BG1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:BG1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(BI$3>(A28stdlife+$E1332),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:BH1332),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1332)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1332)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1332))*OFFSET($F$7,0,$E1332))-SUM($G1332:BH1332))*(OFFSET('PTRM input'!$G$369,0,$E1332-1)/A28taxstdlife))))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(L$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:K1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:K1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(M$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:L1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:L1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(N$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:M1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:M1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(O$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:N1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:N1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(P$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:O1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:O1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(Q$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:P1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:P1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(R$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:Q1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:Q1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(S$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:R1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:R1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(T$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:S1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:S1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(U$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:T1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:T1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(V$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:U1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:U1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(W$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:V1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:V1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(X$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:W1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:W1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(Y$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:X1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:X1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(Z$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:Y1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:Y1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AA$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:Z1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:Z1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AB$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AA1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AA1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AC$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AB1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AB1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AD$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AC1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AC1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AE$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AD1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AD1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AF$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AE1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AE1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AG$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AF1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AF1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AH$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AG1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AG1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AI$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AH1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AH1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AJ$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AI1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AI1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AK$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AJ1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AJ1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AL$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AK1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AK1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AM$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AL1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AL1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AN$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AM1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AM1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AO$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AN1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AN1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AP$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AO1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AO1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AQ$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AP1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AP1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AR$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AQ1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AQ1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AS$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AR1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AR1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AT$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AS1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AS1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AU$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AT1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AT1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AV$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AU1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AU1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AW$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AV1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AV1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AX$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AW1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AW1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AY$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AX1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AX1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AZ$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AY1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AY1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(BA$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AZ1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:AZ1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(BB$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:BA1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:BA1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(BC$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:BB1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:BB1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(BD$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:BC1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:BC1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(BE$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:BD1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:BD1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(BF$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:BE1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:BE1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(BG$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:BF1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:BF1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(BH$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:BG1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:BG1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(BI$3>(A28stdlife+$E1335),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:BH1335),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1335)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1335)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1335))*OFFSET($F$7,0,$E1335))-SUM($G1335:BH1335))*(OFFSET('PTRM input'!$G$369,0,$E1335-1)/A28taxstdlife))))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(N$3>(A28stdlife+$E1337),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:M1337),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:M1337))*(OFFSET('PTRM input'!$G$369,0,$E1337-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(O$3>(A28stdlife+$E1337),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:N1337),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:N1337))*(OFFSET('PTRM input'!$G$369,0,$E1337-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(P$3>(A28stdlife+$E1337),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:O1337),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:O1337))*(OFFSET('PTRM input'!$G$369,0,$E1337-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(Q$3>(A28stdlife+$E1337),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:P1337),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:P1337))*(OFFSET('PTRM input'!$G$369,0,$E1337-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(R$3>(A28stdlife+$E1337),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:Q1337),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:Q1337))*(OFFSET('PTRM input'!$G$369,0,$E1337-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(S$3>(A28stdlife+$E1337),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:R1337),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:R1337))*(OFFSET('PTRM input'!$G$369,0,$E1337-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(T$3>(A28stdlife+$E1337),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:S1337),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:S1337))*(OFFSET('PTRM input'!$G$369,0,$E1337-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(U$3>(A28stdlife+$E1337),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:T1337),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:T1337))*(OFFSET('PTRM input'!$G$369,0,$E1337-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(V$3>(A28stdlife+$E1337),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:U1337),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:U1337))*(OFFSET('PTRM input'!$G$369,0,$E1337-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(W$3>(A28stdlife+$E1337),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:V1337),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:V1337))*(OFFSET('PTRM input'!$G$369,0,$E1337-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(X$3>(A28stdlife+$E1337),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:W1337),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:W1337))*(OFFSET('PTRM input'!$G$369,0,$E1337-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(Y$3>(A28stdlife+$E1337),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:X1337),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:X1337))*(OFFSET('PTRM input'!$G$369,0,$E1337-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(Z$3>(A28stdlife+$E1337),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:Y1337),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:Y1337))*(OFFSET('PTRM input'!$G$369,0,$E1337-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AA$3>(A28stdlife+$E1337),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:Z1337),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:Z1337))*(OFFSET('PTRM input'!$G$369,0,$E1337-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AB$3>(A28stdlife+$E1337),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AA1337),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AA1337))*(OFFSET('PTRM input'!$G$369,0,$E1337-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AC$3>(A28stdlife+$E1337),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AB1337),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AB1337))*(OFFSET('PTRM input'!$G$369,0,$E1337-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AD$3>(A28stdlife+$E1337),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AC1337),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AC1337))*(OFFSET('PTRM input'!$G$369,0,$E1337-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AE$3>(A28stdlife+$E1337),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AD1337),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AD1337))*(OFFSET('PTRM input'!$G$369,0,$E1337-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AF$3>(A28stdlife+$E1337),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AE1337),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AE1337))*(OFFSET('PTRM input'!$G$369,0,$E1337-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AG$3>(A28stdlife+$E1337),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AF1337),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AF1337))*(OFFSET('PTRM input'!$G$369,0,$E1337-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AH$3>(A28stdlife+$E1337),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AG1337),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AG1337))*(OFFSET('PTRM input'!$G$369,0,$E1337-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AI$3>(A28stdlife+$E1337),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AH1337),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AH1337))*(OFFSET('PTRM input'!$G$369,0,$E1337-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AJ$3>(A28stdlife+$E1337),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AI1337),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AI1337))*(OFFSET('PTRM input'!$G$369,0,$E1337-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AK$3>(A28stdlife+$E1337),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AJ1337),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AJ1337))*(OFFSET('PTRM input'!$G$369,0,$E1337-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AL$3>(A28stdlife+$E1337),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AK1337),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AK1337))*(OFFSET('PTRM input'!$G$369,0,$E1337-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AM$3>(A28stdlife+$E1337),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AL1337),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AL1337))*(OFFSET('PTRM input'!$G$369,0,$E1337-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AN$3>(A28stdlife+$E1337),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AM1337),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AM1337))*(OFFSET('PTRM input'!$G$369,0,$E1337-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AO$3>(A28stdlife+$E1337),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AN1337),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AN1337))*(OFFSET('PTRM input'!$G$369,0,$E1337-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AP$3>(A28stdlife+$E1337),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AO1337),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AO1337))*(OFFSET('PTRM input'!$G$369,0,$E1337-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AQ$3>(A28stdlife+$E1337),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AP1337),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AP1337))*(OFFSET('PTRM input'!$G$369,0,$E1337-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AR$3>(A28stdlife+$E1337),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AQ1337),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AQ1337))*(OFFSET('PTRM input'!$G$369,0,$E1337-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AS$3>(A28stdlife+$E1337),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AR1337),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AR1337))*(OFFSET('PTRM input'!$G$369,0,$E1337-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AT$3>(A28stdlife+$E1337),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AS1337),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AS1337))*(OFFSET('PTRM input'!$G$369,0,$E1337-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AU$3>(A28stdlife+$E1337),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AT1337),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AT1337))*(OFFSET('PTRM input'!$G$369,0,$E1337-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AV$3>(A28stdlife+$E1337),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AU1337),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AU1337))*(OFFSET('PTRM input'!$G$369,0,$E1337-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AW$3>(A28stdlife+$E1337),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AV1337),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AV1337))*(OFFSET('PTRM input'!$G$369,0,$E1337-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AX$3>(A28stdlife+$E1337),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AW1337),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AW1337))*(OFFSET('PTRM input'!$G$369,0,$E1337-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AY$3>(A28stdlife+$E1337),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AX1337),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AX1337))*(OFFSET('PTRM input'!$G$369,0,$E1337-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AZ$3>(A28stdlife+$E1337),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AY1337),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AY1337))*(OFFSET('PTRM input'!$G$369,0,$E1337-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(BA$3>(A28stdlife+$E1337),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AZ1337),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:AZ1337))*(OFFSET('PTRM input'!$G$369,0,$E1337-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(BB$3>(A28stdlife+$E1337),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:BA1337),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:BA1337))*(OFFSET('PTRM input'!$G$369,0,$E1337-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(BC$3>(A28stdlife+$E1337),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:BB1337),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:BB1337))*(OFFSET('PTRM input'!$G$369,0,$E1337-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(BD$3>(A28stdlife+$E1337),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:BC1337),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:BC1337))*(OFFSET('PTRM input'!$G$369,0,$E1337-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(BE$3>(A28stdlife+$E1337),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:BD1337),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:BD1337))*(OFFSET('PTRM input'!$G$369,0,$E1337-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(BF$3>(A28stdlife+$E1337),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:BE1337),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:BE1337))*(OFFSET('PTRM input'!$G$369,0,$E1337-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(BG$3>(A28stdlife+$E1337),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:BF1337),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:BF1337))*(OFFSET('PTRM input'!$G$369,0,$E1337-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(BH$3>(A28stdlife+$E1337),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:BG1337),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:BG1337))*(OFFSET('PTRM input'!$G$369,0,$E1337-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(BI$3>(A28stdlife+$E1337),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:BH1337),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1337)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1337)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1337))*OFFSET($F$7,0,$E1337))-SUM($G1337:BH1337))*(OFFSET('PTRM input'!$G$369,0,$E1337-1)/A28taxstdlife))))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(Q$3>(A28stdlife+$E1340),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:P1340),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:P1340))*(OFFSET('PTRM input'!$G$369,0,$E1340-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(R$3>(A28stdlife+$E1340),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:Q1340),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:Q1340))*(OFFSET('PTRM input'!$G$369,0,$E1340-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(S$3>(A28stdlife+$E1340),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:R1340),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:R1340))*(OFFSET('PTRM input'!$G$369,0,$E1340-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(T$3>(A28stdlife+$E1340),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:S1340),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:S1340))*(OFFSET('PTRM input'!$G$369,0,$E1340-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(U$3>(A28stdlife+$E1340),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:T1340),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:T1340))*(OFFSET('PTRM input'!$G$369,0,$E1340-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(V$3>(A28stdlife+$E1340),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:U1340),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:U1340))*(OFFSET('PTRM input'!$G$369,0,$E1340-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(W$3>(A28stdlife+$E1340),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:V1340),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:V1340))*(OFFSET('PTRM input'!$G$369,0,$E1340-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(X$3>(A28stdlife+$E1340),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:W1340),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:W1340))*(OFFSET('PTRM input'!$G$369,0,$E1340-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(Y$3>(A28stdlife+$E1340),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:X1340),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:X1340))*(OFFSET('PTRM input'!$G$369,0,$E1340-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(Z$3>(A28stdlife+$E1340),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:Y1340),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:Y1340))*(OFFSET('PTRM input'!$G$369,0,$E1340-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AA$3>(A28stdlife+$E1340),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:Z1340),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:Z1340))*(OFFSET('PTRM input'!$G$369,0,$E1340-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AB$3>(A28stdlife+$E1340),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AA1340),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AA1340))*(OFFSET('PTRM input'!$G$369,0,$E1340-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AC$3>(A28stdlife+$E1340),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AB1340),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AB1340))*(OFFSET('PTRM input'!$G$369,0,$E1340-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AD$3>(A28stdlife+$E1340),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AC1340),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AC1340))*(OFFSET('PTRM input'!$G$369,0,$E1340-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AE$3>(A28stdlife+$E1340),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AD1340),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AD1340))*(OFFSET('PTRM input'!$G$369,0,$E1340-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AF$3>(A28stdlife+$E1340),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AE1340),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AE1340))*(OFFSET('PTRM input'!$G$369,0,$E1340-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AG$3>(A28stdlife+$E1340),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AF1340),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AF1340))*(OFFSET('PTRM input'!$G$369,0,$E1340-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AH$3>(A28stdlife+$E1340),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AG1340),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AG1340))*(OFFSET('PTRM input'!$G$369,0,$E1340-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AI$3>(A28stdlife+$E1340),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AH1340),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AH1340))*(OFFSET('PTRM input'!$G$369,0,$E1340-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AJ$3>(A28stdlife+$E1340),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AI1340),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AI1340))*(OFFSET('PTRM input'!$G$369,0,$E1340-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AK$3>(A28stdlife+$E1340),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AJ1340),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AJ1340))*(OFFSET('PTRM input'!$G$369,0,$E1340-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AL$3>(A28stdlife+$E1340),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AK1340),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AK1340))*(OFFSET('PTRM input'!$G$369,0,$E1340-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AM$3>(A28stdlife+$E1340),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AL1340),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AL1340))*(OFFSET('PTRM input'!$G$369,0,$E1340-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AN$3>(A28stdlife+$E1340),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AM1340),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AM1340))*(OFFSET('PTRM input'!$G$369,0,$E1340-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AO$3>(A28stdlife+$E1340),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AN1340),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AN1340))*(OFFSET('PTRM input'!$G$369,0,$E1340-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AP$3>(A28stdlife+$E1340),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AO1340),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AO1340))*(OFFSET('PTRM input'!$G$369,0,$E1340-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AQ$3>(A28stdlife+$E1340),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AP1340),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AP1340))*(OFFSET('PTRM input'!$G$369,0,$E1340-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AR$3>(A28stdlife+$E1340),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AQ1340),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AQ1340))*(OFFSET('PTRM input'!$G$369,0,$E1340-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AS$3>(A28stdlife+$E1340),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AR1340),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AR1340))*(OFFSET('PTRM input'!$G$369,0,$E1340-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AT$3>(A28stdlife+$E1340),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AS1340),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AS1340))*(OFFSET('PTRM input'!$G$369,0,$E1340-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AU$3>(A28stdlife+$E1340),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AT1340),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AT1340))*(OFFSET('PTRM input'!$G$369,0,$E1340-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AV$3>(A28stdlife+$E1340),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AU1340),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AU1340))*(OFFSET('PTRM input'!$G$369,0,$E1340-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AW$3>(A28stdlife+$E1340),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AV1340),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AV1340))*(OFFSET('PTRM input'!$G$369,0,$E1340-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AX$3>(A28stdlife+$E1340),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AW1340),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AW1340))*(OFFSET('PTRM input'!$G$369,0,$E1340-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AY$3>(A28stdlife+$E1340),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AX1340),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AX1340))*(OFFSET('PTRM input'!$G$369,0,$E1340-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(AZ$3>(A28stdlife+$E1340),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AY1340),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AY1340))*(OFFSET('PTRM input'!$G$369,0,$E1340-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(BA$3>(A28stdlife+$E1340),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AZ1340),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:AZ1340))*(OFFSET('PTRM input'!$G$369,0,$E1340-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(BB$3>(A28stdlife+$E1340),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:BA1340),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:BA1340))*(OFFSET('PTRM input'!$G$369,0,$E1340-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(BC$3>(A28stdlife+$E1340),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:BB1340),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:BB1340))*(OFFSET('PTRM input'!$G$369,0,$E1340-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(BD$3>(A28stdlife+$E1340),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:BC1340),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:BC1340))*(OFFSET('PTRM input'!$G$369,0,$E1340-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(BE$3>(A28stdlife+$E1340),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:BD1340),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:BD1340))*(OFFSET('PTRM input'!$G$369,0,$E1340-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(BF$3>(A28stdlife+$E1340),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:BE1340),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:BE1340))*(OFFSET('PTRM input'!$G$369,0,$E1340-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(BG$3>(A28stdlife+$E1340),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:BF1340),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:BF1340))*(OFFSET('PTRM input'!$G$369,0,$E1340-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(BH$3>(A28stdlife+$E1340),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:BG1340),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:BG1340))*(OFFSET('PTRM input'!$G$369,0,$E1340-1)/A28taxstdlife))))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(A28taxstdlife=\"\",0,IF(BI$3>(A28stdlife+$E1340),((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:BH1340),(((INDEX('PTRM input'!$G$277:$P$326,A28offset,$E1340)+INDEX('PTRM input'!$G$223:$P$272,A28offset,$E1340)-INDEX('PTRM input'!$G$115:$P$164,A28offset,$E1340))*OFFSET($F$7,0,$E1340))-SUM($G1340:BH1340))*(OFFSET('PTRM input'!$G$369,0,$E1340-1)/A28taxstdlife))))","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"SUM(G1329:G1340)+'PTRM input'!G$142*G$7","v":0},{"$f":"SUM(H1329:H1340)+'PTRM input'!H$142*H$7","v":0},{"$f":"SUM(I1329:I1340)+'PTRM input'!I$142*I$7","v":0},{"$f":"SUM(J1329:J1340)+'PTRM input'!J$142*J$7","v":0},{"$f":"SUM(K1329:K1340)+'PTRM input'!K$142*K$7","v":0},{"$f":"SUM(L1329:L1340)+'PTRM input'!L$142*L$7","v":0},{"$f":"SUM(M1329:M1340)+'PTRM input'!M$142*M$7","v":0},{"$f":"SUM(N1329:N1340)+'PTRM input'!N$142*N$7","v":0},{"$f":"SUM(O1329:O1340)+'PTRM input'!O$142*O$7","v":0},{"$f":"SUM(P1329:P1340)+'PTRM input'!P$142*P$7","v":0},{"$f":"SUM(Q1329:Q1340)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM1329:AM1340)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(H$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:G1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:G1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(I$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:H1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:H1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(J$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:I1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:I1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(K$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:J1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:J1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(L$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:K1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:K1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(M$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:L1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:L1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(N$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:M1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:M1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(O$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:N1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:N1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(P$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:O1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:O1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(Q$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:P1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:P1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(R$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:Q1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:Q1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(S$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:R1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:R1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(T$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:S1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:S1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(U$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:T1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:T1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(V$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:U1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:U1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(W$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:V1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:V1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(X$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:W1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:W1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(Y$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:X1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:X1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(Z$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:Y1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:Y1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AA$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:Z1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:Z1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AB$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AA1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AA1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AC$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AB1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AB1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AD$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AC1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AC1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AE$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AD1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AD1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AF$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AE1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AE1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AG$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AF1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AF1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AH$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AG1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AG1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AI$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AH1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AH1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AJ$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AI1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AI1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AK$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AJ1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AJ1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AL$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AK1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AK1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AM$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AL1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AL1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AN$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AM1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AM1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AO$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AN1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AN1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AP$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AO1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AO1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AQ$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AP1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AP1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AR$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AQ1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AQ1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AS$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AR1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AR1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AT$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AS1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AS1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AU$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AT1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AT1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AV$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AU1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AU1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AW$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AV1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AV1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AX$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AW1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AW1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AY$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AX1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AX1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AZ$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AY1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AY1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BA$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AZ1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:AZ1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BB$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:BA1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:BA1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BC$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:BB1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:BB1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BD$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:BC1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:BC1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BE$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:BD1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:BD1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BF$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:BE1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:BE1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BG$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:BF1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:BF1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BH$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:BG1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:BG1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BI$3>(A29stdlife+$E1344),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:BH1344),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1344)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1344)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1344))*OFFSET($F$7,0,$E1344))-SUM($G1344:BH1344))*(OFFSET('PTRM input'!$G$369,0,$E1344-1)/A29taxstdlife))))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(I$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:H1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:H1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(J$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:I1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:I1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(K$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:J1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:J1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(L$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:K1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:K1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(M$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:L1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:L1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(N$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:M1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:M1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(O$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:N1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:N1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(P$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:O1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:O1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(Q$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:P1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:P1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(R$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:Q1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:Q1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(S$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:R1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:R1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(T$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:S1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:S1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(U$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:T1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:T1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(V$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:U1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:U1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(W$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:V1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:V1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(X$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:W1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:W1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(Y$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:X1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:X1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(Z$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:Y1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:Y1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AA$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:Z1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:Z1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AB$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AA1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AA1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AC$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AB1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AB1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AD$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AC1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AC1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AE$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AD1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AD1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AF$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AE1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AE1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AG$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AF1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AF1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AH$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AG1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AG1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AI$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AH1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AH1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AJ$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AI1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AI1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AK$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AJ1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AJ1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AL$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AK1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AK1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AM$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AL1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AL1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AN$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AM1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AM1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AO$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AN1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AN1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AP$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AO1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AO1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AQ$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AP1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AP1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AR$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AQ1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AQ1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AS$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AR1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AR1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AT$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AS1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AS1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AU$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AT1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AT1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AV$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AU1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AU1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AW$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AV1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AV1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AX$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AW1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AW1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AY$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AX1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AX1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AZ$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AY1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AY1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BA$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AZ1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:AZ1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BB$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:BA1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:BA1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BC$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:BB1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:BB1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BD$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:BC1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:BC1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BE$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:BD1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:BD1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BF$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:BE1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:BE1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BG$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:BF1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:BF1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BH$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:BG1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:BG1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BI$3>(A29stdlife+$E1345),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:BH1345),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1345)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1345)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1345))*OFFSET($F$7,0,$E1345))-SUM($G1345:BH1345))*(OFFSET('PTRM input'!$G$369,0,$E1345-1)/A29taxstdlife))))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(L$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:K1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:K1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(M$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:L1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:L1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(N$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:M1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:M1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(O$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:N1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:N1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(P$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:O1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:O1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(Q$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:P1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:P1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(R$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:Q1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:Q1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(S$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:R1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:R1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(T$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:S1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:S1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(U$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:T1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:T1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(V$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:U1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:U1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(W$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:V1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:V1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(X$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:W1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:W1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(Y$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:X1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:X1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(Z$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:Y1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:Y1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AA$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:Z1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:Z1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AB$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AA1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AA1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AC$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AB1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AB1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AD$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AC1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AC1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AE$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AD1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AD1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AF$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AE1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AE1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AG$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AF1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AF1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AH$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AG1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AG1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AI$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AH1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AH1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AJ$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AI1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AI1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AK$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AJ1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AJ1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AL$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AK1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AK1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AM$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AL1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AL1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AN$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AM1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AM1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AO$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AN1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AN1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AP$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AO1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AO1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AQ$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AP1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AP1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AR$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AQ1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AQ1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AS$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AR1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AR1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AT$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AS1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AS1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AU$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AT1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AT1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AV$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AU1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AU1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AW$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AV1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AV1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AX$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AW1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AW1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AY$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AX1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AX1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AZ$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AY1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AY1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BA$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AZ1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:AZ1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BB$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:BA1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:BA1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BC$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:BB1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:BB1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BD$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:BC1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:BC1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BE$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:BD1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:BD1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BF$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:BE1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:BE1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BG$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:BF1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:BF1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BH$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:BG1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:BG1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BI$3>(A29stdlife+$E1348),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:BH1348),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1348)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1348)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1348))*OFFSET($F$7,0,$E1348))-SUM($G1348:BH1348))*(OFFSET('PTRM input'!$G$369,0,$E1348-1)/A29taxstdlife))))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(M$3>(A29stdlife+$E1349),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:L1349),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:L1349))*(OFFSET('PTRM input'!$G$369,0,$E1349-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(N$3>(A29stdlife+$E1349),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:M1349),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:M1349))*(OFFSET('PTRM input'!$G$369,0,$E1349-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(O$3>(A29stdlife+$E1349),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:N1349),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:N1349))*(OFFSET('PTRM input'!$G$369,0,$E1349-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(P$3>(A29stdlife+$E1349),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:O1349),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:O1349))*(OFFSET('PTRM input'!$G$369,0,$E1349-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(Q$3>(A29stdlife+$E1349),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:P1349),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:P1349))*(OFFSET('PTRM input'!$G$369,0,$E1349-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(R$3>(A29stdlife+$E1349),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:Q1349),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:Q1349))*(OFFSET('PTRM input'!$G$369,0,$E1349-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(S$3>(A29stdlife+$E1349),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:R1349),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:R1349))*(OFFSET('PTRM input'!$G$369,0,$E1349-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(T$3>(A29stdlife+$E1349),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:S1349),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:S1349))*(OFFSET('PTRM input'!$G$369,0,$E1349-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(U$3>(A29stdlife+$E1349),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:T1349),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:T1349))*(OFFSET('PTRM input'!$G$369,0,$E1349-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(V$3>(A29stdlife+$E1349),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:U1349),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:U1349))*(OFFSET('PTRM input'!$G$369,0,$E1349-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(W$3>(A29stdlife+$E1349),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:V1349),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:V1349))*(OFFSET('PTRM input'!$G$369,0,$E1349-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(X$3>(A29stdlife+$E1349),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:W1349),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:W1349))*(OFFSET('PTRM input'!$G$369,0,$E1349-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(Y$3>(A29stdlife+$E1349),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:X1349),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:X1349))*(OFFSET('PTRM input'!$G$369,0,$E1349-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(Z$3>(A29stdlife+$E1349),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:Y1349),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:Y1349))*(OFFSET('PTRM input'!$G$369,0,$E1349-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AA$3>(A29stdlife+$E1349),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:Z1349),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:Z1349))*(OFFSET('PTRM input'!$G$369,0,$E1349-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AB$3>(A29stdlife+$E1349),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AA1349),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AA1349))*(OFFSET('PTRM input'!$G$369,0,$E1349-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AC$3>(A29stdlife+$E1349),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AB1349),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AB1349))*(OFFSET('PTRM input'!$G$369,0,$E1349-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AD$3>(A29stdlife+$E1349),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AC1349),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AC1349))*(OFFSET('PTRM input'!$G$369,0,$E1349-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AE$3>(A29stdlife+$E1349),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AD1349),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AD1349))*(OFFSET('PTRM input'!$G$369,0,$E1349-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AF$3>(A29stdlife+$E1349),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AE1349),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AE1349))*(OFFSET('PTRM input'!$G$369,0,$E1349-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AG$3>(A29stdlife+$E1349),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AF1349),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AF1349))*(OFFSET('PTRM input'!$G$369,0,$E1349-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AH$3>(A29stdlife+$E1349),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AG1349),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AG1349))*(OFFSET('PTRM input'!$G$369,0,$E1349-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AI$3>(A29stdlife+$E1349),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AH1349),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AH1349))*(OFFSET('PTRM input'!$G$369,0,$E1349-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AJ$3>(A29stdlife+$E1349),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AI1349),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AI1349))*(OFFSET('PTRM input'!$G$369,0,$E1349-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AK$3>(A29stdlife+$E1349),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AJ1349),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AJ1349))*(OFFSET('PTRM input'!$G$369,0,$E1349-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AL$3>(A29stdlife+$E1349),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AK1349),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AK1349))*(OFFSET('PTRM input'!$G$369,0,$E1349-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AM$3>(A29stdlife+$E1349),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AL1349),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AL1349))*(OFFSET('PTRM input'!$G$369,0,$E1349-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AN$3>(A29stdlife+$E1349),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AM1349),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AM1349))*(OFFSET('PTRM input'!$G$369,0,$E1349-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AO$3>(A29stdlife+$E1349),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AN1349),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AN1349))*(OFFSET('PTRM input'!$G$369,0,$E1349-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AP$3>(A29stdlife+$E1349),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AO1349),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AO1349))*(OFFSET('PTRM input'!$G$369,0,$E1349-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AQ$3>(A29stdlife+$E1349),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AP1349),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AP1349))*(OFFSET('PTRM input'!$G$369,0,$E1349-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AR$3>(A29stdlife+$E1349),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AQ1349),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AQ1349))*(OFFSET('PTRM input'!$G$369,0,$E1349-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AS$3>(A29stdlife+$E1349),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AR1349),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AR1349))*(OFFSET('PTRM input'!$G$369,0,$E1349-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AT$3>(A29stdlife+$E1349),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AS1349),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AS1349))*(OFFSET('PTRM input'!$G$369,0,$E1349-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AU$3>(A29stdlife+$E1349),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AT1349),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AT1349))*(OFFSET('PTRM input'!$G$369,0,$E1349-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AV$3>(A29stdlife+$E1349),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AU1349),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AU1349))*(OFFSET('PTRM input'!$G$369,0,$E1349-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AW$3>(A29stdlife+$E1349),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AV1349),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AV1349))*(OFFSET('PTRM input'!$G$369,0,$E1349-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AX$3>(A29stdlife+$E1349),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AW1349),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AW1349))*(OFFSET('PTRM input'!$G$369,0,$E1349-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AY$3>(A29stdlife+$E1349),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AX1349),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AX1349))*(OFFSET('PTRM input'!$G$369,0,$E1349-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AZ$3>(A29stdlife+$E1349),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AY1349),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AY1349))*(OFFSET('PTRM input'!$G$369,0,$E1349-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BA$3>(A29stdlife+$E1349),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AZ1349),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:AZ1349))*(OFFSET('PTRM input'!$G$369,0,$E1349-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BB$3>(A29stdlife+$E1349),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:BA1349),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:BA1349))*(OFFSET('PTRM input'!$G$369,0,$E1349-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BC$3>(A29stdlife+$E1349),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:BB1349),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:BB1349))*(OFFSET('PTRM input'!$G$369,0,$E1349-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BD$3>(A29stdlife+$E1349),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:BC1349),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:BC1349))*(OFFSET('PTRM input'!$G$369,0,$E1349-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BE$3>(A29stdlife+$E1349),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:BD1349),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:BD1349))*(OFFSET('PTRM input'!$G$369,0,$E1349-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BF$3>(A29stdlife+$E1349),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:BE1349),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:BE1349))*(OFFSET('PTRM input'!$G$369,0,$E1349-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BG$3>(A29stdlife+$E1349),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:BF1349),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:BF1349))*(OFFSET('PTRM input'!$G$369,0,$E1349-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BH$3>(A29stdlife+$E1349),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:BG1349),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:BG1349))*(OFFSET('PTRM input'!$G$369,0,$E1349-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BI$3>(A29stdlife+$E1349),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:BH1349),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1349)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1349)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1349))*OFFSET($F$7,0,$E1349))-SUM($G1349:BH1349))*(OFFSET('PTRM input'!$G$369,0,$E1349-1)/A29taxstdlife))))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(P$3>(A29stdlife+$E1352),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:O1352),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:O1352))*(OFFSET('PTRM input'!$G$369,0,$E1352-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(Q$3>(A29stdlife+$E1352),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:P1352),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:P1352))*(OFFSET('PTRM input'!$G$369,0,$E1352-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(R$3>(A29stdlife+$E1352),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:Q1352),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:Q1352))*(OFFSET('PTRM input'!$G$369,0,$E1352-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(S$3>(A29stdlife+$E1352),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:R1352),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:R1352))*(OFFSET('PTRM input'!$G$369,0,$E1352-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(T$3>(A29stdlife+$E1352),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:S1352),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:S1352))*(OFFSET('PTRM input'!$G$369,0,$E1352-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(U$3>(A29stdlife+$E1352),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:T1352),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:T1352))*(OFFSET('PTRM input'!$G$369,0,$E1352-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(V$3>(A29stdlife+$E1352),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:U1352),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:U1352))*(OFFSET('PTRM input'!$G$369,0,$E1352-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(W$3>(A29stdlife+$E1352),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:V1352),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:V1352))*(OFFSET('PTRM input'!$G$369,0,$E1352-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(X$3>(A29stdlife+$E1352),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:W1352),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:W1352))*(OFFSET('PTRM input'!$G$369,0,$E1352-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(Y$3>(A29stdlife+$E1352),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:X1352),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:X1352))*(OFFSET('PTRM input'!$G$369,0,$E1352-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(Z$3>(A29stdlife+$E1352),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:Y1352),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:Y1352))*(OFFSET('PTRM input'!$G$369,0,$E1352-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AA$3>(A29stdlife+$E1352),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:Z1352),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:Z1352))*(OFFSET('PTRM input'!$G$369,0,$E1352-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AB$3>(A29stdlife+$E1352),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AA1352),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AA1352))*(OFFSET('PTRM input'!$G$369,0,$E1352-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AC$3>(A29stdlife+$E1352),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AB1352),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AB1352))*(OFFSET('PTRM input'!$G$369,0,$E1352-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AD$3>(A29stdlife+$E1352),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AC1352),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AC1352))*(OFFSET('PTRM input'!$G$369,0,$E1352-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AE$3>(A29stdlife+$E1352),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AD1352),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AD1352))*(OFFSET('PTRM input'!$G$369,0,$E1352-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AF$3>(A29stdlife+$E1352),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AE1352),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AE1352))*(OFFSET('PTRM input'!$G$369,0,$E1352-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AG$3>(A29stdlife+$E1352),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AF1352),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AF1352))*(OFFSET('PTRM input'!$G$369,0,$E1352-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AH$3>(A29stdlife+$E1352),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AG1352),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AG1352))*(OFFSET('PTRM input'!$G$369,0,$E1352-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AI$3>(A29stdlife+$E1352),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AH1352),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AH1352))*(OFFSET('PTRM input'!$G$369,0,$E1352-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AJ$3>(A29stdlife+$E1352),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AI1352),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AI1352))*(OFFSET('PTRM input'!$G$369,0,$E1352-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AK$3>(A29stdlife+$E1352),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AJ1352),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AJ1352))*(OFFSET('PTRM input'!$G$369,0,$E1352-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AL$3>(A29stdlife+$E1352),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AK1352),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AK1352))*(OFFSET('PTRM input'!$G$369,0,$E1352-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AM$3>(A29stdlife+$E1352),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AL1352),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AL1352))*(OFFSET('PTRM input'!$G$369,0,$E1352-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AN$3>(A29stdlife+$E1352),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AM1352),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AM1352))*(OFFSET('PTRM input'!$G$369,0,$E1352-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AO$3>(A29stdlife+$E1352),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AN1352),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AN1352))*(OFFSET('PTRM input'!$G$369,0,$E1352-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AP$3>(A29stdlife+$E1352),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AO1352),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AO1352))*(OFFSET('PTRM input'!$G$369,0,$E1352-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AQ$3>(A29stdlife+$E1352),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AP1352),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AP1352))*(OFFSET('PTRM input'!$G$369,0,$E1352-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AR$3>(A29stdlife+$E1352),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AQ1352),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AQ1352))*(OFFSET('PTRM input'!$G$369,0,$E1352-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AS$3>(A29stdlife+$E1352),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AR1352),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AR1352))*(OFFSET('PTRM input'!$G$369,0,$E1352-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AT$3>(A29stdlife+$E1352),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AS1352),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AS1352))*(OFFSET('PTRM input'!$G$369,0,$E1352-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AU$3>(A29stdlife+$E1352),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AT1352),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AT1352))*(OFFSET('PTRM input'!$G$369,0,$E1352-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AV$3>(A29stdlife+$E1352),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AU1352),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AU1352))*(OFFSET('PTRM input'!$G$369,0,$E1352-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AW$3>(A29stdlife+$E1352),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AV1352),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AV1352))*(OFFSET('PTRM input'!$G$369,0,$E1352-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AX$3>(A29stdlife+$E1352),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AW1352),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AW1352))*(OFFSET('PTRM input'!$G$369,0,$E1352-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AY$3>(A29stdlife+$E1352),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AX1352),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AX1352))*(OFFSET('PTRM input'!$G$369,0,$E1352-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AZ$3>(A29stdlife+$E1352),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AY1352),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AY1352))*(OFFSET('PTRM input'!$G$369,0,$E1352-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BA$3>(A29stdlife+$E1352),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AZ1352),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:AZ1352))*(OFFSET('PTRM input'!$G$369,0,$E1352-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BB$3>(A29stdlife+$E1352),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:BA1352),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:BA1352))*(OFFSET('PTRM input'!$G$369,0,$E1352-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BC$3>(A29stdlife+$E1352),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:BB1352),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:BB1352))*(OFFSET('PTRM input'!$G$369,0,$E1352-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BD$3>(A29stdlife+$E1352),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:BC1352),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:BC1352))*(OFFSET('PTRM input'!$G$369,0,$E1352-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BE$3>(A29stdlife+$E1352),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:BD1352),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:BD1352))*(OFFSET('PTRM input'!$G$369,0,$E1352-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BF$3>(A29stdlife+$E1352),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:BE1352),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:BE1352))*(OFFSET('PTRM input'!$G$369,0,$E1352-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BG$3>(A29stdlife+$E1352),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:BF1352),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:BF1352))*(OFFSET('PTRM input'!$G$369,0,$E1352-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BH$3>(A29stdlife+$E1352),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:BG1352),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:BG1352))*(OFFSET('PTRM input'!$G$369,0,$E1352-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BI$3>(A29stdlife+$E1352),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:BH1352),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1352)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1352)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1352))*OFFSET($F$7,0,$E1352))-SUM($G1352:BH1352))*(OFFSET('PTRM input'!$G$369,0,$E1352-1)/A29taxstdlife))))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(Q$3>(A29stdlife+$E1353),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:P1353),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:P1353))*(OFFSET('PTRM input'!$G$369,0,$E1353-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(R$3>(A29stdlife+$E1353),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:Q1353),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:Q1353))*(OFFSET('PTRM input'!$G$369,0,$E1353-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(S$3>(A29stdlife+$E1353),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:R1353),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:R1353))*(OFFSET('PTRM input'!$G$369,0,$E1353-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(T$3>(A29stdlife+$E1353),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:S1353),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:S1353))*(OFFSET('PTRM input'!$G$369,0,$E1353-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(U$3>(A29stdlife+$E1353),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:T1353),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:T1353))*(OFFSET('PTRM input'!$G$369,0,$E1353-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(V$3>(A29stdlife+$E1353),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:U1353),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:U1353))*(OFFSET('PTRM input'!$G$369,0,$E1353-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(W$3>(A29stdlife+$E1353),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:V1353),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:V1353))*(OFFSET('PTRM input'!$G$369,0,$E1353-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(X$3>(A29stdlife+$E1353),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:W1353),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:W1353))*(OFFSET('PTRM input'!$G$369,0,$E1353-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(Y$3>(A29stdlife+$E1353),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:X1353),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:X1353))*(OFFSET('PTRM input'!$G$369,0,$E1353-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(Z$3>(A29stdlife+$E1353),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:Y1353),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:Y1353))*(OFFSET('PTRM input'!$G$369,0,$E1353-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AA$3>(A29stdlife+$E1353),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:Z1353),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:Z1353))*(OFFSET('PTRM input'!$G$369,0,$E1353-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AB$3>(A29stdlife+$E1353),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AA1353),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AA1353))*(OFFSET('PTRM input'!$G$369,0,$E1353-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AC$3>(A29stdlife+$E1353),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AB1353),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AB1353))*(OFFSET('PTRM input'!$G$369,0,$E1353-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AD$3>(A29stdlife+$E1353),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AC1353),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AC1353))*(OFFSET('PTRM input'!$G$369,0,$E1353-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AE$3>(A29stdlife+$E1353),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AD1353),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AD1353))*(OFFSET('PTRM input'!$G$369,0,$E1353-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AF$3>(A29stdlife+$E1353),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AE1353),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AE1353))*(OFFSET('PTRM input'!$G$369,0,$E1353-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AG$3>(A29stdlife+$E1353),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AF1353),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AF1353))*(OFFSET('PTRM input'!$G$369,0,$E1353-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AH$3>(A29stdlife+$E1353),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AG1353),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AG1353))*(OFFSET('PTRM input'!$G$369,0,$E1353-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AI$3>(A29stdlife+$E1353),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AH1353),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AH1353))*(OFFSET('PTRM input'!$G$369,0,$E1353-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AJ$3>(A29stdlife+$E1353),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AI1353),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AI1353))*(OFFSET('PTRM input'!$G$369,0,$E1353-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AK$3>(A29stdlife+$E1353),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AJ1353),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AJ1353))*(OFFSET('PTRM input'!$G$369,0,$E1353-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AL$3>(A29stdlife+$E1353),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AK1353),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AK1353))*(OFFSET('PTRM input'!$G$369,0,$E1353-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AM$3>(A29stdlife+$E1353),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AL1353),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AL1353))*(OFFSET('PTRM input'!$G$369,0,$E1353-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AN$3>(A29stdlife+$E1353),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AM1353),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AM1353))*(OFFSET('PTRM input'!$G$369,0,$E1353-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AO$3>(A29stdlife+$E1353),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AN1353),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AN1353))*(OFFSET('PTRM input'!$G$369,0,$E1353-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AP$3>(A29stdlife+$E1353),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AO1353),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AO1353))*(OFFSET('PTRM input'!$G$369,0,$E1353-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AQ$3>(A29stdlife+$E1353),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AP1353),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AP1353))*(OFFSET('PTRM input'!$G$369,0,$E1353-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AR$3>(A29stdlife+$E1353),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AQ1353),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AQ1353))*(OFFSET('PTRM input'!$G$369,0,$E1353-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AS$3>(A29stdlife+$E1353),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AR1353),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AR1353))*(OFFSET('PTRM input'!$G$369,0,$E1353-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AT$3>(A29stdlife+$E1353),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AS1353),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AS1353))*(OFFSET('PTRM input'!$G$369,0,$E1353-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AU$3>(A29stdlife+$E1353),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AT1353),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AT1353))*(OFFSET('PTRM input'!$G$369,0,$E1353-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AV$3>(A29stdlife+$E1353),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AU1353),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AU1353))*(OFFSET('PTRM input'!$G$369,0,$E1353-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AW$3>(A29stdlife+$E1353),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AV1353),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AV1353))*(OFFSET('PTRM input'!$G$369,0,$E1353-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AX$3>(A29stdlife+$E1353),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AW1353),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AW1353))*(OFFSET('PTRM input'!$G$369,0,$E1353-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AY$3>(A29stdlife+$E1353),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AX1353),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AX1353))*(OFFSET('PTRM input'!$G$369,0,$E1353-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(AZ$3>(A29stdlife+$E1353),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AY1353),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AY1353))*(OFFSET('PTRM input'!$G$369,0,$E1353-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BA$3>(A29stdlife+$E1353),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AZ1353),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:AZ1353))*(OFFSET('PTRM input'!$G$369,0,$E1353-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BB$3>(A29stdlife+$E1353),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:BA1353),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:BA1353))*(OFFSET('PTRM input'!$G$369,0,$E1353-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BC$3>(A29stdlife+$E1353),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:BB1353),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:BB1353))*(OFFSET('PTRM input'!$G$369,0,$E1353-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BD$3>(A29stdlife+$E1353),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:BC1353),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:BC1353))*(OFFSET('PTRM input'!$G$369,0,$E1353-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BE$3>(A29stdlife+$E1353),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:BD1353),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:BD1353))*(OFFSET('PTRM input'!$G$369,0,$E1353-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BF$3>(A29stdlife+$E1353),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:BE1353),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:BE1353))*(OFFSET('PTRM input'!$G$369,0,$E1353-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BG$3>(A29stdlife+$E1353),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:BF1353),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:BF1353))*(OFFSET('PTRM input'!$G$369,0,$E1353-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BH$3>(A29stdlife+$E1353),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:BG1353),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:BG1353))*(OFFSET('PTRM input'!$G$369,0,$E1353-1)/A29taxstdlife))))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(A29taxstdlife=\"\",0,IF(BI$3>(A29stdlife+$E1353),((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:BH1353),(((INDEX('PTRM input'!$G$277:$P$326,A29offset,$E1353)+INDEX('PTRM input'!$G$223:$P$272,A29offset,$E1353)-INDEX('PTRM input'!$G$115:$P$164,A29offset,$E1353))*OFFSET($F$7,0,$E1353))-SUM($G1353:BH1353))*(OFFSET('PTRM input'!$G$369,0,$E1353-1)/A29taxstdlife))))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(H$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:G1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:G1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(I$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:H1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:H1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(J$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:I1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:I1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(K$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:J1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:J1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(L$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:K1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:K1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(M$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:L1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:L1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(N$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:M1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:M1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(O$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:N1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:N1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(P$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:O1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:O1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(Q$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:P1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:P1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(R$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:Q1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:Q1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(S$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:R1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:R1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(T$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:S1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:S1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(U$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:T1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:T1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(V$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:U1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:U1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(W$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:V1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:V1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(X$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:W1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:W1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(Y$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:X1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:X1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(Z$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:Y1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:Y1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AA$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:Z1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:Z1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AB$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AA1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AA1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AC$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AB1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AB1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AD$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AC1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AC1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AE$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AD1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AD1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AF$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AE1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AE1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AG$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AF1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AF1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AH$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AG1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AG1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AI$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AH1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AH1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AJ$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AI1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AI1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AK$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AJ1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AJ1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AL$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AK1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AK1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AM$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AL1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AL1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AN$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AM1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AM1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AO$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AN1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AN1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AP$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AO1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AO1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AQ$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AP1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AP1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AR$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AQ1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AQ1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AS$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AR1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AR1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AT$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AS1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AS1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AU$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AT1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AT1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AV$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AU1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AU1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AW$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AV1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AV1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AX$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AW1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AW1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AY$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AX1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AX1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AZ$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AY1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AY1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(BA$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AZ1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:AZ1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(BB$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:BA1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:BA1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(BC$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:BB1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:BB1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(BD$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:BC1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:BC1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(BE$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:BD1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:BD1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(BF$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:BE1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:BE1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(BG$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:BF1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:BF1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(BH$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:BG1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:BG1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(BI$3>(A30stdlife+$E1357),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:BH1357),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1357)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1357)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1357))*OFFSET($F$7,0,$E1357))-SUM($G1357:BH1357))*(OFFSET('PTRM input'!$G$369,0,$E1357-1)/A30taxstdlife))))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(K$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:J1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:J1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(L$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:K1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:K1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(M$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:L1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:L1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(N$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:M1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:M1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(O$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:N1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:N1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(P$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:O1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:O1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(Q$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:P1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:P1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(R$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:Q1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:Q1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(S$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:R1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:R1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(T$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:S1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:S1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(U$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:T1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:T1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(V$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:U1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:U1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(W$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:V1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:V1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(X$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:W1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:W1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(Y$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:X1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:X1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(Z$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:Y1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:Y1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AA$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:Z1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:Z1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AB$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AA1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AA1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AC$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AB1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AB1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AD$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AC1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AC1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AE$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AD1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AD1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AF$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AE1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AE1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AG$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AF1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AF1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AH$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AG1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AG1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AI$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AH1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AH1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AJ$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AI1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AI1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AK$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AJ1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AJ1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AL$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AK1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AK1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AM$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AL1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AL1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AN$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AM1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AM1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AO$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AN1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AN1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AP$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AO1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AO1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AQ$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AP1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AP1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AR$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AQ1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AQ1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AS$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AR1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AR1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AT$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AS1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AS1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AU$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AT1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AT1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AV$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AU1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AU1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AW$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AV1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AV1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AX$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AW1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AW1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AY$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AX1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AX1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AZ$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AY1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AY1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(BA$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AZ1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:AZ1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(BB$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:BA1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:BA1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(BC$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:BB1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:BB1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(BD$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:BC1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:BC1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(BE$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:BD1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:BD1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(BF$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:BE1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:BE1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(BG$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:BF1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:BF1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(BH$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:BG1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:BG1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(BI$3>(A30stdlife+$E1360),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:BH1360),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1360)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1360)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1360))*OFFSET($F$7,0,$E1360))-SUM($G1360:BH1360))*(OFFSET('PTRM input'!$G$369,0,$E1360-1)/A30taxstdlife))))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(L$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:K1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:K1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(M$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:L1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:L1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(N$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:M1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:M1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(O$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:N1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:N1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(P$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:O1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:O1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(Q$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:P1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:P1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(R$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:Q1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:Q1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(S$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:R1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:R1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(T$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:S1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:S1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(U$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:T1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:T1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(V$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:U1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:U1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(W$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:V1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:V1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(X$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:W1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:W1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(Y$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:X1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:X1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(Z$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:Y1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:Y1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AA$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:Z1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:Z1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AB$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AA1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AA1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AC$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AB1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AB1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AD$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AC1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AC1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AE$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AD1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AD1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AF$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AE1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AE1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AG$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AF1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AF1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AH$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AG1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AG1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AI$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AH1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AH1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AJ$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AI1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AI1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AK$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AJ1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AJ1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AL$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AK1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AK1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AM$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AL1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AL1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AN$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AM1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AM1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AO$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AN1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AN1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AP$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AO1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AO1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AQ$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AP1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AP1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AR$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AQ1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AQ1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AS$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AR1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AR1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AT$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AS1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AS1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AU$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AT1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AT1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AV$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AU1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AU1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AW$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AV1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AV1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AX$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AW1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AW1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AY$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AX1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AX1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AZ$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AY1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AY1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(BA$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AZ1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:AZ1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(BB$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:BA1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:BA1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(BC$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:BB1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:BB1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(BD$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:BC1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:BC1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(BE$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:BD1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:BD1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(BF$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:BE1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:BE1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(BG$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:BF1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:BF1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(BH$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:BG1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:BG1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(BI$3>(A30stdlife+$E1361),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:BH1361),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1361)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1361)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1361))*OFFSET($F$7,0,$E1361))-SUM($G1361:BH1361))*(OFFSET('PTRM input'!$G$369,0,$E1361-1)/A30taxstdlife))))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(O$3>(A30stdlife+$E1364),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:N1364),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:N1364))*(OFFSET('PTRM input'!$G$369,0,$E1364-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(P$3>(A30stdlife+$E1364),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:O1364),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:O1364))*(OFFSET('PTRM input'!$G$369,0,$E1364-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(Q$3>(A30stdlife+$E1364),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:P1364),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:P1364))*(OFFSET('PTRM input'!$G$369,0,$E1364-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(R$3>(A30stdlife+$E1364),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:Q1364),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:Q1364))*(OFFSET('PTRM input'!$G$369,0,$E1364-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(S$3>(A30stdlife+$E1364),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:R1364),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:R1364))*(OFFSET('PTRM input'!$G$369,0,$E1364-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(T$3>(A30stdlife+$E1364),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:S1364),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:S1364))*(OFFSET('PTRM input'!$G$369,0,$E1364-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(U$3>(A30stdlife+$E1364),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:T1364),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:T1364))*(OFFSET('PTRM input'!$G$369,0,$E1364-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(V$3>(A30stdlife+$E1364),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:U1364),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:U1364))*(OFFSET('PTRM input'!$G$369,0,$E1364-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(W$3>(A30stdlife+$E1364),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:V1364),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:V1364))*(OFFSET('PTRM input'!$G$369,0,$E1364-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(X$3>(A30stdlife+$E1364),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:W1364),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:W1364))*(OFFSET('PTRM input'!$G$369,0,$E1364-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(Y$3>(A30stdlife+$E1364),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:X1364),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:X1364))*(OFFSET('PTRM input'!$G$369,0,$E1364-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(Z$3>(A30stdlife+$E1364),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:Y1364),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:Y1364))*(OFFSET('PTRM input'!$G$369,0,$E1364-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AA$3>(A30stdlife+$E1364),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:Z1364),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:Z1364))*(OFFSET('PTRM input'!$G$369,0,$E1364-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AB$3>(A30stdlife+$E1364),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AA1364),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AA1364))*(OFFSET('PTRM input'!$G$369,0,$E1364-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AC$3>(A30stdlife+$E1364),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AB1364),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AB1364))*(OFFSET('PTRM input'!$G$369,0,$E1364-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AD$3>(A30stdlife+$E1364),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AC1364),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AC1364))*(OFFSET('PTRM input'!$G$369,0,$E1364-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AE$3>(A30stdlife+$E1364),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AD1364),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AD1364))*(OFFSET('PTRM input'!$G$369,0,$E1364-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AF$3>(A30stdlife+$E1364),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AE1364),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AE1364))*(OFFSET('PTRM input'!$G$369,0,$E1364-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AG$3>(A30stdlife+$E1364),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AF1364),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AF1364))*(OFFSET('PTRM input'!$G$369,0,$E1364-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AH$3>(A30stdlife+$E1364),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AG1364),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AG1364))*(OFFSET('PTRM input'!$G$369,0,$E1364-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AI$3>(A30stdlife+$E1364),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AH1364),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AH1364))*(OFFSET('PTRM input'!$G$369,0,$E1364-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AJ$3>(A30stdlife+$E1364),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AI1364),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AI1364))*(OFFSET('PTRM input'!$G$369,0,$E1364-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AK$3>(A30stdlife+$E1364),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AJ1364),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AJ1364))*(OFFSET('PTRM input'!$G$369,0,$E1364-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AL$3>(A30stdlife+$E1364),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AK1364),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AK1364))*(OFFSET('PTRM input'!$G$369,0,$E1364-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AM$3>(A30stdlife+$E1364),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AL1364),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AL1364))*(OFFSET('PTRM input'!$G$369,0,$E1364-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AN$3>(A30stdlife+$E1364),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AM1364),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AM1364))*(OFFSET('PTRM input'!$G$369,0,$E1364-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AO$3>(A30stdlife+$E1364),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AN1364),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AN1364))*(OFFSET('PTRM input'!$G$369,0,$E1364-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AP$3>(A30stdlife+$E1364),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AO1364),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AO1364))*(OFFSET('PTRM input'!$G$369,0,$E1364-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AQ$3>(A30stdlife+$E1364),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AP1364),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AP1364))*(OFFSET('PTRM input'!$G$369,0,$E1364-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AR$3>(A30stdlife+$E1364),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AQ1364),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AQ1364))*(OFFSET('PTRM input'!$G$369,0,$E1364-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AS$3>(A30stdlife+$E1364),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AR1364),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AR1364))*(OFFSET('PTRM input'!$G$369,0,$E1364-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AT$3>(A30stdlife+$E1364),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AS1364),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AS1364))*(OFFSET('PTRM input'!$G$369,0,$E1364-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AU$3>(A30stdlife+$E1364),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AT1364),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AT1364))*(OFFSET('PTRM input'!$G$369,0,$E1364-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AV$3>(A30stdlife+$E1364),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AU1364),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AU1364))*(OFFSET('PTRM input'!$G$369,0,$E1364-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AW$3>(A30stdlife+$E1364),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AV1364),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AV1364))*(OFFSET('PTRM input'!$G$369,0,$E1364-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AX$3>(A30stdlife+$E1364),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AW1364),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AW1364))*(OFFSET('PTRM input'!$G$369,0,$E1364-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AY$3>(A30stdlife+$E1364),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AX1364),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AX1364))*(OFFSET('PTRM input'!$G$369,0,$E1364-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AZ$3>(A30stdlife+$E1364),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AY1364),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AY1364))*(OFFSET('PTRM input'!$G$369,0,$E1364-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(BA$3>(A30stdlife+$E1364),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AZ1364),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:AZ1364))*(OFFSET('PTRM input'!$G$369,0,$E1364-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(BB$3>(A30stdlife+$E1364),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:BA1364),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:BA1364))*(OFFSET('PTRM input'!$G$369,0,$E1364-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(BC$3>(A30stdlife+$E1364),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:BB1364),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:BB1364))*(OFFSET('PTRM input'!$G$369,0,$E1364-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(BD$3>(A30stdlife+$E1364),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:BC1364),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:BC1364))*(OFFSET('PTRM input'!$G$369,0,$E1364-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(BE$3>(A30stdlife+$E1364),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:BD1364),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:BD1364))*(OFFSET('PTRM input'!$G$369,0,$E1364-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(BF$3>(A30stdlife+$E1364),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:BE1364),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:BE1364))*(OFFSET('PTRM input'!$G$369,0,$E1364-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(BG$3>(A30stdlife+$E1364),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:BF1364),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:BF1364))*(OFFSET('PTRM input'!$G$369,0,$E1364-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(BH$3>(A30stdlife+$E1364),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:BG1364),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:BG1364))*(OFFSET('PTRM input'!$G$369,0,$E1364-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(BI$3>(A30stdlife+$E1364),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:BH1364),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1364)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1364)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1364))*OFFSET($F$7,0,$E1364))-SUM($G1364:BH1364))*(OFFSET('PTRM input'!$G$369,0,$E1364-1)/A30taxstdlife))))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(P$3>(A30stdlife+$E1365),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:O1365),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:O1365))*(OFFSET('PTRM input'!$G$369,0,$E1365-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(Q$3>(A30stdlife+$E1365),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:P1365),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:P1365))*(OFFSET('PTRM input'!$G$369,0,$E1365-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(R$3>(A30stdlife+$E1365),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:Q1365),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:Q1365))*(OFFSET('PTRM input'!$G$369,0,$E1365-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(S$3>(A30stdlife+$E1365),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:R1365),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:R1365))*(OFFSET('PTRM input'!$G$369,0,$E1365-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(T$3>(A30stdlife+$E1365),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:S1365),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:S1365))*(OFFSET('PTRM input'!$G$369,0,$E1365-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(U$3>(A30stdlife+$E1365),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:T1365),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:T1365))*(OFFSET('PTRM input'!$G$369,0,$E1365-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(V$3>(A30stdlife+$E1365),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:U1365),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:U1365))*(OFFSET('PTRM input'!$G$369,0,$E1365-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(W$3>(A30stdlife+$E1365),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:V1365),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:V1365))*(OFFSET('PTRM input'!$G$369,0,$E1365-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(X$3>(A30stdlife+$E1365),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:W1365),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:W1365))*(OFFSET('PTRM input'!$G$369,0,$E1365-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(Y$3>(A30stdlife+$E1365),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:X1365),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:X1365))*(OFFSET('PTRM input'!$G$369,0,$E1365-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(Z$3>(A30stdlife+$E1365),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:Y1365),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:Y1365))*(OFFSET('PTRM input'!$G$369,0,$E1365-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AA$3>(A30stdlife+$E1365),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:Z1365),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:Z1365))*(OFFSET('PTRM input'!$G$369,0,$E1365-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AB$3>(A30stdlife+$E1365),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AA1365),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AA1365))*(OFFSET('PTRM input'!$G$369,0,$E1365-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AC$3>(A30stdlife+$E1365),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AB1365),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AB1365))*(OFFSET('PTRM input'!$G$369,0,$E1365-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AD$3>(A30stdlife+$E1365),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AC1365),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AC1365))*(OFFSET('PTRM input'!$G$369,0,$E1365-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AE$3>(A30stdlife+$E1365),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AD1365),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AD1365))*(OFFSET('PTRM input'!$G$369,0,$E1365-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AF$3>(A30stdlife+$E1365),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AE1365),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AE1365))*(OFFSET('PTRM input'!$G$369,0,$E1365-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AG$3>(A30stdlife+$E1365),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AF1365),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AF1365))*(OFFSET('PTRM input'!$G$369,0,$E1365-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AH$3>(A30stdlife+$E1365),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AG1365),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AG1365))*(OFFSET('PTRM input'!$G$369,0,$E1365-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AI$3>(A30stdlife+$E1365),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AH1365),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AH1365))*(OFFSET('PTRM input'!$G$369,0,$E1365-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AJ$3>(A30stdlife+$E1365),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AI1365),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AI1365))*(OFFSET('PTRM input'!$G$369,0,$E1365-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AK$3>(A30stdlife+$E1365),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AJ1365),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AJ1365))*(OFFSET('PTRM input'!$G$369,0,$E1365-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AL$3>(A30stdlife+$E1365),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AK1365),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AK1365))*(OFFSET('PTRM input'!$G$369,0,$E1365-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AM$3>(A30stdlife+$E1365),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AL1365),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AL1365))*(OFFSET('PTRM input'!$G$369,0,$E1365-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AN$3>(A30stdlife+$E1365),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AM1365),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AM1365))*(OFFSET('PTRM input'!$G$369,0,$E1365-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AO$3>(A30stdlife+$E1365),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AN1365),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AN1365))*(OFFSET('PTRM input'!$G$369,0,$E1365-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AP$3>(A30stdlife+$E1365),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AO1365),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AO1365))*(OFFSET('PTRM input'!$G$369,0,$E1365-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AQ$3>(A30stdlife+$E1365),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AP1365),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AP1365))*(OFFSET('PTRM input'!$G$369,0,$E1365-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AR$3>(A30stdlife+$E1365),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AQ1365),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AQ1365))*(OFFSET('PTRM input'!$G$369,0,$E1365-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AS$3>(A30stdlife+$E1365),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AR1365),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AR1365))*(OFFSET('PTRM input'!$G$369,0,$E1365-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AT$3>(A30stdlife+$E1365),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AS1365),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AS1365))*(OFFSET('PTRM input'!$G$369,0,$E1365-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AU$3>(A30stdlife+$E1365),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AT1365),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AT1365))*(OFFSET('PTRM input'!$G$369,0,$E1365-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AV$3>(A30stdlife+$E1365),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AU1365),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AU1365))*(OFFSET('PTRM input'!$G$369,0,$E1365-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AW$3>(A30stdlife+$E1365),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AV1365),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AV1365))*(OFFSET('PTRM input'!$G$369,0,$E1365-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AX$3>(A30stdlife+$E1365),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AW1365),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AW1365))*(OFFSET('PTRM input'!$G$369,0,$E1365-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AY$3>(A30stdlife+$E1365),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AX1365),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AX1365))*(OFFSET('PTRM input'!$G$369,0,$E1365-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(AZ$3>(A30stdlife+$E1365),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AY1365),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AY1365))*(OFFSET('PTRM input'!$G$369,0,$E1365-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(BA$3>(A30stdlife+$E1365),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AZ1365),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:AZ1365))*(OFFSET('PTRM input'!$G$369,0,$E1365-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(BB$3>(A30stdlife+$E1365),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:BA1365),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:BA1365))*(OFFSET('PTRM input'!$G$369,0,$E1365-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(BC$3>(A30stdlife+$E1365),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:BB1365),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:BB1365))*(OFFSET('PTRM input'!$G$369,0,$E1365-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(BD$3>(A30stdlife+$E1365),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:BC1365),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:BC1365))*(OFFSET('PTRM input'!$G$369,0,$E1365-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(BE$3>(A30stdlife+$E1365),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:BD1365),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:BD1365))*(OFFSET('PTRM input'!$G$369,0,$E1365-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(BF$3>(A30stdlife+$E1365),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:BE1365),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:BE1365))*(OFFSET('PTRM input'!$G$369,0,$E1365-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(BG$3>(A30stdlife+$E1365),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:BF1365),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:BF1365))*(OFFSET('PTRM input'!$G$369,0,$E1365-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(BH$3>(A30stdlife+$E1365),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:BG1365),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:BG1365))*(OFFSET('PTRM input'!$G$369,0,$E1365-1)/A30taxstdlife))))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(A30taxstdlife=\"\",0,IF(BI$3>(A30stdlife+$E1365),((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:BH1365),(((INDEX('PTRM input'!$G$277:$P$326,A30offset,$E1365)+INDEX('PTRM input'!$G$223:$P$272,A30offset,$E1365)-INDEX('PTRM input'!$G$115:$P$164,A30offset,$E1365))*OFFSET($F$7,0,$E1365))-SUM($G1365:BH1365))*(OFFSET('PTRM input'!$G$369,0,$E1365-1)/A30taxstdlife))))","v":0}]
[null,{"$f":"C1380","v":0},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(G$3>A31taxremlife,A31taxvalue-SUM($F1368:F1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!G$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(H$3>A31taxremlife,A31taxvalue-SUM($F1368:G1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!H$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(I$3>A31taxremlife,A31taxvalue-SUM($F1368:H1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!I$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(J$3>A31taxremlife,A31taxvalue-SUM($F1368:I1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!J$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(K$3>A31taxremlife,A31taxvalue-SUM($F1368:J1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!K$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(L$3>A31taxremlife,A31taxvalue-SUM($F1368:K1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!L$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(M$3>A31taxremlife,A31taxvalue-SUM($F1368:L1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!M$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(N$3>A31taxremlife,A31taxvalue-SUM($F1368:M1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!N$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(O$3>A31taxremlife,A31taxvalue-SUM($F1368:N1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!O$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(P$3>A31taxremlife,A31taxvalue-SUM($F1368:O1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!P$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Q$3>A31taxremlife,A31taxvalue-SUM($F1368:P1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!Q$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(R$3>A31taxremlife,A31taxvalue-SUM($F1368:Q1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!R$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(S$3>A31taxremlife,A31taxvalue-SUM($F1368:R1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!S$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(T$3>A31taxremlife,A31taxvalue-SUM($F1368:S1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!T$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(U$3>A31taxremlife,A31taxvalue-SUM($F1368:T1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!U$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(V$3>A31taxremlife,A31taxvalue-SUM($F1368:U1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!V$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(W$3>A31taxremlife,A31taxvalue-SUM($F1368:V1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!W$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(X$3>A31taxremlife,A31taxvalue-SUM($F1368:W1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!X$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Y$3>A31taxremlife,A31taxvalue-SUM($F1368:X1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!Y$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Z$3>A31taxremlife,A31taxvalue-SUM($F1368:Y1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!Z$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AA$3>A31taxremlife,A31taxvalue-SUM($F1368:Z1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!AA$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AB$3>A31taxremlife,A31taxvalue-SUM($F1368:AA1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!AB$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AC$3>A31taxremlife,A31taxvalue-SUM($F1368:AB1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!AC$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AD$3>A31taxremlife,A31taxvalue-SUM($F1368:AC1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!AD$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AE$3>A31taxremlife,A31taxvalue-SUM($F1368:AD1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!AE$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AF$3>A31taxremlife,A31taxvalue-SUM($F1368:AE1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!AF$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AG$3>A31taxremlife,A31taxvalue-SUM($F1368:AF1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!AG$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AH$3>A31taxremlife,A31taxvalue-SUM($F1368:AG1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!AH$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AI$3>A31taxremlife,A31taxvalue-SUM($F1368:AH1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!AI$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AJ$3>A31taxremlife,A31taxvalue-SUM($F1368:AI1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!AJ$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AK$3>A31taxremlife,A31taxvalue-SUM($F1368:AJ1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!AK$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AL$3>A31taxremlife,A31taxvalue-SUM($F1368:AK1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!AL$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AM$3>A31taxremlife,A31taxvalue-SUM($F1368:AL1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!AM$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AN$3>A31taxremlife,A31taxvalue-SUM($F1368:AM1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!AN$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AO$3>A31taxremlife,A31taxvalue-SUM($F1368:AN1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!AO$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AP$3>A31taxremlife,A31taxvalue-SUM($F1368:AO1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!AP$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AQ$3>A31taxremlife,A31taxvalue-SUM($F1368:AP1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!AQ$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AR$3>A31taxremlife,A31taxvalue-SUM($F1368:AQ1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!AR$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AS$3>A31taxremlife,A31taxvalue-SUM($F1368:AR1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!AS$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AT$3>A31taxremlife,A31taxvalue-SUM($F1368:AS1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!AT$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AU$3>A31taxremlife,A31taxvalue-SUM($F1368:AT1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!AU$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AV$3>A31taxremlife,A31taxvalue-SUM($F1368:AU1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!AV$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AW$3>A31taxremlife,A31taxvalue-SUM($F1368:AV1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!AW$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AX$3>A31taxremlife,A31taxvalue-SUM($F1368:AW1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!AX$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AY$3>A31taxremlife,A31taxvalue-SUM($F1368:AX1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!AY$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AZ$3>A31taxremlife,A31taxvalue-SUM($F1368:AY1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!AZ$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BA$3>A31taxremlife,A31taxvalue-SUM($F1368:AZ1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!BA$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BB$3>A31taxremlife,A31taxvalue-SUM($F1368:BA1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!BB$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BC$3>A31taxremlife,A31taxvalue-SUM($F1368:BB1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!BC$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BD$3>A31taxremlife,A31taxvalue-SUM($F1368:BC1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!BD$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BE$3>A31taxremlife,A31taxvalue-SUM($F1368:BD1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!BE$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BF$3>A31taxremlife,A31taxvalue-SUM($F1368:BE1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!BF$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BG$3>A31taxremlife,A31taxvalue-SUM($F1368:BF1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!BG$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BH$3>A31taxremlife,A31taxvalue-SUM($F1368:BG1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!BH$502)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BI$3>A31taxremlife,A31taxvalue-SUM($F1368:BH1368),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))),'PTRM input'!BI$502)","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(J$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:I1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:I1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(K$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:J1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:J1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(L$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:K1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:K1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(M$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:L1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:L1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(N$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:M1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:M1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(O$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:N1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:N1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(P$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:O1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:O1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(Q$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:P1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:P1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(R$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:Q1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:Q1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(S$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:R1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:R1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(T$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:S1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:S1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(U$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:T1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:T1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(V$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:U1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:U1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(W$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:V1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:V1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(X$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:W1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:W1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(Y$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:X1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:X1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(Z$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:Y1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:Y1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AA$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:Z1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:Z1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AB$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AA1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AA1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AC$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AB1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AB1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AD$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AC1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AC1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AE$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AD1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AD1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AF$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AE1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AE1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AG$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AF1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AF1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AH$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AG1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AG1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AI$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AH1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AH1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AJ$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AI1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AI1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AK$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AJ1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AJ1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AL$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AK1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AK1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AM$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AL1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AL1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AN$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AM1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AM1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AO$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AN1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AN1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AP$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AO1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AO1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AQ$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AP1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AP1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AR$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AQ1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AQ1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AS$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AR1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AR1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AT$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AS1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AS1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AU$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AT1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AT1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AV$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AU1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AU1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AW$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AV1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AV1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AX$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AW1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AW1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AY$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AX1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AX1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AZ$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AY1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AY1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(BA$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AZ1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:AZ1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(BB$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:BA1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:BA1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(BC$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:BB1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:BB1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(BD$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:BC1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:BC1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(BE$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:BD1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:BD1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(BF$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:BE1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:BE1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(BG$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:BF1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:BF1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(BH$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:BG1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:BG1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(BI$3>(A31stdlife+$E1372),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:BH1372),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1372)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1372)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1372))*OFFSET($F$7,0,$E1372))-SUM($G1372:BH1372))*(OFFSET('PTRM input'!$G$369,0,$E1372-1)/A31taxstdlife))))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(K$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:J1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:J1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(L$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:K1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:K1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(M$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:L1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:L1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(N$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:M1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:M1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(O$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:N1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:N1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(P$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:O1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:O1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(Q$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:P1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:P1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(R$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:Q1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:Q1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(S$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:R1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:R1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(T$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:S1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:S1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(U$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:T1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:T1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(V$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:U1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:U1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(W$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:V1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:V1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(X$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:W1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:W1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(Y$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:X1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:X1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(Z$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:Y1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:Y1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AA$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:Z1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:Z1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AB$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AA1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AA1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AC$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AB1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AB1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AD$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AC1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AC1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AE$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AD1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AD1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AF$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AE1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AE1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AG$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AF1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AF1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AH$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AG1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AG1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AI$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AH1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AH1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AJ$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AI1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AI1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AK$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AJ1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AJ1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AL$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AK1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AK1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AM$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AL1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AL1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AN$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AM1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AM1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AO$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AN1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AN1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AP$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AO1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AO1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AQ$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AP1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AP1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AR$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AQ1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AQ1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AS$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AR1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AR1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AT$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AS1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AS1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AU$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AT1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AT1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AV$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AU1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AU1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AW$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AV1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AV1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AX$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AW1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AW1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AY$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AX1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AX1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AZ$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AY1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AY1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(BA$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AZ1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:AZ1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(BB$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:BA1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:BA1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(BC$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:BB1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:BB1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(BD$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:BC1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:BC1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(BE$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:BD1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:BD1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(BF$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:BE1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:BE1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(BG$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:BF1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:BF1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(BH$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:BG1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:BG1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(BI$3>(A31stdlife+$E1373),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:BH1373),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1373)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1373)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1373))*OFFSET($F$7,0,$E1373))-SUM($G1373:BH1373))*(OFFSET('PTRM input'!$G$369,0,$E1373-1)/A31taxstdlife))))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(N$3>(A31stdlife+$E1376),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:M1376),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:M1376))*(OFFSET('PTRM input'!$G$369,0,$E1376-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(O$3>(A31stdlife+$E1376),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:N1376),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:N1376))*(OFFSET('PTRM input'!$G$369,0,$E1376-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(P$3>(A31stdlife+$E1376),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:O1376),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:O1376))*(OFFSET('PTRM input'!$G$369,0,$E1376-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(Q$3>(A31stdlife+$E1376),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:P1376),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:P1376))*(OFFSET('PTRM input'!$G$369,0,$E1376-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(R$3>(A31stdlife+$E1376),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:Q1376),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:Q1376))*(OFFSET('PTRM input'!$G$369,0,$E1376-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(S$3>(A31stdlife+$E1376),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:R1376),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:R1376))*(OFFSET('PTRM input'!$G$369,0,$E1376-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(T$3>(A31stdlife+$E1376),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:S1376),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:S1376))*(OFFSET('PTRM input'!$G$369,0,$E1376-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(U$3>(A31stdlife+$E1376),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:T1376),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:T1376))*(OFFSET('PTRM input'!$G$369,0,$E1376-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(V$3>(A31stdlife+$E1376),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:U1376),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:U1376))*(OFFSET('PTRM input'!$G$369,0,$E1376-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(W$3>(A31stdlife+$E1376),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:V1376),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:V1376))*(OFFSET('PTRM input'!$G$369,0,$E1376-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(X$3>(A31stdlife+$E1376),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:W1376),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:W1376))*(OFFSET('PTRM input'!$G$369,0,$E1376-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(Y$3>(A31stdlife+$E1376),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:X1376),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:X1376))*(OFFSET('PTRM input'!$G$369,0,$E1376-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(Z$3>(A31stdlife+$E1376),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:Y1376),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:Y1376))*(OFFSET('PTRM input'!$G$369,0,$E1376-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AA$3>(A31stdlife+$E1376),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:Z1376),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:Z1376))*(OFFSET('PTRM input'!$G$369,0,$E1376-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AB$3>(A31stdlife+$E1376),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AA1376),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AA1376))*(OFFSET('PTRM input'!$G$369,0,$E1376-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AC$3>(A31stdlife+$E1376),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AB1376),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AB1376))*(OFFSET('PTRM input'!$G$369,0,$E1376-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AD$3>(A31stdlife+$E1376),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AC1376),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AC1376))*(OFFSET('PTRM input'!$G$369,0,$E1376-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AE$3>(A31stdlife+$E1376),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AD1376),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AD1376))*(OFFSET('PTRM input'!$G$369,0,$E1376-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AF$3>(A31stdlife+$E1376),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AE1376),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AE1376))*(OFFSET('PTRM input'!$G$369,0,$E1376-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AG$3>(A31stdlife+$E1376),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AF1376),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AF1376))*(OFFSET('PTRM input'!$G$369,0,$E1376-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AH$3>(A31stdlife+$E1376),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AG1376),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AG1376))*(OFFSET('PTRM input'!$G$369,0,$E1376-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AI$3>(A31stdlife+$E1376),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AH1376),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AH1376))*(OFFSET('PTRM input'!$G$369,0,$E1376-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AJ$3>(A31stdlife+$E1376),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AI1376),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AI1376))*(OFFSET('PTRM input'!$G$369,0,$E1376-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AK$3>(A31stdlife+$E1376),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AJ1376),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AJ1376))*(OFFSET('PTRM input'!$G$369,0,$E1376-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AL$3>(A31stdlife+$E1376),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AK1376),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AK1376))*(OFFSET('PTRM input'!$G$369,0,$E1376-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AM$3>(A31stdlife+$E1376),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AL1376),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AL1376))*(OFFSET('PTRM input'!$G$369,0,$E1376-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AN$3>(A31stdlife+$E1376),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AM1376),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AM1376))*(OFFSET('PTRM input'!$G$369,0,$E1376-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AO$3>(A31stdlife+$E1376),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AN1376),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AN1376))*(OFFSET('PTRM input'!$G$369,0,$E1376-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AP$3>(A31stdlife+$E1376),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AO1376),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AO1376))*(OFFSET('PTRM input'!$G$369,0,$E1376-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AQ$3>(A31stdlife+$E1376),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AP1376),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AP1376))*(OFFSET('PTRM input'!$G$369,0,$E1376-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AR$3>(A31stdlife+$E1376),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AQ1376),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AQ1376))*(OFFSET('PTRM input'!$G$369,0,$E1376-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AS$3>(A31stdlife+$E1376),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AR1376),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AR1376))*(OFFSET('PTRM input'!$G$369,0,$E1376-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AT$3>(A31stdlife+$E1376),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AS1376),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AS1376))*(OFFSET('PTRM input'!$G$369,0,$E1376-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AU$3>(A31stdlife+$E1376),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AT1376),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AT1376))*(OFFSET('PTRM input'!$G$369,0,$E1376-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AV$3>(A31stdlife+$E1376),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AU1376),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AU1376))*(OFFSET('PTRM input'!$G$369,0,$E1376-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AW$3>(A31stdlife+$E1376),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AV1376),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AV1376))*(OFFSET('PTRM input'!$G$369,0,$E1376-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AX$3>(A31stdlife+$E1376),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AW1376),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AW1376))*(OFFSET('PTRM input'!$G$369,0,$E1376-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AY$3>(A31stdlife+$E1376),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AX1376),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AX1376))*(OFFSET('PTRM input'!$G$369,0,$E1376-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AZ$3>(A31stdlife+$E1376),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AY1376),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AY1376))*(OFFSET('PTRM input'!$G$369,0,$E1376-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(BA$3>(A31stdlife+$E1376),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AZ1376),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:AZ1376))*(OFFSET('PTRM input'!$G$369,0,$E1376-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(BB$3>(A31stdlife+$E1376),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:BA1376),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:BA1376))*(OFFSET('PTRM input'!$G$369,0,$E1376-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(BC$3>(A31stdlife+$E1376),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:BB1376),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:BB1376))*(OFFSET('PTRM input'!$G$369,0,$E1376-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(BD$3>(A31stdlife+$E1376),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:BC1376),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:BC1376))*(OFFSET('PTRM input'!$G$369,0,$E1376-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(BE$3>(A31stdlife+$E1376),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:BD1376),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:BD1376))*(OFFSET('PTRM input'!$G$369,0,$E1376-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(BF$3>(A31stdlife+$E1376),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:BE1376),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:BE1376))*(OFFSET('PTRM input'!$G$369,0,$E1376-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(BG$3>(A31stdlife+$E1376),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:BF1376),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:BF1376))*(OFFSET('PTRM input'!$G$369,0,$E1376-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(BH$3>(A31stdlife+$E1376),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:BG1376),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:BG1376))*(OFFSET('PTRM input'!$G$369,0,$E1376-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(BI$3>(A31stdlife+$E1376),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:BH1376),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1376)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1376)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1376))*OFFSET($F$7,0,$E1376))-SUM($G1376:BH1376))*(OFFSET('PTRM input'!$G$369,0,$E1376-1)/A31taxstdlife))))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(O$3>(A31stdlife+$E1377),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:N1377),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:N1377))*(OFFSET('PTRM input'!$G$369,0,$E1377-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(P$3>(A31stdlife+$E1377),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:O1377),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:O1377))*(OFFSET('PTRM input'!$G$369,0,$E1377-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(Q$3>(A31stdlife+$E1377),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:P1377),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:P1377))*(OFFSET('PTRM input'!$G$369,0,$E1377-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(R$3>(A31stdlife+$E1377),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:Q1377),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:Q1377))*(OFFSET('PTRM input'!$G$369,0,$E1377-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(S$3>(A31stdlife+$E1377),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:R1377),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:R1377))*(OFFSET('PTRM input'!$G$369,0,$E1377-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(T$3>(A31stdlife+$E1377),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:S1377),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:S1377))*(OFFSET('PTRM input'!$G$369,0,$E1377-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(U$3>(A31stdlife+$E1377),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:T1377),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:T1377))*(OFFSET('PTRM input'!$G$369,0,$E1377-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(V$3>(A31stdlife+$E1377),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:U1377),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:U1377))*(OFFSET('PTRM input'!$G$369,0,$E1377-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(W$3>(A31stdlife+$E1377),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:V1377),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:V1377))*(OFFSET('PTRM input'!$G$369,0,$E1377-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(X$3>(A31stdlife+$E1377),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:W1377),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:W1377))*(OFFSET('PTRM input'!$G$369,0,$E1377-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(Y$3>(A31stdlife+$E1377),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:X1377),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:X1377))*(OFFSET('PTRM input'!$G$369,0,$E1377-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(Z$3>(A31stdlife+$E1377),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:Y1377),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:Y1377))*(OFFSET('PTRM input'!$G$369,0,$E1377-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AA$3>(A31stdlife+$E1377),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:Z1377),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:Z1377))*(OFFSET('PTRM input'!$G$369,0,$E1377-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AB$3>(A31stdlife+$E1377),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AA1377),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AA1377))*(OFFSET('PTRM input'!$G$369,0,$E1377-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AC$3>(A31stdlife+$E1377),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AB1377),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AB1377))*(OFFSET('PTRM input'!$G$369,0,$E1377-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AD$3>(A31stdlife+$E1377),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AC1377),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AC1377))*(OFFSET('PTRM input'!$G$369,0,$E1377-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AE$3>(A31stdlife+$E1377),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AD1377),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AD1377))*(OFFSET('PTRM input'!$G$369,0,$E1377-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AF$3>(A31stdlife+$E1377),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AE1377),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AE1377))*(OFFSET('PTRM input'!$G$369,0,$E1377-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AG$3>(A31stdlife+$E1377),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AF1377),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AF1377))*(OFFSET('PTRM input'!$G$369,0,$E1377-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AH$3>(A31stdlife+$E1377),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AG1377),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AG1377))*(OFFSET('PTRM input'!$G$369,0,$E1377-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AI$3>(A31stdlife+$E1377),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AH1377),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AH1377))*(OFFSET('PTRM input'!$G$369,0,$E1377-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AJ$3>(A31stdlife+$E1377),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AI1377),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AI1377))*(OFFSET('PTRM input'!$G$369,0,$E1377-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AK$3>(A31stdlife+$E1377),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AJ1377),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AJ1377))*(OFFSET('PTRM input'!$G$369,0,$E1377-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AL$3>(A31stdlife+$E1377),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AK1377),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AK1377))*(OFFSET('PTRM input'!$G$369,0,$E1377-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AM$3>(A31stdlife+$E1377),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AL1377),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AL1377))*(OFFSET('PTRM input'!$G$369,0,$E1377-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AN$3>(A31stdlife+$E1377),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AM1377),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AM1377))*(OFFSET('PTRM input'!$G$369,0,$E1377-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AO$3>(A31stdlife+$E1377),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AN1377),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AN1377))*(OFFSET('PTRM input'!$G$369,0,$E1377-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AP$3>(A31stdlife+$E1377),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AO1377),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AO1377))*(OFFSET('PTRM input'!$G$369,0,$E1377-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AQ$3>(A31stdlife+$E1377),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AP1377),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AP1377))*(OFFSET('PTRM input'!$G$369,0,$E1377-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AR$3>(A31stdlife+$E1377),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AQ1377),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AQ1377))*(OFFSET('PTRM input'!$G$369,0,$E1377-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AS$3>(A31stdlife+$E1377),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AR1377),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AR1377))*(OFFSET('PTRM input'!$G$369,0,$E1377-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AT$3>(A31stdlife+$E1377),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AS1377),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AS1377))*(OFFSET('PTRM input'!$G$369,0,$E1377-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AU$3>(A31stdlife+$E1377),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AT1377),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AT1377))*(OFFSET('PTRM input'!$G$369,0,$E1377-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AV$3>(A31stdlife+$E1377),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AU1377),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AU1377))*(OFFSET('PTRM input'!$G$369,0,$E1377-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AW$3>(A31stdlife+$E1377),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AV1377),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AV1377))*(OFFSET('PTRM input'!$G$369,0,$E1377-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AX$3>(A31stdlife+$E1377),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AW1377),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AW1377))*(OFFSET('PTRM input'!$G$369,0,$E1377-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AY$3>(A31stdlife+$E1377),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AX1377),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AX1377))*(OFFSET('PTRM input'!$G$369,0,$E1377-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(AZ$3>(A31stdlife+$E1377),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AY1377),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AY1377))*(OFFSET('PTRM input'!$G$369,0,$E1377-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(BA$3>(A31stdlife+$E1377),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AZ1377),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:AZ1377))*(OFFSET('PTRM input'!$G$369,0,$E1377-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(BB$3>(A31stdlife+$E1377),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:BA1377),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:BA1377))*(OFFSET('PTRM input'!$G$369,0,$E1377-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(BC$3>(A31stdlife+$E1377),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:BB1377),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:BB1377))*(OFFSET('PTRM input'!$G$369,0,$E1377-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(BD$3>(A31stdlife+$E1377),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:BC1377),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:BC1377))*(OFFSET('PTRM input'!$G$369,0,$E1377-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(BE$3>(A31stdlife+$E1377),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:BD1377),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:BD1377))*(OFFSET('PTRM input'!$G$369,0,$E1377-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(BF$3>(A31stdlife+$E1377),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:BE1377),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:BE1377))*(OFFSET('PTRM input'!$G$369,0,$E1377-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(BG$3>(A31stdlife+$E1377),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:BF1377),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:BF1377))*(OFFSET('PTRM input'!$G$369,0,$E1377-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(BH$3>(A31stdlife+$E1377),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:BG1377),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:BG1377))*(OFFSET('PTRM input'!$G$369,0,$E1377-1)/A31taxstdlife))))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(A31taxstdlife=\"\",0,IF(BI$3>(A31stdlife+$E1377),((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:BH1377),(((INDEX('PTRM input'!$G$277:$P$326,A31offset,$E1377)+INDEX('PTRM input'!$G$223:$P$272,A31offset,$E1377)-INDEX('PTRM input'!$G$115:$P$164,A31offset,$E1377))*OFFSET($F$7,0,$E1377))-SUM($G1377:BH1377))*(OFFSET('PTRM input'!$G$369,0,$E1377-1)/A31taxstdlife))))","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,{"$f":"SUM(G1368:G1379)+'PTRM input'!G$145*G$7","v":0},{"$f":"SUM(H1368:H1379)+'PTRM input'!H$145*H$7","v":0},{"$f":"SUM(I1368:I1379)+'PTRM input'!I$145*I$7","v":0},{"$f":"SUM(J1368:J1379)+'PTRM input'!J$145*J$7","v":0},{"$f":"SUM(K1368:K1379)+'PTRM input'!K$145*K$7","v":0},{"$f":"SUM(L1368:L1379)+'PTRM input'!L$145*L$7","v":0},{"$f":"SUM(M1368:M1379)+'PTRM input'!M$145*M$7","v":0},{"$f":"SUM(N1368:N1379)+'PTRM input'!N$145*N$7","v":0},{"$f":"SUM(O1368:O1379)+'PTRM input'!O$145*O$7","v":0},{"$f":"SUM(P1368:P1379)+'PTRM input'!P$145*P$7","v":0},{"$f":"SUM(Q1368:Q1379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1393","v":0},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(G$3>A32taxremlife,A32taxvalue-SUM($F1381:F1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!G$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(H$3>A32taxremlife,A32taxvalue-SUM($F1381:G1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!H$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(I$3>A32taxremlife,A32taxvalue-SUM($F1381:H1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!I$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(J$3>A32taxremlife,A32taxvalue-SUM($F1381:I1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!J$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(K$3>A32taxremlife,A32taxvalue-SUM($F1381:J1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!K$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(L$3>A32taxremlife,A32taxvalue-SUM($F1381:K1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!L$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(M$3>A32taxremlife,A32taxvalue-SUM($F1381:L1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!M$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(N$3>A32taxremlife,A32taxvalue-SUM($F1381:M1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!N$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(O$3>A32taxremlife,A32taxvalue-SUM($F1381:N1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!O$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(P$3>A32taxremlife,A32taxvalue-SUM($F1381:O1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!P$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Q$3>A32taxremlife,A32taxvalue-SUM($F1381:P1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!Q$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(R$3>A32taxremlife,A32taxvalue-SUM($F1381:Q1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!R$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(S$3>A32taxremlife,A32taxvalue-SUM($F1381:R1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!S$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(T$3>A32taxremlife,A32taxvalue-SUM($F1381:S1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!T$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(U$3>A32taxremlife,A32taxvalue-SUM($F1381:T1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!U$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(V$3>A32taxremlife,A32taxvalue-SUM($F1381:U1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!V$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(W$3>A32taxremlife,A32taxvalue-SUM($F1381:V1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!W$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(X$3>A32taxremlife,A32taxvalue-SUM($F1381:W1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!X$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Y$3>A32taxremlife,A32taxvalue-SUM($F1381:X1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!Y$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Z$3>A32taxremlife,A32taxvalue-SUM($F1381:Y1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!Z$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AA$3>A32taxremlife,A32taxvalue-SUM($F1381:Z1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!AA$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AB$3>A32taxremlife,A32taxvalue-SUM($F1381:AA1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!AB$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AC$3>A32taxremlife,A32taxvalue-SUM($F1381:AB1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!AC$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AD$3>A32taxremlife,A32taxvalue-SUM($F1381:AC1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!AD$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AE$3>A32taxremlife,A32taxvalue-SUM($F1381:AD1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!AE$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AF$3>A32taxremlife,A32taxvalue-SUM($F1381:AE1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!AF$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AG$3>A32taxremlife,A32taxvalue-SUM($F1381:AF1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!AG$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AH$3>A32taxremlife,A32taxvalue-SUM($F1381:AG1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!AH$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AI$3>A32taxremlife,A32taxvalue-SUM($F1381:AH1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!AI$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AJ$3>A32taxremlife,A32taxvalue-SUM($F1381:AI1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!AJ$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AK$3>A32taxremlife,A32taxvalue-SUM($F1381:AJ1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!AK$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AL$3>A32taxremlife,A32taxvalue-SUM($F1381:AK1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!AL$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AM$3>A32taxremlife,A32taxvalue-SUM($F1381:AL1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!AM$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AN$3>A32taxremlife,A32taxvalue-SUM($F1381:AM1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!AN$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AO$3>A32taxremlife,A32taxvalue-SUM($F1381:AN1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!AO$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AP$3>A32taxremlife,A32taxvalue-SUM($F1381:AO1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!AP$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AQ$3>A32taxremlife,A32taxvalue-SUM($F1381:AP1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!AQ$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AR$3>A32taxremlife,A32taxvalue-SUM($F1381:AQ1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!AR$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AS$3>A32taxremlife,A32taxvalue-SUM($F1381:AR1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!AS$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AT$3>A32taxremlife,A32taxvalue-SUM($F1381:AS1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!AT$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AU$3>A32taxremlife,A32taxvalue-SUM($F1381:AT1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!AU$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AV$3>A32taxremlife,A32taxvalue-SUM($F1381:AU1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!AV$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AW$3>A32taxremlife,A32taxvalue-SUM($F1381:AV1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!AW$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AX$3>A32taxremlife,A32taxvalue-SUM($F1381:AW1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!AX$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AY$3>A32taxremlife,A32taxvalue-SUM($F1381:AX1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!AY$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AZ$3>A32taxremlife,A32taxvalue-SUM($F1381:AY1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!AZ$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BA$3>A32taxremlife,A32taxvalue-SUM($F1381:AZ1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!BA$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BB$3>A32taxremlife,A32taxvalue-SUM($F1381:BA1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!BB$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BC$3>A32taxremlife,A32taxvalue-SUM($F1381:BB1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!BC$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BD$3>A32taxremlife,A32taxvalue-SUM($F1381:BC1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!BD$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BE$3>A32taxremlife,A32taxvalue-SUM($F1381:BD1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!BE$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BF$3>A32taxremlife,A32taxvalue-SUM($F1381:BE1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!BF$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BG$3>A32taxremlife,A32taxvalue-SUM($F1381:BF1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!BG$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BH$3>A32taxremlife,A32taxvalue-SUM($F1381:BG1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!BH$503)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BI$3>A32taxremlife,A32taxvalue-SUM($F1381:BH1381),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))),'PTRM input'!BI$503)","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(J$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:I1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:I1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(K$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:J1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:J1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(L$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:K1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:K1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(M$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:L1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:L1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(N$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:M1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:M1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(O$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:N1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:N1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(P$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:O1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:O1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(Q$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:P1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:P1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(R$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:Q1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:Q1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(S$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:R1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:R1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(T$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:S1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:S1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(U$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:T1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:T1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(V$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:U1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:U1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(W$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:V1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:V1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(X$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:W1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:W1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(Y$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:X1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:X1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(Z$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:Y1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:Y1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AA$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:Z1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:Z1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AB$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AA1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AA1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AC$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AB1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AB1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AD$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AC1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AC1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AE$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AD1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AD1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AF$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AE1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AE1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AG$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AF1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AF1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AH$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AG1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AG1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AI$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AH1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AH1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AJ$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AI1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AI1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AK$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AJ1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AJ1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AL$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AK1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AK1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AM$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AL1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AL1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AN$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AM1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AM1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AO$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AN1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AN1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AP$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AO1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AO1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AQ$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AP1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AP1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AR$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AQ1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AQ1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AS$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AR1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AR1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AT$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AS1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AS1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AU$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AT1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AT1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AV$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AU1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AU1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AW$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AV1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AV1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AX$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AW1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AW1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AY$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AX1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AX1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AZ$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AY1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AY1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(BA$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AZ1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:AZ1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(BB$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:BA1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:BA1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(BC$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:BB1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:BB1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(BD$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:BC1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:BC1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(BE$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:BD1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:BD1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(BF$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:BE1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:BE1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(BG$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:BF1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:BF1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(BH$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:BG1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:BG1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(BI$3>(A32stdlife+$E1385),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:BH1385),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1385)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1385)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1385))*OFFSET($F$7,0,$E1385))-SUM($G1385:BH1385))*(OFFSET('PTRM input'!$G$369,0,$E1385-1)/A32taxstdlife))))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(K$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:J1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:J1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(L$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:K1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:K1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(M$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:L1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:L1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(N$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:M1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:M1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(O$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:N1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:N1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(P$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:O1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:O1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(Q$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:P1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:P1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(R$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:Q1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:Q1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(S$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:R1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:R1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(T$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:S1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:S1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(U$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:T1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:T1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(V$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:U1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:U1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(W$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:V1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:V1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(X$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:W1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:W1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(Y$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:X1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:X1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(Z$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:Y1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:Y1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AA$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:Z1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:Z1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AB$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AA1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AA1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AC$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AB1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AB1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AD$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AC1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AC1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AE$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AD1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AD1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AF$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AE1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AE1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AG$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AF1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AF1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AH$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AG1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AG1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AI$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AH1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AH1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AJ$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AI1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AI1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AK$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AJ1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AJ1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AL$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AK1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AK1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AM$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AL1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AL1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AN$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AM1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AM1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AO$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AN1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AN1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AP$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AO1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AO1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AQ$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AP1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AP1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AR$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AQ1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AQ1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AS$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AR1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AR1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AT$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AS1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AS1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AU$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AT1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AT1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AV$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AU1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AU1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AW$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AV1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AV1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AX$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AW1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AW1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AY$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AX1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AX1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AZ$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AY1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AY1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(BA$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AZ1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:AZ1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(BB$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:BA1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:BA1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(BC$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:BB1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:BB1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(BD$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:BC1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:BC1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(BE$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:BD1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:BD1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(BF$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:BE1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:BE1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(BG$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:BF1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:BF1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(BH$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:BG1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:BG1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(BI$3>(A32stdlife+$E1386),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:BH1386),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1386)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1386)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1386))*OFFSET($F$7,0,$E1386))-SUM($G1386:BH1386))*(OFFSET('PTRM input'!$G$369,0,$E1386-1)/A32taxstdlife))))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(N$3>(A32stdlife+$E1389),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:M1389),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:M1389))*(OFFSET('PTRM input'!$G$369,0,$E1389-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(O$3>(A32stdlife+$E1389),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:N1389),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:N1389))*(OFFSET('PTRM input'!$G$369,0,$E1389-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(P$3>(A32stdlife+$E1389),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:O1389),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:O1389))*(OFFSET('PTRM input'!$G$369,0,$E1389-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(Q$3>(A32stdlife+$E1389),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:P1389),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:P1389))*(OFFSET('PTRM input'!$G$369,0,$E1389-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(R$3>(A32stdlife+$E1389),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:Q1389),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:Q1389))*(OFFSET('PTRM input'!$G$369,0,$E1389-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(S$3>(A32stdlife+$E1389),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:R1389),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:R1389))*(OFFSET('PTRM input'!$G$369,0,$E1389-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(T$3>(A32stdlife+$E1389),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:S1389),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:S1389))*(OFFSET('PTRM input'!$G$369,0,$E1389-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(U$3>(A32stdlife+$E1389),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:T1389),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:T1389))*(OFFSET('PTRM input'!$G$369,0,$E1389-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(V$3>(A32stdlife+$E1389),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:U1389),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:U1389))*(OFFSET('PTRM input'!$G$369,0,$E1389-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(W$3>(A32stdlife+$E1389),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:V1389),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:V1389))*(OFFSET('PTRM input'!$G$369,0,$E1389-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(X$3>(A32stdlife+$E1389),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:W1389),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:W1389))*(OFFSET('PTRM input'!$G$369,0,$E1389-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(Y$3>(A32stdlife+$E1389),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:X1389),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:X1389))*(OFFSET('PTRM input'!$G$369,0,$E1389-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(Z$3>(A32stdlife+$E1389),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:Y1389),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:Y1389))*(OFFSET('PTRM input'!$G$369,0,$E1389-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AA$3>(A32stdlife+$E1389),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:Z1389),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:Z1389))*(OFFSET('PTRM input'!$G$369,0,$E1389-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AB$3>(A32stdlife+$E1389),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AA1389),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AA1389))*(OFFSET('PTRM input'!$G$369,0,$E1389-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AC$3>(A32stdlife+$E1389),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AB1389),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AB1389))*(OFFSET('PTRM input'!$G$369,0,$E1389-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AD$3>(A32stdlife+$E1389),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AC1389),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AC1389))*(OFFSET('PTRM input'!$G$369,0,$E1389-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AE$3>(A32stdlife+$E1389),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AD1389),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AD1389))*(OFFSET('PTRM input'!$G$369,0,$E1389-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AF$3>(A32stdlife+$E1389),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AE1389),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AE1389))*(OFFSET('PTRM input'!$G$369,0,$E1389-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AG$3>(A32stdlife+$E1389),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AF1389),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AF1389))*(OFFSET('PTRM input'!$G$369,0,$E1389-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AH$3>(A32stdlife+$E1389),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AG1389),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AG1389))*(OFFSET('PTRM input'!$G$369,0,$E1389-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AI$3>(A32stdlife+$E1389),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AH1389),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AH1389))*(OFFSET('PTRM input'!$G$369,0,$E1389-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AJ$3>(A32stdlife+$E1389),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AI1389),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AI1389))*(OFFSET('PTRM input'!$G$369,0,$E1389-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AK$3>(A32stdlife+$E1389),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AJ1389),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AJ1389))*(OFFSET('PTRM input'!$G$369,0,$E1389-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AL$3>(A32stdlife+$E1389),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AK1389),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AK1389))*(OFFSET('PTRM input'!$G$369,0,$E1389-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AM$3>(A32stdlife+$E1389),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AL1389),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AL1389))*(OFFSET('PTRM input'!$G$369,0,$E1389-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AN$3>(A32stdlife+$E1389),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AM1389),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AM1389))*(OFFSET('PTRM input'!$G$369,0,$E1389-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AO$3>(A32stdlife+$E1389),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AN1389),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AN1389))*(OFFSET('PTRM input'!$G$369,0,$E1389-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AP$3>(A32stdlife+$E1389),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AO1389),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AO1389))*(OFFSET('PTRM input'!$G$369,0,$E1389-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AQ$3>(A32stdlife+$E1389),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AP1389),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AP1389))*(OFFSET('PTRM input'!$G$369,0,$E1389-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AR$3>(A32stdlife+$E1389),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AQ1389),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AQ1389))*(OFFSET('PTRM input'!$G$369,0,$E1389-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AS$3>(A32stdlife+$E1389),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AR1389),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AR1389))*(OFFSET('PTRM input'!$G$369,0,$E1389-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AT$3>(A32stdlife+$E1389),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AS1389),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AS1389))*(OFFSET('PTRM input'!$G$369,0,$E1389-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AU$3>(A32stdlife+$E1389),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AT1389),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AT1389))*(OFFSET('PTRM input'!$G$369,0,$E1389-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AV$3>(A32stdlife+$E1389),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AU1389),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AU1389))*(OFFSET('PTRM input'!$G$369,0,$E1389-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AW$3>(A32stdlife+$E1389),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AV1389),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AV1389))*(OFFSET('PTRM input'!$G$369,0,$E1389-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AX$3>(A32stdlife+$E1389),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AW1389),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AW1389))*(OFFSET('PTRM input'!$G$369,0,$E1389-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AY$3>(A32stdlife+$E1389),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AX1389),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AX1389))*(OFFSET('PTRM input'!$G$369,0,$E1389-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AZ$3>(A32stdlife+$E1389),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AY1389),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AY1389))*(OFFSET('PTRM input'!$G$369,0,$E1389-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(BA$3>(A32stdlife+$E1389),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AZ1389),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:AZ1389))*(OFFSET('PTRM input'!$G$369,0,$E1389-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(BB$3>(A32stdlife+$E1389),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:BA1389),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:BA1389))*(OFFSET('PTRM input'!$G$369,0,$E1389-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(BC$3>(A32stdlife+$E1389),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:BB1389),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:BB1389))*(OFFSET('PTRM input'!$G$369,0,$E1389-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(BD$3>(A32stdlife+$E1389),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:BC1389),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:BC1389))*(OFFSET('PTRM input'!$G$369,0,$E1389-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(BE$3>(A32stdlife+$E1389),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:BD1389),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:BD1389))*(OFFSET('PTRM input'!$G$369,0,$E1389-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(BF$3>(A32stdlife+$E1389),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:BE1389),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:BE1389))*(OFFSET('PTRM input'!$G$369,0,$E1389-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(BG$3>(A32stdlife+$E1389),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:BF1389),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:BF1389))*(OFFSET('PTRM input'!$G$369,0,$E1389-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(BH$3>(A32stdlife+$E1389),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:BG1389),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:BG1389))*(OFFSET('PTRM input'!$G$369,0,$E1389-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(BI$3>(A32stdlife+$E1389),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:BH1389),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1389)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1389)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1389))*OFFSET($F$7,0,$E1389))-SUM($G1389:BH1389))*(OFFSET('PTRM input'!$G$369,0,$E1389-1)/A32taxstdlife))))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(O$3>(A32stdlife+$E1390),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:N1390),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:N1390))*(OFFSET('PTRM input'!$G$369,0,$E1390-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(P$3>(A32stdlife+$E1390),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:O1390),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:O1390))*(OFFSET('PTRM input'!$G$369,0,$E1390-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(Q$3>(A32stdlife+$E1390),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:P1390),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:P1390))*(OFFSET('PTRM input'!$G$369,0,$E1390-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(R$3>(A32stdlife+$E1390),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:Q1390),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:Q1390))*(OFFSET('PTRM input'!$G$369,0,$E1390-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(S$3>(A32stdlife+$E1390),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:R1390),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:R1390))*(OFFSET('PTRM input'!$G$369,0,$E1390-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(T$3>(A32stdlife+$E1390),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:S1390),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:S1390))*(OFFSET('PTRM input'!$G$369,0,$E1390-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(U$3>(A32stdlife+$E1390),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:T1390),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:T1390))*(OFFSET('PTRM input'!$G$369,0,$E1390-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(V$3>(A32stdlife+$E1390),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:U1390),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:U1390))*(OFFSET('PTRM input'!$G$369,0,$E1390-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(W$3>(A32stdlife+$E1390),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:V1390),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:V1390))*(OFFSET('PTRM input'!$G$369,0,$E1390-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(X$3>(A32stdlife+$E1390),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:W1390),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:W1390))*(OFFSET('PTRM input'!$G$369,0,$E1390-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(Y$3>(A32stdlife+$E1390),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:X1390),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:X1390))*(OFFSET('PTRM input'!$G$369,0,$E1390-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(Z$3>(A32stdlife+$E1390),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:Y1390),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:Y1390))*(OFFSET('PTRM input'!$G$369,0,$E1390-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AA$3>(A32stdlife+$E1390),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:Z1390),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:Z1390))*(OFFSET('PTRM input'!$G$369,0,$E1390-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AB$3>(A32stdlife+$E1390),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AA1390),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AA1390))*(OFFSET('PTRM input'!$G$369,0,$E1390-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AC$3>(A32stdlife+$E1390),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AB1390),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AB1390))*(OFFSET('PTRM input'!$G$369,0,$E1390-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AD$3>(A32stdlife+$E1390),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AC1390),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AC1390))*(OFFSET('PTRM input'!$G$369,0,$E1390-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AE$3>(A32stdlife+$E1390),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AD1390),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AD1390))*(OFFSET('PTRM input'!$G$369,0,$E1390-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AF$3>(A32stdlife+$E1390),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AE1390),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AE1390))*(OFFSET('PTRM input'!$G$369,0,$E1390-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AG$3>(A32stdlife+$E1390),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AF1390),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AF1390))*(OFFSET('PTRM input'!$G$369,0,$E1390-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AH$3>(A32stdlife+$E1390),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AG1390),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AG1390))*(OFFSET('PTRM input'!$G$369,0,$E1390-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AI$3>(A32stdlife+$E1390),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AH1390),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AH1390))*(OFFSET('PTRM input'!$G$369,0,$E1390-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AJ$3>(A32stdlife+$E1390),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AI1390),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AI1390))*(OFFSET('PTRM input'!$G$369,0,$E1390-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AK$3>(A32stdlife+$E1390),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AJ1390),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AJ1390))*(OFFSET('PTRM input'!$G$369,0,$E1390-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AL$3>(A32stdlife+$E1390),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AK1390),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AK1390))*(OFFSET('PTRM input'!$G$369,0,$E1390-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AM$3>(A32stdlife+$E1390),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AL1390),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AL1390))*(OFFSET('PTRM input'!$G$369,0,$E1390-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AN$3>(A32stdlife+$E1390),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AM1390),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AM1390))*(OFFSET('PTRM input'!$G$369,0,$E1390-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AO$3>(A32stdlife+$E1390),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AN1390),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AN1390))*(OFFSET('PTRM input'!$G$369,0,$E1390-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AP$3>(A32stdlife+$E1390),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AO1390),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AO1390))*(OFFSET('PTRM input'!$G$369,0,$E1390-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AQ$3>(A32stdlife+$E1390),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AP1390),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AP1390))*(OFFSET('PTRM input'!$G$369,0,$E1390-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AR$3>(A32stdlife+$E1390),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AQ1390),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AQ1390))*(OFFSET('PTRM input'!$G$369,0,$E1390-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AS$3>(A32stdlife+$E1390),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AR1390),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AR1390))*(OFFSET('PTRM input'!$G$369,0,$E1390-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AT$3>(A32stdlife+$E1390),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AS1390),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AS1390))*(OFFSET('PTRM input'!$G$369,0,$E1390-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AU$3>(A32stdlife+$E1390),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AT1390),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AT1390))*(OFFSET('PTRM input'!$G$369,0,$E1390-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AV$3>(A32stdlife+$E1390),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AU1390),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AU1390))*(OFFSET('PTRM input'!$G$369,0,$E1390-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AW$3>(A32stdlife+$E1390),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AV1390),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AV1390))*(OFFSET('PTRM input'!$G$369,0,$E1390-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AX$3>(A32stdlife+$E1390),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AW1390),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AW1390))*(OFFSET('PTRM input'!$G$369,0,$E1390-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AY$3>(A32stdlife+$E1390),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AX1390),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AX1390))*(OFFSET('PTRM input'!$G$369,0,$E1390-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(AZ$3>(A32stdlife+$E1390),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AY1390),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AY1390))*(OFFSET('PTRM input'!$G$369,0,$E1390-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(BA$3>(A32stdlife+$E1390),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AZ1390),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:AZ1390))*(OFFSET('PTRM input'!$G$369,0,$E1390-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(BB$3>(A32stdlife+$E1390),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:BA1390),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:BA1390))*(OFFSET('PTRM input'!$G$369,0,$E1390-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(BC$3>(A32stdlife+$E1390),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:BB1390),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:BB1390))*(OFFSET('PTRM input'!$G$369,0,$E1390-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(BD$3>(A32stdlife+$E1390),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:BC1390),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:BC1390))*(OFFSET('PTRM input'!$G$369,0,$E1390-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(BE$3>(A32stdlife+$E1390),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:BD1390),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:BD1390))*(OFFSET('PTRM input'!$G$369,0,$E1390-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(BF$3>(A32stdlife+$E1390),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:BE1390),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:BE1390))*(OFFSET('PTRM input'!$G$369,0,$E1390-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(BG$3>(A32stdlife+$E1390),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:BF1390),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:BF1390))*(OFFSET('PTRM input'!$G$369,0,$E1390-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(BH$3>(A32stdlife+$E1390),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:BG1390),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:BG1390))*(OFFSET('PTRM input'!$G$369,0,$E1390-1)/A32taxstdlife))))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(A32taxstdlife=\"\",0,IF(BI$3>(A32stdlife+$E1390),((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:BH1390),(((INDEX('PTRM input'!$G$277:$P$326,A32offset,$E1390)+INDEX('PTRM input'!$G$223:$P$272,A32offset,$E1390)-INDEX('PTRM input'!$G$115:$P$164,A32offset,$E1390))*OFFSET($F$7,0,$E1390))-SUM($G1390:BH1390))*(OFFSET('PTRM input'!$G$369,0,$E1390-1)/A32taxstdlife))))","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,{"$f":"SUM(G1381:G1392)+'PTRM input'!G$146*G$7","v":0},{"$f":"SUM(H1381:H1392)+'PTRM input'!H$146*H$7","v":0},{"$f":"SUM(I1381:I1392)+'PTRM input'!I$146*I$7","v":0},{"$f":"SUM(J1381:J1392)+'PTRM input'!J$146*J$7","v":0},{"$f":"SUM(K1381:K1392)+'PTRM input'!K$146*K$7","v":0},{"$f":"SUM(L1381:L1392)+'PTRM input'!L$146*L$7","v":0},{"$f":"SUM(M1381:M1392)+'PTRM input'!M$146*M$7","v":0},{"$f":"SUM(N1381:N1392)+'PTRM input'!N$146*N$7","v":0},{"$f":"SUM(O1381:O1392)+'PTRM input'!O$146*O$7","v":0},{"$f":"SUM(P1381:P1392)+'PTRM input'!P$146*P$7","v":0},{"$f":"SUM(Q1381:Q1392)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1406","v":0},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(G$3>A33taxremlife,A33taxvalue-SUM($F1394:F1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!G$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(H$3>A33taxremlife,A33taxvalue-SUM($F1394:G1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!H$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(I$3>A33taxremlife,A33taxvalue-SUM($F1394:H1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!I$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(J$3>A33taxremlife,A33taxvalue-SUM($F1394:I1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!J$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(K$3>A33taxremlife,A33taxvalue-SUM($F1394:J1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!K$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(L$3>A33taxremlife,A33taxvalue-SUM($F1394:K1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!L$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(M$3>A33taxremlife,A33taxvalue-SUM($F1394:L1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!M$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(N$3>A33taxremlife,A33taxvalue-SUM($F1394:M1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!N$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(O$3>A33taxremlife,A33taxvalue-SUM($F1394:N1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!O$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(P$3>A33taxremlife,A33taxvalue-SUM($F1394:O1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!P$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Q$3>A33taxremlife,A33taxvalue-SUM($F1394:P1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!Q$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(R$3>A33taxremlife,A33taxvalue-SUM($F1394:Q1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!R$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(S$3>A33taxremlife,A33taxvalue-SUM($F1394:R1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!S$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(T$3>A33taxremlife,A33taxvalue-SUM($F1394:S1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!T$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(U$3>A33taxremlife,A33taxvalue-SUM($F1394:T1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!U$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(V$3>A33taxremlife,A33taxvalue-SUM($F1394:U1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!V$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(W$3>A33taxremlife,A33taxvalue-SUM($F1394:V1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!W$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(X$3>A33taxremlife,A33taxvalue-SUM($F1394:W1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!X$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Y$3>A33taxremlife,A33taxvalue-SUM($F1394:X1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!Y$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Z$3>A33taxremlife,A33taxvalue-SUM($F1394:Y1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!Z$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AA$3>A33taxremlife,A33taxvalue-SUM($F1394:Z1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!AA$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AB$3>A33taxremlife,A33taxvalue-SUM($F1394:AA1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!AB$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AC$3>A33taxremlife,A33taxvalue-SUM($F1394:AB1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!AC$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AD$3>A33taxremlife,A33taxvalue-SUM($F1394:AC1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!AD$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AE$3>A33taxremlife,A33taxvalue-SUM($F1394:AD1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!AE$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AF$3>A33taxremlife,A33taxvalue-SUM($F1394:AE1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!AF$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AG$3>A33taxremlife,A33taxvalue-SUM($F1394:AF1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!AG$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AH$3>A33taxremlife,A33taxvalue-SUM($F1394:AG1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!AH$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AI$3>A33taxremlife,A33taxvalue-SUM($F1394:AH1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!AI$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AJ$3>A33taxremlife,A33taxvalue-SUM($F1394:AI1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!AJ$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AK$3>A33taxremlife,A33taxvalue-SUM($F1394:AJ1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!AK$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AL$3>A33taxremlife,A33taxvalue-SUM($F1394:AK1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!AL$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AM$3>A33taxremlife,A33taxvalue-SUM($F1394:AL1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!AM$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AN$3>A33taxremlife,A33taxvalue-SUM($F1394:AM1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!AN$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AO$3>A33taxremlife,A33taxvalue-SUM($F1394:AN1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!AO$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AP$3>A33taxremlife,A33taxvalue-SUM($F1394:AO1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!AP$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AQ$3>A33taxremlife,A33taxvalue-SUM($F1394:AP1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!AQ$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AR$3>A33taxremlife,A33taxvalue-SUM($F1394:AQ1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!AR$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AS$3>A33taxremlife,A33taxvalue-SUM($F1394:AR1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!AS$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AT$3>A33taxremlife,A33taxvalue-SUM($F1394:AS1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!AT$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AU$3>A33taxremlife,A33taxvalue-SUM($F1394:AT1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!AU$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AV$3>A33taxremlife,A33taxvalue-SUM($F1394:AU1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!AV$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AW$3>A33taxremlife,A33taxvalue-SUM($F1394:AV1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!AW$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AX$3>A33taxremlife,A33taxvalue-SUM($F1394:AW1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!AX$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AY$3>A33taxremlife,A33taxvalue-SUM($F1394:AX1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!AY$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AZ$3>A33taxremlife,A33taxvalue-SUM($F1394:AY1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!AZ$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BA$3>A33taxremlife,A33taxvalue-SUM($F1394:AZ1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!BA$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BB$3>A33taxremlife,A33taxvalue-SUM($F1394:BA1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!BB$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BC$3>A33taxremlife,A33taxvalue-SUM($F1394:BB1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!BC$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BD$3>A33taxremlife,A33taxvalue-SUM($F1394:BC1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!BD$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BE$3>A33taxremlife,A33taxvalue-SUM($F1394:BD1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!BE$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BF$3>A33taxremlife,A33taxvalue-SUM($F1394:BE1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!BF$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BG$3>A33taxremlife,A33taxvalue-SUM($F1394:BF1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!BG$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BH$3>A33taxremlife,A33taxvalue-SUM($F1394:BG1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!BH$504)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BI$3>A33taxremlife,A33taxvalue-SUM($F1394:BH1394),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))),'PTRM input'!BI$504)","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(I$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:H1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:H1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(J$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:I1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:I1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(K$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:J1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:J1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(L$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:K1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:K1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(M$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:L1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:L1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(N$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:M1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:M1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(O$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:N1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:N1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(P$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:O1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:O1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(Q$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:P1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:P1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(R$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:Q1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:Q1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(S$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:R1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:R1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(T$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:S1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:S1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(U$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:T1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:T1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(V$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:U1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:U1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(W$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:V1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:V1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(X$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:W1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:W1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(Y$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:X1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:X1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(Z$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:Y1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:Y1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AA$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:Z1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:Z1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AB$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AA1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AA1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AC$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AB1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AB1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AD$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AC1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AC1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AE$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AD1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AD1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AF$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AE1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AE1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AG$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AF1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AF1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AH$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AG1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AG1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AI$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AH1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AH1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AJ$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AI1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AI1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AK$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AJ1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AJ1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AL$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AK1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AK1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AM$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AL1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AL1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AN$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AM1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AM1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AO$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AN1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AN1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AP$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AO1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AO1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AQ$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AP1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AP1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AR$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AQ1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AQ1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AS$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AR1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AR1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AT$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AS1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AS1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AU$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AT1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AT1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AV$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AU1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AU1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AW$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AV1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AV1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AX$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AW1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AW1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AY$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AX1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AX1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AZ$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AY1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AY1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(BA$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AZ1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:AZ1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(BB$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:BA1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:BA1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(BC$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:BB1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:BB1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(BD$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:BC1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:BC1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(BE$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:BD1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:BD1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(BF$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:BE1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:BE1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(BG$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:BF1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:BF1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(BH$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:BG1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:BG1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(BI$3>(A33stdlife+$E1397),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:BH1397),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1397)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1397)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1397))*OFFSET($F$7,0,$E1397))-SUM($G1397:BH1397))*(OFFSET('PTRM input'!$G$369,0,$E1397-1)/A33taxstdlife))))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(J$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:I1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:I1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(K$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:J1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:J1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(L$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:K1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:K1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(M$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:L1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:L1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(N$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:M1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:M1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(O$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:N1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:N1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(P$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:O1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:O1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(Q$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:P1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:P1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(R$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:Q1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:Q1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(S$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:R1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:R1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(T$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:S1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:S1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(U$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:T1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:T1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(V$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:U1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:U1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(W$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:V1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:V1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(X$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:W1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:W1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(Y$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:X1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:X1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(Z$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:Y1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:Y1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AA$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:Z1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:Z1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AB$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AA1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AA1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AC$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AB1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AB1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AD$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AC1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AC1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AE$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AD1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AD1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AF$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AE1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AE1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AG$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AF1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AF1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AH$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AG1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AG1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AI$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AH1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AH1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AJ$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AI1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AI1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AK$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AJ1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AJ1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AL$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AK1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AK1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AM$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AL1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AL1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AN$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AM1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AM1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AO$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AN1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AN1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AP$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AO1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AO1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AQ$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AP1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AP1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AR$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AQ1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AQ1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AS$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AR1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AR1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AT$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AS1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AS1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AU$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AT1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AT1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AV$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AU1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AU1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AW$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AV1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AV1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AX$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AW1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AW1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AY$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AX1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AX1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AZ$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AY1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AY1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(BA$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AZ1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:AZ1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(BB$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:BA1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:BA1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(BC$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:BB1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:BB1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(BD$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:BC1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:BC1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(BE$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:BD1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:BD1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(BF$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:BE1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:BE1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(BG$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:BF1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:BF1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(BH$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:BG1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:BG1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(BI$3>(A33stdlife+$E1398),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:BH1398),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1398)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1398)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1398))*OFFSET($F$7,0,$E1398))-SUM($G1398:BH1398))*(OFFSET('PTRM input'!$G$369,0,$E1398-1)/A33taxstdlife))))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(M$3>(A33stdlife+$E1401),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:L1401),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:L1401))*(OFFSET('PTRM input'!$G$369,0,$E1401-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(N$3>(A33stdlife+$E1401),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:M1401),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:M1401))*(OFFSET('PTRM input'!$G$369,0,$E1401-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(O$3>(A33stdlife+$E1401),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:N1401),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:N1401))*(OFFSET('PTRM input'!$G$369,0,$E1401-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(P$3>(A33stdlife+$E1401),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:O1401),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:O1401))*(OFFSET('PTRM input'!$G$369,0,$E1401-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(Q$3>(A33stdlife+$E1401),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:P1401),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:P1401))*(OFFSET('PTRM input'!$G$369,0,$E1401-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(R$3>(A33stdlife+$E1401),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:Q1401),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:Q1401))*(OFFSET('PTRM input'!$G$369,0,$E1401-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(S$3>(A33stdlife+$E1401),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:R1401),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:R1401))*(OFFSET('PTRM input'!$G$369,0,$E1401-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(T$3>(A33stdlife+$E1401),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:S1401),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:S1401))*(OFFSET('PTRM input'!$G$369,0,$E1401-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(U$3>(A33stdlife+$E1401),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:T1401),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:T1401))*(OFFSET('PTRM input'!$G$369,0,$E1401-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(V$3>(A33stdlife+$E1401),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:U1401),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:U1401))*(OFFSET('PTRM input'!$G$369,0,$E1401-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(W$3>(A33stdlife+$E1401),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:V1401),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:V1401))*(OFFSET('PTRM input'!$G$369,0,$E1401-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(X$3>(A33stdlife+$E1401),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:W1401),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:W1401))*(OFFSET('PTRM input'!$G$369,0,$E1401-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(Y$3>(A33stdlife+$E1401),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:X1401),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:X1401))*(OFFSET('PTRM input'!$G$369,0,$E1401-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(Z$3>(A33stdlife+$E1401),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:Y1401),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:Y1401))*(OFFSET('PTRM input'!$G$369,0,$E1401-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AA$3>(A33stdlife+$E1401),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:Z1401),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:Z1401))*(OFFSET('PTRM input'!$G$369,0,$E1401-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AB$3>(A33stdlife+$E1401),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AA1401),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AA1401))*(OFFSET('PTRM input'!$G$369,0,$E1401-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AC$3>(A33stdlife+$E1401),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AB1401),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AB1401))*(OFFSET('PTRM input'!$G$369,0,$E1401-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AD$3>(A33stdlife+$E1401),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AC1401),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AC1401))*(OFFSET('PTRM input'!$G$369,0,$E1401-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AE$3>(A33stdlife+$E1401),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AD1401),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AD1401))*(OFFSET('PTRM input'!$G$369,0,$E1401-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AF$3>(A33stdlife+$E1401),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AE1401),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AE1401))*(OFFSET('PTRM input'!$G$369,0,$E1401-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AG$3>(A33stdlife+$E1401),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AF1401),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AF1401))*(OFFSET('PTRM input'!$G$369,0,$E1401-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AH$3>(A33stdlife+$E1401),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AG1401),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AG1401))*(OFFSET('PTRM input'!$G$369,0,$E1401-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AI$3>(A33stdlife+$E1401),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AH1401),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AH1401))*(OFFSET('PTRM input'!$G$369,0,$E1401-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AJ$3>(A33stdlife+$E1401),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AI1401),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AI1401))*(OFFSET('PTRM input'!$G$369,0,$E1401-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AK$3>(A33stdlife+$E1401),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AJ1401),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AJ1401))*(OFFSET('PTRM input'!$G$369,0,$E1401-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AL$3>(A33stdlife+$E1401),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AK1401),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AK1401))*(OFFSET('PTRM input'!$G$369,0,$E1401-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AM$3>(A33stdlife+$E1401),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AL1401),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AL1401))*(OFFSET('PTRM input'!$G$369,0,$E1401-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AN$3>(A33stdlife+$E1401),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AM1401),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AM1401))*(OFFSET('PTRM input'!$G$369,0,$E1401-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AO$3>(A33stdlife+$E1401),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AN1401),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AN1401))*(OFFSET('PTRM input'!$G$369,0,$E1401-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AP$3>(A33stdlife+$E1401),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AO1401),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AO1401))*(OFFSET('PTRM input'!$G$369,0,$E1401-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AQ$3>(A33stdlife+$E1401),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AP1401),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AP1401))*(OFFSET('PTRM input'!$G$369,0,$E1401-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AR$3>(A33stdlife+$E1401),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AQ1401),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AQ1401))*(OFFSET('PTRM input'!$G$369,0,$E1401-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AS$3>(A33stdlife+$E1401),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AR1401),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AR1401))*(OFFSET('PTRM input'!$G$369,0,$E1401-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AT$3>(A33stdlife+$E1401),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AS1401),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AS1401))*(OFFSET('PTRM input'!$G$369,0,$E1401-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AU$3>(A33stdlife+$E1401),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AT1401),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AT1401))*(OFFSET('PTRM input'!$G$369,0,$E1401-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AV$3>(A33stdlife+$E1401),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AU1401),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AU1401))*(OFFSET('PTRM input'!$G$369,0,$E1401-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AW$3>(A33stdlife+$E1401),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AV1401),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AV1401))*(OFFSET('PTRM input'!$G$369,0,$E1401-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AX$3>(A33stdlife+$E1401),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AW1401),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AW1401))*(OFFSET('PTRM input'!$G$369,0,$E1401-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AY$3>(A33stdlife+$E1401),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AX1401),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AX1401))*(OFFSET('PTRM input'!$G$369,0,$E1401-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AZ$3>(A33stdlife+$E1401),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AY1401),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AY1401))*(OFFSET('PTRM input'!$G$369,0,$E1401-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(BA$3>(A33stdlife+$E1401),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AZ1401),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:AZ1401))*(OFFSET('PTRM input'!$G$369,0,$E1401-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(BB$3>(A33stdlife+$E1401),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:BA1401),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:BA1401))*(OFFSET('PTRM input'!$G$369,0,$E1401-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(BC$3>(A33stdlife+$E1401),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:BB1401),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:BB1401))*(OFFSET('PTRM input'!$G$369,0,$E1401-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(BD$3>(A33stdlife+$E1401),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:BC1401),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:BC1401))*(OFFSET('PTRM input'!$G$369,0,$E1401-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(BE$3>(A33stdlife+$E1401),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:BD1401),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:BD1401))*(OFFSET('PTRM input'!$G$369,0,$E1401-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(BF$3>(A33stdlife+$E1401),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:BE1401),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:BE1401))*(OFFSET('PTRM input'!$G$369,0,$E1401-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(BG$3>(A33stdlife+$E1401),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:BF1401),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:BF1401))*(OFFSET('PTRM input'!$G$369,0,$E1401-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(BH$3>(A33stdlife+$E1401),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:BG1401),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:BG1401))*(OFFSET('PTRM input'!$G$369,0,$E1401-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(BI$3>(A33stdlife+$E1401),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:BH1401),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1401)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1401)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1401))*OFFSET($F$7,0,$E1401))-SUM($G1401:BH1401))*(OFFSET('PTRM input'!$G$369,0,$E1401-1)/A33taxstdlife))))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(N$3>(A33stdlife+$E1402),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:M1402),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:M1402))*(OFFSET('PTRM input'!$G$369,0,$E1402-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(O$3>(A33stdlife+$E1402),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:N1402),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:N1402))*(OFFSET('PTRM input'!$G$369,0,$E1402-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(P$3>(A33stdlife+$E1402),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:O1402),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:O1402))*(OFFSET('PTRM input'!$G$369,0,$E1402-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(Q$3>(A33stdlife+$E1402),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:P1402),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:P1402))*(OFFSET('PTRM input'!$G$369,0,$E1402-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(R$3>(A33stdlife+$E1402),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:Q1402),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:Q1402))*(OFFSET('PTRM input'!$G$369,0,$E1402-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(S$3>(A33stdlife+$E1402),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:R1402),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:R1402))*(OFFSET('PTRM input'!$G$369,0,$E1402-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(T$3>(A33stdlife+$E1402),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:S1402),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:S1402))*(OFFSET('PTRM input'!$G$369,0,$E1402-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(U$3>(A33stdlife+$E1402),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:T1402),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:T1402))*(OFFSET('PTRM input'!$G$369,0,$E1402-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(V$3>(A33stdlife+$E1402),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:U1402),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:U1402))*(OFFSET('PTRM input'!$G$369,0,$E1402-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(W$3>(A33stdlife+$E1402),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:V1402),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:V1402))*(OFFSET('PTRM input'!$G$369,0,$E1402-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(X$3>(A33stdlife+$E1402),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:W1402),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:W1402))*(OFFSET('PTRM input'!$G$369,0,$E1402-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(Y$3>(A33stdlife+$E1402),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:X1402),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:X1402))*(OFFSET('PTRM input'!$G$369,0,$E1402-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(Z$3>(A33stdlife+$E1402),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:Y1402),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:Y1402))*(OFFSET('PTRM input'!$G$369,0,$E1402-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AA$3>(A33stdlife+$E1402),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:Z1402),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:Z1402))*(OFFSET('PTRM input'!$G$369,0,$E1402-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AB$3>(A33stdlife+$E1402),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AA1402),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AA1402))*(OFFSET('PTRM input'!$G$369,0,$E1402-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AC$3>(A33stdlife+$E1402),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AB1402),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AB1402))*(OFFSET('PTRM input'!$G$369,0,$E1402-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AD$3>(A33stdlife+$E1402),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AC1402),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AC1402))*(OFFSET('PTRM input'!$G$369,0,$E1402-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AE$3>(A33stdlife+$E1402),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AD1402),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AD1402))*(OFFSET('PTRM input'!$G$369,0,$E1402-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AF$3>(A33stdlife+$E1402),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AE1402),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AE1402))*(OFFSET('PTRM input'!$G$369,0,$E1402-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AG$3>(A33stdlife+$E1402),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AF1402),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AF1402))*(OFFSET('PTRM input'!$G$369,0,$E1402-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AH$3>(A33stdlife+$E1402),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AG1402),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AG1402))*(OFFSET('PTRM input'!$G$369,0,$E1402-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AI$3>(A33stdlife+$E1402),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AH1402),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AH1402))*(OFFSET('PTRM input'!$G$369,0,$E1402-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AJ$3>(A33stdlife+$E1402),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AI1402),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AI1402))*(OFFSET('PTRM input'!$G$369,0,$E1402-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AK$3>(A33stdlife+$E1402),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AJ1402),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AJ1402))*(OFFSET('PTRM input'!$G$369,0,$E1402-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AL$3>(A33stdlife+$E1402),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AK1402),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AK1402))*(OFFSET('PTRM input'!$G$369,0,$E1402-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AM$3>(A33stdlife+$E1402),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AL1402),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AL1402))*(OFFSET('PTRM input'!$G$369,0,$E1402-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AN$3>(A33stdlife+$E1402),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AM1402),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AM1402))*(OFFSET('PTRM input'!$G$369,0,$E1402-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AO$3>(A33stdlife+$E1402),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AN1402),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AN1402))*(OFFSET('PTRM input'!$G$369,0,$E1402-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AP$3>(A33stdlife+$E1402),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AO1402),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AO1402))*(OFFSET('PTRM input'!$G$369,0,$E1402-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AQ$3>(A33stdlife+$E1402),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AP1402),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AP1402))*(OFFSET('PTRM input'!$G$369,0,$E1402-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AR$3>(A33stdlife+$E1402),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AQ1402),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AQ1402))*(OFFSET('PTRM input'!$G$369,0,$E1402-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AS$3>(A33stdlife+$E1402),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AR1402),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AR1402))*(OFFSET('PTRM input'!$G$369,0,$E1402-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AT$3>(A33stdlife+$E1402),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AS1402),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AS1402))*(OFFSET('PTRM input'!$G$369,0,$E1402-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AU$3>(A33stdlife+$E1402),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AT1402),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AT1402))*(OFFSET('PTRM input'!$G$369,0,$E1402-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AV$3>(A33stdlife+$E1402),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AU1402),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AU1402))*(OFFSET('PTRM input'!$G$369,0,$E1402-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AW$3>(A33stdlife+$E1402),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AV1402),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AV1402))*(OFFSET('PTRM input'!$G$369,0,$E1402-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AX$3>(A33stdlife+$E1402),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AW1402),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AW1402))*(OFFSET('PTRM input'!$G$369,0,$E1402-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AY$3>(A33stdlife+$E1402),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AX1402),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AX1402))*(OFFSET('PTRM input'!$G$369,0,$E1402-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AZ$3>(A33stdlife+$E1402),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AY1402),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AY1402))*(OFFSET('PTRM input'!$G$369,0,$E1402-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(BA$3>(A33stdlife+$E1402),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AZ1402),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:AZ1402))*(OFFSET('PTRM input'!$G$369,0,$E1402-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(BB$3>(A33stdlife+$E1402),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:BA1402),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:BA1402))*(OFFSET('PTRM input'!$G$369,0,$E1402-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(BC$3>(A33stdlife+$E1402),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:BB1402),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:BB1402))*(OFFSET('PTRM input'!$G$369,0,$E1402-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(BD$3>(A33stdlife+$E1402),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:BC1402),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:BC1402))*(OFFSET('PTRM input'!$G$369,0,$E1402-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(BE$3>(A33stdlife+$E1402),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:BD1402),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:BD1402))*(OFFSET('PTRM input'!$G$369,0,$E1402-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(BF$3>(A33stdlife+$E1402),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:BE1402),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:BE1402))*(OFFSET('PTRM input'!$G$369,0,$E1402-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(BG$3>(A33stdlife+$E1402),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:BF1402),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:BF1402))*(OFFSET('PTRM input'!$G$369,0,$E1402-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(BH$3>(A33stdlife+$E1402),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:BG1402),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:BG1402))*(OFFSET('PTRM input'!$G$369,0,$E1402-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(BI$3>(A33stdlife+$E1402),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:BH1402),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1402)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1402)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1402))*OFFSET($F$7,0,$E1402))-SUM($G1402:BH1402))*(OFFSET('PTRM input'!$G$369,0,$E1402-1)/A33taxstdlife))))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(Q$3>(A33stdlife+$E1405),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:P1405),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:P1405))*(OFFSET('PTRM input'!$G$369,0,$E1405-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(R$3>(A33stdlife+$E1405),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:Q1405),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:Q1405))*(OFFSET('PTRM input'!$G$369,0,$E1405-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(S$3>(A33stdlife+$E1405),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:R1405),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:R1405))*(OFFSET('PTRM input'!$G$369,0,$E1405-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(T$3>(A33stdlife+$E1405),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:S1405),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:S1405))*(OFFSET('PTRM input'!$G$369,0,$E1405-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(U$3>(A33stdlife+$E1405),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:T1405),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:T1405))*(OFFSET('PTRM input'!$G$369,0,$E1405-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(V$3>(A33stdlife+$E1405),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:U1405),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:U1405))*(OFFSET('PTRM input'!$G$369,0,$E1405-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(W$3>(A33stdlife+$E1405),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:V1405),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:V1405))*(OFFSET('PTRM input'!$G$369,0,$E1405-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(X$3>(A33stdlife+$E1405),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:W1405),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:W1405))*(OFFSET('PTRM input'!$G$369,0,$E1405-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(Y$3>(A33stdlife+$E1405),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:X1405),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:X1405))*(OFFSET('PTRM input'!$G$369,0,$E1405-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(Z$3>(A33stdlife+$E1405),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:Y1405),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:Y1405))*(OFFSET('PTRM input'!$G$369,0,$E1405-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AA$3>(A33stdlife+$E1405),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:Z1405),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:Z1405))*(OFFSET('PTRM input'!$G$369,0,$E1405-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AB$3>(A33stdlife+$E1405),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AA1405),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AA1405))*(OFFSET('PTRM input'!$G$369,0,$E1405-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AC$3>(A33stdlife+$E1405),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AB1405),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AB1405))*(OFFSET('PTRM input'!$G$369,0,$E1405-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AD$3>(A33stdlife+$E1405),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AC1405),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AC1405))*(OFFSET('PTRM input'!$G$369,0,$E1405-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AE$3>(A33stdlife+$E1405),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AD1405),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AD1405))*(OFFSET('PTRM input'!$G$369,0,$E1405-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AF$3>(A33stdlife+$E1405),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AE1405),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AE1405))*(OFFSET('PTRM input'!$G$369,0,$E1405-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AG$3>(A33stdlife+$E1405),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AF1405),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AF1405))*(OFFSET('PTRM input'!$G$369,0,$E1405-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AH$3>(A33stdlife+$E1405),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AG1405),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AG1405))*(OFFSET('PTRM input'!$G$369,0,$E1405-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AI$3>(A33stdlife+$E1405),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AH1405),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AH1405))*(OFFSET('PTRM input'!$G$369,0,$E1405-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AJ$3>(A33stdlife+$E1405),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AI1405),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AI1405))*(OFFSET('PTRM input'!$G$369,0,$E1405-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AK$3>(A33stdlife+$E1405),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AJ1405),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AJ1405))*(OFFSET('PTRM input'!$G$369,0,$E1405-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AL$3>(A33stdlife+$E1405),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AK1405),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AK1405))*(OFFSET('PTRM input'!$G$369,0,$E1405-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AM$3>(A33stdlife+$E1405),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AL1405),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AL1405))*(OFFSET('PTRM input'!$G$369,0,$E1405-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AN$3>(A33stdlife+$E1405),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AM1405),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AM1405))*(OFFSET('PTRM input'!$G$369,0,$E1405-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AO$3>(A33stdlife+$E1405),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AN1405),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AN1405))*(OFFSET('PTRM input'!$G$369,0,$E1405-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AP$3>(A33stdlife+$E1405),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AO1405),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AO1405))*(OFFSET('PTRM input'!$G$369,0,$E1405-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AQ$3>(A33stdlife+$E1405),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AP1405),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AP1405))*(OFFSET('PTRM input'!$G$369,0,$E1405-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AR$3>(A33stdlife+$E1405),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AQ1405),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AQ1405))*(OFFSET('PTRM input'!$G$369,0,$E1405-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AS$3>(A33stdlife+$E1405),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AR1405),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AR1405))*(OFFSET('PTRM input'!$G$369,0,$E1405-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AT$3>(A33stdlife+$E1405),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AS1405),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AS1405))*(OFFSET('PTRM input'!$G$369,0,$E1405-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AU$3>(A33stdlife+$E1405),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AT1405),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AT1405))*(OFFSET('PTRM input'!$G$369,0,$E1405-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AV$3>(A33stdlife+$E1405),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AU1405),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AU1405))*(OFFSET('PTRM input'!$G$369,0,$E1405-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AW$3>(A33stdlife+$E1405),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AV1405),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AV1405))*(OFFSET('PTRM input'!$G$369,0,$E1405-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AX$3>(A33stdlife+$E1405),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AW1405),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AW1405))*(OFFSET('PTRM input'!$G$369,0,$E1405-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AY$3>(A33stdlife+$E1405),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AX1405),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AX1405))*(OFFSET('PTRM input'!$G$369,0,$E1405-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(AZ$3>(A33stdlife+$E1405),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AY1405),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AY1405))*(OFFSET('PTRM input'!$G$369,0,$E1405-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(BA$3>(A33stdlife+$E1405),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AZ1405),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:AZ1405))*(OFFSET('PTRM input'!$G$369,0,$E1405-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(BB$3>(A33stdlife+$E1405),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:BA1405),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:BA1405))*(OFFSET('PTRM input'!$G$369,0,$E1405-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(BC$3>(A33stdlife+$E1405),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:BB1405),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:BB1405))*(OFFSET('PTRM input'!$G$369,0,$E1405-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(BD$3>(A33stdlife+$E1405),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:BC1405),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:BC1405))*(OFFSET('PTRM input'!$G$369,0,$E1405-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(BE$3>(A33stdlife+$E1405),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:BD1405),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:BD1405))*(OFFSET('PTRM input'!$G$369,0,$E1405-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(BF$3>(A33stdlife+$E1405),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:BE1405),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:BE1405))*(OFFSET('PTRM input'!$G$369,0,$E1405-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(BG$3>(A33stdlife+$E1405),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:BF1405),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:BF1405))*(OFFSET('PTRM input'!$G$369,0,$E1405-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(BH$3>(A33stdlife+$E1405),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:BG1405),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:BG1405))*(OFFSET('PTRM input'!$G$369,0,$E1405-1)/A33taxstdlife))))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(A33taxstdlife=\"\",0,IF(BI$3>(A33stdlife+$E1405),((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:BH1405),(((INDEX('PTRM input'!$G$277:$P$326,A33offset,$E1405)+INDEX('PTRM input'!$G$223:$P$272,A33offset,$E1405)-INDEX('PTRM input'!$G$115:$P$164,A33offset,$E1405))*OFFSET($F$7,0,$E1405))-SUM($G1405:BH1405))*(OFFSET('PTRM input'!$G$369,0,$E1405-1)/A33taxstdlife))))","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,{"$f":"SUM(G1394:G1405)+'PTRM input'!G$147*G$7","v":0},{"$f":"SUM(H1394:H1405)+'PTRM input'!H$147*H$7","v":0},{"$f":"SUM(I1394:I1405)+'PTRM input'!I$147*I$7","v":0},{"$f":"SUM(J1394:J1405)+'PTRM input'!J$147*J$7","v":0},{"$f":"SUM(K1394:K1405)+'PTRM input'!K$147*K$7","v":0},{"$f":"SUM(L1394:L1405)+'PTRM input'!L$147*L$7","v":0},{"$f":"SUM(M1394:M1405)+'PTRM input'!M$147*M$7","v":0},{"$f":"SUM(N1394:N1405)+'PTRM input'!N$147*N$7","v":0},{"$f":"SUM(O1394:O1405)+'PTRM input'!O$147*O$7","v":0},{"$f":"SUM(P1394:P1405)+'PTRM input'!P$147*P$7","v":0},{"$f":"SUM(Q1394:Q1405)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(H$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:G1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:G1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(I$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:H1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:H1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(J$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:I1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:I1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(K$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:J1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:J1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(L$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:K1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:K1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(M$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:L1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:L1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(N$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:M1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:M1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(O$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:N1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:N1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(P$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:O1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:O1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(Q$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:P1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:P1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(R$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:Q1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:Q1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(S$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:R1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:R1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(T$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:S1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:S1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(U$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:T1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:T1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(V$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:U1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:U1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(W$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:V1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:V1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(X$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:W1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:W1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(Y$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:X1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:X1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(Z$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:Y1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:Y1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AA$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:Z1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:Z1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AB$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AA1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AA1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AC$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AB1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AB1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AD$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AC1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AC1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AE$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AD1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AD1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AF$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AE1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AE1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AG$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AF1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AF1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AH$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AG1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AG1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AI$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AH1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AH1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AJ$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AI1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AI1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AK$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AJ1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AJ1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AL$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AK1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AK1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AM$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AL1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AL1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AN$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AM1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AM1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AO$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AN1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AN1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AP$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AO1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AO1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AQ$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AP1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AP1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AR$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AQ1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AQ1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AS$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AR1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AR1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AT$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AS1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AS1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AU$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AT1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AT1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AV$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AU1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AU1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AW$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AV1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AV1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AX$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AW1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AW1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AY$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AX1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AX1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AZ$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AY1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AY1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BA$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AZ1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:AZ1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BB$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:BA1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:BA1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BC$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:BB1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:BB1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BD$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:BC1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:BC1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BE$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:BD1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:BD1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BF$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:BE1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:BE1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BG$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:BF1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:BF1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BH$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:BG1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:BG1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BI$3>(A34stdlife+$E1409),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:BH1409),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1409)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1409)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1409))*OFFSET($F$7,0,$E1409))-SUM($G1409:BH1409))*(OFFSET('PTRM input'!$G$369,0,$E1409-1)/A34taxstdlife))))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(I$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:H1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:H1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(J$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:I1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:I1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(K$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:J1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:J1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(L$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:K1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:K1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(M$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:L1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:L1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(N$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:M1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:M1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(O$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:N1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:N1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(P$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:O1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:O1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(Q$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:P1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:P1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(R$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:Q1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:Q1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(S$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:R1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:R1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(T$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:S1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:S1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(U$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:T1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:T1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(V$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:U1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:U1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(W$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:V1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:V1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(X$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:W1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:W1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(Y$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:X1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:X1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(Z$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:Y1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:Y1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AA$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:Z1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:Z1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AB$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AA1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AA1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AC$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AB1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AB1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AD$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AC1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AC1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AE$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AD1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AD1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AF$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AE1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AE1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AG$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AF1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AF1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AH$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AG1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AG1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AI$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AH1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AH1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AJ$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AI1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AI1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AK$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AJ1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AJ1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AL$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AK1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AK1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AM$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AL1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AL1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AN$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AM1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AM1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AO$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AN1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AN1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AP$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AO1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AO1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AQ$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AP1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AP1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AR$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AQ1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AQ1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AS$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AR1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AR1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AT$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AS1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AS1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AU$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AT1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AT1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AV$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AU1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AU1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AW$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AV1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AV1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AX$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AW1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AW1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AY$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AX1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AX1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AZ$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AY1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AY1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BA$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AZ1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:AZ1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BB$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:BA1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:BA1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BC$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:BB1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:BB1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BD$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:BC1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:BC1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BE$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:BD1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:BD1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BF$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:BE1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:BE1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BG$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:BF1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:BF1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BH$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:BG1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:BG1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BI$3>(A34stdlife+$E1410),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:BH1410),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1410)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1410)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1410))*OFFSET($F$7,0,$E1410))-SUM($G1410:BH1410))*(OFFSET('PTRM input'!$G$369,0,$E1410-1)/A34taxstdlife))))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(L$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:K1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:K1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(M$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:L1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:L1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(N$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:M1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:M1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(O$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:N1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:N1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(P$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:O1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:O1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(Q$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:P1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:P1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(R$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:Q1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:Q1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(S$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:R1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:R1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(T$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:S1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:S1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(U$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:T1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:T1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(V$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:U1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:U1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(W$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:V1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:V1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(X$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:W1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:W1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(Y$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:X1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:X1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(Z$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:Y1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:Y1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AA$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:Z1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:Z1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AB$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AA1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AA1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AC$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AB1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AB1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AD$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AC1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AC1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AE$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AD1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AD1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AF$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AE1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AE1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AG$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AF1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AF1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AH$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AG1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AG1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AI$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AH1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AH1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AJ$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AI1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AI1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AK$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AJ1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AJ1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AL$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AK1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AK1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AM$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AL1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AL1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AN$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AM1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AM1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AO$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AN1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AN1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AP$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AO1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AO1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AQ$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AP1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AP1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AR$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AQ1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AQ1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AS$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AR1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AR1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AT$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AS1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AS1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AU$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AT1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AT1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AV$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AU1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AU1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AW$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AV1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AV1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AX$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AW1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AW1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AY$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AX1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AX1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AZ$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AY1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AY1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BA$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AZ1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:AZ1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BB$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:BA1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:BA1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BC$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:BB1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:BB1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BD$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:BC1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:BC1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BE$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:BD1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:BD1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BF$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:BE1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:BE1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BG$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:BF1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:BF1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BH$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:BG1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:BG1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BI$3>(A34stdlife+$E1413),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:BH1413),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1413)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1413)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1413))*OFFSET($F$7,0,$E1413))-SUM($G1413:BH1413))*(OFFSET('PTRM input'!$G$369,0,$E1413-1)/A34taxstdlife))))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(M$3>(A34stdlife+$E1414),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:L1414),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:L1414))*(OFFSET('PTRM input'!$G$369,0,$E1414-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(N$3>(A34stdlife+$E1414),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:M1414),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:M1414))*(OFFSET('PTRM input'!$G$369,0,$E1414-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(O$3>(A34stdlife+$E1414),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:N1414),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:N1414))*(OFFSET('PTRM input'!$G$369,0,$E1414-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(P$3>(A34stdlife+$E1414),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:O1414),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:O1414))*(OFFSET('PTRM input'!$G$369,0,$E1414-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(Q$3>(A34stdlife+$E1414),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:P1414),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:P1414))*(OFFSET('PTRM input'!$G$369,0,$E1414-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(R$3>(A34stdlife+$E1414),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:Q1414),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:Q1414))*(OFFSET('PTRM input'!$G$369,0,$E1414-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(S$3>(A34stdlife+$E1414),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:R1414),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:R1414))*(OFFSET('PTRM input'!$G$369,0,$E1414-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(T$3>(A34stdlife+$E1414),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:S1414),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:S1414))*(OFFSET('PTRM input'!$G$369,0,$E1414-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(U$3>(A34stdlife+$E1414),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:T1414),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:T1414))*(OFFSET('PTRM input'!$G$369,0,$E1414-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(V$3>(A34stdlife+$E1414),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:U1414),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:U1414))*(OFFSET('PTRM input'!$G$369,0,$E1414-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(W$3>(A34stdlife+$E1414),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:V1414),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:V1414))*(OFFSET('PTRM input'!$G$369,0,$E1414-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(X$3>(A34stdlife+$E1414),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:W1414),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:W1414))*(OFFSET('PTRM input'!$G$369,0,$E1414-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(Y$3>(A34stdlife+$E1414),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:X1414),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:X1414))*(OFFSET('PTRM input'!$G$369,0,$E1414-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(Z$3>(A34stdlife+$E1414),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:Y1414),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:Y1414))*(OFFSET('PTRM input'!$G$369,0,$E1414-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AA$3>(A34stdlife+$E1414),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:Z1414),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:Z1414))*(OFFSET('PTRM input'!$G$369,0,$E1414-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AB$3>(A34stdlife+$E1414),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AA1414),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AA1414))*(OFFSET('PTRM input'!$G$369,0,$E1414-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AC$3>(A34stdlife+$E1414),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AB1414),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AB1414))*(OFFSET('PTRM input'!$G$369,0,$E1414-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AD$3>(A34stdlife+$E1414),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AC1414),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AC1414))*(OFFSET('PTRM input'!$G$369,0,$E1414-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AE$3>(A34stdlife+$E1414),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AD1414),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AD1414))*(OFFSET('PTRM input'!$G$369,0,$E1414-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AF$3>(A34stdlife+$E1414),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AE1414),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AE1414))*(OFFSET('PTRM input'!$G$369,0,$E1414-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AG$3>(A34stdlife+$E1414),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AF1414),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AF1414))*(OFFSET('PTRM input'!$G$369,0,$E1414-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AH$3>(A34stdlife+$E1414),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AG1414),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AG1414))*(OFFSET('PTRM input'!$G$369,0,$E1414-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AI$3>(A34stdlife+$E1414),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AH1414),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AH1414))*(OFFSET('PTRM input'!$G$369,0,$E1414-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AJ$3>(A34stdlife+$E1414),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AI1414),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AI1414))*(OFFSET('PTRM input'!$G$369,0,$E1414-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AK$3>(A34stdlife+$E1414),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AJ1414),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AJ1414))*(OFFSET('PTRM input'!$G$369,0,$E1414-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AL$3>(A34stdlife+$E1414),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AK1414),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AK1414))*(OFFSET('PTRM input'!$G$369,0,$E1414-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AM$3>(A34stdlife+$E1414),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AL1414),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AL1414))*(OFFSET('PTRM input'!$G$369,0,$E1414-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AN$3>(A34stdlife+$E1414),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AM1414),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AM1414))*(OFFSET('PTRM input'!$G$369,0,$E1414-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AO$3>(A34stdlife+$E1414),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AN1414),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AN1414))*(OFFSET('PTRM input'!$G$369,0,$E1414-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AP$3>(A34stdlife+$E1414),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AO1414),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AO1414))*(OFFSET('PTRM input'!$G$369,0,$E1414-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AQ$3>(A34stdlife+$E1414),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AP1414),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AP1414))*(OFFSET('PTRM input'!$G$369,0,$E1414-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AR$3>(A34stdlife+$E1414),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AQ1414),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AQ1414))*(OFFSET('PTRM input'!$G$369,0,$E1414-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AS$3>(A34stdlife+$E1414),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AR1414),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AR1414))*(OFFSET('PTRM input'!$G$369,0,$E1414-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AT$3>(A34stdlife+$E1414),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AS1414),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AS1414))*(OFFSET('PTRM input'!$G$369,0,$E1414-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AU$3>(A34stdlife+$E1414),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AT1414),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AT1414))*(OFFSET('PTRM input'!$G$369,0,$E1414-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AV$3>(A34stdlife+$E1414),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AU1414),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AU1414))*(OFFSET('PTRM input'!$G$369,0,$E1414-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AW$3>(A34stdlife+$E1414),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AV1414),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AV1414))*(OFFSET('PTRM input'!$G$369,0,$E1414-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AX$3>(A34stdlife+$E1414),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AW1414),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AW1414))*(OFFSET('PTRM input'!$G$369,0,$E1414-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AY$3>(A34stdlife+$E1414),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AX1414),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AX1414))*(OFFSET('PTRM input'!$G$369,0,$E1414-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AZ$3>(A34stdlife+$E1414),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AY1414),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AY1414))*(OFFSET('PTRM input'!$G$369,0,$E1414-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BA$3>(A34stdlife+$E1414),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AZ1414),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:AZ1414))*(OFFSET('PTRM input'!$G$369,0,$E1414-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BB$3>(A34stdlife+$E1414),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:BA1414),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:BA1414))*(OFFSET('PTRM input'!$G$369,0,$E1414-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BC$3>(A34stdlife+$E1414),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:BB1414),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:BB1414))*(OFFSET('PTRM input'!$G$369,0,$E1414-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BD$3>(A34stdlife+$E1414),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:BC1414),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:BC1414))*(OFFSET('PTRM input'!$G$369,0,$E1414-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BE$3>(A34stdlife+$E1414),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:BD1414),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:BD1414))*(OFFSET('PTRM input'!$G$369,0,$E1414-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BF$3>(A34stdlife+$E1414),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:BE1414),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:BE1414))*(OFFSET('PTRM input'!$G$369,0,$E1414-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BG$3>(A34stdlife+$E1414),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:BF1414),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:BF1414))*(OFFSET('PTRM input'!$G$369,0,$E1414-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BH$3>(A34stdlife+$E1414),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:BG1414),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:BG1414))*(OFFSET('PTRM input'!$G$369,0,$E1414-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BI$3>(A34stdlife+$E1414),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:BH1414),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1414)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1414)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1414))*OFFSET($F$7,0,$E1414))-SUM($G1414:BH1414))*(OFFSET('PTRM input'!$G$369,0,$E1414-1)/A34taxstdlife))))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(P$3>(A34stdlife+$E1417),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:O1417),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:O1417))*(OFFSET('PTRM input'!$G$369,0,$E1417-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(Q$3>(A34stdlife+$E1417),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:P1417),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:P1417))*(OFFSET('PTRM input'!$G$369,0,$E1417-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(R$3>(A34stdlife+$E1417),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:Q1417),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:Q1417))*(OFFSET('PTRM input'!$G$369,0,$E1417-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(S$3>(A34stdlife+$E1417),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:R1417),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:R1417))*(OFFSET('PTRM input'!$G$369,0,$E1417-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(T$3>(A34stdlife+$E1417),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:S1417),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:S1417))*(OFFSET('PTRM input'!$G$369,0,$E1417-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(U$3>(A34stdlife+$E1417),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:T1417),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:T1417))*(OFFSET('PTRM input'!$G$369,0,$E1417-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(V$3>(A34stdlife+$E1417),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:U1417),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:U1417))*(OFFSET('PTRM input'!$G$369,0,$E1417-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(W$3>(A34stdlife+$E1417),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:V1417),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:V1417))*(OFFSET('PTRM input'!$G$369,0,$E1417-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(X$3>(A34stdlife+$E1417),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:W1417),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:W1417))*(OFFSET('PTRM input'!$G$369,0,$E1417-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(Y$3>(A34stdlife+$E1417),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:X1417),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:X1417))*(OFFSET('PTRM input'!$G$369,0,$E1417-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(Z$3>(A34stdlife+$E1417),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:Y1417),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:Y1417))*(OFFSET('PTRM input'!$G$369,0,$E1417-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AA$3>(A34stdlife+$E1417),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:Z1417),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:Z1417))*(OFFSET('PTRM input'!$G$369,0,$E1417-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AB$3>(A34stdlife+$E1417),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AA1417),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AA1417))*(OFFSET('PTRM input'!$G$369,0,$E1417-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AC$3>(A34stdlife+$E1417),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AB1417),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AB1417))*(OFFSET('PTRM input'!$G$369,0,$E1417-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AD$3>(A34stdlife+$E1417),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AC1417),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AC1417))*(OFFSET('PTRM input'!$G$369,0,$E1417-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AE$3>(A34stdlife+$E1417),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AD1417),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AD1417))*(OFFSET('PTRM input'!$G$369,0,$E1417-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AF$3>(A34stdlife+$E1417),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AE1417),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AE1417))*(OFFSET('PTRM input'!$G$369,0,$E1417-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AG$3>(A34stdlife+$E1417),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AF1417),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AF1417))*(OFFSET('PTRM input'!$G$369,0,$E1417-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AH$3>(A34stdlife+$E1417),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AG1417),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AG1417))*(OFFSET('PTRM input'!$G$369,0,$E1417-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AI$3>(A34stdlife+$E1417),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AH1417),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AH1417))*(OFFSET('PTRM input'!$G$369,0,$E1417-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AJ$3>(A34stdlife+$E1417),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AI1417),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AI1417))*(OFFSET('PTRM input'!$G$369,0,$E1417-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AK$3>(A34stdlife+$E1417),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AJ1417),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AJ1417))*(OFFSET('PTRM input'!$G$369,0,$E1417-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AL$3>(A34stdlife+$E1417),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AK1417),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AK1417))*(OFFSET('PTRM input'!$G$369,0,$E1417-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AM$3>(A34stdlife+$E1417),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AL1417),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AL1417))*(OFFSET('PTRM input'!$G$369,0,$E1417-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AN$3>(A34stdlife+$E1417),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AM1417),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AM1417))*(OFFSET('PTRM input'!$G$369,0,$E1417-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AO$3>(A34stdlife+$E1417),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AN1417),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AN1417))*(OFFSET('PTRM input'!$G$369,0,$E1417-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AP$3>(A34stdlife+$E1417),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AO1417),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AO1417))*(OFFSET('PTRM input'!$G$369,0,$E1417-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AQ$3>(A34stdlife+$E1417),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AP1417),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AP1417))*(OFFSET('PTRM input'!$G$369,0,$E1417-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AR$3>(A34stdlife+$E1417),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AQ1417),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AQ1417))*(OFFSET('PTRM input'!$G$369,0,$E1417-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AS$3>(A34stdlife+$E1417),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AR1417),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AR1417))*(OFFSET('PTRM input'!$G$369,0,$E1417-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AT$3>(A34stdlife+$E1417),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AS1417),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AS1417))*(OFFSET('PTRM input'!$G$369,0,$E1417-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AU$3>(A34stdlife+$E1417),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AT1417),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AT1417))*(OFFSET('PTRM input'!$G$369,0,$E1417-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AV$3>(A34stdlife+$E1417),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AU1417),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AU1417))*(OFFSET('PTRM input'!$G$369,0,$E1417-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AW$3>(A34stdlife+$E1417),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AV1417),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AV1417))*(OFFSET('PTRM input'!$G$369,0,$E1417-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AX$3>(A34stdlife+$E1417),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AW1417),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AW1417))*(OFFSET('PTRM input'!$G$369,0,$E1417-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AY$3>(A34stdlife+$E1417),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AX1417),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AX1417))*(OFFSET('PTRM input'!$G$369,0,$E1417-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AZ$3>(A34stdlife+$E1417),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AY1417),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AY1417))*(OFFSET('PTRM input'!$G$369,0,$E1417-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BA$3>(A34stdlife+$E1417),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AZ1417),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:AZ1417))*(OFFSET('PTRM input'!$G$369,0,$E1417-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BB$3>(A34stdlife+$E1417),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:BA1417),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:BA1417))*(OFFSET('PTRM input'!$G$369,0,$E1417-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BC$3>(A34stdlife+$E1417),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:BB1417),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:BB1417))*(OFFSET('PTRM input'!$G$369,0,$E1417-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BD$3>(A34stdlife+$E1417),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:BC1417),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:BC1417))*(OFFSET('PTRM input'!$G$369,0,$E1417-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BE$3>(A34stdlife+$E1417),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:BD1417),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:BD1417))*(OFFSET('PTRM input'!$G$369,0,$E1417-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BF$3>(A34stdlife+$E1417),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:BE1417),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:BE1417))*(OFFSET('PTRM input'!$G$369,0,$E1417-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BG$3>(A34stdlife+$E1417),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:BF1417),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:BF1417))*(OFFSET('PTRM input'!$G$369,0,$E1417-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BH$3>(A34stdlife+$E1417),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:BG1417),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:BG1417))*(OFFSET('PTRM input'!$G$369,0,$E1417-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BI$3>(A34stdlife+$E1417),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:BH1417),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1417)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1417)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1417))*OFFSET($F$7,0,$E1417))-SUM($G1417:BH1417))*(OFFSET('PTRM input'!$G$369,0,$E1417-1)/A34taxstdlife))))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(Q$3>(A34stdlife+$E1418),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:P1418),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:P1418))*(OFFSET('PTRM input'!$G$369,0,$E1418-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(R$3>(A34stdlife+$E1418),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:Q1418),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:Q1418))*(OFFSET('PTRM input'!$G$369,0,$E1418-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(S$3>(A34stdlife+$E1418),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:R1418),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:R1418))*(OFFSET('PTRM input'!$G$369,0,$E1418-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(T$3>(A34stdlife+$E1418),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:S1418),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:S1418))*(OFFSET('PTRM input'!$G$369,0,$E1418-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(U$3>(A34stdlife+$E1418),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:T1418),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:T1418))*(OFFSET('PTRM input'!$G$369,0,$E1418-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(V$3>(A34stdlife+$E1418),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:U1418),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:U1418))*(OFFSET('PTRM input'!$G$369,0,$E1418-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(W$3>(A34stdlife+$E1418),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:V1418),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:V1418))*(OFFSET('PTRM input'!$G$369,0,$E1418-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(X$3>(A34stdlife+$E1418),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:W1418),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:W1418))*(OFFSET('PTRM input'!$G$369,0,$E1418-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(Y$3>(A34stdlife+$E1418),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:X1418),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:X1418))*(OFFSET('PTRM input'!$G$369,0,$E1418-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(Z$3>(A34stdlife+$E1418),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:Y1418),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:Y1418))*(OFFSET('PTRM input'!$G$369,0,$E1418-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AA$3>(A34stdlife+$E1418),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:Z1418),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:Z1418))*(OFFSET('PTRM input'!$G$369,0,$E1418-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AB$3>(A34stdlife+$E1418),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AA1418),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AA1418))*(OFFSET('PTRM input'!$G$369,0,$E1418-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AC$3>(A34stdlife+$E1418),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AB1418),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AB1418))*(OFFSET('PTRM input'!$G$369,0,$E1418-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AD$3>(A34stdlife+$E1418),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AC1418),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AC1418))*(OFFSET('PTRM input'!$G$369,0,$E1418-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AE$3>(A34stdlife+$E1418),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AD1418),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AD1418))*(OFFSET('PTRM input'!$G$369,0,$E1418-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AF$3>(A34stdlife+$E1418),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AE1418),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AE1418))*(OFFSET('PTRM input'!$G$369,0,$E1418-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AG$3>(A34stdlife+$E1418),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AF1418),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AF1418))*(OFFSET('PTRM input'!$G$369,0,$E1418-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AH$3>(A34stdlife+$E1418),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AG1418),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AG1418))*(OFFSET('PTRM input'!$G$369,0,$E1418-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AI$3>(A34stdlife+$E1418),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AH1418),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AH1418))*(OFFSET('PTRM input'!$G$369,0,$E1418-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AJ$3>(A34stdlife+$E1418),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AI1418),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AI1418))*(OFFSET('PTRM input'!$G$369,0,$E1418-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AK$3>(A34stdlife+$E1418),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AJ1418),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AJ1418))*(OFFSET('PTRM input'!$G$369,0,$E1418-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AL$3>(A34stdlife+$E1418),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AK1418),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AK1418))*(OFFSET('PTRM input'!$G$369,0,$E1418-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AM$3>(A34stdlife+$E1418),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AL1418),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AL1418))*(OFFSET('PTRM input'!$G$369,0,$E1418-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AN$3>(A34stdlife+$E1418),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AM1418),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AM1418))*(OFFSET('PTRM input'!$G$369,0,$E1418-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AO$3>(A34stdlife+$E1418),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AN1418),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AN1418))*(OFFSET('PTRM input'!$G$369,0,$E1418-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AP$3>(A34stdlife+$E1418),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AO1418),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AO1418))*(OFFSET('PTRM input'!$G$369,0,$E1418-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AQ$3>(A34stdlife+$E1418),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AP1418),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AP1418))*(OFFSET('PTRM input'!$G$369,0,$E1418-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AR$3>(A34stdlife+$E1418),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AQ1418),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AQ1418))*(OFFSET('PTRM input'!$G$369,0,$E1418-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AS$3>(A34stdlife+$E1418),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AR1418),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AR1418))*(OFFSET('PTRM input'!$G$369,0,$E1418-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AT$3>(A34stdlife+$E1418),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AS1418),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AS1418))*(OFFSET('PTRM input'!$G$369,0,$E1418-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AU$3>(A34stdlife+$E1418),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AT1418),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AT1418))*(OFFSET('PTRM input'!$G$369,0,$E1418-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AV$3>(A34stdlife+$E1418),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AU1418),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AU1418))*(OFFSET('PTRM input'!$G$369,0,$E1418-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AW$3>(A34stdlife+$E1418),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AV1418),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AV1418))*(OFFSET('PTRM input'!$G$369,0,$E1418-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AX$3>(A34stdlife+$E1418),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AW1418),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AW1418))*(OFFSET('PTRM input'!$G$369,0,$E1418-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AY$3>(A34stdlife+$E1418),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AX1418),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AX1418))*(OFFSET('PTRM input'!$G$369,0,$E1418-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(AZ$3>(A34stdlife+$E1418),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AY1418),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AY1418))*(OFFSET('PTRM input'!$G$369,0,$E1418-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BA$3>(A34stdlife+$E1418),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AZ1418),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:AZ1418))*(OFFSET('PTRM input'!$G$369,0,$E1418-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BB$3>(A34stdlife+$E1418),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:BA1418),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:BA1418))*(OFFSET('PTRM input'!$G$369,0,$E1418-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BC$3>(A34stdlife+$E1418),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:BB1418),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:BB1418))*(OFFSET('PTRM input'!$G$369,0,$E1418-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BD$3>(A34stdlife+$E1418),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:BC1418),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:BC1418))*(OFFSET('PTRM input'!$G$369,0,$E1418-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BE$3>(A34stdlife+$E1418),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:BD1418),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:BD1418))*(OFFSET('PTRM input'!$G$369,0,$E1418-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BF$3>(A34stdlife+$E1418),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:BE1418),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:BE1418))*(OFFSET('PTRM input'!$G$369,0,$E1418-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BG$3>(A34stdlife+$E1418),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:BF1418),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:BF1418))*(OFFSET('PTRM input'!$G$369,0,$E1418-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BH$3>(A34stdlife+$E1418),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:BG1418),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:BG1418))*(OFFSET('PTRM input'!$G$369,0,$E1418-1)/A34taxstdlife))))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(A34taxstdlife=\"\",0,IF(BI$3>(A34stdlife+$E1418),((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:BH1418),(((INDEX('PTRM input'!$G$277:$P$326,A34offset,$E1418)+INDEX('PTRM input'!$G$223:$P$272,A34offset,$E1418)-INDEX('PTRM input'!$G$115:$P$164,A34offset,$E1418))*OFFSET($F$7,0,$E1418))-SUM($G1418:BH1418))*(OFFSET('PTRM input'!$G$369,0,$E1418-1)/A34taxstdlife))))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(H$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:G1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:G1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(I$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:H1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:H1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(J$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:I1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:I1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(K$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:J1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:J1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(L$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:K1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:K1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(M$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:L1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:L1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(N$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:M1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:M1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(O$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:N1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:N1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(P$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:O1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:O1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(Q$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:P1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:P1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(R$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:Q1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:Q1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(S$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:R1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:R1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(T$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:S1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:S1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(U$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:T1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:T1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(V$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:U1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:U1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(W$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:V1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:V1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(X$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:W1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:W1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(Y$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:X1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:X1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(Z$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:Y1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:Y1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AA$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:Z1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:Z1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AB$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AA1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AA1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AC$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AB1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AB1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AD$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AC1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AC1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AE$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AD1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AD1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AF$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AE1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AE1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AG$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AF1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AF1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AH$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AG1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AG1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AI$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AH1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AH1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AJ$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AI1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AI1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AK$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AJ1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AJ1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AL$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AK1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AK1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AM$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AL1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AL1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AN$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AM1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AM1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AO$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AN1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AN1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AP$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AO1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AO1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AQ$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AP1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AP1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AR$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AQ1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AQ1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AS$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AR1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AR1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AT$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AS1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AS1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AU$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AT1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AT1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AV$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AU1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AU1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AW$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AV1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AV1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AX$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AW1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AW1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AY$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AX1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AX1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AZ$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AY1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AY1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(BA$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AZ1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:AZ1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(BB$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:BA1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:BA1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(BC$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:BB1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:BB1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(BD$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:BC1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:BC1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(BE$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:BD1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:BD1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(BF$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:BE1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:BE1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(BG$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:BF1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:BF1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(BH$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:BG1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:BG1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(BI$3>(A35stdlife+$E1422),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:BH1422),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1422)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1422)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1422))*OFFSET($F$7,0,$E1422))-SUM($G1422:BH1422))*(OFFSET('PTRM input'!$G$369,0,$E1422-1)/A35taxstdlife))))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(K$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:J1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:J1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(L$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:K1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:K1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(M$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:L1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:L1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(N$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:M1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:M1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(O$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:N1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:N1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(P$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:O1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:O1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(Q$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:P1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:P1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(R$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:Q1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:Q1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(S$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:R1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:R1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(T$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:S1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:S1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(U$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:T1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:T1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(V$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:U1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:U1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(W$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:V1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:V1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(X$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:W1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:W1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(Y$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:X1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:X1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(Z$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:Y1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:Y1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AA$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:Z1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:Z1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AB$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AA1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AA1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AC$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AB1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AB1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AD$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AC1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AC1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AE$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AD1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AD1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AF$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AE1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AE1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AG$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AF1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AF1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AH$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AG1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AG1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AI$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AH1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AH1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AJ$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AI1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AI1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AK$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AJ1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AJ1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AL$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AK1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AK1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AM$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AL1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AL1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AN$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AM1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AM1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AO$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AN1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AN1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AP$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AO1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AO1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AQ$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AP1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AP1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AR$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AQ1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AQ1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AS$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AR1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AR1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AT$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AS1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AS1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AU$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AT1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AT1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AV$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AU1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AU1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AW$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AV1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AV1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AX$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AW1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AW1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AY$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AX1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AX1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AZ$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AY1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AY1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(BA$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AZ1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:AZ1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(BB$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:BA1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:BA1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(BC$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:BB1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:BB1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(BD$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:BC1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:BC1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(BE$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:BD1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:BD1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(BF$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:BE1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:BE1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(BG$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:BF1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:BF1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(BH$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:BG1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:BG1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(BI$3>(A35stdlife+$E1425),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:BH1425),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1425)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1425)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1425))*OFFSET($F$7,0,$E1425))-SUM($G1425:BH1425))*(OFFSET('PTRM input'!$G$369,0,$E1425-1)/A35taxstdlife))))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(L$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:K1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:K1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(M$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:L1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:L1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(N$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:M1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:M1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(O$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:N1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:N1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(P$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:O1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:O1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(Q$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:P1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:P1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(R$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:Q1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:Q1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(S$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:R1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:R1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(T$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:S1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:S1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(U$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:T1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:T1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(V$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:U1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:U1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(W$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:V1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:V1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(X$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:W1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:W1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(Y$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:X1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:X1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(Z$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:Y1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:Y1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AA$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:Z1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:Z1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AB$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AA1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AA1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AC$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AB1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AB1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AD$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AC1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AC1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AE$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AD1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AD1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AF$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AE1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AE1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AG$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AF1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AF1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AH$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AG1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AG1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AI$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AH1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AH1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AJ$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AI1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AI1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AK$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AJ1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AJ1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AL$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AK1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AK1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AM$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AL1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AL1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AN$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AM1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AM1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AO$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AN1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AN1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AP$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AO1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AO1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AQ$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AP1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AP1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AR$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AQ1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AQ1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AS$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AR1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AR1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AT$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AS1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AS1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AU$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AT1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AT1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AV$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AU1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AU1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AW$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AV1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AV1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AX$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AW1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AW1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AY$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AX1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AX1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AZ$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AY1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AY1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(BA$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AZ1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:AZ1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(BB$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:BA1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:BA1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(BC$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:BB1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:BB1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(BD$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:BC1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:BC1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(BE$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:BD1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:BD1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(BF$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:BE1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:BE1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(BG$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:BF1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:BF1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(BH$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:BG1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:BG1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(BI$3>(A35stdlife+$E1426),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:BH1426),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1426)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1426)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1426))*OFFSET($F$7,0,$E1426))-SUM($G1426:BH1426))*(OFFSET('PTRM input'!$G$369,0,$E1426-1)/A35taxstdlife))))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(N$3>(A35stdlife+$E1428),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:M1428),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:M1428))*(OFFSET('PTRM input'!$G$369,0,$E1428-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(O$3>(A35stdlife+$E1428),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:N1428),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:N1428))*(OFFSET('PTRM input'!$G$369,0,$E1428-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(P$3>(A35stdlife+$E1428),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:O1428),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:O1428))*(OFFSET('PTRM input'!$G$369,0,$E1428-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(Q$3>(A35stdlife+$E1428),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:P1428),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:P1428))*(OFFSET('PTRM input'!$G$369,0,$E1428-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(R$3>(A35stdlife+$E1428),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:Q1428),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:Q1428))*(OFFSET('PTRM input'!$G$369,0,$E1428-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(S$3>(A35stdlife+$E1428),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:R1428),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:R1428))*(OFFSET('PTRM input'!$G$369,0,$E1428-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(T$3>(A35stdlife+$E1428),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:S1428),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:S1428))*(OFFSET('PTRM input'!$G$369,0,$E1428-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(U$3>(A35stdlife+$E1428),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:T1428),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:T1428))*(OFFSET('PTRM input'!$G$369,0,$E1428-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(V$3>(A35stdlife+$E1428),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:U1428),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:U1428))*(OFFSET('PTRM input'!$G$369,0,$E1428-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(W$3>(A35stdlife+$E1428),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:V1428),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:V1428))*(OFFSET('PTRM input'!$G$369,0,$E1428-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(X$3>(A35stdlife+$E1428),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:W1428),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:W1428))*(OFFSET('PTRM input'!$G$369,0,$E1428-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(Y$3>(A35stdlife+$E1428),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:X1428),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:X1428))*(OFFSET('PTRM input'!$G$369,0,$E1428-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(Z$3>(A35stdlife+$E1428),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:Y1428),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:Y1428))*(OFFSET('PTRM input'!$G$369,0,$E1428-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AA$3>(A35stdlife+$E1428),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:Z1428),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:Z1428))*(OFFSET('PTRM input'!$G$369,0,$E1428-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AB$3>(A35stdlife+$E1428),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AA1428),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AA1428))*(OFFSET('PTRM input'!$G$369,0,$E1428-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AC$3>(A35stdlife+$E1428),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AB1428),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AB1428))*(OFFSET('PTRM input'!$G$369,0,$E1428-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AD$3>(A35stdlife+$E1428),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AC1428),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AC1428))*(OFFSET('PTRM input'!$G$369,0,$E1428-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AE$3>(A35stdlife+$E1428),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AD1428),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AD1428))*(OFFSET('PTRM input'!$G$369,0,$E1428-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AF$3>(A35stdlife+$E1428),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AE1428),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AE1428))*(OFFSET('PTRM input'!$G$369,0,$E1428-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AG$3>(A35stdlife+$E1428),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AF1428),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AF1428))*(OFFSET('PTRM input'!$G$369,0,$E1428-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AH$3>(A35stdlife+$E1428),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AG1428),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AG1428))*(OFFSET('PTRM input'!$G$369,0,$E1428-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AI$3>(A35stdlife+$E1428),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AH1428),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AH1428))*(OFFSET('PTRM input'!$G$369,0,$E1428-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AJ$3>(A35stdlife+$E1428),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AI1428),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AI1428))*(OFFSET('PTRM input'!$G$369,0,$E1428-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AK$3>(A35stdlife+$E1428),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AJ1428),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AJ1428))*(OFFSET('PTRM input'!$G$369,0,$E1428-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AL$3>(A35stdlife+$E1428),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AK1428),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AK1428))*(OFFSET('PTRM input'!$G$369,0,$E1428-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AM$3>(A35stdlife+$E1428),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AL1428),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AL1428))*(OFFSET('PTRM input'!$G$369,0,$E1428-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AN$3>(A35stdlife+$E1428),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AM1428),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AM1428))*(OFFSET('PTRM input'!$G$369,0,$E1428-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AO$3>(A35stdlife+$E1428),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AN1428),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AN1428))*(OFFSET('PTRM input'!$G$369,0,$E1428-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AP$3>(A35stdlife+$E1428),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AO1428),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AO1428))*(OFFSET('PTRM input'!$G$369,0,$E1428-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AQ$3>(A35stdlife+$E1428),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AP1428),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AP1428))*(OFFSET('PTRM input'!$G$369,0,$E1428-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AR$3>(A35stdlife+$E1428),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AQ1428),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AQ1428))*(OFFSET('PTRM input'!$G$369,0,$E1428-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AS$3>(A35stdlife+$E1428),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AR1428),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AR1428))*(OFFSET('PTRM input'!$G$369,0,$E1428-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AT$3>(A35stdlife+$E1428),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AS1428),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AS1428))*(OFFSET('PTRM input'!$G$369,0,$E1428-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AU$3>(A35stdlife+$E1428),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AT1428),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AT1428))*(OFFSET('PTRM input'!$G$369,0,$E1428-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AV$3>(A35stdlife+$E1428),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AU1428),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AU1428))*(OFFSET('PTRM input'!$G$369,0,$E1428-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AW$3>(A35stdlife+$E1428),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AV1428),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AV1428))*(OFFSET('PTRM input'!$G$369,0,$E1428-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AX$3>(A35stdlife+$E1428),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AW1428),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AW1428))*(OFFSET('PTRM input'!$G$369,0,$E1428-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AY$3>(A35stdlife+$E1428),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AX1428),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AX1428))*(OFFSET('PTRM input'!$G$369,0,$E1428-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AZ$3>(A35stdlife+$E1428),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AY1428),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AY1428))*(OFFSET('PTRM input'!$G$369,0,$E1428-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(BA$3>(A35stdlife+$E1428),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AZ1428),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:AZ1428))*(OFFSET('PTRM input'!$G$369,0,$E1428-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(BB$3>(A35stdlife+$E1428),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:BA1428),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:BA1428))*(OFFSET('PTRM input'!$G$369,0,$E1428-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(BC$3>(A35stdlife+$E1428),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:BB1428),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:BB1428))*(OFFSET('PTRM input'!$G$369,0,$E1428-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(BD$3>(A35stdlife+$E1428),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:BC1428),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:BC1428))*(OFFSET('PTRM input'!$G$369,0,$E1428-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(BE$3>(A35stdlife+$E1428),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:BD1428),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:BD1428))*(OFFSET('PTRM input'!$G$369,0,$E1428-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(BF$3>(A35stdlife+$E1428),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:BE1428),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:BE1428))*(OFFSET('PTRM input'!$G$369,0,$E1428-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(BG$3>(A35stdlife+$E1428),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:BF1428),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:BF1428))*(OFFSET('PTRM input'!$G$369,0,$E1428-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(BH$3>(A35stdlife+$E1428),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:BG1428),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:BG1428))*(OFFSET('PTRM input'!$G$369,0,$E1428-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(BI$3>(A35stdlife+$E1428),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:BH1428),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1428)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1428)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1428))*OFFSET($F$7,0,$E1428))-SUM($G1428:BH1428))*(OFFSET('PTRM input'!$G$369,0,$E1428-1)/A35taxstdlife))))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(Q$3>(A35stdlife+$E1431),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:P1431),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:P1431))*(OFFSET('PTRM input'!$G$369,0,$E1431-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(R$3>(A35stdlife+$E1431),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:Q1431),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:Q1431))*(OFFSET('PTRM input'!$G$369,0,$E1431-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(S$3>(A35stdlife+$E1431),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:R1431),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:R1431))*(OFFSET('PTRM input'!$G$369,0,$E1431-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(T$3>(A35stdlife+$E1431),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:S1431),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:S1431))*(OFFSET('PTRM input'!$G$369,0,$E1431-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(U$3>(A35stdlife+$E1431),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:T1431),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:T1431))*(OFFSET('PTRM input'!$G$369,0,$E1431-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(V$3>(A35stdlife+$E1431),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:U1431),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:U1431))*(OFFSET('PTRM input'!$G$369,0,$E1431-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(W$3>(A35stdlife+$E1431),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:V1431),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:V1431))*(OFFSET('PTRM input'!$G$369,0,$E1431-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(X$3>(A35stdlife+$E1431),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:W1431),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:W1431))*(OFFSET('PTRM input'!$G$369,0,$E1431-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(Y$3>(A35stdlife+$E1431),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:X1431),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:X1431))*(OFFSET('PTRM input'!$G$369,0,$E1431-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(Z$3>(A35stdlife+$E1431),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:Y1431),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:Y1431))*(OFFSET('PTRM input'!$G$369,0,$E1431-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AA$3>(A35stdlife+$E1431),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:Z1431),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:Z1431))*(OFFSET('PTRM input'!$G$369,0,$E1431-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AB$3>(A35stdlife+$E1431),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AA1431),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AA1431))*(OFFSET('PTRM input'!$G$369,0,$E1431-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AC$3>(A35stdlife+$E1431),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AB1431),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AB1431))*(OFFSET('PTRM input'!$G$369,0,$E1431-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AD$3>(A35stdlife+$E1431),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AC1431),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AC1431))*(OFFSET('PTRM input'!$G$369,0,$E1431-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AE$3>(A35stdlife+$E1431),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AD1431),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AD1431))*(OFFSET('PTRM input'!$G$369,0,$E1431-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AF$3>(A35stdlife+$E1431),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AE1431),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AE1431))*(OFFSET('PTRM input'!$G$369,0,$E1431-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AG$3>(A35stdlife+$E1431),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AF1431),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AF1431))*(OFFSET('PTRM input'!$G$369,0,$E1431-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AH$3>(A35stdlife+$E1431),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AG1431),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AG1431))*(OFFSET('PTRM input'!$G$369,0,$E1431-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AI$3>(A35stdlife+$E1431),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AH1431),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AH1431))*(OFFSET('PTRM input'!$G$369,0,$E1431-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AJ$3>(A35stdlife+$E1431),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AI1431),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AI1431))*(OFFSET('PTRM input'!$G$369,0,$E1431-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AK$3>(A35stdlife+$E1431),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AJ1431),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AJ1431))*(OFFSET('PTRM input'!$G$369,0,$E1431-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AL$3>(A35stdlife+$E1431),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AK1431),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AK1431))*(OFFSET('PTRM input'!$G$369,0,$E1431-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AM$3>(A35stdlife+$E1431),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AL1431),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AL1431))*(OFFSET('PTRM input'!$G$369,0,$E1431-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AN$3>(A35stdlife+$E1431),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AM1431),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AM1431))*(OFFSET('PTRM input'!$G$369,0,$E1431-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AO$3>(A35stdlife+$E1431),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AN1431),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AN1431))*(OFFSET('PTRM input'!$G$369,0,$E1431-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AP$3>(A35stdlife+$E1431),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AO1431),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AO1431))*(OFFSET('PTRM input'!$G$369,0,$E1431-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AQ$3>(A35stdlife+$E1431),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AP1431),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AP1431))*(OFFSET('PTRM input'!$G$369,0,$E1431-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AR$3>(A35stdlife+$E1431),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AQ1431),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AQ1431))*(OFFSET('PTRM input'!$G$369,0,$E1431-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AS$3>(A35stdlife+$E1431),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AR1431),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AR1431))*(OFFSET('PTRM input'!$G$369,0,$E1431-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AT$3>(A35stdlife+$E1431),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AS1431),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AS1431))*(OFFSET('PTRM input'!$G$369,0,$E1431-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AU$3>(A35stdlife+$E1431),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AT1431),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AT1431))*(OFFSET('PTRM input'!$G$369,0,$E1431-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AV$3>(A35stdlife+$E1431),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AU1431),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AU1431))*(OFFSET('PTRM input'!$G$369,0,$E1431-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AW$3>(A35stdlife+$E1431),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AV1431),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AV1431))*(OFFSET('PTRM input'!$G$369,0,$E1431-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AX$3>(A35stdlife+$E1431),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AW1431),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AW1431))*(OFFSET('PTRM input'!$G$369,0,$E1431-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AY$3>(A35stdlife+$E1431),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AX1431),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AX1431))*(OFFSET('PTRM input'!$G$369,0,$E1431-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(AZ$3>(A35stdlife+$E1431),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AY1431),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AY1431))*(OFFSET('PTRM input'!$G$369,0,$E1431-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(BA$3>(A35stdlife+$E1431),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AZ1431),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:AZ1431))*(OFFSET('PTRM input'!$G$369,0,$E1431-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(BB$3>(A35stdlife+$E1431),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:BA1431),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:BA1431))*(OFFSET('PTRM input'!$G$369,0,$E1431-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(BC$3>(A35stdlife+$E1431),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:BB1431),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:BB1431))*(OFFSET('PTRM input'!$G$369,0,$E1431-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(BD$3>(A35stdlife+$E1431),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:BC1431),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:BC1431))*(OFFSET('PTRM input'!$G$369,0,$E1431-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(BE$3>(A35stdlife+$E1431),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:BD1431),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:BD1431))*(OFFSET('PTRM input'!$G$369,0,$E1431-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(BF$3>(A35stdlife+$E1431),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:BE1431),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:BE1431))*(OFFSET('PTRM input'!$G$369,0,$E1431-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(BG$3>(A35stdlife+$E1431),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:BF1431),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:BF1431))*(OFFSET('PTRM input'!$G$369,0,$E1431-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(BH$3>(A35stdlife+$E1431),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:BG1431),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:BG1431))*(OFFSET('PTRM input'!$G$369,0,$E1431-1)/A35taxstdlife))))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(A35taxstdlife=\"\",0,IF(BI$3>(A35stdlife+$E1431),((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:BH1431),(((INDEX('PTRM input'!$G$277:$P$326,A35offset,$E1431)+INDEX('PTRM input'!$G$223:$P$272,A35offset,$E1431)-INDEX('PTRM input'!$G$115:$P$164,A35offset,$E1431))*OFFSET($F$7,0,$E1431))-SUM($G1431:BH1431))*(OFFSET('PTRM input'!$G$369,0,$E1431-1)/A35taxstdlife))))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(H$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:G1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:G1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(I$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:H1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:H1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(J$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:I1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:I1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(K$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:J1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:J1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(L$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:K1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:K1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(M$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:L1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:L1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(N$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:M1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:M1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(O$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:N1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:N1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(P$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:O1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:O1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(Q$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:P1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:P1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(R$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:Q1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:Q1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(S$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:R1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:R1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(T$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:S1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:S1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(U$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:T1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:T1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(V$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:U1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:U1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(W$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:V1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:V1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(X$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:W1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:W1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(Y$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:X1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:X1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(Z$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:Y1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:Y1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AA$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:Z1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:Z1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AB$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AA1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AA1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AC$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AB1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AB1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AD$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AC1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AC1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AE$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AD1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AD1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AF$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AE1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AE1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AG$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AF1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AF1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AH$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AG1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AG1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AI$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AH1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AH1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AJ$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AI1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AI1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AK$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AJ1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AJ1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AL$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AK1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AK1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AM$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AL1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AL1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AN$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AM1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AM1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AO$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AN1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AN1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AP$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AO1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AO1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AQ$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AP1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AP1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AR$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AQ1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AQ1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AS$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AR1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AR1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AT$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AS1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AS1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AU$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AT1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AT1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AV$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AU1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AU1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AW$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AV1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AV1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AX$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AW1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AW1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AY$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AX1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AX1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AZ$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AY1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AY1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(BA$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AZ1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:AZ1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(BB$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:BA1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:BA1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(BC$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:BB1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:BB1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(BD$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:BC1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:BC1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(BE$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:BD1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:BD1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(BF$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:BE1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:BE1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(BG$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:BF1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:BF1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(BH$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:BG1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:BG1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(BI$3>(A36stdlife+$E1435),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:BH1435),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1435)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1435)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1435))*OFFSET($F$7,0,$E1435))-SUM($G1435:BH1435))*(OFFSET('PTRM input'!$G$369,0,$E1435-1)/A36taxstdlife))))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(K$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:J1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:J1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(L$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:K1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:K1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(M$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:L1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:L1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(N$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:M1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:M1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(O$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:N1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:N1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(P$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:O1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:O1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(Q$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:P1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:P1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(R$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:Q1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:Q1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(S$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:R1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:R1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(T$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:S1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:S1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(U$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:T1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:T1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(V$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:U1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:U1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(W$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:V1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:V1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(X$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:W1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:W1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(Y$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:X1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:X1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(Z$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:Y1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:Y1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AA$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:Z1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:Z1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AB$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AA1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AA1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AC$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AB1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AB1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AD$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AC1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AC1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AE$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AD1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AD1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AF$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AE1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AE1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AG$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AF1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AF1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AH$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AG1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AG1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AI$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AH1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AH1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AJ$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AI1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AI1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AK$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AJ1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AJ1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AL$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AK1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AK1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AM$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AL1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AL1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AN$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AM1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AM1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AO$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AN1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AN1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AP$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AO1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AO1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AQ$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AP1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AP1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AR$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AQ1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AQ1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AS$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AR1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AR1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AT$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AS1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AS1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AU$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AT1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AT1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AV$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AU1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AU1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AW$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AV1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AV1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AX$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AW1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AW1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AY$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AX1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AX1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AZ$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AY1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AY1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(BA$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AZ1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:AZ1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(BB$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:BA1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:BA1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(BC$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:BB1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:BB1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(BD$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:BC1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:BC1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(BE$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:BD1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:BD1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(BF$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:BE1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:BE1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(BG$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:BF1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:BF1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(BH$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:BG1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:BG1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(BI$3>(A36stdlife+$E1438),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:BH1438),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1438)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1438)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1438))*OFFSET($F$7,0,$E1438))-SUM($G1438:BH1438))*(OFFSET('PTRM input'!$G$369,0,$E1438-1)/A36taxstdlife))))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(L$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:K1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:K1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(M$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:L1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:L1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(N$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:M1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:M1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(O$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:N1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:N1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(P$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:O1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:O1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(Q$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:P1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:P1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(R$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:Q1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:Q1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(S$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:R1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:R1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(T$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:S1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:S1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(U$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:T1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:T1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(V$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:U1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:U1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(W$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:V1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:V1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(X$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:W1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:W1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(Y$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:X1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:X1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(Z$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:Y1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:Y1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AA$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:Z1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:Z1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AB$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AA1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AA1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AC$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AB1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AB1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AD$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AC1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AC1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AE$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AD1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AD1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AF$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AE1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AE1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AG$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AF1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AF1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AH$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AG1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AG1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AI$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AH1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AH1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AJ$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AI1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AI1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AK$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AJ1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AJ1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AL$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AK1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AK1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AM$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AL1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AL1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AN$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AM1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AM1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AO$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AN1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AN1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AP$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AO1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AO1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AQ$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AP1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AP1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AR$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AQ1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AQ1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AS$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AR1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AR1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AT$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AS1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AS1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AU$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AT1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AT1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AV$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AU1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AU1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AW$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AV1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AV1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AX$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AW1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AW1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AY$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AX1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AX1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AZ$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AY1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AY1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(BA$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AZ1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:AZ1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(BB$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:BA1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:BA1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(BC$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:BB1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:BB1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(BD$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:BC1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:BC1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(BE$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:BD1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:BD1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(BF$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:BE1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:BE1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(BG$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:BF1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:BF1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(BH$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:BG1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:BG1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(BI$3>(A36stdlife+$E1439),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:BH1439),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1439)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1439)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1439))*OFFSET($F$7,0,$E1439))-SUM($G1439:BH1439))*(OFFSET('PTRM input'!$G$369,0,$E1439-1)/A36taxstdlife))))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(O$3>(A36stdlife+$E1442),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:N1442),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:N1442))*(OFFSET('PTRM input'!$G$369,0,$E1442-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(P$3>(A36stdlife+$E1442),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:O1442),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:O1442))*(OFFSET('PTRM input'!$G$369,0,$E1442-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(Q$3>(A36stdlife+$E1442),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:P1442),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:P1442))*(OFFSET('PTRM input'!$G$369,0,$E1442-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(R$3>(A36stdlife+$E1442),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:Q1442),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:Q1442))*(OFFSET('PTRM input'!$G$369,0,$E1442-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(S$3>(A36stdlife+$E1442),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:R1442),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:R1442))*(OFFSET('PTRM input'!$G$369,0,$E1442-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(T$3>(A36stdlife+$E1442),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:S1442),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:S1442))*(OFFSET('PTRM input'!$G$369,0,$E1442-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(U$3>(A36stdlife+$E1442),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:T1442),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:T1442))*(OFFSET('PTRM input'!$G$369,0,$E1442-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(V$3>(A36stdlife+$E1442),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:U1442),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:U1442))*(OFFSET('PTRM input'!$G$369,0,$E1442-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(W$3>(A36stdlife+$E1442),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:V1442),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:V1442))*(OFFSET('PTRM input'!$G$369,0,$E1442-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(X$3>(A36stdlife+$E1442),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:W1442),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:W1442))*(OFFSET('PTRM input'!$G$369,0,$E1442-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(Y$3>(A36stdlife+$E1442),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:X1442),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:X1442))*(OFFSET('PTRM input'!$G$369,0,$E1442-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(Z$3>(A36stdlife+$E1442),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:Y1442),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:Y1442))*(OFFSET('PTRM input'!$G$369,0,$E1442-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AA$3>(A36stdlife+$E1442),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:Z1442),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:Z1442))*(OFFSET('PTRM input'!$G$369,0,$E1442-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AB$3>(A36stdlife+$E1442),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AA1442),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AA1442))*(OFFSET('PTRM input'!$G$369,0,$E1442-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AC$3>(A36stdlife+$E1442),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AB1442),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AB1442))*(OFFSET('PTRM input'!$G$369,0,$E1442-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AD$3>(A36stdlife+$E1442),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AC1442),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AC1442))*(OFFSET('PTRM input'!$G$369,0,$E1442-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AE$3>(A36stdlife+$E1442),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AD1442),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AD1442))*(OFFSET('PTRM input'!$G$369,0,$E1442-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AF$3>(A36stdlife+$E1442),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AE1442),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AE1442))*(OFFSET('PTRM input'!$G$369,0,$E1442-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AG$3>(A36stdlife+$E1442),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AF1442),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AF1442))*(OFFSET('PTRM input'!$G$369,0,$E1442-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AH$3>(A36stdlife+$E1442),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AG1442),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AG1442))*(OFFSET('PTRM input'!$G$369,0,$E1442-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AI$3>(A36stdlife+$E1442),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AH1442),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AH1442))*(OFFSET('PTRM input'!$G$369,0,$E1442-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AJ$3>(A36stdlife+$E1442),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AI1442),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AI1442))*(OFFSET('PTRM input'!$G$369,0,$E1442-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AK$3>(A36stdlife+$E1442),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AJ1442),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AJ1442))*(OFFSET('PTRM input'!$G$369,0,$E1442-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AL$3>(A36stdlife+$E1442),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AK1442),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AK1442))*(OFFSET('PTRM input'!$G$369,0,$E1442-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AM$3>(A36stdlife+$E1442),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AL1442),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AL1442))*(OFFSET('PTRM input'!$G$369,0,$E1442-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AN$3>(A36stdlife+$E1442),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AM1442),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AM1442))*(OFFSET('PTRM input'!$G$369,0,$E1442-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AO$3>(A36stdlife+$E1442),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AN1442),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AN1442))*(OFFSET('PTRM input'!$G$369,0,$E1442-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AP$3>(A36stdlife+$E1442),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AO1442),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AO1442))*(OFFSET('PTRM input'!$G$369,0,$E1442-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AQ$3>(A36stdlife+$E1442),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AP1442),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AP1442))*(OFFSET('PTRM input'!$G$369,0,$E1442-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AR$3>(A36stdlife+$E1442),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AQ1442),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AQ1442))*(OFFSET('PTRM input'!$G$369,0,$E1442-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AS$3>(A36stdlife+$E1442),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AR1442),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AR1442))*(OFFSET('PTRM input'!$G$369,0,$E1442-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AT$3>(A36stdlife+$E1442),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AS1442),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AS1442))*(OFFSET('PTRM input'!$G$369,0,$E1442-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AU$3>(A36stdlife+$E1442),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AT1442),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AT1442))*(OFFSET('PTRM input'!$G$369,0,$E1442-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AV$3>(A36stdlife+$E1442),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AU1442),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AU1442))*(OFFSET('PTRM input'!$G$369,0,$E1442-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AW$3>(A36stdlife+$E1442),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AV1442),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AV1442))*(OFFSET('PTRM input'!$G$369,0,$E1442-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AX$3>(A36stdlife+$E1442),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AW1442),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AW1442))*(OFFSET('PTRM input'!$G$369,0,$E1442-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AY$3>(A36stdlife+$E1442),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AX1442),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AX1442))*(OFFSET('PTRM input'!$G$369,0,$E1442-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AZ$3>(A36stdlife+$E1442),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AY1442),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AY1442))*(OFFSET('PTRM input'!$G$369,0,$E1442-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(BA$3>(A36stdlife+$E1442),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AZ1442),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:AZ1442))*(OFFSET('PTRM input'!$G$369,0,$E1442-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(BB$3>(A36stdlife+$E1442),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:BA1442),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:BA1442))*(OFFSET('PTRM input'!$G$369,0,$E1442-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(BC$3>(A36stdlife+$E1442),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:BB1442),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:BB1442))*(OFFSET('PTRM input'!$G$369,0,$E1442-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(BD$3>(A36stdlife+$E1442),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:BC1442),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:BC1442))*(OFFSET('PTRM input'!$G$369,0,$E1442-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(BE$3>(A36stdlife+$E1442),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:BD1442),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:BD1442))*(OFFSET('PTRM input'!$G$369,0,$E1442-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(BF$3>(A36stdlife+$E1442),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:BE1442),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:BE1442))*(OFFSET('PTRM input'!$G$369,0,$E1442-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(BG$3>(A36stdlife+$E1442),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:BF1442),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:BF1442))*(OFFSET('PTRM input'!$G$369,0,$E1442-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(BH$3>(A36stdlife+$E1442),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:BG1442),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:BG1442))*(OFFSET('PTRM input'!$G$369,0,$E1442-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(BI$3>(A36stdlife+$E1442),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:BH1442),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1442)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1442)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1442))*OFFSET($F$7,0,$E1442))-SUM($G1442:BH1442))*(OFFSET('PTRM input'!$G$369,0,$E1442-1)/A36taxstdlife))))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(P$3>(A36stdlife+$E1443),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:O1443),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:O1443))*(OFFSET('PTRM input'!$G$369,0,$E1443-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(Q$3>(A36stdlife+$E1443),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:P1443),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:P1443))*(OFFSET('PTRM input'!$G$369,0,$E1443-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(R$3>(A36stdlife+$E1443),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:Q1443),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:Q1443))*(OFFSET('PTRM input'!$G$369,0,$E1443-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(S$3>(A36stdlife+$E1443),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:R1443),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:R1443))*(OFFSET('PTRM input'!$G$369,0,$E1443-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(T$3>(A36stdlife+$E1443),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:S1443),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:S1443))*(OFFSET('PTRM input'!$G$369,0,$E1443-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(U$3>(A36stdlife+$E1443),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:T1443),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:T1443))*(OFFSET('PTRM input'!$G$369,0,$E1443-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(V$3>(A36stdlife+$E1443),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:U1443),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:U1443))*(OFFSET('PTRM input'!$G$369,0,$E1443-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(W$3>(A36stdlife+$E1443),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:V1443),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:V1443))*(OFFSET('PTRM input'!$G$369,0,$E1443-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(X$3>(A36stdlife+$E1443),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:W1443),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:W1443))*(OFFSET('PTRM input'!$G$369,0,$E1443-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(Y$3>(A36stdlife+$E1443),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:X1443),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:X1443))*(OFFSET('PTRM input'!$G$369,0,$E1443-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(Z$3>(A36stdlife+$E1443),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:Y1443),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:Y1443))*(OFFSET('PTRM input'!$G$369,0,$E1443-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AA$3>(A36stdlife+$E1443),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:Z1443),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:Z1443))*(OFFSET('PTRM input'!$G$369,0,$E1443-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AB$3>(A36stdlife+$E1443),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AA1443),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AA1443))*(OFFSET('PTRM input'!$G$369,0,$E1443-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AC$3>(A36stdlife+$E1443),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AB1443),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AB1443))*(OFFSET('PTRM input'!$G$369,0,$E1443-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AD$3>(A36stdlife+$E1443),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AC1443),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AC1443))*(OFFSET('PTRM input'!$G$369,0,$E1443-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AE$3>(A36stdlife+$E1443),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AD1443),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AD1443))*(OFFSET('PTRM input'!$G$369,0,$E1443-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AF$3>(A36stdlife+$E1443),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AE1443),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AE1443))*(OFFSET('PTRM input'!$G$369,0,$E1443-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AG$3>(A36stdlife+$E1443),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AF1443),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AF1443))*(OFFSET('PTRM input'!$G$369,0,$E1443-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AH$3>(A36stdlife+$E1443),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AG1443),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AG1443))*(OFFSET('PTRM input'!$G$369,0,$E1443-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AI$3>(A36stdlife+$E1443),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AH1443),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AH1443))*(OFFSET('PTRM input'!$G$369,0,$E1443-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AJ$3>(A36stdlife+$E1443),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AI1443),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AI1443))*(OFFSET('PTRM input'!$G$369,0,$E1443-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AK$3>(A36stdlife+$E1443),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AJ1443),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AJ1443))*(OFFSET('PTRM input'!$G$369,0,$E1443-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AL$3>(A36stdlife+$E1443),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AK1443),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AK1443))*(OFFSET('PTRM input'!$G$369,0,$E1443-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AM$3>(A36stdlife+$E1443),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AL1443),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AL1443))*(OFFSET('PTRM input'!$G$369,0,$E1443-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AN$3>(A36stdlife+$E1443),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AM1443),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AM1443))*(OFFSET('PTRM input'!$G$369,0,$E1443-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AO$3>(A36stdlife+$E1443),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AN1443),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AN1443))*(OFFSET('PTRM input'!$G$369,0,$E1443-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AP$3>(A36stdlife+$E1443),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AO1443),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AO1443))*(OFFSET('PTRM input'!$G$369,0,$E1443-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AQ$3>(A36stdlife+$E1443),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AP1443),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AP1443))*(OFFSET('PTRM input'!$G$369,0,$E1443-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AR$3>(A36stdlife+$E1443),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AQ1443),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AQ1443))*(OFFSET('PTRM input'!$G$369,0,$E1443-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AS$3>(A36stdlife+$E1443),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AR1443),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AR1443))*(OFFSET('PTRM input'!$G$369,0,$E1443-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AT$3>(A36stdlife+$E1443),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AS1443),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AS1443))*(OFFSET('PTRM input'!$G$369,0,$E1443-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AU$3>(A36stdlife+$E1443),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AT1443),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AT1443))*(OFFSET('PTRM input'!$G$369,0,$E1443-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AV$3>(A36stdlife+$E1443),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AU1443),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AU1443))*(OFFSET('PTRM input'!$G$369,0,$E1443-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AW$3>(A36stdlife+$E1443),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AV1443),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AV1443))*(OFFSET('PTRM input'!$G$369,0,$E1443-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AX$3>(A36stdlife+$E1443),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AW1443),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AW1443))*(OFFSET('PTRM input'!$G$369,0,$E1443-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AY$3>(A36stdlife+$E1443),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AX1443),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AX1443))*(OFFSET('PTRM input'!$G$369,0,$E1443-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(AZ$3>(A36stdlife+$E1443),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AY1443),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AY1443))*(OFFSET('PTRM input'!$G$369,0,$E1443-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(BA$3>(A36stdlife+$E1443),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AZ1443),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:AZ1443))*(OFFSET('PTRM input'!$G$369,0,$E1443-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(BB$3>(A36stdlife+$E1443),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:BA1443),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:BA1443))*(OFFSET('PTRM input'!$G$369,0,$E1443-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(BC$3>(A36stdlife+$E1443),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:BB1443),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:BB1443))*(OFFSET('PTRM input'!$G$369,0,$E1443-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(BD$3>(A36stdlife+$E1443),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:BC1443),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:BC1443))*(OFFSET('PTRM input'!$G$369,0,$E1443-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(BE$3>(A36stdlife+$E1443),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:BD1443),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:BD1443))*(OFFSET('PTRM input'!$G$369,0,$E1443-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(BF$3>(A36stdlife+$E1443),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:BE1443),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:BE1443))*(OFFSET('PTRM input'!$G$369,0,$E1443-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(BG$3>(A36stdlife+$E1443),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:BF1443),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:BF1443))*(OFFSET('PTRM input'!$G$369,0,$E1443-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(BH$3>(A36stdlife+$E1443),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:BG1443),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:BG1443))*(OFFSET('PTRM input'!$G$369,0,$E1443-1)/A36taxstdlife))))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(A36taxstdlife=\"\",0,IF(BI$3>(A36stdlife+$E1443),((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:BH1443),(((INDEX('PTRM input'!$G$277:$P$326,A36offset,$E1443)+INDEX('PTRM input'!$G$223:$P$272,A36offset,$E1443)-INDEX('PTRM input'!$G$115:$P$164,A36offset,$E1443))*OFFSET($F$7,0,$E1443))-SUM($G1443:BH1443))*(OFFSET('PTRM input'!$G$369,0,$E1443-1)/A36taxstdlife))))","v":0}]
[null,{"$f":"C1458","v":0},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(G$3>A37taxremlife,A37taxvalue-SUM($F1446:F1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!G$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(H$3>A37taxremlife,A37taxvalue-SUM($F1446:G1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!H$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(I$3>A37taxremlife,A37taxvalue-SUM($F1446:H1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!I$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(J$3>A37taxremlife,A37taxvalue-SUM($F1446:I1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!J$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(K$3>A37taxremlife,A37taxvalue-SUM($F1446:J1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!K$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(L$3>A37taxremlife,A37taxvalue-SUM($F1446:K1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!L$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(M$3>A37taxremlife,A37taxvalue-SUM($F1446:L1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!M$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(N$3>A37taxremlife,A37taxvalue-SUM($F1446:M1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!N$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(O$3>A37taxremlife,A37taxvalue-SUM($F1446:N1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!O$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(P$3>A37taxremlife,A37taxvalue-SUM($F1446:O1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!P$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Q$3>A37taxremlife,A37taxvalue-SUM($F1446:P1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!Q$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(R$3>A37taxremlife,A37taxvalue-SUM($F1446:Q1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!R$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(S$3>A37taxremlife,A37taxvalue-SUM($F1446:R1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!S$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(T$3>A37taxremlife,A37taxvalue-SUM($F1446:S1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!T$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(U$3>A37taxremlife,A37taxvalue-SUM($F1446:T1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!U$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(V$3>A37taxremlife,A37taxvalue-SUM($F1446:U1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!V$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(W$3>A37taxremlife,A37taxvalue-SUM($F1446:V1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!W$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(X$3>A37taxremlife,A37taxvalue-SUM($F1446:W1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!X$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Y$3>A37taxremlife,A37taxvalue-SUM($F1446:X1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!Y$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Z$3>A37taxremlife,A37taxvalue-SUM($F1446:Y1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!Z$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AA$3>A37taxremlife,A37taxvalue-SUM($F1446:Z1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!AA$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AB$3>A37taxremlife,A37taxvalue-SUM($F1446:AA1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!AB$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AC$3>A37taxremlife,A37taxvalue-SUM($F1446:AB1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!AC$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AD$3>A37taxremlife,A37taxvalue-SUM($F1446:AC1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!AD$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AE$3>A37taxremlife,A37taxvalue-SUM($F1446:AD1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!AE$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AF$3>A37taxremlife,A37taxvalue-SUM($F1446:AE1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!AF$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AG$3>A37taxremlife,A37taxvalue-SUM($F1446:AF1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!AG$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AH$3>A37taxremlife,A37taxvalue-SUM($F1446:AG1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!AH$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AI$3>A37taxremlife,A37taxvalue-SUM($F1446:AH1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!AI$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AJ$3>A37taxremlife,A37taxvalue-SUM($F1446:AI1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!AJ$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AK$3>A37taxremlife,A37taxvalue-SUM($F1446:AJ1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!AK$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AL$3>A37taxremlife,A37taxvalue-SUM($F1446:AK1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!AL$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AM$3>A37taxremlife,A37taxvalue-SUM($F1446:AL1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!AM$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AN$3>A37taxremlife,A37taxvalue-SUM($F1446:AM1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!AN$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AO$3>A37taxremlife,A37taxvalue-SUM($F1446:AN1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!AO$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AP$3>A37taxremlife,A37taxvalue-SUM($F1446:AO1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!AP$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AQ$3>A37taxremlife,A37taxvalue-SUM($F1446:AP1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!AQ$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AR$3>A37taxremlife,A37taxvalue-SUM($F1446:AQ1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!AR$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AS$3>A37taxremlife,A37taxvalue-SUM($F1446:AR1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!AS$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AT$3>A37taxremlife,A37taxvalue-SUM($F1446:AS1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!AT$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AU$3>A37taxremlife,A37taxvalue-SUM($F1446:AT1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!AU$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AV$3>A37taxremlife,A37taxvalue-SUM($F1446:AU1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!AV$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AW$3>A37taxremlife,A37taxvalue-SUM($F1446:AV1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!AW$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AX$3>A37taxremlife,A37taxvalue-SUM($F1446:AW1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!AX$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AY$3>A37taxremlife,A37taxvalue-SUM($F1446:AX1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!AY$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AZ$3>A37taxremlife,A37taxvalue-SUM($F1446:AY1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!AZ$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BA$3>A37taxremlife,A37taxvalue-SUM($F1446:AZ1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!BA$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BB$3>A37taxremlife,A37taxvalue-SUM($F1446:BA1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!BB$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BC$3>A37taxremlife,A37taxvalue-SUM($F1446:BB1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!BC$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BD$3>A37taxremlife,A37taxvalue-SUM($F1446:BC1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!BD$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BE$3>A37taxremlife,A37taxvalue-SUM($F1446:BD1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!BE$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BF$3>A37taxremlife,A37taxvalue-SUM($F1446:BE1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!BF$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BG$3>A37taxremlife,A37taxvalue-SUM($F1446:BF1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!BG$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BH$3>A37taxremlife,A37taxvalue-SUM($F1446:BG1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!BH$508)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BI$3>A37taxremlife,A37taxvalue-SUM($F1446:BH1446),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))),'PTRM input'!BI$508)","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(J$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:I1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:I1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(K$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:J1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:J1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(L$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:K1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:K1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(M$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:L1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:L1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(N$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:M1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:M1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(O$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:N1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:N1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(P$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:O1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:O1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(Q$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:P1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:P1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(R$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:Q1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:Q1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(S$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:R1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:R1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(T$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:S1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:S1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(U$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:T1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:T1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(V$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:U1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:U1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(W$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:V1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:V1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(X$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:W1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:W1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(Y$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:X1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:X1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(Z$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:Y1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:Y1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AA$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:Z1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:Z1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AB$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AA1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AA1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AC$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AB1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AB1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AD$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AC1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AC1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AE$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AD1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AD1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AF$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AE1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AE1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AG$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AF1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AF1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AH$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AG1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AG1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AI$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AH1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AH1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AJ$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AI1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AI1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AK$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AJ1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AJ1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AL$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AK1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AK1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AM$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AL1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AL1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AN$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AM1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AM1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AO$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AN1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AN1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AP$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AO1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AO1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AQ$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AP1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AP1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AR$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AQ1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AQ1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AS$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AR1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AR1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AT$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AS1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AS1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AU$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AT1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AT1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AV$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AU1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AU1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AW$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AV1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AV1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AX$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AW1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AW1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AY$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AX1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AX1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AZ$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AY1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AY1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(BA$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AZ1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:AZ1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(BB$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:BA1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:BA1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(BC$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:BB1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:BB1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(BD$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:BC1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:BC1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(BE$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:BD1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:BD1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(BF$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:BE1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:BE1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(BG$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:BF1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:BF1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(BH$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:BG1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:BG1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(BI$3>(A37stdlife+$E1450),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:BH1450),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1450)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1450)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1450))*OFFSET($F$7,0,$E1450))-SUM($G1450:BH1450))*(OFFSET('PTRM input'!$G$369,0,$E1450-1)/A37taxstdlife))))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(K$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:J1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:J1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(L$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:K1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:K1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(M$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:L1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:L1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(N$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:M1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:M1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(O$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:N1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:N1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(P$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:O1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:O1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(Q$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:P1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:P1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(R$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:Q1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:Q1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(S$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:R1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:R1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(T$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:S1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:S1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(U$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:T1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:T1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(V$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:U1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:U1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(W$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:V1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:V1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(X$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:W1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:W1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(Y$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:X1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:X1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(Z$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:Y1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:Y1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AA$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:Z1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:Z1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AB$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AA1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AA1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AC$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AB1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AB1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AD$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AC1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AC1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AE$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AD1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AD1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AF$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AE1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AE1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AG$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AF1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AF1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AH$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AG1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AG1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AI$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AH1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AH1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AJ$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AI1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AI1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AK$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AJ1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AJ1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AL$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AK1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AK1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AM$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AL1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AL1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AN$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AM1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AM1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AO$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AN1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AN1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AP$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AO1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AO1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AQ$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AP1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AP1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AR$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AQ1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AQ1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AS$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AR1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AR1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AT$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AS1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AS1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AU$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AT1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AT1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AV$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AU1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AU1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AW$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AV1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AV1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AX$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AW1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AW1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AY$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AX1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AX1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AZ$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AY1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AY1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(BA$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AZ1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:AZ1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(BB$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:BA1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:BA1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(BC$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:BB1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:BB1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(BD$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:BC1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:BC1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(BE$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:BD1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:BD1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(BF$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:BE1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:BE1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(BG$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:BF1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:BF1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(BH$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:BG1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:BG1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(BI$3>(A37stdlife+$E1451),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:BH1451),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1451)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1451)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1451))*OFFSET($F$7,0,$E1451))-SUM($G1451:BH1451))*(OFFSET('PTRM input'!$G$369,0,$E1451-1)/A37taxstdlife))))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(N$3>(A37stdlife+$E1454),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:M1454),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:M1454))*(OFFSET('PTRM input'!$G$369,0,$E1454-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(O$3>(A37stdlife+$E1454),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:N1454),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:N1454))*(OFFSET('PTRM input'!$G$369,0,$E1454-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(P$3>(A37stdlife+$E1454),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:O1454),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:O1454))*(OFFSET('PTRM input'!$G$369,0,$E1454-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(Q$3>(A37stdlife+$E1454),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:P1454),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:P1454))*(OFFSET('PTRM input'!$G$369,0,$E1454-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(R$3>(A37stdlife+$E1454),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:Q1454),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:Q1454))*(OFFSET('PTRM input'!$G$369,0,$E1454-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(S$3>(A37stdlife+$E1454),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:R1454),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:R1454))*(OFFSET('PTRM input'!$G$369,0,$E1454-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(T$3>(A37stdlife+$E1454),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:S1454),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:S1454))*(OFFSET('PTRM input'!$G$369,0,$E1454-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(U$3>(A37stdlife+$E1454),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:T1454),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:T1454))*(OFFSET('PTRM input'!$G$369,0,$E1454-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(V$3>(A37stdlife+$E1454),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:U1454),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:U1454))*(OFFSET('PTRM input'!$G$369,0,$E1454-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(W$3>(A37stdlife+$E1454),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:V1454),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:V1454))*(OFFSET('PTRM input'!$G$369,0,$E1454-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(X$3>(A37stdlife+$E1454),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:W1454),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:W1454))*(OFFSET('PTRM input'!$G$369,0,$E1454-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(Y$3>(A37stdlife+$E1454),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:X1454),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:X1454))*(OFFSET('PTRM input'!$G$369,0,$E1454-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(Z$3>(A37stdlife+$E1454),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:Y1454),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:Y1454))*(OFFSET('PTRM input'!$G$369,0,$E1454-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AA$3>(A37stdlife+$E1454),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:Z1454),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:Z1454))*(OFFSET('PTRM input'!$G$369,0,$E1454-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AB$3>(A37stdlife+$E1454),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AA1454),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AA1454))*(OFFSET('PTRM input'!$G$369,0,$E1454-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AC$3>(A37stdlife+$E1454),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AB1454),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AB1454))*(OFFSET('PTRM input'!$G$369,0,$E1454-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AD$3>(A37stdlife+$E1454),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AC1454),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AC1454))*(OFFSET('PTRM input'!$G$369,0,$E1454-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AE$3>(A37stdlife+$E1454),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AD1454),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AD1454))*(OFFSET('PTRM input'!$G$369,0,$E1454-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AF$3>(A37stdlife+$E1454),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AE1454),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AE1454))*(OFFSET('PTRM input'!$G$369,0,$E1454-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AG$3>(A37stdlife+$E1454),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AF1454),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AF1454))*(OFFSET('PTRM input'!$G$369,0,$E1454-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AH$3>(A37stdlife+$E1454),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AG1454),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AG1454))*(OFFSET('PTRM input'!$G$369,0,$E1454-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AI$3>(A37stdlife+$E1454),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AH1454),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AH1454))*(OFFSET('PTRM input'!$G$369,0,$E1454-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AJ$3>(A37stdlife+$E1454),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AI1454),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AI1454))*(OFFSET('PTRM input'!$G$369,0,$E1454-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AK$3>(A37stdlife+$E1454),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AJ1454),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AJ1454))*(OFFSET('PTRM input'!$G$369,0,$E1454-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AL$3>(A37stdlife+$E1454),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AK1454),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AK1454))*(OFFSET('PTRM input'!$G$369,0,$E1454-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AM$3>(A37stdlife+$E1454),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AL1454),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AL1454))*(OFFSET('PTRM input'!$G$369,0,$E1454-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AN$3>(A37stdlife+$E1454),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AM1454),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AM1454))*(OFFSET('PTRM input'!$G$369,0,$E1454-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AO$3>(A37stdlife+$E1454),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AN1454),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AN1454))*(OFFSET('PTRM input'!$G$369,0,$E1454-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AP$3>(A37stdlife+$E1454),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AO1454),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AO1454))*(OFFSET('PTRM input'!$G$369,0,$E1454-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AQ$3>(A37stdlife+$E1454),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AP1454),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AP1454))*(OFFSET('PTRM input'!$G$369,0,$E1454-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AR$3>(A37stdlife+$E1454),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AQ1454),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AQ1454))*(OFFSET('PTRM input'!$G$369,0,$E1454-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AS$3>(A37stdlife+$E1454),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AR1454),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AR1454))*(OFFSET('PTRM input'!$G$369,0,$E1454-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AT$3>(A37stdlife+$E1454),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AS1454),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AS1454))*(OFFSET('PTRM input'!$G$369,0,$E1454-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AU$3>(A37stdlife+$E1454),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AT1454),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AT1454))*(OFFSET('PTRM input'!$G$369,0,$E1454-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AV$3>(A37stdlife+$E1454),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AU1454),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AU1454))*(OFFSET('PTRM input'!$G$369,0,$E1454-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AW$3>(A37stdlife+$E1454),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AV1454),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AV1454))*(OFFSET('PTRM input'!$G$369,0,$E1454-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AX$3>(A37stdlife+$E1454),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AW1454),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AW1454))*(OFFSET('PTRM input'!$G$369,0,$E1454-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AY$3>(A37stdlife+$E1454),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AX1454),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AX1454))*(OFFSET('PTRM input'!$G$369,0,$E1454-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AZ$3>(A37stdlife+$E1454),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AY1454),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AY1454))*(OFFSET('PTRM input'!$G$369,0,$E1454-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(BA$3>(A37stdlife+$E1454),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AZ1454),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:AZ1454))*(OFFSET('PTRM input'!$G$369,0,$E1454-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(BB$3>(A37stdlife+$E1454),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:BA1454),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:BA1454))*(OFFSET('PTRM input'!$G$369,0,$E1454-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(BC$3>(A37stdlife+$E1454),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:BB1454),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:BB1454))*(OFFSET('PTRM input'!$G$369,0,$E1454-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(BD$3>(A37stdlife+$E1454),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:BC1454),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:BC1454))*(OFFSET('PTRM input'!$G$369,0,$E1454-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(BE$3>(A37stdlife+$E1454),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:BD1454),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:BD1454))*(OFFSET('PTRM input'!$G$369,0,$E1454-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(BF$3>(A37stdlife+$E1454),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:BE1454),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:BE1454))*(OFFSET('PTRM input'!$G$369,0,$E1454-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(BG$3>(A37stdlife+$E1454),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:BF1454),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:BF1454))*(OFFSET('PTRM input'!$G$369,0,$E1454-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(BH$3>(A37stdlife+$E1454),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:BG1454),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:BG1454))*(OFFSET('PTRM input'!$G$369,0,$E1454-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(BI$3>(A37stdlife+$E1454),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:BH1454),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1454)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1454)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1454))*OFFSET($F$7,0,$E1454))-SUM($G1454:BH1454))*(OFFSET('PTRM input'!$G$369,0,$E1454-1)/A37taxstdlife))))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(O$3>(A37stdlife+$E1455),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:N1455),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:N1455))*(OFFSET('PTRM input'!$G$369,0,$E1455-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(P$3>(A37stdlife+$E1455),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:O1455),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:O1455))*(OFFSET('PTRM input'!$G$369,0,$E1455-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(Q$3>(A37stdlife+$E1455),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:P1455),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:P1455))*(OFFSET('PTRM input'!$G$369,0,$E1455-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(R$3>(A37stdlife+$E1455),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:Q1455),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:Q1455))*(OFFSET('PTRM input'!$G$369,0,$E1455-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(S$3>(A37stdlife+$E1455),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:R1455),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:R1455))*(OFFSET('PTRM input'!$G$369,0,$E1455-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(T$3>(A37stdlife+$E1455),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:S1455),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:S1455))*(OFFSET('PTRM input'!$G$369,0,$E1455-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(U$3>(A37stdlife+$E1455),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:T1455),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:T1455))*(OFFSET('PTRM input'!$G$369,0,$E1455-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(V$3>(A37stdlife+$E1455),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:U1455),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:U1455))*(OFFSET('PTRM input'!$G$369,0,$E1455-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(W$3>(A37stdlife+$E1455),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:V1455),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:V1455))*(OFFSET('PTRM input'!$G$369,0,$E1455-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(X$3>(A37stdlife+$E1455),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:W1455),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:W1455))*(OFFSET('PTRM input'!$G$369,0,$E1455-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(Y$3>(A37stdlife+$E1455),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:X1455),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:X1455))*(OFFSET('PTRM input'!$G$369,0,$E1455-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(Z$3>(A37stdlife+$E1455),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:Y1455),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:Y1455))*(OFFSET('PTRM input'!$G$369,0,$E1455-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AA$3>(A37stdlife+$E1455),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:Z1455),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:Z1455))*(OFFSET('PTRM input'!$G$369,0,$E1455-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AB$3>(A37stdlife+$E1455),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AA1455),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AA1455))*(OFFSET('PTRM input'!$G$369,0,$E1455-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AC$3>(A37stdlife+$E1455),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AB1455),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AB1455))*(OFFSET('PTRM input'!$G$369,0,$E1455-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AD$3>(A37stdlife+$E1455),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AC1455),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AC1455))*(OFFSET('PTRM input'!$G$369,0,$E1455-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AE$3>(A37stdlife+$E1455),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AD1455),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AD1455))*(OFFSET('PTRM input'!$G$369,0,$E1455-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AF$3>(A37stdlife+$E1455),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AE1455),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AE1455))*(OFFSET('PTRM input'!$G$369,0,$E1455-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AG$3>(A37stdlife+$E1455),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AF1455),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AF1455))*(OFFSET('PTRM input'!$G$369,0,$E1455-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AH$3>(A37stdlife+$E1455),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AG1455),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AG1455))*(OFFSET('PTRM input'!$G$369,0,$E1455-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AI$3>(A37stdlife+$E1455),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AH1455),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AH1455))*(OFFSET('PTRM input'!$G$369,0,$E1455-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AJ$3>(A37stdlife+$E1455),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AI1455),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AI1455))*(OFFSET('PTRM input'!$G$369,0,$E1455-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AK$3>(A37stdlife+$E1455),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AJ1455),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AJ1455))*(OFFSET('PTRM input'!$G$369,0,$E1455-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AL$3>(A37stdlife+$E1455),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AK1455),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AK1455))*(OFFSET('PTRM input'!$G$369,0,$E1455-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AM$3>(A37stdlife+$E1455),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AL1455),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AL1455))*(OFFSET('PTRM input'!$G$369,0,$E1455-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AN$3>(A37stdlife+$E1455),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AM1455),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AM1455))*(OFFSET('PTRM input'!$G$369,0,$E1455-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AO$3>(A37stdlife+$E1455),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AN1455),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AN1455))*(OFFSET('PTRM input'!$G$369,0,$E1455-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AP$3>(A37stdlife+$E1455),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AO1455),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AO1455))*(OFFSET('PTRM input'!$G$369,0,$E1455-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AQ$3>(A37stdlife+$E1455),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AP1455),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AP1455))*(OFFSET('PTRM input'!$G$369,0,$E1455-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AR$3>(A37stdlife+$E1455),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AQ1455),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AQ1455))*(OFFSET('PTRM input'!$G$369,0,$E1455-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AS$3>(A37stdlife+$E1455),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AR1455),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AR1455))*(OFFSET('PTRM input'!$G$369,0,$E1455-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AT$3>(A37stdlife+$E1455),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AS1455),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AS1455))*(OFFSET('PTRM input'!$G$369,0,$E1455-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AU$3>(A37stdlife+$E1455),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AT1455),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AT1455))*(OFFSET('PTRM input'!$G$369,0,$E1455-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AV$3>(A37stdlife+$E1455),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AU1455),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AU1455))*(OFFSET('PTRM input'!$G$369,0,$E1455-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AW$3>(A37stdlife+$E1455),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AV1455),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AV1455))*(OFFSET('PTRM input'!$G$369,0,$E1455-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AX$3>(A37stdlife+$E1455),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AW1455),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AW1455))*(OFFSET('PTRM input'!$G$369,0,$E1455-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AY$3>(A37stdlife+$E1455),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AX1455),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AX1455))*(OFFSET('PTRM input'!$G$369,0,$E1455-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(AZ$3>(A37stdlife+$E1455),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AY1455),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AY1455))*(OFFSET('PTRM input'!$G$369,0,$E1455-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(BA$3>(A37stdlife+$E1455),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AZ1455),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:AZ1455))*(OFFSET('PTRM input'!$G$369,0,$E1455-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(BB$3>(A37stdlife+$E1455),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:BA1455),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:BA1455))*(OFFSET('PTRM input'!$G$369,0,$E1455-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(BC$3>(A37stdlife+$E1455),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:BB1455),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:BB1455))*(OFFSET('PTRM input'!$G$369,0,$E1455-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(BD$3>(A37stdlife+$E1455),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:BC1455),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:BC1455))*(OFFSET('PTRM input'!$G$369,0,$E1455-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(BE$3>(A37stdlife+$E1455),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:BD1455),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:BD1455))*(OFFSET('PTRM input'!$G$369,0,$E1455-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(BF$3>(A37stdlife+$E1455),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:BE1455),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:BE1455))*(OFFSET('PTRM input'!$G$369,0,$E1455-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(BG$3>(A37stdlife+$E1455),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:BF1455),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:BF1455))*(OFFSET('PTRM input'!$G$369,0,$E1455-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(BH$3>(A37stdlife+$E1455),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:BG1455),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:BG1455))*(OFFSET('PTRM input'!$G$369,0,$E1455-1)/A37taxstdlife))))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(A37taxstdlife=\"\",0,IF(BI$3>(A37stdlife+$E1455),((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:BH1455),(((INDEX('PTRM input'!$G$277:$P$326,A37offset,$E1455)+INDEX('PTRM input'!$G$223:$P$272,A37offset,$E1455)-INDEX('PTRM input'!$G$115:$P$164,A37offset,$E1455))*OFFSET($F$7,0,$E1455))-SUM($G1455:BH1455))*(OFFSET('PTRM input'!$G$369,0,$E1455-1)/A37taxstdlife))))","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,{"$f":"SUM(G1446:G1457)+'PTRM input'!G$151*G$7","v":0},{"$f":"SUM(H1446:H1457)+'PTRM input'!H$151*H$7","v":0},{"$f":"SUM(I1446:I1457)+'PTRM input'!I$151*I$7","v":0},{"$f":"SUM(J1446:J1457)+'PTRM input'!J$151*J$7","v":0},{"$f":"SUM(K1446:K1457)+'PTRM input'!K$151*K$7","v":0},{"$f":"SUM(L1446:L1457)+'PTRM input'!L$151*L$7","v":0},{"$f":"SUM(M1446:M1457)+'PTRM input'!M$151*M$7","v":0},{"$f":"SUM(N1446:N1457)+'PTRM input'!N$151*N$7","v":0},{"$f":"SUM(O1446:O1457)+'PTRM input'!O$151*O$7","v":0},{"$f":"SUM(P1446:P1457)+'PTRM input'!P$151*P$7","v":0},{"$f":"SUM(Q1446:Q1457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1471","v":0},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(G$3>A38taxremlife,A38taxvalue-SUM($F1459:F1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!G$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(H$3>A38taxremlife,A38taxvalue-SUM($F1459:G1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!H$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(I$3>A38taxremlife,A38taxvalue-SUM($F1459:H1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!I$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(J$3>A38taxremlife,A38taxvalue-SUM($F1459:I1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!J$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(K$3>A38taxremlife,A38taxvalue-SUM($F1459:J1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!K$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(L$3>A38taxremlife,A38taxvalue-SUM($F1459:K1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!L$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(M$3>A38taxremlife,A38taxvalue-SUM($F1459:L1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!M$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(N$3>A38taxremlife,A38taxvalue-SUM($F1459:M1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!N$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(O$3>A38taxremlife,A38taxvalue-SUM($F1459:N1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!O$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(P$3>A38taxremlife,A38taxvalue-SUM($F1459:O1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!P$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Q$3>A38taxremlife,A38taxvalue-SUM($F1459:P1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!Q$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(R$3>A38taxremlife,A38taxvalue-SUM($F1459:Q1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!R$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(S$3>A38taxremlife,A38taxvalue-SUM($F1459:R1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!S$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(T$3>A38taxremlife,A38taxvalue-SUM($F1459:S1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!T$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(U$3>A38taxremlife,A38taxvalue-SUM($F1459:T1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!U$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(V$3>A38taxremlife,A38taxvalue-SUM($F1459:U1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!V$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(W$3>A38taxremlife,A38taxvalue-SUM($F1459:V1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!W$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(X$3>A38taxremlife,A38taxvalue-SUM($F1459:W1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!X$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Y$3>A38taxremlife,A38taxvalue-SUM($F1459:X1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!Y$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Z$3>A38taxremlife,A38taxvalue-SUM($F1459:Y1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!Z$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AA$3>A38taxremlife,A38taxvalue-SUM($F1459:Z1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!AA$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AB$3>A38taxremlife,A38taxvalue-SUM($F1459:AA1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!AB$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AC$3>A38taxremlife,A38taxvalue-SUM($F1459:AB1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!AC$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AD$3>A38taxremlife,A38taxvalue-SUM($F1459:AC1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!AD$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AE$3>A38taxremlife,A38taxvalue-SUM($F1459:AD1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!AE$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AF$3>A38taxremlife,A38taxvalue-SUM($F1459:AE1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!AF$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AG$3>A38taxremlife,A38taxvalue-SUM($F1459:AF1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!AG$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AH$3>A38taxremlife,A38taxvalue-SUM($F1459:AG1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!AH$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AI$3>A38taxremlife,A38taxvalue-SUM($F1459:AH1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!AI$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AJ$3>A38taxremlife,A38taxvalue-SUM($F1459:AI1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!AJ$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AK$3>A38taxremlife,A38taxvalue-SUM($F1459:AJ1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!AK$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AL$3>A38taxremlife,A38taxvalue-SUM($F1459:AK1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!AL$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AM$3>A38taxremlife,A38taxvalue-SUM($F1459:AL1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!AM$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AN$3>A38taxremlife,A38taxvalue-SUM($F1459:AM1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!AN$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AO$3>A38taxremlife,A38taxvalue-SUM($F1459:AN1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!AO$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AP$3>A38taxremlife,A38taxvalue-SUM($F1459:AO1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!AP$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AQ$3>A38taxremlife,A38taxvalue-SUM($F1459:AP1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!AQ$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AR$3>A38taxremlife,A38taxvalue-SUM($F1459:AQ1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!AR$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AS$3>A38taxremlife,A38taxvalue-SUM($F1459:AR1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!AS$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AT$3>A38taxremlife,A38taxvalue-SUM($F1459:AS1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!AT$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AU$3>A38taxremlife,A38taxvalue-SUM($F1459:AT1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!AU$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AV$3>A38taxremlife,A38taxvalue-SUM($F1459:AU1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!AV$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AW$3>A38taxremlife,A38taxvalue-SUM($F1459:AV1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!AW$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AX$3>A38taxremlife,A38taxvalue-SUM($F1459:AW1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!AX$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AY$3>A38taxremlife,A38taxvalue-SUM($F1459:AX1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!AY$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AZ$3>A38taxremlife,A38taxvalue-SUM($F1459:AY1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!AZ$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BA$3>A38taxremlife,A38taxvalue-SUM($F1459:AZ1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!BA$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BB$3>A38taxremlife,A38taxvalue-SUM($F1459:BA1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!BB$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BC$3>A38taxremlife,A38taxvalue-SUM($F1459:BB1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!BC$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BD$3>A38taxremlife,A38taxvalue-SUM($F1459:BC1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!BD$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BE$3>A38taxremlife,A38taxvalue-SUM($F1459:BD1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!BE$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BF$3>A38taxremlife,A38taxvalue-SUM($F1459:BE1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!BF$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BG$3>A38taxremlife,A38taxvalue-SUM($F1459:BF1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!BG$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BH$3>A38taxremlife,A38taxvalue-SUM($F1459:BG1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!BH$509)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BI$3>A38taxremlife,A38taxvalue-SUM($F1459:BH1459),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))),'PTRM input'!BI$509)","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(I$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:H1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:H1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(J$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:I1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:I1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(K$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:J1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:J1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(L$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:K1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:K1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(M$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:L1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:L1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(N$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:M1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:M1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(O$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:N1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:N1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(P$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:O1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:O1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(Q$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:P1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:P1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(R$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:Q1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:Q1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(S$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:R1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:R1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(T$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:S1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:S1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(U$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:T1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:T1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(V$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:U1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:U1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(W$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:V1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:V1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(X$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:W1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:W1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(Y$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:X1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:X1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(Z$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:Y1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:Y1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AA$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:Z1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:Z1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AB$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AA1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AA1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AC$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AB1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AB1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AD$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AC1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AC1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AE$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AD1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AD1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AF$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AE1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AE1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AG$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AF1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AF1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AH$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AG1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AG1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AI$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AH1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AH1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AJ$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AI1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AI1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AK$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AJ1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AJ1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AL$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AK1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AK1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AM$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AL1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AL1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AN$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AM1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AM1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AO$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AN1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AN1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AP$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AO1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AO1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AQ$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AP1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AP1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AR$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AQ1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AQ1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AS$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AR1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AR1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AT$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AS1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AS1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AU$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AT1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AT1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AV$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AU1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AU1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AW$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AV1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AV1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AX$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AW1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AW1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AY$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AX1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AX1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AZ$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AY1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AY1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(BA$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AZ1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:AZ1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(BB$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:BA1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:BA1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(BC$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:BB1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:BB1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(BD$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:BC1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:BC1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(BE$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:BD1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:BD1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(BF$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:BE1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:BE1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(BG$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:BF1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:BF1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(BH$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:BG1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:BG1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(BI$3>(A38stdlife+$E1462),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:BH1462),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1462)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1462)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1462))*OFFSET($F$7,0,$E1462))-SUM($G1462:BH1462))*(OFFSET('PTRM input'!$G$369,0,$E1462-1)/A38taxstdlife))))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(J$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:I1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:I1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(K$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:J1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:J1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(L$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:K1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:K1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(M$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:L1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:L1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(N$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:M1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:M1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(O$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:N1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:N1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(P$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:O1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:O1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(Q$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:P1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:P1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(R$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:Q1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:Q1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(S$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:R1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:R1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(T$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:S1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:S1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(U$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:T1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:T1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(V$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:U1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:U1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(W$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:V1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:V1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(X$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:W1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:W1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(Y$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:X1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:X1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(Z$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:Y1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:Y1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AA$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:Z1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:Z1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AB$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AA1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AA1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AC$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AB1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AB1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AD$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AC1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AC1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AE$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AD1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AD1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AF$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AE1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AE1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AG$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AF1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AF1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AH$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AG1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AG1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AI$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AH1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AH1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AJ$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AI1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AI1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AK$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AJ1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AJ1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AL$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AK1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AK1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AM$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AL1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AL1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AN$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AM1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AM1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AO$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AN1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AN1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AP$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AO1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AO1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AQ$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AP1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AP1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AR$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AQ1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AQ1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AS$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AR1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AR1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AT$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AS1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AS1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AU$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AT1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AT1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AV$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AU1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AU1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AW$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AV1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AV1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AX$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AW1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AW1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AY$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AX1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AX1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AZ$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AY1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AY1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(BA$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AZ1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:AZ1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(BB$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:BA1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:BA1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(BC$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:BB1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:BB1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(BD$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:BC1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:BC1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(BE$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:BD1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:BD1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(BF$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:BE1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:BE1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(BG$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:BF1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:BF1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(BH$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:BG1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:BG1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(BI$3>(A38stdlife+$E1463),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:BH1463),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1463)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1463)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1463))*OFFSET($F$7,0,$E1463))-SUM($G1463:BH1463))*(OFFSET('PTRM input'!$G$369,0,$E1463-1)/A38taxstdlife))))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(M$3>(A38stdlife+$E1466),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:L1466),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:L1466))*(OFFSET('PTRM input'!$G$369,0,$E1466-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(N$3>(A38stdlife+$E1466),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:M1466),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:M1466))*(OFFSET('PTRM input'!$G$369,0,$E1466-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(O$3>(A38stdlife+$E1466),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:N1466),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:N1466))*(OFFSET('PTRM input'!$G$369,0,$E1466-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(P$3>(A38stdlife+$E1466),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:O1466),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:O1466))*(OFFSET('PTRM input'!$G$369,0,$E1466-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(Q$3>(A38stdlife+$E1466),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:P1466),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:P1466))*(OFFSET('PTRM input'!$G$369,0,$E1466-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(R$3>(A38stdlife+$E1466),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:Q1466),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:Q1466))*(OFFSET('PTRM input'!$G$369,0,$E1466-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(S$3>(A38stdlife+$E1466),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:R1466),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:R1466))*(OFFSET('PTRM input'!$G$369,0,$E1466-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(T$3>(A38stdlife+$E1466),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:S1466),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:S1466))*(OFFSET('PTRM input'!$G$369,0,$E1466-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(U$3>(A38stdlife+$E1466),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:T1466),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:T1466))*(OFFSET('PTRM input'!$G$369,0,$E1466-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(V$3>(A38stdlife+$E1466),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:U1466),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:U1466))*(OFFSET('PTRM input'!$G$369,0,$E1466-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(W$3>(A38stdlife+$E1466),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:V1466),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:V1466))*(OFFSET('PTRM input'!$G$369,0,$E1466-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(X$3>(A38stdlife+$E1466),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:W1466),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:W1466))*(OFFSET('PTRM input'!$G$369,0,$E1466-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(Y$3>(A38stdlife+$E1466),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:X1466),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:X1466))*(OFFSET('PTRM input'!$G$369,0,$E1466-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(Z$3>(A38stdlife+$E1466),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:Y1466),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:Y1466))*(OFFSET('PTRM input'!$G$369,0,$E1466-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AA$3>(A38stdlife+$E1466),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:Z1466),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:Z1466))*(OFFSET('PTRM input'!$G$369,0,$E1466-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AB$3>(A38stdlife+$E1466),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AA1466),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AA1466))*(OFFSET('PTRM input'!$G$369,0,$E1466-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AC$3>(A38stdlife+$E1466),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AB1466),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AB1466))*(OFFSET('PTRM input'!$G$369,0,$E1466-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AD$3>(A38stdlife+$E1466),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AC1466),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AC1466))*(OFFSET('PTRM input'!$G$369,0,$E1466-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AE$3>(A38stdlife+$E1466),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AD1466),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AD1466))*(OFFSET('PTRM input'!$G$369,0,$E1466-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AF$3>(A38stdlife+$E1466),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AE1466),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AE1466))*(OFFSET('PTRM input'!$G$369,0,$E1466-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AG$3>(A38stdlife+$E1466),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AF1466),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AF1466))*(OFFSET('PTRM input'!$G$369,0,$E1466-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AH$3>(A38stdlife+$E1466),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AG1466),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AG1466))*(OFFSET('PTRM input'!$G$369,0,$E1466-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AI$3>(A38stdlife+$E1466),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AH1466),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AH1466))*(OFFSET('PTRM input'!$G$369,0,$E1466-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AJ$3>(A38stdlife+$E1466),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AI1466),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AI1466))*(OFFSET('PTRM input'!$G$369,0,$E1466-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AK$3>(A38stdlife+$E1466),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AJ1466),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AJ1466))*(OFFSET('PTRM input'!$G$369,0,$E1466-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AL$3>(A38stdlife+$E1466),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AK1466),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AK1466))*(OFFSET('PTRM input'!$G$369,0,$E1466-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AM$3>(A38stdlife+$E1466),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AL1466),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AL1466))*(OFFSET('PTRM input'!$G$369,0,$E1466-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AN$3>(A38stdlife+$E1466),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AM1466),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AM1466))*(OFFSET('PTRM input'!$G$369,0,$E1466-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AO$3>(A38stdlife+$E1466),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AN1466),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AN1466))*(OFFSET('PTRM input'!$G$369,0,$E1466-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AP$3>(A38stdlife+$E1466),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AO1466),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AO1466))*(OFFSET('PTRM input'!$G$369,0,$E1466-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AQ$3>(A38stdlife+$E1466),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AP1466),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AP1466))*(OFFSET('PTRM input'!$G$369,0,$E1466-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AR$3>(A38stdlife+$E1466),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AQ1466),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AQ1466))*(OFFSET('PTRM input'!$G$369,0,$E1466-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AS$3>(A38stdlife+$E1466),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AR1466),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AR1466))*(OFFSET('PTRM input'!$G$369,0,$E1466-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AT$3>(A38stdlife+$E1466),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AS1466),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AS1466))*(OFFSET('PTRM input'!$G$369,0,$E1466-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AU$3>(A38stdlife+$E1466),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AT1466),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AT1466))*(OFFSET('PTRM input'!$G$369,0,$E1466-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AV$3>(A38stdlife+$E1466),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AU1466),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AU1466))*(OFFSET('PTRM input'!$G$369,0,$E1466-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AW$3>(A38stdlife+$E1466),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AV1466),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AV1466))*(OFFSET('PTRM input'!$G$369,0,$E1466-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AX$3>(A38stdlife+$E1466),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AW1466),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AW1466))*(OFFSET('PTRM input'!$G$369,0,$E1466-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AY$3>(A38stdlife+$E1466),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AX1466),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AX1466))*(OFFSET('PTRM input'!$G$369,0,$E1466-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AZ$3>(A38stdlife+$E1466),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AY1466),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AY1466))*(OFFSET('PTRM input'!$G$369,0,$E1466-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(BA$3>(A38stdlife+$E1466),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AZ1466),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:AZ1466))*(OFFSET('PTRM input'!$G$369,0,$E1466-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(BB$3>(A38stdlife+$E1466),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:BA1466),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:BA1466))*(OFFSET('PTRM input'!$G$369,0,$E1466-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(BC$3>(A38stdlife+$E1466),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:BB1466),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:BB1466))*(OFFSET('PTRM input'!$G$369,0,$E1466-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(BD$3>(A38stdlife+$E1466),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:BC1466),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:BC1466))*(OFFSET('PTRM input'!$G$369,0,$E1466-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(BE$3>(A38stdlife+$E1466),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:BD1466),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:BD1466))*(OFFSET('PTRM input'!$G$369,0,$E1466-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(BF$3>(A38stdlife+$E1466),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:BE1466),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:BE1466))*(OFFSET('PTRM input'!$G$369,0,$E1466-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(BG$3>(A38stdlife+$E1466),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:BF1466),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:BF1466))*(OFFSET('PTRM input'!$G$369,0,$E1466-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(BH$3>(A38stdlife+$E1466),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:BG1466),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:BG1466))*(OFFSET('PTRM input'!$G$369,0,$E1466-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(BI$3>(A38stdlife+$E1466),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:BH1466),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1466)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1466)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1466))*OFFSET($F$7,0,$E1466))-SUM($G1466:BH1466))*(OFFSET('PTRM input'!$G$369,0,$E1466-1)/A38taxstdlife))))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(N$3>(A38stdlife+$E1467),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:M1467),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:M1467))*(OFFSET('PTRM input'!$G$369,0,$E1467-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(O$3>(A38stdlife+$E1467),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:N1467),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:N1467))*(OFFSET('PTRM input'!$G$369,0,$E1467-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(P$3>(A38stdlife+$E1467),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:O1467),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:O1467))*(OFFSET('PTRM input'!$G$369,0,$E1467-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(Q$3>(A38stdlife+$E1467),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:P1467),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:P1467))*(OFFSET('PTRM input'!$G$369,0,$E1467-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(R$3>(A38stdlife+$E1467),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:Q1467),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:Q1467))*(OFFSET('PTRM input'!$G$369,0,$E1467-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(S$3>(A38stdlife+$E1467),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:R1467),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:R1467))*(OFFSET('PTRM input'!$G$369,0,$E1467-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(T$3>(A38stdlife+$E1467),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:S1467),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:S1467))*(OFFSET('PTRM input'!$G$369,0,$E1467-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(U$3>(A38stdlife+$E1467),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:T1467),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:T1467))*(OFFSET('PTRM input'!$G$369,0,$E1467-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(V$3>(A38stdlife+$E1467),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:U1467),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:U1467))*(OFFSET('PTRM input'!$G$369,0,$E1467-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(W$3>(A38stdlife+$E1467),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:V1467),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:V1467))*(OFFSET('PTRM input'!$G$369,0,$E1467-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(X$3>(A38stdlife+$E1467),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:W1467),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:W1467))*(OFFSET('PTRM input'!$G$369,0,$E1467-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(Y$3>(A38stdlife+$E1467),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:X1467),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:X1467))*(OFFSET('PTRM input'!$G$369,0,$E1467-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(Z$3>(A38stdlife+$E1467),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:Y1467),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:Y1467))*(OFFSET('PTRM input'!$G$369,0,$E1467-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AA$3>(A38stdlife+$E1467),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:Z1467),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:Z1467))*(OFFSET('PTRM input'!$G$369,0,$E1467-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AB$3>(A38stdlife+$E1467),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AA1467),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AA1467))*(OFFSET('PTRM input'!$G$369,0,$E1467-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AC$3>(A38stdlife+$E1467),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AB1467),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AB1467))*(OFFSET('PTRM input'!$G$369,0,$E1467-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AD$3>(A38stdlife+$E1467),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AC1467),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AC1467))*(OFFSET('PTRM input'!$G$369,0,$E1467-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AE$3>(A38stdlife+$E1467),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AD1467),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AD1467))*(OFFSET('PTRM input'!$G$369,0,$E1467-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AF$3>(A38stdlife+$E1467),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AE1467),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AE1467))*(OFFSET('PTRM input'!$G$369,0,$E1467-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AG$3>(A38stdlife+$E1467),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AF1467),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AF1467))*(OFFSET('PTRM input'!$G$369,0,$E1467-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AH$3>(A38stdlife+$E1467),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AG1467),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AG1467))*(OFFSET('PTRM input'!$G$369,0,$E1467-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AI$3>(A38stdlife+$E1467),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AH1467),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AH1467))*(OFFSET('PTRM input'!$G$369,0,$E1467-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AJ$3>(A38stdlife+$E1467),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AI1467),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AI1467))*(OFFSET('PTRM input'!$G$369,0,$E1467-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AK$3>(A38stdlife+$E1467),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AJ1467),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AJ1467))*(OFFSET('PTRM input'!$G$369,0,$E1467-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AL$3>(A38stdlife+$E1467),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AK1467),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AK1467))*(OFFSET('PTRM input'!$G$369,0,$E1467-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AM$3>(A38stdlife+$E1467),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AL1467),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AL1467))*(OFFSET('PTRM input'!$G$369,0,$E1467-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AN$3>(A38stdlife+$E1467),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AM1467),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AM1467))*(OFFSET('PTRM input'!$G$369,0,$E1467-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AO$3>(A38stdlife+$E1467),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AN1467),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AN1467))*(OFFSET('PTRM input'!$G$369,0,$E1467-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AP$3>(A38stdlife+$E1467),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AO1467),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AO1467))*(OFFSET('PTRM input'!$G$369,0,$E1467-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AQ$3>(A38stdlife+$E1467),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AP1467),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AP1467))*(OFFSET('PTRM input'!$G$369,0,$E1467-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AR$3>(A38stdlife+$E1467),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AQ1467),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AQ1467))*(OFFSET('PTRM input'!$G$369,0,$E1467-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AS$3>(A38stdlife+$E1467),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AR1467),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AR1467))*(OFFSET('PTRM input'!$G$369,0,$E1467-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AT$3>(A38stdlife+$E1467),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AS1467),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AS1467))*(OFFSET('PTRM input'!$G$369,0,$E1467-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AU$3>(A38stdlife+$E1467),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AT1467),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AT1467))*(OFFSET('PTRM input'!$G$369,0,$E1467-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AV$3>(A38stdlife+$E1467),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AU1467),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AU1467))*(OFFSET('PTRM input'!$G$369,0,$E1467-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AW$3>(A38stdlife+$E1467),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AV1467),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AV1467))*(OFFSET('PTRM input'!$G$369,0,$E1467-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AX$3>(A38stdlife+$E1467),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AW1467),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AW1467))*(OFFSET('PTRM input'!$G$369,0,$E1467-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AY$3>(A38stdlife+$E1467),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AX1467),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AX1467))*(OFFSET('PTRM input'!$G$369,0,$E1467-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AZ$3>(A38stdlife+$E1467),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AY1467),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AY1467))*(OFFSET('PTRM input'!$G$369,0,$E1467-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(BA$3>(A38stdlife+$E1467),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AZ1467),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:AZ1467))*(OFFSET('PTRM input'!$G$369,0,$E1467-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(BB$3>(A38stdlife+$E1467),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:BA1467),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:BA1467))*(OFFSET('PTRM input'!$G$369,0,$E1467-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(BC$3>(A38stdlife+$E1467),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:BB1467),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:BB1467))*(OFFSET('PTRM input'!$G$369,0,$E1467-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(BD$3>(A38stdlife+$E1467),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:BC1467),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:BC1467))*(OFFSET('PTRM input'!$G$369,0,$E1467-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(BE$3>(A38stdlife+$E1467),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:BD1467),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:BD1467))*(OFFSET('PTRM input'!$G$369,0,$E1467-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(BF$3>(A38stdlife+$E1467),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:BE1467),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:BE1467))*(OFFSET('PTRM input'!$G$369,0,$E1467-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(BG$3>(A38stdlife+$E1467),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:BF1467),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:BF1467))*(OFFSET('PTRM input'!$G$369,0,$E1467-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(BH$3>(A38stdlife+$E1467),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:BG1467),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:BG1467))*(OFFSET('PTRM input'!$G$369,0,$E1467-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(BI$3>(A38stdlife+$E1467),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:BH1467),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1467)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1467)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1467))*OFFSET($F$7,0,$E1467))-SUM($G1467:BH1467))*(OFFSET('PTRM input'!$G$369,0,$E1467-1)/A38taxstdlife))))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(Q$3>(A38stdlife+$E1470),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:P1470),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:P1470))*(OFFSET('PTRM input'!$G$369,0,$E1470-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(R$3>(A38stdlife+$E1470),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:Q1470),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:Q1470))*(OFFSET('PTRM input'!$G$369,0,$E1470-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(S$3>(A38stdlife+$E1470),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:R1470),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:R1470))*(OFFSET('PTRM input'!$G$369,0,$E1470-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(T$3>(A38stdlife+$E1470),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:S1470),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:S1470))*(OFFSET('PTRM input'!$G$369,0,$E1470-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(U$3>(A38stdlife+$E1470),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:T1470),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:T1470))*(OFFSET('PTRM input'!$G$369,0,$E1470-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(V$3>(A38stdlife+$E1470),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:U1470),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:U1470))*(OFFSET('PTRM input'!$G$369,0,$E1470-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(W$3>(A38stdlife+$E1470),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:V1470),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:V1470))*(OFFSET('PTRM input'!$G$369,0,$E1470-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(X$3>(A38stdlife+$E1470),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:W1470),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:W1470))*(OFFSET('PTRM input'!$G$369,0,$E1470-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(Y$3>(A38stdlife+$E1470),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:X1470),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:X1470))*(OFFSET('PTRM input'!$G$369,0,$E1470-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(Z$3>(A38stdlife+$E1470),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:Y1470),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:Y1470))*(OFFSET('PTRM input'!$G$369,0,$E1470-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AA$3>(A38stdlife+$E1470),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:Z1470),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:Z1470))*(OFFSET('PTRM input'!$G$369,0,$E1470-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AB$3>(A38stdlife+$E1470),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AA1470),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AA1470))*(OFFSET('PTRM input'!$G$369,0,$E1470-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AC$3>(A38stdlife+$E1470),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AB1470),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AB1470))*(OFFSET('PTRM input'!$G$369,0,$E1470-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AD$3>(A38stdlife+$E1470),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AC1470),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AC1470))*(OFFSET('PTRM input'!$G$369,0,$E1470-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AE$3>(A38stdlife+$E1470),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AD1470),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AD1470))*(OFFSET('PTRM input'!$G$369,0,$E1470-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AF$3>(A38stdlife+$E1470),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AE1470),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AE1470))*(OFFSET('PTRM input'!$G$369,0,$E1470-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AG$3>(A38stdlife+$E1470),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AF1470),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AF1470))*(OFFSET('PTRM input'!$G$369,0,$E1470-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AH$3>(A38stdlife+$E1470),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AG1470),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AG1470))*(OFFSET('PTRM input'!$G$369,0,$E1470-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AI$3>(A38stdlife+$E1470),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AH1470),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AH1470))*(OFFSET('PTRM input'!$G$369,0,$E1470-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AJ$3>(A38stdlife+$E1470),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AI1470),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AI1470))*(OFFSET('PTRM input'!$G$369,0,$E1470-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AK$3>(A38stdlife+$E1470),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AJ1470),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AJ1470))*(OFFSET('PTRM input'!$G$369,0,$E1470-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AL$3>(A38stdlife+$E1470),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AK1470),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AK1470))*(OFFSET('PTRM input'!$G$369,0,$E1470-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AM$3>(A38stdlife+$E1470),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AL1470),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AL1470))*(OFFSET('PTRM input'!$G$369,0,$E1470-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AN$3>(A38stdlife+$E1470),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AM1470),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AM1470))*(OFFSET('PTRM input'!$G$369,0,$E1470-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AO$3>(A38stdlife+$E1470),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AN1470),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AN1470))*(OFFSET('PTRM input'!$G$369,0,$E1470-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AP$3>(A38stdlife+$E1470),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AO1470),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AO1470))*(OFFSET('PTRM input'!$G$369,0,$E1470-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AQ$3>(A38stdlife+$E1470),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AP1470),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AP1470))*(OFFSET('PTRM input'!$G$369,0,$E1470-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AR$3>(A38stdlife+$E1470),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AQ1470),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AQ1470))*(OFFSET('PTRM input'!$G$369,0,$E1470-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AS$3>(A38stdlife+$E1470),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AR1470),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AR1470))*(OFFSET('PTRM input'!$G$369,0,$E1470-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AT$3>(A38stdlife+$E1470),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AS1470),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AS1470))*(OFFSET('PTRM input'!$G$369,0,$E1470-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AU$3>(A38stdlife+$E1470),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AT1470),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AT1470))*(OFFSET('PTRM input'!$G$369,0,$E1470-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AV$3>(A38stdlife+$E1470),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AU1470),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AU1470))*(OFFSET('PTRM input'!$G$369,0,$E1470-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AW$3>(A38stdlife+$E1470),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AV1470),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AV1470))*(OFFSET('PTRM input'!$G$369,0,$E1470-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AX$3>(A38stdlife+$E1470),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AW1470),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AW1470))*(OFFSET('PTRM input'!$G$369,0,$E1470-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AY$3>(A38stdlife+$E1470),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AX1470),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AX1470))*(OFFSET('PTRM input'!$G$369,0,$E1470-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(AZ$3>(A38stdlife+$E1470),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AY1470),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AY1470))*(OFFSET('PTRM input'!$G$369,0,$E1470-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(BA$3>(A38stdlife+$E1470),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AZ1470),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:AZ1470))*(OFFSET('PTRM input'!$G$369,0,$E1470-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(BB$3>(A38stdlife+$E1470),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:BA1470),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:BA1470))*(OFFSET('PTRM input'!$G$369,0,$E1470-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(BC$3>(A38stdlife+$E1470),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:BB1470),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:BB1470))*(OFFSET('PTRM input'!$G$369,0,$E1470-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(BD$3>(A38stdlife+$E1470),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:BC1470),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:BC1470))*(OFFSET('PTRM input'!$G$369,0,$E1470-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(BE$3>(A38stdlife+$E1470),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:BD1470),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:BD1470))*(OFFSET('PTRM input'!$G$369,0,$E1470-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(BF$3>(A38stdlife+$E1470),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:BE1470),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:BE1470))*(OFFSET('PTRM input'!$G$369,0,$E1470-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(BG$3>(A38stdlife+$E1470),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:BF1470),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:BF1470))*(OFFSET('PTRM input'!$G$369,0,$E1470-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(BH$3>(A38stdlife+$E1470),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:BG1470),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:BG1470))*(OFFSET('PTRM input'!$G$369,0,$E1470-1)/A38taxstdlife))))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(A38taxstdlife=\"\",0,IF(BI$3>(A38stdlife+$E1470),((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:BH1470),(((INDEX('PTRM input'!$G$277:$P$326,A38offset,$E1470)+INDEX('PTRM input'!$G$223:$P$272,A38offset,$E1470)-INDEX('PTRM input'!$G$115:$P$164,A38offset,$E1470))*OFFSET($F$7,0,$E1470))-SUM($G1470:BH1470))*(OFFSET('PTRM input'!$G$369,0,$E1470-1)/A38taxstdlife))))","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,{"$f":"SUM(G1459:G1470)+'PTRM input'!G$152*G$7","v":0},{"$f":"SUM(H1459:H1470)+'PTRM input'!H$152*H$7","v":0},{"$f":"SUM(I1459:I1470)+'PTRM input'!I$152*I$7","v":0},{"$f":"SUM(J1459:J1470)+'PTRM input'!J$152*J$7","v":0},{"$f":"SUM(K1459:K1470)+'PTRM input'!K$152*K$7","v":0},{"$f":"SUM(L1459:L1470)+'PTRM input'!L$152*L$7","v":0},{"$f":"SUM(M1459:M1470)+'PTRM input'!M$152*M$7","v":0},{"$f":"SUM(N1459:N1470)+'PTRM input'!N$152*N$7","v":0},{"$f":"SUM(O1459:O1470)+'PTRM input'!O$152*O$7","v":0},{"$f":"SUM(P1459:P1470)+'PTRM input'!P$152*P$7","v":0},{"$f":"SUM(Q1459:Q1470)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(H$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:G1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:G1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(I$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:H1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:H1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(J$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:I1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:I1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(K$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:J1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:J1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(L$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:K1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:K1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(M$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:L1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:L1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(N$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:M1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:M1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(O$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:N1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:N1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(P$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:O1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:O1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(Q$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:P1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:P1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(R$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:Q1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:Q1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(S$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:R1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:R1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(T$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:S1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:S1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(U$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:T1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:T1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(V$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:U1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:U1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(W$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:V1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:V1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(X$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:W1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:W1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(Y$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:X1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:X1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(Z$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:Y1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:Y1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AA$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:Z1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:Z1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AB$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AA1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AA1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AC$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AB1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AB1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AD$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AC1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AC1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AE$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AD1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AD1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AF$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AE1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AE1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AG$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AF1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AF1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AH$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AG1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AG1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AI$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AH1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AH1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AJ$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AI1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AI1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AK$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AJ1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AJ1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AL$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AK1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AK1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AM$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AL1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AL1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AN$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AM1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AM1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AO$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AN1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AN1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AP$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AO1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AO1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AQ$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AP1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AP1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AR$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AQ1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AQ1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AS$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AR1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AR1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AT$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AS1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AS1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AU$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AT1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AT1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AV$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AU1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AU1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AW$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AV1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AV1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AX$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AW1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AW1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AY$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AX1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AX1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AZ$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AY1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AY1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(BA$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AZ1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:AZ1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(BB$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:BA1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:BA1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(BC$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:BB1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:BB1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(BD$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:BC1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:BC1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(BE$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:BD1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:BD1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(BF$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:BE1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:BE1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(BG$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:BF1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:BF1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(BH$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:BG1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:BG1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(BI$3>(A39stdlife+$E1474),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:BH1474),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1474)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1474)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1474))*OFFSET($F$7,0,$E1474))-SUM($G1474:BH1474))*(OFFSET('PTRM input'!$G$369,0,$E1474-1)/A39taxstdlife))))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(I$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:H1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:H1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(J$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:I1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:I1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(K$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:J1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:J1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(L$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:K1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:K1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(M$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:L1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:L1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(N$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:M1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:M1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(O$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:N1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:N1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(P$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:O1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:O1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(Q$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:P1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:P1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(R$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:Q1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:Q1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(S$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:R1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:R1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(T$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:S1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:S1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(U$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:T1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:T1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(V$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:U1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:U1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(W$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:V1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:V1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(X$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:W1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:W1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(Y$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:X1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:X1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(Z$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:Y1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:Y1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AA$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:Z1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:Z1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AB$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AA1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AA1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AC$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AB1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AB1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AD$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AC1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AC1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AE$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AD1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AD1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AF$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AE1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AE1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AG$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AF1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AF1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AH$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AG1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AG1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AI$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AH1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AH1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AJ$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AI1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AI1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AK$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AJ1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AJ1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AL$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AK1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AK1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AM$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AL1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AL1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AN$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AM1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AM1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AO$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AN1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AN1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AP$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AO1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AO1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AQ$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AP1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AP1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AR$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AQ1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AQ1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AS$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AR1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AR1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AT$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AS1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AS1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AU$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AT1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AT1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AV$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AU1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AU1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AW$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AV1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AV1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AX$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AW1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AW1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AY$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AX1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AX1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AZ$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AY1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AY1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(BA$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AZ1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:AZ1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(BB$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:BA1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:BA1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(BC$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:BB1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:BB1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(BD$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:BC1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:BC1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(BE$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:BD1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:BD1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(BF$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:BE1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:BE1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(BG$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:BF1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:BF1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(BH$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:BG1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:BG1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(BI$3>(A39stdlife+$E1475),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:BH1475),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1475)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1475)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1475))*OFFSET($F$7,0,$E1475))-SUM($G1475:BH1475))*(OFFSET('PTRM input'!$G$369,0,$E1475-1)/A39taxstdlife))))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(M$3>(A39stdlife+$E1479),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:L1479),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:L1479))*(OFFSET('PTRM input'!$G$369,0,$E1479-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(N$3>(A39stdlife+$E1479),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:M1479),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:M1479))*(OFFSET('PTRM input'!$G$369,0,$E1479-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(O$3>(A39stdlife+$E1479),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:N1479),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:N1479))*(OFFSET('PTRM input'!$G$369,0,$E1479-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(P$3>(A39stdlife+$E1479),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:O1479),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:O1479))*(OFFSET('PTRM input'!$G$369,0,$E1479-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(Q$3>(A39stdlife+$E1479),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:P1479),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:P1479))*(OFFSET('PTRM input'!$G$369,0,$E1479-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(R$3>(A39stdlife+$E1479),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:Q1479),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:Q1479))*(OFFSET('PTRM input'!$G$369,0,$E1479-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(S$3>(A39stdlife+$E1479),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:R1479),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:R1479))*(OFFSET('PTRM input'!$G$369,0,$E1479-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(T$3>(A39stdlife+$E1479),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:S1479),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:S1479))*(OFFSET('PTRM input'!$G$369,0,$E1479-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(U$3>(A39stdlife+$E1479),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:T1479),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:T1479))*(OFFSET('PTRM input'!$G$369,0,$E1479-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(V$3>(A39stdlife+$E1479),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:U1479),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:U1479))*(OFFSET('PTRM input'!$G$369,0,$E1479-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(W$3>(A39stdlife+$E1479),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:V1479),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:V1479))*(OFFSET('PTRM input'!$G$369,0,$E1479-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(X$3>(A39stdlife+$E1479),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:W1479),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:W1479))*(OFFSET('PTRM input'!$G$369,0,$E1479-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(Y$3>(A39stdlife+$E1479),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:X1479),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:X1479))*(OFFSET('PTRM input'!$G$369,0,$E1479-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(Z$3>(A39stdlife+$E1479),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:Y1479),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:Y1479))*(OFFSET('PTRM input'!$G$369,0,$E1479-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AA$3>(A39stdlife+$E1479),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:Z1479),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:Z1479))*(OFFSET('PTRM input'!$G$369,0,$E1479-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AB$3>(A39stdlife+$E1479),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AA1479),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AA1479))*(OFFSET('PTRM input'!$G$369,0,$E1479-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AC$3>(A39stdlife+$E1479),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AB1479),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AB1479))*(OFFSET('PTRM input'!$G$369,0,$E1479-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AD$3>(A39stdlife+$E1479),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AC1479),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AC1479))*(OFFSET('PTRM input'!$G$369,0,$E1479-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AE$3>(A39stdlife+$E1479),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AD1479),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AD1479))*(OFFSET('PTRM input'!$G$369,0,$E1479-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AF$3>(A39stdlife+$E1479),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AE1479),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AE1479))*(OFFSET('PTRM input'!$G$369,0,$E1479-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AG$3>(A39stdlife+$E1479),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AF1479),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AF1479))*(OFFSET('PTRM input'!$G$369,0,$E1479-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AH$3>(A39stdlife+$E1479),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AG1479),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AG1479))*(OFFSET('PTRM input'!$G$369,0,$E1479-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AI$3>(A39stdlife+$E1479),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AH1479),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AH1479))*(OFFSET('PTRM input'!$G$369,0,$E1479-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AJ$3>(A39stdlife+$E1479),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AI1479),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AI1479))*(OFFSET('PTRM input'!$G$369,0,$E1479-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AK$3>(A39stdlife+$E1479),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AJ1479),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AJ1479))*(OFFSET('PTRM input'!$G$369,0,$E1479-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AL$3>(A39stdlife+$E1479),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AK1479),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AK1479))*(OFFSET('PTRM input'!$G$369,0,$E1479-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AM$3>(A39stdlife+$E1479),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AL1479),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AL1479))*(OFFSET('PTRM input'!$G$369,0,$E1479-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AN$3>(A39stdlife+$E1479),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AM1479),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AM1479))*(OFFSET('PTRM input'!$G$369,0,$E1479-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AO$3>(A39stdlife+$E1479),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AN1479),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AN1479))*(OFFSET('PTRM input'!$G$369,0,$E1479-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AP$3>(A39stdlife+$E1479),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AO1479),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AO1479))*(OFFSET('PTRM input'!$G$369,0,$E1479-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AQ$3>(A39stdlife+$E1479),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AP1479),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AP1479))*(OFFSET('PTRM input'!$G$369,0,$E1479-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AR$3>(A39stdlife+$E1479),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AQ1479),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AQ1479))*(OFFSET('PTRM input'!$G$369,0,$E1479-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AS$3>(A39stdlife+$E1479),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AR1479),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AR1479))*(OFFSET('PTRM input'!$G$369,0,$E1479-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AT$3>(A39stdlife+$E1479),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AS1479),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AS1479))*(OFFSET('PTRM input'!$G$369,0,$E1479-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AU$3>(A39stdlife+$E1479),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AT1479),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AT1479))*(OFFSET('PTRM input'!$G$369,0,$E1479-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AV$3>(A39stdlife+$E1479),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AU1479),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AU1479))*(OFFSET('PTRM input'!$G$369,0,$E1479-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AW$3>(A39stdlife+$E1479),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AV1479),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AV1479))*(OFFSET('PTRM input'!$G$369,0,$E1479-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AX$3>(A39stdlife+$E1479),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AW1479),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AW1479))*(OFFSET('PTRM input'!$G$369,0,$E1479-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AY$3>(A39stdlife+$E1479),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AX1479),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AX1479))*(OFFSET('PTRM input'!$G$369,0,$E1479-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AZ$3>(A39stdlife+$E1479),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AY1479),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AY1479))*(OFFSET('PTRM input'!$G$369,0,$E1479-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(BA$3>(A39stdlife+$E1479),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AZ1479),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:AZ1479))*(OFFSET('PTRM input'!$G$369,0,$E1479-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(BB$3>(A39stdlife+$E1479),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:BA1479),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:BA1479))*(OFFSET('PTRM input'!$G$369,0,$E1479-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(BC$3>(A39stdlife+$E1479),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:BB1479),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:BB1479))*(OFFSET('PTRM input'!$G$369,0,$E1479-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(BD$3>(A39stdlife+$E1479),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:BC1479),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:BC1479))*(OFFSET('PTRM input'!$G$369,0,$E1479-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(BE$3>(A39stdlife+$E1479),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:BD1479),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:BD1479))*(OFFSET('PTRM input'!$G$369,0,$E1479-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(BF$3>(A39stdlife+$E1479),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:BE1479),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:BE1479))*(OFFSET('PTRM input'!$G$369,0,$E1479-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(BG$3>(A39stdlife+$E1479),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:BF1479),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:BF1479))*(OFFSET('PTRM input'!$G$369,0,$E1479-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(BH$3>(A39stdlife+$E1479),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:BG1479),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:BG1479))*(OFFSET('PTRM input'!$G$369,0,$E1479-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(BI$3>(A39stdlife+$E1479),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:BH1479),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1479)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1479)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1479))*OFFSET($F$7,0,$E1479))-SUM($G1479:BH1479))*(OFFSET('PTRM input'!$G$369,0,$E1479-1)/A39taxstdlife))))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(N$3>(A39stdlife+$E1480),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:M1480),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:M1480))*(OFFSET('PTRM input'!$G$369,0,$E1480-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(O$3>(A39stdlife+$E1480),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:N1480),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:N1480))*(OFFSET('PTRM input'!$G$369,0,$E1480-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(P$3>(A39stdlife+$E1480),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:O1480),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:O1480))*(OFFSET('PTRM input'!$G$369,0,$E1480-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(Q$3>(A39stdlife+$E1480),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:P1480),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:P1480))*(OFFSET('PTRM input'!$G$369,0,$E1480-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(R$3>(A39stdlife+$E1480),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:Q1480),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:Q1480))*(OFFSET('PTRM input'!$G$369,0,$E1480-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(S$3>(A39stdlife+$E1480),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:R1480),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:R1480))*(OFFSET('PTRM input'!$G$369,0,$E1480-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(T$3>(A39stdlife+$E1480),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:S1480),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:S1480))*(OFFSET('PTRM input'!$G$369,0,$E1480-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(U$3>(A39stdlife+$E1480),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:T1480),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:T1480))*(OFFSET('PTRM input'!$G$369,0,$E1480-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(V$3>(A39stdlife+$E1480),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:U1480),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:U1480))*(OFFSET('PTRM input'!$G$369,0,$E1480-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(W$3>(A39stdlife+$E1480),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:V1480),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:V1480))*(OFFSET('PTRM input'!$G$369,0,$E1480-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(X$3>(A39stdlife+$E1480),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:W1480),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:W1480))*(OFFSET('PTRM input'!$G$369,0,$E1480-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(Y$3>(A39stdlife+$E1480),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:X1480),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:X1480))*(OFFSET('PTRM input'!$G$369,0,$E1480-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(Z$3>(A39stdlife+$E1480),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:Y1480),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:Y1480))*(OFFSET('PTRM input'!$G$369,0,$E1480-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AA$3>(A39stdlife+$E1480),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:Z1480),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:Z1480))*(OFFSET('PTRM input'!$G$369,0,$E1480-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AB$3>(A39stdlife+$E1480),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AA1480),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AA1480))*(OFFSET('PTRM input'!$G$369,0,$E1480-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AC$3>(A39stdlife+$E1480),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AB1480),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AB1480))*(OFFSET('PTRM input'!$G$369,0,$E1480-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AD$3>(A39stdlife+$E1480),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AC1480),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AC1480))*(OFFSET('PTRM input'!$G$369,0,$E1480-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AE$3>(A39stdlife+$E1480),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AD1480),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AD1480))*(OFFSET('PTRM input'!$G$369,0,$E1480-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AF$3>(A39stdlife+$E1480),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AE1480),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AE1480))*(OFFSET('PTRM input'!$G$369,0,$E1480-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AG$3>(A39stdlife+$E1480),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AF1480),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AF1480))*(OFFSET('PTRM input'!$G$369,0,$E1480-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AH$3>(A39stdlife+$E1480),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AG1480),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AG1480))*(OFFSET('PTRM input'!$G$369,0,$E1480-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AI$3>(A39stdlife+$E1480),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AH1480),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AH1480))*(OFFSET('PTRM input'!$G$369,0,$E1480-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AJ$3>(A39stdlife+$E1480),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AI1480),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AI1480))*(OFFSET('PTRM input'!$G$369,0,$E1480-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AK$3>(A39stdlife+$E1480),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AJ1480),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AJ1480))*(OFFSET('PTRM input'!$G$369,0,$E1480-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AL$3>(A39stdlife+$E1480),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AK1480),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AK1480))*(OFFSET('PTRM input'!$G$369,0,$E1480-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AM$3>(A39stdlife+$E1480),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AL1480),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AL1480))*(OFFSET('PTRM input'!$G$369,0,$E1480-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AN$3>(A39stdlife+$E1480),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AM1480),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AM1480))*(OFFSET('PTRM input'!$G$369,0,$E1480-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AO$3>(A39stdlife+$E1480),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AN1480),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AN1480))*(OFFSET('PTRM input'!$G$369,0,$E1480-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AP$3>(A39stdlife+$E1480),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AO1480),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AO1480))*(OFFSET('PTRM input'!$G$369,0,$E1480-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AQ$3>(A39stdlife+$E1480),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AP1480),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AP1480))*(OFFSET('PTRM input'!$G$369,0,$E1480-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AR$3>(A39stdlife+$E1480),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AQ1480),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AQ1480))*(OFFSET('PTRM input'!$G$369,0,$E1480-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AS$3>(A39stdlife+$E1480),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AR1480),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AR1480))*(OFFSET('PTRM input'!$G$369,0,$E1480-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AT$3>(A39stdlife+$E1480),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AS1480),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AS1480))*(OFFSET('PTRM input'!$G$369,0,$E1480-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AU$3>(A39stdlife+$E1480),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AT1480),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AT1480))*(OFFSET('PTRM input'!$G$369,0,$E1480-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AV$3>(A39stdlife+$E1480),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AU1480),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AU1480))*(OFFSET('PTRM input'!$G$369,0,$E1480-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AW$3>(A39stdlife+$E1480),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AV1480),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AV1480))*(OFFSET('PTRM input'!$G$369,0,$E1480-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AX$3>(A39stdlife+$E1480),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AW1480),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AW1480))*(OFFSET('PTRM input'!$G$369,0,$E1480-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AY$3>(A39stdlife+$E1480),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AX1480),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AX1480))*(OFFSET('PTRM input'!$G$369,0,$E1480-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AZ$3>(A39stdlife+$E1480),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AY1480),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AY1480))*(OFFSET('PTRM input'!$G$369,0,$E1480-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(BA$3>(A39stdlife+$E1480),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AZ1480),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:AZ1480))*(OFFSET('PTRM input'!$G$369,0,$E1480-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(BB$3>(A39stdlife+$E1480),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:BA1480),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:BA1480))*(OFFSET('PTRM input'!$G$369,0,$E1480-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(BC$3>(A39stdlife+$E1480),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:BB1480),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:BB1480))*(OFFSET('PTRM input'!$G$369,0,$E1480-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(BD$3>(A39stdlife+$E1480),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:BC1480),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:BC1480))*(OFFSET('PTRM input'!$G$369,0,$E1480-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(BE$3>(A39stdlife+$E1480),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:BD1480),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:BD1480))*(OFFSET('PTRM input'!$G$369,0,$E1480-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(BF$3>(A39stdlife+$E1480),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:BE1480),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:BE1480))*(OFFSET('PTRM input'!$G$369,0,$E1480-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(BG$3>(A39stdlife+$E1480),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:BF1480),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:BF1480))*(OFFSET('PTRM input'!$G$369,0,$E1480-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(BH$3>(A39stdlife+$E1480),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:BG1480),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:BG1480))*(OFFSET('PTRM input'!$G$369,0,$E1480-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(BI$3>(A39stdlife+$E1480),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:BH1480),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1480)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1480)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1480))*OFFSET($F$7,0,$E1480))-SUM($G1480:BH1480))*(OFFSET('PTRM input'!$G$369,0,$E1480-1)/A39taxstdlife))))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(Q$3>(A39stdlife+$E1483),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:P1483),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:P1483))*(OFFSET('PTRM input'!$G$369,0,$E1483-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(R$3>(A39stdlife+$E1483),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:Q1483),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:Q1483))*(OFFSET('PTRM input'!$G$369,0,$E1483-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(S$3>(A39stdlife+$E1483),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:R1483),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:R1483))*(OFFSET('PTRM input'!$G$369,0,$E1483-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(T$3>(A39stdlife+$E1483),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:S1483),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:S1483))*(OFFSET('PTRM input'!$G$369,0,$E1483-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(U$3>(A39stdlife+$E1483),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:T1483),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:T1483))*(OFFSET('PTRM input'!$G$369,0,$E1483-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(V$3>(A39stdlife+$E1483),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:U1483),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:U1483))*(OFFSET('PTRM input'!$G$369,0,$E1483-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(W$3>(A39stdlife+$E1483),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:V1483),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:V1483))*(OFFSET('PTRM input'!$G$369,0,$E1483-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(X$3>(A39stdlife+$E1483),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:W1483),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:W1483))*(OFFSET('PTRM input'!$G$369,0,$E1483-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(Y$3>(A39stdlife+$E1483),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:X1483),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:X1483))*(OFFSET('PTRM input'!$G$369,0,$E1483-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(Z$3>(A39stdlife+$E1483),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:Y1483),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:Y1483))*(OFFSET('PTRM input'!$G$369,0,$E1483-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AA$3>(A39stdlife+$E1483),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:Z1483),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:Z1483))*(OFFSET('PTRM input'!$G$369,0,$E1483-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AB$3>(A39stdlife+$E1483),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AA1483),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AA1483))*(OFFSET('PTRM input'!$G$369,0,$E1483-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AC$3>(A39stdlife+$E1483),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AB1483),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AB1483))*(OFFSET('PTRM input'!$G$369,0,$E1483-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AD$3>(A39stdlife+$E1483),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AC1483),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AC1483))*(OFFSET('PTRM input'!$G$369,0,$E1483-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AE$3>(A39stdlife+$E1483),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AD1483),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AD1483))*(OFFSET('PTRM input'!$G$369,0,$E1483-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AF$3>(A39stdlife+$E1483),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AE1483),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AE1483))*(OFFSET('PTRM input'!$G$369,0,$E1483-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AG$3>(A39stdlife+$E1483),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AF1483),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AF1483))*(OFFSET('PTRM input'!$G$369,0,$E1483-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AH$3>(A39stdlife+$E1483),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AG1483),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AG1483))*(OFFSET('PTRM input'!$G$369,0,$E1483-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AI$3>(A39stdlife+$E1483),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AH1483),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AH1483))*(OFFSET('PTRM input'!$G$369,0,$E1483-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AJ$3>(A39stdlife+$E1483),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AI1483),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AI1483))*(OFFSET('PTRM input'!$G$369,0,$E1483-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AK$3>(A39stdlife+$E1483),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AJ1483),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AJ1483))*(OFFSET('PTRM input'!$G$369,0,$E1483-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AL$3>(A39stdlife+$E1483),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AK1483),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AK1483))*(OFFSET('PTRM input'!$G$369,0,$E1483-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AM$3>(A39stdlife+$E1483),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AL1483),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AL1483))*(OFFSET('PTRM input'!$G$369,0,$E1483-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AN$3>(A39stdlife+$E1483),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AM1483),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AM1483))*(OFFSET('PTRM input'!$G$369,0,$E1483-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AO$3>(A39stdlife+$E1483),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AN1483),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AN1483))*(OFFSET('PTRM input'!$G$369,0,$E1483-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AP$3>(A39stdlife+$E1483),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AO1483),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AO1483))*(OFFSET('PTRM input'!$G$369,0,$E1483-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AQ$3>(A39stdlife+$E1483),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AP1483),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AP1483))*(OFFSET('PTRM input'!$G$369,0,$E1483-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AR$3>(A39stdlife+$E1483),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AQ1483),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AQ1483))*(OFFSET('PTRM input'!$G$369,0,$E1483-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AS$3>(A39stdlife+$E1483),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AR1483),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AR1483))*(OFFSET('PTRM input'!$G$369,0,$E1483-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AT$3>(A39stdlife+$E1483),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AS1483),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AS1483))*(OFFSET('PTRM input'!$G$369,0,$E1483-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AU$3>(A39stdlife+$E1483),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AT1483),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AT1483))*(OFFSET('PTRM input'!$G$369,0,$E1483-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AV$3>(A39stdlife+$E1483),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AU1483),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AU1483))*(OFFSET('PTRM input'!$G$369,0,$E1483-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AW$3>(A39stdlife+$E1483),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AV1483),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AV1483))*(OFFSET('PTRM input'!$G$369,0,$E1483-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AX$3>(A39stdlife+$E1483),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AW1483),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AW1483))*(OFFSET('PTRM input'!$G$369,0,$E1483-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AY$3>(A39stdlife+$E1483),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AX1483),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AX1483))*(OFFSET('PTRM input'!$G$369,0,$E1483-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(AZ$3>(A39stdlife+$E1483),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AY1483),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AY1483))*(OFFSET('PTRM input'!$G$369,0,$E1483-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(BA$3>(A39stdlife+$E1483),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AZ1483),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:AZ1483))*(OFFSET('PTRM input'!$G$369,0,$E1483-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(BB$3>(A39stdlife+$E1483),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:BA1483),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:BA1483))*(OFFSET('PTRM input'!$G$369,0,$E1483-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(BC$3>(A39stdlife+$E1483),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:BB1483),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:BB1483))*(OFFSET('PTRM input'!$G$369,0,$E1483-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(BD$3>(A39stdlife+$E1483),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:BC1483),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:BC1483))*(OFFSET('PTRM input'!$G$369,0,$E1483-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(BE$3>(A39stdlife+$E1483),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:BD1483),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:BD1483))*(OFFSET('PTRM input'!$G$369,0,$E1483-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(BF$3>(A39stdlife+$E1483),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:BE1483),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:BE1483))*(OFFSET('PTRM input'!$G$369,0,$E1483-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(BG$3>(A39stdlife+$E1483),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:BF1483),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:BF1483))*(OFFSET('PTRM input'!$G$369,0,$E1483-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(BH$3>(A39stdlife+$E1483),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:BG1483),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:BG1483))*(OFFSET('PTRM input'!$G$369,0,$E1483-1)/A39taxstdlife))))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(A39taxstdlife=\"\",0,IF(BI$3>(A39stdlife+$E1483),((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:BH1483),(((INDEX('PTRM input'!$G$277:$P$326,A39offset,$E1483)+INDEX('PTRM input'!$G$223:$P$272,A39offset,$E1483)-INDEX('PTRM input'!$G$115:$P$164,A39offset,$E1483))*OFFSET($F$7,0,$E1483))-SUM($G1483:BH1483))*(OFFSET('PTRM input'!$G$369,0,$E1483-1)/A39taxstdlife))))","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,{"$f":"SUM(G1472:G1483)+'PTRM input'!G$153*G$7","v":0},{"$f":"SUM(H1472:H1483)+'PTRM input'!H$153*H$7","v":0},{"$f":"SUM(I1472:I1483)+'PTRM input'!I$153*I$7","v":0},{"$f":"SUM(J1472:J1483)+'PTRM input'!J$153*J$7","v":0},{"$f":"SUM(K1472:K1483)+'PTRM input'!K$153*K$7","v":0},{"$f":"SUM(L1472:L1483)+'PTRM input'!L$153*L$7","v":0},{"$f":"SUM(M1472:M1483)+'PTRM input'!M$153*M$7","v":0},{"$f":"SUM(N1472:N1483)+'PTRM input'!N$153*N$7","v":0},{"$f":"SUM(O1472:O1483)+'PTRM input'!O$153*O$7","v":0},{"$f":"SUM(P1472:P1483)+'PTRM input'!P$153*P$7","v":0},{"$f":"SUM(Q1472:Q1483)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(H$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:G1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:G1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(I$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:H1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:H1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(J$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:I1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:I1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(K$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:J1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:J1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(L$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:K1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:K1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(M$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:L1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:L1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(N$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:M1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:M1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(O$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:N1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:N1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(P$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:O1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:O1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(Q$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:P1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:P1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(R$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:Q1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:Q1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(S$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:R1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:R1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(T$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:S1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:S1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(U$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:T1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:T1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(V$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:U1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:U1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(W$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:V1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:V1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(X$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:W1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:W1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(Y$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:X1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:X1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(Z$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:Y1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:Y1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AA$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:Z1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:Z1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AB$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AA1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AA1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AC$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AB1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AB1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AD$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AC1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AC1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AE$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AD1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AD1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AF$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AE1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AE1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AG$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AF1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AF1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AH$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AG1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AG1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AI$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AH1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AH1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AJ$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AI1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AI1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AK$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AJ1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AJ1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AL$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AK1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AK1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AM$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AL1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AL1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AN$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AM1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AM1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AO$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AN1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AN1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AP$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AO1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AO1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AQ$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AP1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AP1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AR$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AQ1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AQ1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AS$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AR1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AR1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AT$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AS1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AS1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AU$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AT1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AT1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AV$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AU1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AU1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AW$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AV1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AV1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AX$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AW1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AW1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AY$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AX1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AX1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AZ$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AY1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AY1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BA$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AZ1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:AZ1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BB$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:BA1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:BA1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BC$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:BB1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:BB1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BD$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:BC1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:BC1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BE$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:BD1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:BD1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BF$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:BE1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:BE1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BG$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:BF1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:BF1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BH$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:BG1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:BG1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BI$3>(A40stdlife+$E1487),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:BH1487),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1487)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1487)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1487))*OFFSET($F$7,0,$E1487))-SUM($G1487:BH1487))*(OFFSET('PTRM input'!$G$369,0,$E1487-1)/A40taxstdlife))))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(I$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:H1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:H1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(J$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:I1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:I1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(K$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:J1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:J1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(L$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:K1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:K1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(M$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:L1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:L1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(N$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:M1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:M1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(O$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:N1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:N1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(P$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:O1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:O1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(Q$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:P1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:P1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(R$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:Q1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:Q1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(S$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:R1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:R1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(T$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:S1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:S1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(U$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:T1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:T1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(V$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:U1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:U1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(W$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:V1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:V1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(X$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:W1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:W1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(Y$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:X1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:X1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(Z$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:Y1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:Y1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AA$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:Z1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:Z1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AB$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AA1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AA1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AC$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AB1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AB1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AD$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AC1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AC1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AE$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AD1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AD1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AF$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AE1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AE1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AG$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AF1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AF1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AH$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AG1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AG1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AI$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AH1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AH1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AJ$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AI1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AI1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AK$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AJ1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AJ1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AL$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AK1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AK1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AM$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AL1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AL1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AN$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AM1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AM1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AO$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AN1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AN1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AP$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AO1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AO1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AQ$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AP1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AP1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AR$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AQ1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AQ1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AS$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AR1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AR1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AT$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AS1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AS1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AU$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AT1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AT1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AV$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AU1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AU1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AW$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AV1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AV1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AX$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AW1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AW1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AY$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AX1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AX1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AZ$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AY1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AY1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BA$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AZ1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:AZ1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BB$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:BA1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:BA1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BC$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:BB1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:BB1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BD$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:BC1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:BC1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BE$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:BD1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:BD1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BF$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:BE1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:BE1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BG$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:BF1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:BF1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BH$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:BG1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:BG1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BI$3>(A40stdlife+$E1488),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:BH1488),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1488)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1488)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1488))*OFFSET($F$7,0,$E1488))-SUM($G1488:BH1488))*(OFFSET('PTRM input'!$G$369,0,$E1488-1)/A40taxstdlife))))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(L$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:K1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:K1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(M$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:L1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:L1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(N$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:M1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:M1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(O$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:N1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:N1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(P$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:O1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:O1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(Q$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:P1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:P1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(R$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:Q1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:Q1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(S$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:R1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:R1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(T$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:S1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:S1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(U$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:T1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:T1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(V$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:U1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:U1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(W$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:V1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:V1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(X$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:W1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:W1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(Y$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:X1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:X1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(Z$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:Y1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:Y1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AA$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:Z1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:Z1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AB$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AA1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AA1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AC$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AB1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AB1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AD$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AC1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AC1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AE$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AD1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AD1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AF$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AE1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AE1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AG$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AF1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AF1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AH$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AG1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AG1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AI$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AH1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AH1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AJ$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AI1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AI1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AK$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AJ1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AJ1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AL$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AK1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AK1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AM$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AL1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AL1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AN$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AM1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AM1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AO$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AN1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AN1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AP$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AO1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AO1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AQ$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AP1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AP1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AR$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AQ1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AQ1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AS$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AR1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AR1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AT$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AS1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AS1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AU$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AT1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AT1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AV$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AU1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AU1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AW$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AV1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AV1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AX$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AW1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AW1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AY$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AX1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AX1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AZ$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AY1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AY1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BA$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AZ1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:AZ1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BB$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:BA1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:BA1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BC$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:BB1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:BB1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BD$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:BC1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:BC1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BE$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:BD1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:BD1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BF$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:BE1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:BE1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BG$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:BF1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:BF1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BH$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:BG1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:BG1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BI$3>(A40stdlife+$E1491),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:BH1491),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1491)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1491)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1491))*OFFSET($F$7,0,$E1491))-SUM($G1491:BH1491))*(OFFSET('PTRM input'!$G$369,0,$E1491-1)/A40taxstdlife))))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(M$3>(A40stdlife+$E1492),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:L1492),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:L1492))*(OFFSET('PTRM input'!$G$369,0,$E1492-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(N$3>(A40stdlife+$E1492),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:M1492),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:M1492))*(OFFSET('PTRM input'!$G$369,0,$E1492-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(O$3>(A40stdlife+$E1492),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:N1492),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:N1492))*(OFFSET('PTRM input'!$G$369,0,$E1492-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(P$3>(A40stdlife+$E1492),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:O1492),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:O1492))*(OFFSET('PTRM input'!$G$369,0,$E1492-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(Q$3>(A40stdlife+$E1492),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:P1492),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:P1492))*(OFFSET('PTRM input'!$G$369,0,$E1492-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(R$3>(A40stdlife+$E1492),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:Q1492),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:Q1492))*(OFFSET('PTRM input'!$G$369,0,$E1492-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(S$3>(A40stdlife+$E1492),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:R1492),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:R1492))*(OFFSET('PTRM input'!$G$369,0,$E1492-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(T$3>(A40stdlife+$E1492),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:S1492),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:S1492))*(OFFSET('PTRM input'!$G$369,0,$E1492-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(U$3>(A40stdlife+$E1492),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:T1492),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:T1492))*(OFFSET('PTRM input'!$G$369,0,$E1492-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(V$3>(A40stdlife+$E1492),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:U1492),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:U1492))*(OFFSET('PTRM input'!$G$369,0,$E1492-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(W$3>(A40stdlife+$E1492),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:V1492),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:V1492))*(OFFSET('PTRM input'!$G$369,0,$E1492-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(X$3>(A40stdlife+$E1492),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:W1492),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:W1492))*(OFFSET('PTRM input'!$G$369,0,$E1492-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(Y$3>(A40stdlife+$E1492),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:X1492),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:X1492))*(OFFSET('PTRM input'!$G$369,0,$E1492-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(Z$3>(A40stdlife+$E1492),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:Y1492),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:Y1492))*(OFFSET('PTRM input'!$G$369,0,$E1492-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AA$3>(A40stdlife+$E1492),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:Z1492),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:Z1492))*(OFFSET('PTRM input'!$G$369,0,$E1492-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AB$3>(A40stdlife+$E1492),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AA1492),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AA1492))*(OFFSET('PTRM input'!$G$369,0,$E1492-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AC$3>(A40stdlife+$E1492),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AB1492),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AB1492))*(OFFSET('PTRM input'!$G$369,0,$E1492-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AD$3>(A40stdlife+$E1492),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AC1492),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AC1492))*(OFFSET('PTRM input'!$G$369,0,$E1492-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AE$3>(A40stdlife+$E1492),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AD1492),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AD1492))*(OFFSET('PTRM input'!$G$369,0,$E1492-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AF$3>(A40stdlife+$E1492),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AE1492),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AE1492))*(OFFSET('PTRM input'!$G$369,0,$E1492-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AG$3>(A40stdlife+$E1492),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AF1492),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AF1492))*(OFFSET('PTRM input'!$G$369,0,$E1492-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AH$3>(A40stdlife+$E1492),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AG1492),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AG1492))*(OFFSET('PTRM input'!$G$369,0,$E1492-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AI$3>(A40stdlife+$E1492),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AH1492),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AH1492))*(OFFSET('PTRM input'!$G$369,0,$E1492-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AJ$3>(A40stdlife+$E1492),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AI1492),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AI1492))*(OFFSET('PTRM input'!$G$369,0,$E1492-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AK$3>(A40stdlife+$E1492),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AJ1492),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AJ1492))*(OFFSET('PTRM input'!$G$369,0,$E1492-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AL$3>(A40stdlife+$E1492),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AK1492),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AK1492))*(OFFSET('PTRM input'!$G$369,0,$E1492-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AM$3>(A40stdlife+$E1492),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AL1492),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AL1492))*(OFFSET('PTRM input'!$G$369,0,$E1492-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AN$3>(A40stdlife+$E1492),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AM1492),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AM1492))*(OFFSET('PTRM input'!$G$369,0,$E1492-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AO$3>(A40stdlife+$E1492),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AN1492),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AN1492))*(OFFSET('PTRM input'!$G$369,0,$E1492-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AP$3>(A40stdlife+$E1492),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AO1492),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AO1492))*(OFFSET('PTRM input'!$G$369,0,$E1492-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AQ$3>(A40stdlife+$E1492),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AP1492),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AP1492))*(OFFSET('PTRM input'!$G$369,0,$E1492-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AR$3>(A40stdlife+$E1492),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AQ1492),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AQ1492))*(OFFSET('PTRM input'!$G$369,0,$E1492-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AS$3>(A40stdlife+$E1492),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AR1492),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AR1492))*(OFFSET('PTRM input'!$G$369,0,$E1492-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AT$3>(A40stdlife+$E1492),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AS1492),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AS1492))*(OFFSET('PTRM input'!$G$369,0,$E1492-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AU$3>(A40stdlife+$E1492),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AT1492),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AT1492))*(OFFSET('PTRM input'!$G$369,0,$E1492-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AV$3>(A40stdlife+$E1492),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AU1492),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AU1492))*(OFFSET('PTRM input'!$G$369,0,$E1492-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AW$3>(A40stdlife+$E1492),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AV1492),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AV1492))*(OFFSET('PTRM input'!$G$369,0,$E1492-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AX$3>(A40stdlife+$E1492),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AW1492),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AW1492))*(OFFSET('PTRM input'!$G$369,0,$E1492-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AY$3>(A40stdlife+$E1492),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AX1492),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AX1492))*(OFFSET('PTRM input'!$G$369,0,$E1492-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AZ$3>(A40stdlife+$E1492),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AY1492),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AY1492))*(OFFSET('PTRM input'!$G$369,0,$E1492-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BA$3>(A40stdlife+$E1492),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AZ1492),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:AZ1492))*(OFFSET('PTRM input'!$G$369,0,$E1492-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BB$3>(A40stdlife+$E1492),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:BA1492),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:BA1492))*(OFFSET('PTRM input'!$G$369,0,$E1492-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BC$3>(A40stdlife+$E1492),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:BB1492),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:BB1492))*(OFFSET('PTRM input'!$G$369,0,$E1492-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BD$3>(A40stdlife+$E1492),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:BC1492),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:BC1492))*(OFFSET('PTRM input'!$G$369,0,$E1492-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BE$3>(A40stdlife+$E1492),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:BD1492),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:BD1492))*(OFFSET('PTRM input'!$G$369,0,$E1492-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BF$3>(A40stdlife+$E1492),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:BE1492),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:BE1492))*(OFFSET('PTRM input'!$G$369,0,$E1492-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BG$3>(A40stdlife+$E1492),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:BF1492),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:BF1492))*(OFFSET('PTRM input'!$G$369,0,$E1492-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BH$3>(A40stdlife+$E1492),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:BG1492),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:BG1492))*(OFFSET('PTRM input'!$G$369,0,$E1492-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BI$3>(A40stdlife+$E1492),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:BH1492),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1492)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1492)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1492))*OFFSET($F$7,0,$E1492))-SUM($G1492:BH1492))*(OFFSET('PTRM input'!$G$369,0,$E1492-1)/A40taxstdlife))))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(P$3>(A40stdlife+$E1495),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:O1495),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:O1495))*(OFFSET('PTRM input'!$G$369,0,$E1495-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(Q$3>(A40stdlife+$E1495),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:P1495),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:P1495))*(OFFSET('PTRM input'!$G$369,0,$E1495-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(R$3>(A40stdlife+$E1495),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:Q1495),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:Q1495))*(OFFSET('PTRM input'!$G$369,0,$E1495-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(S$3>(A40stdlife+$E1495),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:R1495),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:R1495))*(OFFSET('PTRM input'!$G$369,0,$E1495-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(T$3>(A40stdlife+$E1495),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:S1495),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:S1495))*(OFFSET('PTRM input'!$G$369,0,$E1495-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(U$3>(A40stdlife+$E1495),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:T1495),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:T1495))*(OFFSET('PTRM input'!$G$369,0,$E1495-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(V$3>(A40stdlife+$E1495),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:U1495),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:U1495))*(OFFSET('PTRM input'!$G$369,0,$E1495-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(W$3>(A40stdlife+$E1495),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:V1495),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:V1495))*(OFFSET('PTRM input'!$G$369,0,$E1495-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(X$3>(A40stdlife+$E1495),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:W1495),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:W1495))*(OFFSET('PTRM input'!$G$369,0,$E1495-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(Y$3>(A40stdlife+$E1495),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:X1495),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:X1495))*(OFFSET('PTRM input'!$G$369,0,$E1495-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(Z$3>(A40stdlife+$E1495),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:Y1495),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:Y1495))*(OFFSET('PTRM input'!$G$369,0,$E1495-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AA$3>(A40stdlife+$E1495),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:Z1495),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:Z1495))*(OFFSET('PTRM input'!$G$369,0,$E1495-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AB$3>(A40stdlife+$E1495),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AA1495),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AA1495))*(OFFSET('PTRM input'!$G$369,0,$E1495-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AC$3>(A40stdlife+$E1495),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AB1495),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AB1495))*(OFFSET('PTRM input'!$G$369,0,$E1495-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AD$3>(A40stdlife+$E1495),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AC1495),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AC1495))*(OFFSET('PTRM input'!$G$369,0,$E1495-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AE$3>(A40stdlife+$E1495),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AD1495),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AD1495))*(OFFSET('PTRM input'!$G$369,0,$E1495-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AF$3>(A40stdlife+$E1495),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AE1495),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AE1495))*(OFFSET('PTRM input'!$G$369,0,$E1495-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AG$3>(A40stdlife+$E1495),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AF1495),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AF1495))*(OFFSET('PTRM input'!$G$369,0,$E1495-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AH$3>(A40stdlife+$E1495),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AG1495),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AG1495))*(OFFSET('PTRM input'!$G$369,0,$E1495-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AI$3>(A40stdlife+$E1495),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AH1495),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AH1495))*(OFFSET('PTRM input'!$G$369,0,$E1495-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AJ$3>(A40stdlife+$E1495),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AI1495),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AI1495))*(OFFSET('PTRM input'!$G$369,0,$E1495-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AK$3>(A40stdlife+$E1495),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AJ1495),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AJ1495))*(OFFSET('PTRM input'!$G$369,0,$E1495-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AL$3>(A40stdlife+$E1495),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AK1495),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AK1495))*(OFFSET('PTRM input'!$G$369,0,$E1495-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AM$3>(A40stdlife+$E1495),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AL1495),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AL1495))*(OFFSET('PTRM input'!$G$369,0,$E1495-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AN$3>(A40stdlife+$E1495),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AM1495),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AM1495))*(OFFSET('PTRM input'!$G$369,0,$E1495-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AO$3>(A40stdlife+$E1495),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AN1495),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AN1495))*(OFFSET('PTRM input'!$G$369,0,$E1495-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AP$3>(A40stdlife+$E1495),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AO1495),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AO1495))*(OFFSET('PTRM input'!$G$369,0,$E1495-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AQ$3>(A40stdlife+$E1495),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AP1495),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AP1495))*(OFFSET('PTRM input'!$G$369,0,$E1495-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AR$3>(A40stdlife+$E1495),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AQ1495),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AQ1495))*(OFFSET('PTRM input'!$G$369,0,$E1495-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AS$3>(A40stdlife+$E1495),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AR1495),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AR1495))*(OFFSET('PTRM input'!$G$369,0,$E1495-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AT$3>(A40stdlife+$E1495),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AS1495),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AS1495))*(OFFSET('PTRM input'!$G$369,0,$E1495-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AU$3>(A40stdlife+$E1495),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AT1495),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AT1495))*(OFFSET('PTRM input'!$G$369,0,$E1495-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AV$3>(A40stdlife+$E1495),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AU1495),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AU1495))*(OFFSET('PTRM input'!$G$369,0,$E1495-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AW$3>(A40stdlife+$E1495),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AV1495),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AV1495))*(OFFSET('PTRM input'!$G$369,0,$E1495-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AX$3>(A40stdlife+$E1495),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AW1495),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AW1495))*(OFFSET('PTRM input'!$G$369,0,$E1495-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AY$3>(A40stdlife+$E1495),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AX1495),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AX1495))*(OFFSET('PTRM input'!$G$369,0,$E1495-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AZ$3>(A40stdlife+$E1495),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AY1495),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AY1495))*(OFFSET('PTRM input'!$G$369,0,$E1495-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BA$3>(A40stdlife+$E1495),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AZ1495),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:AZ1495))*(OFFSET('PTRM input'!$G$369,0,$E1495-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BB$3>(A40stdlife+$E1495),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:BA1495),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:BA1495))*(OFFSET('PTRM input'!$G$369,0,$E1495-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BC$3>(A40stdlife+$E1495),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:BB1495),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:BB1495))*(OFFSET('PTRM input'!$G$369,0,$E1495-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BD$3>(A40stdlife+$E1495),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:BC1495),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:BC1495))*(OFFSET('PTRM input'!$G$369,0,$E1495-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BE$3>(A40stdlife+$E1495),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:BD1495),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:BD1495))*(OFFSET('PTRM input'!$G$369,0,$E1495-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BF$3>(A40stdlife+$E1495),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:BE1495),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:BE1495))*(OFFSET('PTRM input'!$G$369,0,$E1495-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BG$3>(A40stdlife+$E1495),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:BF1495),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:BF1495))*(OFFSET('PTRM input'!$G$369,0,$E1495-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BH$3>(A40stdlife+$E1495),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:BG1495),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:BG1495))*(OFFSET('PTRM input'!$G$369,0,$E1495-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BI$3>(A40stdlife+$E1495),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:BH1495),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1495)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1495)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1495))*OFFSET($F$7,0,$E1495))-SUM($G1495:BH1495))*(OFFSET('PTRM input'!$G$369,0,$E1495-1)/A40taxstdlife))))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(Q$3>(A40stdlife+$E1496),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:P1496),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:P1496))*(OFFSET('PTRM input'!$G$369,0,$E1496-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(R$3>(A40stdlife+$E1496),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:Q1496),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:Q1496))*(OFFSET('PTRM input'!$G$369,0,$E1496-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(S$3>(A40stdlife+$E1496),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:R1496),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:R1496))*(OFFSET('PTRM input'!$G$369,0,$E1496-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(T$3>(A40stdlife+$E1496),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:S1496),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:S1496))*(OFFSET('PTRM input'!$G$369,0,$E1496-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(U$3>(A40stdlife+$E1496),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:T1496),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:T1496))*(OFFSET('PTRM input'!$G$369,0,$E1496-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(V$3>(A40stdlife+$E1496),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:U1496),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:U1496))*(OFFSET('PTRM input'!$G$369,0,$E1496-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(W$3>(A40stdlife+$E1496),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:V1496),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:V1496))*(OFFSET('PTRM input'!$G$369,0,$E1496-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(X$3>(A40stdlife+$E1496),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:W1496),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:W1496))*(OFFSET('PTRM input'!$G$369,0,$E1496-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(Y$3>(A40stdlife+$E1496),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:X1496),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:X1496))*(OFFSET('PTRM input'!$G$369,0,$E1496-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(Z$3>(A40stdlife+$E1496),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:Y1496),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:Y1496))*(OFFSET('PTRM input'!$G$369,0,$E1496-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AA$3>(A40stdlife+$E1496),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:Z1496),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:Z1496))*(OFFSET('PTRM input'!$G$369,0,$E1496-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AB$3>(A40stdlife+$E1496),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AA1496),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AA1496))*(OFFSET('PTRM input'!$G$369,0,$E1496-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AC$3>(A40stdlife+$E1496),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AB1496),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AB1496))*(OFFSET('PTRM input'!$G$369,0,$E1496-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AD$3>(A40stdlife+$E1496),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AC1496),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AC1496))*(OFFSET('PTRM input'!$G$369,0,$E1496-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AE$3>(A40stdlife+$E1496),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AD1496),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AD1496))*(OFFSET('PTRM input'!$G$369,0,$E1496-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AF$3>(A40stdlife+$E1496),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AE1496),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AE1496))*(OFFSET('PTRM input'!$G$369,0,$E1496-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AG$3>(A40stdlife+$E1496),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AF1496),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AF1496))*(OFFSET('PTRM input'!$G$369,0,$E1496-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AH$3>(A40stdlife+$E1496),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AG1496),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AG1496))*(OFFSET('PTRM input'!$G$369,0,$E1496-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AI$3>(A40stdlife+$E1496),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AH1496),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AH1496))*(OFFSET('PTRM input'!$G$369,0,$E1496-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AJ$3>(A40stdlife+$E1496),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AI1496),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AI1496))*(OFFSET('PTRM input'!$G$369,0,$E1496-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AK$3>(A40stdlife+$E1496),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AJ1496),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AJ1496))*(OFFSET('PTRM input'!$G$369,0,$E1496-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AL$3>(A40stdlife+$E1496),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AK1496),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AK1496))*(OFFSET('PTRM input'!$G$369,0,$E1496-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AM$3>(A40stdlife+$E1496),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AL1496),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AL1496))*(OFFSET('PTRM input'!$G$369,0,$E1496-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AN$3>(A40stdlife+$E1496),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AM1496),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AM1496))*(OFFSET('PTRM input'!$G$369,0,$E1496-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AO$3>(A40stdlife+$E1496),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AN1496),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AN1496))*(OFFSET('PTRM input'!$G$369,0,$E1496-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AP$3>(A40stdlife+$E1496),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AO1496),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AO1496))*(OFFSET('PTRM input'!$G$369,0,$E1496-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AQ$3>(A40stdlife+$E1496),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AP1496),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AP1496))*(OFFSET('PTRM input'!$G$369,0,$E1496-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AR$3>(A40stdlife+$E1496),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AQ1496),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AQ1496))*(OFFSET('PTRM input'!$G$369,0,$E1496-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AS$3>(A40stdlife+$E1496),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AR1496),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AR1496))*(OFFSET('PTRM input'!$G$369,0,$E1496-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AT$3>(A40stdlife+$E1496),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AS1496),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AS1496))*(OFFSET('PTRM input'!$G$369,0,$E1496-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AU$3>(A40stdlife+$E1496),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AT1496),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AT1496))*(OFFSET('PTRM input'!$G$369,0,$E1496-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AV$3>(A40stdlife+$E1496),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AU1496),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AU1496))*(OFFSET('PTRM input'!$G$369,0,$E1496-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AW$3>(A40stdlife+$E1496),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AV1496),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AV1496))*(OFFSET('PTRM input'!$G$369,0,$E1496-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AX$3>(A40stdlife+$E1496),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AW1496),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AW1496))*(OFFSET('PTRM input'!$G$369,0,$E1496-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AY$3>(A40stdlife+$E1496),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AX1496),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AX1496))*(OFFSET('PTRM input'!$G$369,0,$E1496-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(AZ$3>(A40stdlife+$E1496),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AY1496),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AY1496))*(OFFSET('PTRM input'!$G$369,0,$E1496-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BA$3>(A40stdlife+$E1496),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AZ1496),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:AZ1496))*(OFFSET('PTRM input'!$G$369,0,$E1496-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BB$3>(A40stdlife+$E1496),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:BA1496),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:BA1496))*(OFFSET('PTRM input'!$G$369,0,$E1496-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BC$3>(A40stdlife+$E1496),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:BB1496),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:BB1496))*(OFFSET('PTRM input'!$G$369,0,$E1496-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BD$3>(A40stdlife+$E1496),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:BC1496),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:BC1496))*(OFFSET('PTRM input'!$G$369,0,$E1496-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BE$3>(A40stdlife+$E1496),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:BD1496),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:BD1496))*(OFFSET('PTRM input'!$G$369,0,$E1496-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BF$3>(A40stdlife+$E1496),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:BE1496),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:BE1496))*(OFFSET('PTRM input'!$G$369,0,$E1496-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BG$3>(A40stdlife+$E1496),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:BF1496),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:BF1496))*(OFFSET('PTRM input'!$G$369,0,$E1496-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BH$3>(A40stdlife+$E1496),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:BG1496),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:BG1496))*(OFFSET('PTRM input'!$G$369,0,$E1496-1)/A40taxstdlife))))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(A40taxstdlife=\"\",0,IF(BI$3>(A40stdlife+$E1496),((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:BH1496),(((INDEX('PTRM input'!$G$277:$P$326,A40offset,$E1496)+INDEX('PTRM input'!$G$223:$P$272,A40offset,$E1496)-INDEX('PTRM input'!$G$115:$P$164,A40offset,$E1496))*OFFSET($F$7,0,$E1496))-SUM($G1496:BH1496))*(OFFSET('PTRM input'!$G$369,0,$E1496-1)/A40taxstdlife))))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(H$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:G1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:G1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(I$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:H1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:H1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(J$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:I1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:I1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(K$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:J1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:J1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(L$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:K1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:K1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(M$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:L1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:L1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(N$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:M1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:M1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(O$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:N1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:N1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(P$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:O1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:O1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(Q$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:P1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:P1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(R$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:Q1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:Q1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(S$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:R1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:R1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(T$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:S1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:S1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(U$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:T1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:T1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(V$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:U1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:U1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(W$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:V1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:V1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(X$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:W1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:W1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(Y$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:X1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:X1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(Z$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:Y1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:Y1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AA$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:Z1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:Z1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AB$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AA1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AA1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AC$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AB1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AB1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AD$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AC1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AC1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AE$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AD1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AD1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AF$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AE1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AE1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AG$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AF1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AF1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AH$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AG1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AG1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AI$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AH1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AH1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AJ$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AI1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AI1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AK$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AJ1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AJ1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AL$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AK1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AK1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AM$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AL1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AL1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AN$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AM1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AM1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AO$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AN1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AN1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AP$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AO1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AO1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AQ$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AP1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AP1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AR$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AQ1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AQ1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AS$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AR1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AR1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AT$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AS1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AS1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AU$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AT1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AT1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AV$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AU1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AU1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AW$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AV1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AV1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AX$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AW1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AW1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AY$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AX1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AX1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AZ$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AY1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AY1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(BA$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AZ1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:AZ1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(BB$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:BA1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:BA1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(BC$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:BB1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:BB1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(BD$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:BC1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:BC1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(BE$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:BD1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:BD1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(BF$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:BE1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:BE1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(BG$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:BF1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:BF1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(BH$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:BG1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:BG1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(BI$3>(A41stdlife+$E1500),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:BH1500),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1500)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1500)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1500))*OFFSET($F$7,0,$E1500))-SUM($G1500:BH1500))*(OFFSET('PTRM input'!$G$369,0,$E1500-1)/A41taxstdlife))))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(K$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:J1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:J1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(L$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:K1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:K1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(M$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:L1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:L1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(N$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:M1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:M1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(O$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:N1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:N1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(P$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:O1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:O1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(Q$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:P1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:P1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(R$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:Q1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:Q1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(S$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:R1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:R1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(T$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:S1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:S1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(U$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:T1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:T1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(V$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:U1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:U1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(W$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:V1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:V1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(X$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:W1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:W1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(Y$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:X1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:X1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(Z$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:Y1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:Y1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AA$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:Z1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:Z1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AB$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AA1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AA1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AC$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AB1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AB1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AD$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AC1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AC1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AE$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AD1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AD1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AF$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AE1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AE1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AG$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AF1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AF1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AH$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AG1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AG1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AI$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AH1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AH1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AJ$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AI1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AI1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AK$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AJ1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AJ1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AL$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AK1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AK1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AM$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AL1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AL1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AN$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AM1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AM1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AO$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AN1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AN1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AP$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AO1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AO1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AQ$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AP1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AP1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AR$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AQ1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AQ1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AS$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AR1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AR1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AT$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AS1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AS1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AU$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AT1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AT1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AV$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AU1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AU1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AW$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AV1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AV1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AX$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AW1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AW1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AY$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AX1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AX1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AZ$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AY1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AY1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(BA$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AZ1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:AZ1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(BB$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:BA1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:BA1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(BC$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:BB1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:BB1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(BD$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:BC1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:BC1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(BE$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:BD1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:BD1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(BF$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:BE1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:BE1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(BG$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:BF1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:BF1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(BH$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:BG1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:BG1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(BI$3>(A41stdlife+$E1503),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:BH1503),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1503)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1503)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1503))*OFFSET($F$7,0,$E1503))-SUM($G1503:BH1503))*(OFFSET('PTRM input'!$G$369,0,$E1503-1)/A41taxstdlife))))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(L$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:K1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:K1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(M$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:L1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:L1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(N$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:M1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:M1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(O$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:N1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:N1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(P$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:O1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:O1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(Q$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:P1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:P1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(R$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:Q1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:Q1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(S$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:R1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:R1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(T$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:S1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:S1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(U$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:T1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:T1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(V$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:U1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:U1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(W$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:V1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:V1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(X$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:W1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:W1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(Y$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:X1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:X1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(Z$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:Y1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:Y1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AA$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:Z1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:Z1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AB$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AA1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AA1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AC$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AB1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AB1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AD$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AC1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AC1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AE$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AD1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AD1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AF$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AE1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AE1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AG$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AF1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AF1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AH$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AG1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AG1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AI$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AH1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AH1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AJ$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AI1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AI1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AK$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AJ1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AJ1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AL$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AK1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AK1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AM$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AL1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AL1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AN$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AM1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AM1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AO$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AN1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AN1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AP$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AO1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AO1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AQ$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AP1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AP1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AR$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AQ1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AQ1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AS$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AR1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AR1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AT$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AS1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AS1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AU$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AT1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AT1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AV$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AU1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AU1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AW$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AV1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AV1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AX$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AW1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AW1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AY$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AX1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AX1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AZ$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AY1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AY1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(BA$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AZ1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:AZ1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(BB$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:BA1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:BA1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(BC$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:BB1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:BB1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(BD$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:BC1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:BC1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(BE$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:BD1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:BD1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(BF$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:BE1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:BE1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(BG$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:BF1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:BF1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(BH$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:BG1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:BG1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(BI$3>(A41stdlife+$E1504),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:BH1504),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1504)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1504)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1504))*OFFSET($F$7,0,$E1504))-SUM($G1504:BH1504))*(OFFSET('PTRM input'!$G$369,0,$E1504-1)/A41taxstdlife))))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(O$3>(A41stdlife+$E1507),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:N1507),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:N1507))*(OFFSET('PTRM input'!$G$369,0,$E1507-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(P$3>(A41stdlife+$E1507),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:O1507),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:O1507))*(OFFSET('PTRM input'!$G$369,0,$E1507-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(Q$3>(A41stdlife+$E1507),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:P1507),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:P1507))*(OFFSET('PTRM input'!$G$369,0,$E1507-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(R$3>(A41stdlife+$E1507),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:Q1507),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:Q1507))*(OFFSET('PTRM input'!$G$369,0,$E1507-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(S$3>(A41stdlife+$E1507),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:R1507),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:R1507))*(OFFSET('PTRM input'!$G$369,0,$E1507-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(T$3>(A41stdlife+$E1507),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:S1507),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:S1507))*(OFFSET('PTRM input'!$G$369,0,$E1507-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(U$3>(A41stdlife+$E1507),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:T1507),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:T1507))*(OFFSET('PTRM input'!$G$369,0,$E1507-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(V$3>(A41stdlife+$E1507),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:U1507),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:U1507))*(OFFSET('PTRM input'!$G$369,0,$E1507-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(W$3>(A41stdlife+$E1507),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:V1507),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:V1507))*(OFFSET('PTRM input'!$G$369,0,$E1507-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(X$3>(A41stdlife+$E1507),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:W1507),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:W1507))*(OFFSET('PTRM input'!$G$369,0,$E1507-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(Y$3>(A41stdlife+$E1507),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:X1507),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:X1507))*(OFFSET('PTRM input'!$G$369,0,$E1507-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(Z$3>(A41stdlife+$E1507),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:Y1507),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:Y1507))*(OFFSET('PTRM input'!$G$369,0,$E1507-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AA$3>(A41stdlife+$E1507),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:Z1507),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:Z1507))*(OFFSET('PTRM input'!$G$369,0,$E1507-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AB$3>(A41stdlife+$E1507),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AA1507),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AA1507))*(OFFSET('PTRM input'!$G$369,0,$E1507-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AC$3>(A41stdlife+$E1507),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AB1507),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AB1507))*(OFFSET('PTRM input'!$G$369,0,$E1507-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AD$3>(A41stdlife+$E1507),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AC1507),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AC1507))*(OFFSET('PTRM input'!$G$369,0,$E1507-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AE$3>(A41stdlife+$E1507),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AD1507),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AD1507))*(OFFSET('PTRM input'!$G$369,0,$E1507-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AF$3>(A41stdlife+$E1507),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AE1507),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AE1507))*(OFFSET('PTRM input'!$G$369,0,$E1507-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AG$3>(A41stdlife+$E1507),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AF1507),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AF1507))*(OFFSET('PTRM input'!$G$369,0,$E1507-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AH$3>(A41stdlife+$E1507),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AG1507),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AG1507))*(OFFSET('PTRM input'!$G$369,0,$E1507-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AI$3>(A41stdlife+$E1507),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AH1507),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AH1507))*(OFFSET('PTRM input'!$G$369,0,$E1507-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AJ$3>(A41stdlife+$E1507),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AI1507),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AI1507))*(OFFSET('PTRM input'!$G$369,0,$E1507-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AK$3>(A41stdlife+$E1507),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AJ1507),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AJ1507))*(OFFSET('PTRM input'!$G$369,0,$E1507-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AL$3>(A41stdlife+$E1507),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AK1507),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AK1507))*(OFFSET('PTRM input'!$G$369,0,$E1507-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AM$3>(A41stdlife+$E1507),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AL1507),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AL1507))*(OFFSET('PTRM input'!$G$369,0,$E1507-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AN$3>(A41stdlife+$E1507),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AM1507),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AM1507))*(OFFSET('PTRM input'!$G$369,0,$E1507-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AO$3>(A41stdlife+$E1507),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AN1507),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AN1507))*(OFFSET('PTRM input'!$G$369,0,$E1507-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AP$3>(A41stdlife+$E1507),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AO1507),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AO1507))*(OFFSET('PTRM input'!$G$369,0,$E1507-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AQ$3>(A41stdlife+$E1507),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AP1507),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AP1507))*(OFFSET('PTRM input'!$G$369,0,$E1507-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AR$3>(A41stdlife+$E1507),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AQ1507),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AQ1507))*(OFFSET('PTRM input'!$G$369,0,$E1507-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AS$3>(A41stdlife+$E1507),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AR1507),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AR1507))*(OFFSET('PTRM input'!$G$369,0,$E1507-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AT$3>(A41stdlife+$E1507),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AS1507),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AS1507))*(OFFSET('PTRM input'!$G$369,0,$E1507-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AU$3>(A41stdlife+$E1507),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AT1507),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AT1507))*(OFFSET('PTRM input'!$G$369,0,$E1507-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AV$3>(A41stdlife+$E1507),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AU1507),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AU1507))*(OFFSET('PTRM input'!$G$369,0,$E1507-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AW$3>(A41stdlife+$E1507),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AV1507),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AV1507))*(OFFSET('PTRM input'!$G$369,0,$E1507-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AX$3>(A41stdlife+$E1507),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AW1507),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AW1507))*(OFFSET('PTRM input'!$G$369,0,$E1507-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AY$3>(A41stdlife+$E1507),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AX1507),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AX1507))*(OFFSET('PTRM input'!$G$369,0,$E1507-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AZ$3>(A41stdlife+$E1507),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AY1507),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AY1507))*(OFFSET('PTRM input'!$G$369,0,$E1507-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(BA$3>(A41stdlife+$E1507),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AZ1507),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:AZ1507))*(OFFSET('PTRM input'!$G$369,0,$E1507-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(BB$3>(A41stdlife+$E1507),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:BA1507),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:BA1507))*(OFFSET('PTRM input'!$G$369,0,$E1507-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(BC$3>(A41stdlife+$E1507),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:BB1507),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:BB1507))*(OFFSET('PTRM input'!$G$369,0,$E1507-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(BD$3>(A41stdlife+$E1507),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:BC1507),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:BC1507))*(OFFSET('PTRM input'!$G$369,0,$E1507-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(BE$3>(A41stdlife+$E1507),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:BD1507),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:BD1507))*(OFFSET('PTRM input'!$G$369,0,$E1507-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(BF$3>(A41stdlife+$E1507),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:BE1507),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:BE1507))*(OFFSET('PTRM input'!$G$369,0,$E1507-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(BG$3>(A41stdlife+$E1507),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:BF1507),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:BF1507))*(OFFSET('PTRM input'!$G$369,0,$E1507-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(BH$3>(A41stdlife+$E1507),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:BG1507),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:BG1507))*(OFFSET('PTRM input'!$G$369,0,$E1507-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(BI$3>(A41stdlife+$E1507),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:BH1507),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1507)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1507)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1507))*OFFSET($F$7,0,$E1507))-SUM($G1507:BH1507))*(OFFSET('PTRM input'!$G$369,0,$E1507-1)/A41taxstdlife))))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(P$3>(A41stdlife+$E1508),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:O1508),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:O1508))*(OFFSET('PTRM input'!$G$369,0,$E1508-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(Q$3>(A41stdlife+$E1508),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:P1508),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:P1508))*(OFFSET('PTRM input'!$G$369,0,$E1508-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(R$3>(A41stdlife+$E1508),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:Q1508),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:Q1508))*(OFFSET('PTRM input'!$G$369,0,$E1508-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(S$3>(A41stdlife+$E1508),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:R1508),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:R1508))*(OFFSET('PTRM input'!$G$369,0,$E1508-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(T$3>(A41stdlife+$E1508),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:S1508),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:S1508))*(OFFSET('PTRM input'!$G$369,0,$E1508-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(U$3>(A41stdlife+$E1508),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:T1508),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:T1508))*(OFFSET('PTRM input'!$G$369,0,$E1508-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(V$3>(A41stdlife+$E1508),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:U1508),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:U1508))*(OFFSET('PTRM input'!$G$369,0,$E1508-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(W$3>(A41stdlife+$E1508),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:V1508),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:V1508))*(OFFSET('PTRM input'!$G$369,0,$E1508-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(X$3>(A41stdlife+$E1508),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:W1508),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:W1508))*(OFFSET('PTRM input'!$G$369,0,$E1508-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(Y$3>(A41stdlife+$E1508),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:X1508),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:X1508))*(OFFSET('PTRM input'!$G$369,0,$E1508-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(Z$3>(A41stdlife+$E1508),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:Y1508),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:Y1508))*(OFFSET('PTRM input'!$G$369,0,$E1508-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AA$3>(A41stdlife+$E1508),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:Z1508),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:Z1508))*(OFFSET('PTRM input'!$G$369,0,$E1508-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AB$3>(A41stdlife+$E1508),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AA1508),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AA1508))*(OFFSET('PTRM input'!$G$369,0,$E1508-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AC$3>(A41stdlife+$E1508),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AB1508),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AB1508))*(OFFSET('PTRM input'!$G$369,0,$E1508-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AD$3>(A41stdlife+$E1508),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AC1508),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AC1508))*(OFFSET('PTRM input'!$G$369,0,$E1508-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AE$3>(A41stdlife+$E1508),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AD1508),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AD1508))*(OFFSET('PTRM input'!$G$369,0,$E1508-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AF$3>(A41stdlife+$E1508),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AE1508),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AE1508))*(OFFSET('PTRM input'!$G$369,0,$E1508-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AG$3>(A41stdlife+$E1508),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AF1508),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AF1508))*(OFFSET('PTRM input'!$G$369,0,$E1508-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AH$3>(A41stdlife+$E1508),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AG1508),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AG1508))*(OFFSET('PTRM input'!$G$369,0,$E1508-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AI$3>(A41stdlife+$E1508),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AH1508),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AH1508))*(OFFSET('PTRM input'!$G$369,0,$E1508-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AJ$3>(A41stdlife+$E1508),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AI1508),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AI1508))*(OFFSET('PTRM input'!$G$369,0,$E1508-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AK$3>(A41stdlife+$E1508),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AJ1508),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AJ1508))*(OFFSET('PTRM input'!$G$369,0,$E1508-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AL$3>(A41stdlife+$E1508),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AK1508),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AK1508))*(OFFSET('PTRM input'!$G$369,0,$E1508-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AM$3>(A41stdlife+$E1508),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AL1508),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AL1508))*(OFFSET('PTRM input'!$G$369,0,$E1508-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AN$3>(A41stdlife+$E1508),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AM1508),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AM1508))*(OFFSET('PTRM input'!$G$369,0,$E1508-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AO$3>(A41stdlife+$E1508),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AN1508),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AN1508))*(OFFSET('PTRM input'!$G$369,0,$E1508-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AP$3>(A41stdlife+$E1508),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AO1508),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AO1508))*(OFFSET('PTRM input'!$G$369,0,$E1508-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AQ$3>(A41stdlife+$E1508),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AP1508),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AP1508))*(OFFSET('PTRM input'!$G$369,0,$E1508-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AR$3>(A41stdlife+$E1508),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AQ1508),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AQ1508))*(OFFSET('PTRM input'!$G$369,0,$E1508-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AS$3>(A41stdlife+$E1508),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AR1508),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AR1508))*(OFFSET('PTRM input'!$G$369,0,$E1508-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AT$3>(A41stdlife+$E1508),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AS1508),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AS1508))*(OFFSET('PTRM input'!$G$369,0,$E1508-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AU$3>(A41stdlife+$E1508),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AT1508),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AT1508))*(OFFSET('PTRM input'!$G$369,0,$E1508-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AV$3>(A41stdlife+$E1508),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AU1508),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AU1508))*(OFFSET('PTRM input'!$G$369,0,$E1508-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AW$3>(A41stdlife+$E1508),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AV1508),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AV1508))*(OFFSET('PTRM input'!$G$369,0,$E1508-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AX$3>(A41stdlife+$E1508),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AW1508),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AW1508))*(OFFSET('PTRM input'!$G$369,0,$E1508-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AY$3>(A41stdlife+$E1508),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AX1508),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AX1508))*(OFFSET('PTRM input'!$G$369,0,$E1508-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(AZ$3>(A41stdlife+$E1508),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AY1508),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AY1508))*(OFFSET('PTRM input'!$G$369,0,$E1508-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(BA$3>(A41stdlife+$E1508),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AZ1508),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:AZ1508))*(OFFSET('PTRM input'!$G$369,0,$E1508-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(BB$3>(A41stdlife+$E1508),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:BA1508),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:BA1508))*(OFFSET('PTRM input'!$G$369,0,$E1508-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(BC$3>(A41stdlife+$E1508),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:BB1508),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:BB1508))*(OFFSET('PTRM input'!$G$369,0,$E1508-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(BD$3>(A41stdlife+$E1508),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:BC1508),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:BC1508))*(OFFSET('PTRM input'!$G$369,0,$E1508-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(BE$3>(A41stdlife+$E1508),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:BD1508),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:BD1508))*(OFFSET('PTRM input'!$G$369,0,$E1508-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(BF$3>(A41stdlife+$E1508),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:BE1508),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:BE1508))*(OFFSET('PTRM input'!$G$369,0,$E1508-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(BG$3>(A41stdlife+$E1508),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:BF1508),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:BF1508))*(OFFSET('PTRM input'!$G$369,0,$E1508-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(BH$3>(A41stdlife+$E1508),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:BG1508),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:BG1508))*(OFFSET('PTRM input'!$G$369,0,$E1508-1)/A41taxstdlife))))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(A41taxstdlife=\"\",0,IF(BI$3>(A41stdlife+$E1508),((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:BH1508),(((INDEX('PTRM input'!$G$277:$P$326,A41offset,$E1508)+INDEX('PTRM input'!$G$223:$P$272,A41offset,$E1508)-INDEX('PTRM input'!$G$115:$P$164,A41offset,$E1508))*OFFSET($F$7,0,$E1508))-SUM($G1508:BH1508))*(OFFSET('PTRM input'!$G$369,0,$E1508-1)/A41taxstdlife))))","v":0}]
[null,{"$f":"C1523","v":0},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(G$3>A42taxremlife,A42taxvalue-SUM($F1511:F1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!G$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(H$3>A42taxremlife,A42taxvalue-SUM($F1511:G1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!H$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(I$3>A42taxremlife,A42taxvalue-SUM($F1511:H1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!I$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(J$3>A42taxremlife,A42taxvalue-SUM($F1511:I1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!J$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(K$3>A42taxremlife,A42taxvalue-SUM($F1511:J1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!K$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(L$3>A42taxremlife,A42taxvalue-SUM($F1511:K1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!L$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(M$3>A42taxremlife,A42taxvalue-SUM($F1511:L1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!M$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(N$3>A42taxremlife,A42taxvalue-SUM($F1511:M1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!N$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(O$3>A42taxremlife,A42taxvalue-SUM($F1511:N1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!O$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(P$3>A42taxremlife,A42taxvalue-SUM($F1511:O1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!P$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Q$3>A42taxremlife,A42taxvalue-SUM($F1511:P1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!Q$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(R$3>A42taxremlife,A42taxvalue-SUM($F1511:Q1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!R$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(S$3>A42taxremlife,A42taxvalue-SUM($F1511:R1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!S$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(T$3>A42taxremlife,A42taxvalue-SUM($F1511:S1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!T$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(U$3>A42taxremlife,A42taxvalue-SUM($F1511:T1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!U$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(V$3>A42taxremlife,A42taxvalue-SUM($F1511:U1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!V$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(W$3>A42taxremlife,A42taxvalue-SUM($F1511:V1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!W$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(X$3>A42taxremlife,A42taxvalue-SUM($F1511:W1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!X$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Y$3>A42taxremlife,A42taxvalue-SUM($F1511:X1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!Y$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Z$3>A42taxremlife,A42taxvalue-SUM($F1511:Y1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!Z$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AA$3>A42taxremlife,A42taxvalue-SUM($F1511:Z1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!AA$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AB$3>A42taxremlife,A42taxvalue-SUM($F1511:AA1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!AB$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AC$3>A42taxremlife,A42taxvalue-SUM($F1511:AB1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!AC$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AD$3>A42taxremlife,A42taxvalue-SUM($F1511:AC1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!AD$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AE$3>A42taxremlife,A42taxvalue-SUM($F1511:AD1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!AE$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AF$3>A42taxremlife,A42taxvalue-SUM($F1511:AE1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!AF$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AG$3>A42taxremlife,A42taxvalue-SUM($F1511:AF1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!AG$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AH$3>A42taxremlife,A42taxvalue-SUM($F1511:AG1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!AH$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AI$3>A42taxremlife,A42taxvalue-SUM($F1511:AH1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!AI$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AJ$3>A42taxremlife,A42taxvalue-SUM($F1511:AI1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!AJ$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AK$3>A42taxremlife,A42taxvalue-SUM($F1511:AJ1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!AK$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AL$3>A42taxremlife,A42taxvalue-SUM($F1511:AK1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!AL$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AM$3>A42taxremlife,A42taxvalue-SUM($F1511:AL1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!AM$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AN$3>A42taxremlife,A42taxvalue-SUM($F1511:AM1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!AN$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AO$3>A42taxremlife,A42taxvalue-SUM($F1511:AN1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!AO$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AP$3>A42taxremlife,A42taxvalue-SUM($F1511:AO1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!AP$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AQ$3>A42taxremlife,A42taxvalue-SUM($F1511:AP1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!AQ$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AR$3>A42taxremlife,A42taxvalue-SUM($F1511:AQ1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!AR$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AS$3>A42taxremlife,A42taxvalue-SUM($F1511:AR1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!AS$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AT$3>A42taxremlife,A42taxvalue-SUM($F1511:AS1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!AT$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AU$3>A42taxremlife,A42taxvalue-SUM($F1511:AT1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!AU$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AV$3>A42taxremlife,A42taxvalue-SUM($F1511:AU1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!AV$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AW$3>A42taxremlife,A42taxvalue-SUM($F1511:AV1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!AW$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AX$3>A42taxremlife,A42taxvalue-SUM($F1511:AW1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!AX$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AY$3>A42taxremlife,A42taxvalue-SUM($F1511:AX1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!AY$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AZ$3>A42taxremlife,A42taxvalue-SUM($F1511:AY1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!AZ$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BA$3>A42taxremlife,A42taxvalue-SUM($F1511:AZ1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!BA$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BB$3>A42taxremlife,A42taxvalue-SUM($F1511:BA1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!BB$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BC$3>A42taxremlife,A42taxvalue-SUM($F1511:BB1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!BC$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BD$3>A42taxremlife,A42taxvalue-SUM($F1511:BC1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!BD$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BE$3>A42taxremlife,A42taxvalue-SUM($F1511:BD1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!BE$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BF$3>A42taxremlife,A42taxvalue-SUM($F1511:BE1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!BF$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BG$3>A42taxremlife,A42taxvalue-SUM($F1511:BF1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!BG$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BH$3>A42taxremlife,A42taxvalue-SUM($F1511:BG1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!BH$513)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BI$3>A42taxremlife,A42taxvalue-SUM($F1511:BH1511),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))),'PTRM input'!BI$513)","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(J$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:I1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:I1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(K$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:J1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:J1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(L$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:K1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:K1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(M$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:L1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:L1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(N$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:M1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:M1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(O$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:N1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:N1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(P$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:O1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:O1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(Q$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:P1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:P1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(R$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:Q1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:Q1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(S$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:R1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:R1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(T$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:S1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:S1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(U$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:T1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:T1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(V$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:U1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:U1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(W$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:V1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:V1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(X$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:W1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:W1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(Y$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:X1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:X1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(Z$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:Y1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:Y1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AA$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:Z1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:Z1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AB$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AA1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AA1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AC$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AB1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AB1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AD$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AC1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AC1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AE$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AD1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AD1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AF$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AE1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AE1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AG$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AF1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AF1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AH$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AG1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AG1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AI$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AH1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AH1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AJ$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AI1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AI1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AK$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AJ1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AJ1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AL$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AK1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AK1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AM$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AL1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AL1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AN$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AM1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AM1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AO$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AN1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AN1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AP$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AO1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AO1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AQ$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AP1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AP1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AR$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AQ1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AQ1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AS$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AR1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AR1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AT$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AS1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AS1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AU$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AT1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AT1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AV$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AU1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AU1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AW$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AV1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AV1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AX$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AW1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AW1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AY$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AX1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AX1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AZ$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AY1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AY1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(BA$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AZ1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:AZ1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(BB$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:BA1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:BA1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(BC$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:BB1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:BB1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(BD$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:BC1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:BC1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(BE$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:BD1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:BD1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(BF$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:BE1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:BE1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(BG$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:BF1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:BF1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(BH$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:BG1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:BG1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(BI$3>(A42stdlife+$E1515),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:BH1515),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1515)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1515)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1515))*OFFSET($F$7,0,$E1515))-SUM($G1515:BH1515))*(OFFSET('PTRM input'!$G$369,0,$E1515-1)/A42taxstdlife))))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(K$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:J1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:J1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(L$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:K1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:K1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(M$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:L1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:L1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(N$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:M1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:M1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(O$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:N1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:N1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(P$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:O1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:O1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(Q$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:P1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:P1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(R$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:Q1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:Q1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(S$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:R1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:R1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(T$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:S1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:S1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(U$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:T1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:T1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(V$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:U1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:U1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(W$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:V1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:V1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(X$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:W1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:W1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(Y$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:X1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:X1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(Z$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:Y1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:Y1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AA$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:Z1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:Z1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AB$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AA1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AA1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AC$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AB1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AB1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AD$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AC1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AC1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AE$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AD1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AD1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AF$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AE1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AE1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AG$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AF1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AF1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AH$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AG1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AG1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AI$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AH1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AH1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AJ$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AI1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AI1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AK$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AJ1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AJ1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AL$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AK1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AK1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AM$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AL1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AL1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AN$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AM1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AM1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AO$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AN1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AN1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AP$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AO1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AO1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AQ$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AP1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AP1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AR$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AQ1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AQ1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AS$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AR1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AR1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AT$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AS1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AS1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AU$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AT1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AT1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AV$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AU1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AU1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AW$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AV1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AV1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AX$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AW1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AW1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AY$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AX1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AX1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AZ$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AY1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AY1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(BA$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AZ1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:AZ1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(BB$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:BA1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:BA1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(BC$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:BB1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:BB1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(BD$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:BC1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:BC1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(BE$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:BD1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:BD1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(BF$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:BE1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:BE1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(BG$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:BF1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:BF1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(BH$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:BG1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:BG1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(BI$3>(A42stdlife+$E1516),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:BH1516),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1516)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1516)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1516))*OFFSET($F$7,0,$E1516))-SUM($G1516:BH1516))*(OFFSET('PTRM input'!$G$369,0,$E1516-1)/A42taxstdlife))))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(N$3>(A42stdlife+$E1519),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:M1519),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:M1519))*(OFFSET('PTRM input'!$G$369,0,$E1519-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(O$3>(A42stdlife+$E1519),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:N1519),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:N1519))*(OFFSET('PTRM input'!$G$369,0,$E1519-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(P$3>(A42stdlife+$E1519),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:O1519),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:O1519))*(OFFSET('PTRM input'!$G$369,0,$E1519-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(Q$3>(A42stdlife+$E1519),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:P1519),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:P1519))*(OFFSET('PTRM input'!$G$369,0,$E1519-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(R$3>(A42stdlife+$E1519),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:Q1519),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:Q1519))*(OFFSET('PTRM input'!$G$369,0,$E1519-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(S$3>(A42stdlife+$E1519),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:R1519),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:R1519))*(OFFSET('PTRM input'!$G$369,0,$E1519-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(T$3>(A42stdlife+$E1519),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:S1519),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:S1519))*(OFFSET('PTRM input'!$G$369,0,$E1519-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(U$3>(A42stdlife+$E1519),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:T1519),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:T1519))*(OFFSET('PTRM input'!$G$369,0,$E1519-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(V$3>(A42stdlife+$E1519),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:U1519),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:U1519))*(OFFSET('PTRM input'!$G$369,0,$E1519-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(W$3>(A42stdlife+$E1519),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:V1519),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:V1519))*(OFFSET('PTRM input'!$G$369,0,$E1519-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(X$3>(A42stdlife+$E1519),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:W1519),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:W1519))*(OFFSET('PTRM input'!$G$369,0,$E1519-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(Y$3>(A42stdlife+$E1519),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:X1519),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:X1519))*(OFFSET('PTRM input'!$G$369,0,$E1519-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(Z$3>(A42stdlife+$E1519),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:Y1519),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:Y1519))*(OFFSET('PTRM input'!$G$369,0,$E1519-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AA$3>(A42stdlife+$E1519),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:Z1519),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:Z1519))*(OFFSET('PTRM input'!$G$369,0,$E1519-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AB$3>(A42stdlife+$E1519),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AA1519),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AA1519))*(OFFSET('PTRM input'!$G$369,0,$E1519-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AC$3>(A42stdlife+$E1519),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AB1519),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AB1519))*(OFFSET('PTRM input'!$G$369,0,$E1519-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AD$3>(A42stdlife+$E1519),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AC1519),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AC1519))*(OFFSET('PTRM input'!$G$369,0,$E1519-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AE$3>(A42stdlife+$E1519),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AD1519),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AD1519))*(OFFSET('PTRM input'!$G$369,0,$E1519-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AF$3>(A42stdlife+$E1519),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AE1519),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AE1519))*(OFFSET('PTRM input'!$G$369,0,$E1519-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AG$3>(A42stdlife+$E1519),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AF1519),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AF1519))*(OFFSET('PTRM input'!$G$369,0,$E1519-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AH$3>(A42stdlife+$E1519),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AG1519),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AG1519))*(OFFSET('PTRM input'!$G$369,0,$E1519-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AI$3>(A42stdlife+$E1519),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AH1519),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AH1519))*(OFFSET('PTRM input'!$G$369,0,$E1519-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AJ$3>(A42stdlife+$E1519),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AI1519),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AI1519))*(OFFSET('PTRM input'!$G$369,0,$E1519-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AK$3>(A42stdlife+$E1519),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AJ1519),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AJ1519))*(OFFSET('PTRM input'!$G$369,0,$E1519-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AL$3>(A42stdlife+$E1519),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AK1519),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AK1519))*(OFFSET('PTRM input'!$G$369,0,$E1519-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AM$3>(A42stdlife+$E1519),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AL1519),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AL1519))*(OFFSET('PTRM input'!$G$369,0,$E1519-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AN$3>(A42stdlife+$E1519),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AM1519),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AM1519))*(OFFSET('PTRM input'!$G$369,0,$E1519-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AO$3>(A42stdlife+$E1519),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AN1519),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AN1519))*(OFFSET('PTRM input'!$G$369,0,$E1519-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AP$3>(A42stdlife+$E1519),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AO1519),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AO1519))*(OFFSET('PTRM input'!$G$369,0,$E1519-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AQ$3>(A42stdlife+$E1519),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AP1519),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AP1519))*(OFFSET('PTRM input'!$G$369,0,$E1519-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AR$3>(A42stdlife+$E1519),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AQ1519),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AQ1519))*(OFFSET('PTRM input'!$G$369,0,$E1519-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AS$3>(A42stdlife+$E1519),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AR1519),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AR1519))*(OFFSET('PTRM input'!$G$369,0,$E1519-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AT$3>(A42stdlife+$E1519),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AS1519),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AS1519))*(OFFSET('PTRM input'!$G$369,0,$E1519-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AU$3>(A42stdlife+$E1519),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AT1519),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AT1519))*(OFFSET('PTRM input'!$G$369,0,$E1519-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AV$3>(A42stdlife+$E1519),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AU1519),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AU1519))*(OFFSET('PTRM input'!$G$369,0,$E1519-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AW$3>(A42stdlife+$E1519),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AV1519),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AV1519))*(OFFSET('PTRM input'!$G$369,0,$E1519-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AX$3>(A42stdlife+$E1519),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AW1519),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AW1519))*(OFFSET('PTRM input'!$G$369,0,$E1519-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AY$3>(A42stdlife+$E1519),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AX1519),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AX1519))*(OFFSET('PTRM input'!$G$369,0,$E1519-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AZ$3>(A42stdlife+$E1519),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AY1519),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AY1519))*(OFFSET('PTRM input'!$G$369,0,$E1519-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(BA$3>(A42stdlife+$E1519),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AZ1519),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:AZ1519))*(OFFSET('PTRM input'!$G$369,0,$E1519-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(BB$3>(A42stdlife+$E1519),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:BA1519),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:BA1519))*(OFFSET('PTRM input'!$G$369,0,$E1519-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(BC$3>(A42stdlife+$E1519),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:BB1519),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:BB1519))*(OFFSET('PTRM input'!$G$369,0,$E1519-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(BD$3>(A42stdlife+$E1519),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:BC1519),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:BC1519))*(OFFSET('PTRM input'!$G$369,0,$E1519-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(BE$3>(A42stdlife+$E1519),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:BD1519),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:BD1519))*(OFFSET('PTRM input'!$G$369,0,$E1519-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(BF$3>(A42stdlife+$E1519),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:BE1519),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:BE1519))*(OFFSET('PTRM input'!$G$369,0,$E1519-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(BG$3>(A42stdlife+$E1519),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:BF1519),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:BF1519))*(OFFSET('PTRM input'!$G$369,0,$E1519-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(BH$3>(A42stdlife+$E1519),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:BG1519),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:BG1519))*(OFFSET('PTRM input'!$G$369,0,$E1519-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(BI$3>(A42stdlife+$E1519),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:BH1519),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1519)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1519)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1519))*OFFSET($F$7,0,$E1519))-SUM($G1519:BH1519))*(OFFSET('PTRM input'!$G$369,0,$E1519-1)/A42taxstdlife))))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(Q$3>(A42stdlife+$E1522),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:P1522),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:P1522))*(OFFSET('PTRM input'!$G$369,0,$E1522-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(R$3>(A42stdlife+$E1522),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:Q1522),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:Q1522))*(OFFSET('PTRM input'!$G$369,0,$E1522-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(S$3>(A42stdlife+$E1522),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:R1522),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:R1522))*(OFFSET('PTRM input'!$G$369,0,$E1522-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(T$3>(A42stdlife+$E1522),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:S1522),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:S1522))*(OFFSET('PTRM input'!$G$369,0,$E1522-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(U$3>(A42stdlife+$E1522),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:T1522),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:T1522))*(OFFSET('PTRM input'!$G$369,0,$E1522-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(V$3>(A42stdlife+$E1522),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:U1522),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:U1522))*(OFFSET('PTRM input'!$G$369,0,$E1522-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(W$3>(A42stdlife+$E1522),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:V1522),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:V1522))*(OFFSET('PTRM input'!$G$369,0,$E1522-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(X$3>(A42stdlife+$E1522),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:W1522),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:W1522))*(OFFSET('PTRM input'!$G$369,0,$E1522-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(Y$3>(A42stdlife+$E1522),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:X1522),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:X1522))*(OFFSET('PTRM input'!$G$369,0,$E1522-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(Z$3>(A42stdlife+$E1522),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:Y1522),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:Y1522))*(OFFSET('PTRM input'!$G$369,0,$E1522-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AA$3>(A42stdlife+$E1522),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:Z1522),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:Z1522))*(OFFSET('PTRM input'!$G$369,0,$E1522-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AB$3>(A42stdlife+$E1522),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AA1522),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AA1522))*(OFFSET('PTRM input'!$G$369,0,$E1522-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AC$3>(A42stdlife+$E1522),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AB1522),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AB1522))*(OFFSET('PTRM input'!$G$369,0,$E1522-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AD$3>(A42stdlife+$E1522),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AC1522),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AC1522))*(OFFSET('PTRM input'!$G$369,0,$E1522-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AE$3>(A42stdlife+$E1522),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AD1522),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AD1522))*(OFFSET('PTRM input'!$G$369,0,$E1522-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AF$3>(A42stdlife+$E1522),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AE1522),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AE1522))*(OFFSET('PTRM input'!$G$369,0,$E1522-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AG$3>(A42stdlife+$E1522),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AF1522),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AF1522))*(OFFSET('PTRM input'!$G$369,0,$E1522-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AH$3>(A42stdlife+$E1522),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AG1522),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AG1522))*(OFFSET('PTRM input'!$G$369,0,$E1522-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AI$3>(A42stdlife+$E1522),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AH1522),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AH1522))*(OFFSET('PTRM input'!$G$369,0,$E1522-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AJ$3>(A42stdlife+$E1522),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AI1522),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AI1522))*(OFFSET('PTRM input'!$G$369,0,$E1522-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AK$3>(A42stdlife+$E1522),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AJ1522),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AJ1522))*(OFFSET('PTRM input'!$G$369,0,$E1522-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AL$3>(A42stdlife+$E1522),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AK1522),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AK1522))*(OFFSET('PTRM input'!$G$369,0,$E1522-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AM$3>(A42stdlife+$E1522),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AL1522),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AL1522))*(OFFSET('PTRM input'!$G$369,0,$E1522-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AN$3>(A42stdlife+$E1522),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AM1522),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AM1522))*(OFFSET('PTRM input'!$G$369,0,$E1522-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AO$3>(A42stdlife+$E1522),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AN1522),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AN1522))*(OFFSET('PTRM input'!$G$369,0,$E1522-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AP$3>(A42stdlife+$E1522),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AO1522),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AO1522))*(OFFSET('PTRM input'!$G$369,0,$E1522-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AQ$3>(A42stdlife+$E1522),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AP1522),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AP1522))*(OFFSET('PTRM input'!$G$369,0,$E1522-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AR$3>(A42stdlife+$E1522),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AQ1522),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AQ1522))*(OFFSET('PTRM input'!$G$369,0,$E1522-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AS$3>(A42stdlife+$E1522),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AR1522),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AR1522))*(OFFSET('PTRM input'!$G$369,0,$E1522-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AT$3>(A42stdlife+$E1522),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AS1522),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AS1522))*(OFFSET('PTRM input'!$G$369,0,$E1522-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AU$3>(A42stdlife+$E1522),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AT1522),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AT1522))*(OFFSET('PTRM input'!$G$369,0,$E1522-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AV$3>(A42stdlife+$E1522),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AU1522),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AU1522))*(OFFSET('PTRM input'!$G$369,0,$E1522-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AW$3>(A42stdlife+$E1522),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AV1522),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AV1522))*(OFFSET('PTRM input'!$G$369,0,$E1522-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AX$3>(A42stdlife+$E1522),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AW1522),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AW1522))*(OFFSET('PTRM input'!$G$369,0,$E1522-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AY$3>(A42stdlife+$E1522),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AX1522),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AX1522))*(OFFSET('PTRM input'!$G$369,0,$E1522-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(AZ$3>(A42stdlife+$E1522),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AY1522),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AY1522))*(OFFSET('PTRM input'!$G$369,0,$E1522-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(BA$3>(A42stdlife+$E1522),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AZ1522),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:AZ1522))*(OFFSET('PTRM input'!$G$369,0,$E1522-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(BB$3>(A42stdlife+$E1522),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:BA1522),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:BA1522))*(OFFSET('PTRM input'!$G$369,0,$E1522-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(BC$3>(A42stdlife+$E1522),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:BB1522),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:BB1522))*(OFFSET('PTRM input'!$G$369,0,$E1522-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(BD$3>(A42stdlife+$E1522),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:BC1522),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:BC1522))*(OFFSET('PTRM input'!$G$369,0,$E1522-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(BE$3>(A42stdlife+$E1522),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:BD1522),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:BD1522))*(OFFSET('PTRM input'!$G$369,0,$E1522-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(BF$3>(A42stdlife+$E1522),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:BE1522),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:BE1522))*(OFFSET('PTRM input'!$G$369,0,$E1522-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(BG$3>(A42stdlife+$E1522),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:BF1522),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:BF1522))*(OFFSET('PTRM input'!$G$369,0,$E1522-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(BH$3>(A42stdlife+$E1522),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:BG1522),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:BG1522))*(OFFSET('PTRM input'!$G$369,0,$E1522-1)/A42taxstdlife))))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(A42taxstdlife=\"\",0,IF(BI$3>(A42stdlife+$E1522),((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:BH1522),(((INDEX('PTRM input'!$G$277:$P$326,A42offset,$E1522)+INDEX('PTRM input'!$G$223:$P$272,A42offset,$E1522)-INDEX('PTRM input'!$G$115:$P$164,A42offset,$E1522))*OFFSET($F$7,0,$E1522))-SUM($G1522:BH1522))*(OFFSET('PTRM input'!$G$369,0,$E1522-1)/A42taxstdlife))))","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"SUM(G1511:G1522)+'PTRM input'!G$156*G$7","v":0},{"$f":"SUM(H1511:H1522)+'PTRM input'!H$156*H$7","v":0},{"$f":"SUM(I1511:I1522)+'PTRM input'!I$156*I$7","v":0},{"$f":"SUM(J1511:J1522)+'PTRM input'!J$156*J$7","v":0},{"$f":"SUM(K1511:K1522)+'PTRM input'!K$156*K$7","v":0},{"$f":"SUM(L1511:L1522)+'PTRM input'!L$156*L$7","v":0},{"$f":"SUM(M1511:M1522)+'PTRM input'!M$156*M$7","v":0},{"$f":"SUM(N1511:N1522)+'PTRM input'!N$156*N$7","v":0},{"$f":"SUM(O1511:O1522)+'PTRM input'!O$156*O$7","v":0},{"$f":"SUM(P1511:P1522)+'PTRM input'!P$156*P$7","v":0},{"$f":"SUM(Q1511:Q1522)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1536","v":0},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(G$3>A43taxremlife,A43taxvalue-SUM($F1524:F1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!G$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(H$3>A43taxremlife,A43taxvalue-SUM($F1524:G1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!H$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(I$3>A43taxremlife,A43taxvalue-SUM($F1524:H1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!I$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(J$3>A43taxremlife,A43taxvalue-SUM($F1524:I1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!J$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(K$3>A43taxremlife,A43taxvalue-SUM($F1524:J1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!K$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(L$3>A43taxremlife,A43taxvalue-SUM($F1524:K1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!L$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(M$3>A43taxremlife,A43taxvalue-SUM($F1524:L1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!M$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(N$3>A43taxremlife,A43taxvalue-SUM($F1524:M1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!N$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(O$3>A43taxremlife,A43taxvalue-SUM($F1524:N1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!O$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(P$3>A43taxremlife,A43taxvalue-SUM($F1524:O1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!P$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Q$3>A43taxremlife,A43taxvalue-SUM($F1524:P1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!Q$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(R$3>A43taxremlife,A43taxvalue-SUM($F1524:Q1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!R$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(S$3>A43taxremlife,A43taxvalue-SUM($F1524:R1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!S$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(T$3>A43taxremlife,A43taxvalue-SUM($F1524:S1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!T$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(U$3>A43taxremlife,A43taxvalue-SUM($F1524:T1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!U$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(V$3>A43taxremlife,A43taxvalue-SUM($F1524:U1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!V$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(W$3>A43taxremlife,A43taxvalue-SUM($F1524:V1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!W$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(X$3>A43taxremlife,A43taxvalue-SUM($F1524:W1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!X$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Y$3>A43taxremlife,A43taxvalue-SUM($F1524:X1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!Y$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Z$3>A43taxremlife,A43taxvalue-SUM($F1524:Y1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!Z$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AA$3>A43taxremlife,A43taxvalue-SUM($F1524:Z1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!AA$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AB$3>A43taxremlife,A43taxvalue-SUM($F1524:AA1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!AB$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AC$3>A43taxremlife,A43taxvalue-SUM($F1524:AB1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!AC$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AD$3>A43taxremlife,A43taxvalue-SUM($F1524:AC1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!AD$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AE$3>A43taxremlife,A43taxvalue-SUM($F1524:AD1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!AE$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AF$3>A43taxremlife,A43taxvalue-SUM($F1524:AE1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!AF$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AG$3>A43taxremlife,A43taxvalue-SUM($F1524:AF1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!AG$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AH$3>A43taxremlife,A43taxvalue-SUM($F1524:AG1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!AH$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AI$3>A43taxremlife,A43taxvalue-SUM($F1524:AH1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!AI$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AJ$3>A43taxremlife,A43taxvalue-SUM($F1524:AI1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!AJ$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AK$3>A43taxremlife,A43taxvalue-SUM($F1524:AJ1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!AK$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AL$3>A43taxremlife,A43taxvalue-SUM($F1524:AK1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!AL$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AM$3>A43taxremlife,A43taxvalue-SUM($F1524:AL1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!AM$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AN$3>A43taxremlife,A43taxvalue-SUM($F1524:AM1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!AN$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AO$3>A43taxremlife,A43taxvalue-SUM($F1524:AN1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!AO$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AP$3>A43taxremlife,A43taxvalue-SUM($F1524:AO1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!AP$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AQ$3>A43taxremlife,A43taxvalue-SUM($F1524:AP1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!AQ$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AR$3>A43taxremlife,A43taxvalue-SUM($F1524:AQ1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!AR$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AS$3>A43taxremlife,A43taxvalue-SUM($F1524:AR1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!AS$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AT$3>A43taxremlife,A43taxvalue-SUM($F1524:AS1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!AT$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AU$3>A43taxremlife,A43taxvalue-SUM($F1524:AT1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!AU$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AV$3>A43taxremlife,A43taxvalue-SUM($F1524:AU1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!AV$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AW$3>A43taxremlife,A43taxvalue-SUM($F1524:AV1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!AW$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AX$3>A43taxremlife,A43taxvalue-SUM($F1524:AW1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!AX$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AY$3>A43taxremlife,A43taxvalue-SUM($F1524:AX1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!AY$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AZ$3>A43taxremlife,A43taxvalue-SUM($F1524:AY1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!AZ$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BA$3>A43taxremlife,A43taxvalue-SUM($F1524:AZ1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!BA$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BB$3>A43taxremlife,A43taxvalue-SUM($F1524:BA1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!BB$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BC$3>A43taxremlife,A43taxvalue-SUM($F1524:BB1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!BC$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BD$3>A43taxremlife,A43taxvalue-SUM($F1524:BC1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!BD$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BE$3>A43taxremlife,A43taxvalue-SUM($F1524:BD1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!BE$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BF$3>A43taxremlife,A43taxvalue-SUM($F1524:BE1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!BF$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BG$3>A43taxremlife,A43taxvalue-SUM($F1524:BF1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!BG$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BH$3>A43taxremlife,A43taxvalue-SUM($F1524:BG1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!BH$514)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BI$3>A43taxremlife,A43taxvalue-SUM($F1524:BH1524),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))),'PTRM input'!BI$514)","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(H$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:G1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:G1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(I$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:H1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:H1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(J$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:I1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:I1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(K$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:J1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:J1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(L$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:K1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:K1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(M$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:L1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:L1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(N$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:M1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:M1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(O$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:N1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:N1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(P$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:O1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:O1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(Q$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:P1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:P1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(R$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:Q1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:Q1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(S$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:R1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:R1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(T$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:S1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:S1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(U$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:T1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:T1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(V$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:U1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:U1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(W$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:V1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:V1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(X$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:W1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:W1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(Y$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:X1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:X1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(Z$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:Y1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:Y1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AA$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:Z1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:Z1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AB$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AA1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AA1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AC$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AB1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AB1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AD$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AC1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AC1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AE$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AD1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AD1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AF$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AE1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AE1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AG$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AF1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AF1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AH$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AG1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AG1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AI$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AH1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AH1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AJ$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AI1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AI1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AK$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AJ1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AJ1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AL$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AK1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AK1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AM$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AL1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AL1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AN$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AM1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AM1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AO$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AN1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AN1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AP$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AO1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AO1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AQ$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AP1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AP1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AR$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AQ1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AQ1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AS$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AR1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AR1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AT$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AS1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AS1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AU$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AT1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AT1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AV$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AU1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AU1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AW$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AV1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AV1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AX$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AW1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AW1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AY$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AX1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AX1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AZ$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AY1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AY1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BA$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AZ1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:AZ1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BB$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:BA1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:BA1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BC$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:BB1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:BB1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BD$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:BC1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:BC1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BE$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:BD1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:BD1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BF$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:BE1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:BE1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BG$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:BF1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:BF1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BH$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:BG1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:BG1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BI$3>(A43stdlife+$E1526),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:BH1526),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1526)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1526)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1526))*OFFSET($F$7,0,$E1526))-SUM($G1526:BH1526))*(OFFSET('PTRM input'!$G$369,0,$E1526-1)/A43taxstdlife))))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(I$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:H1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:H1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(J$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:I1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:I1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(K$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:J1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:J1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(L$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:K1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:K1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(M$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:L1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:L1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(N$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:M1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:M1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(O$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:N1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:N1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(P$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:O1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:O1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(Q$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:P1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:P1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(R$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:Q1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:Q1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(S$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:R1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:R1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(T$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:S1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:S1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(U$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:T1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:T1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(V$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:U1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:U1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(W$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:V1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:V1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(X$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:W1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:W1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(Y$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:X1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:X1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(Z$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:Y1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:Y1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AA$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:Z1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:Z1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AB$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AA1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AA1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AC$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AB1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AB1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AD$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AC1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AC1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AE$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AD1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AD1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AF$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AE1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AE1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AG$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AF1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AF1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AH$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AG1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AG1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AI$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AH1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AH1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AJ$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AI1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AI1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AK$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AJ1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AJ1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AL$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AK1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AK1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AM$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AL1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AL1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AN$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AM1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AM1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AO$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AN1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AN1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AP$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AO1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AO1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AQ$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AP1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AP1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AR$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AQ1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AQ1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AS$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AR1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AR1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AT$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AS1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AS1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AU$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AT1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AT1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AV$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AU1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AU1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AW$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AV1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AV1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AX$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AW1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AW1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AY$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AX1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AX1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AZ$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AY1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AY1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BA$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AZ1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:AZ1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BB$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:BA1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:BA1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BC$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:BB1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:BB1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BD$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:BC1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:BC1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BE$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:BD1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:BD1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BF$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:BE1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:BE1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BG$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:BF1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:BF1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BH$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:BG1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:BG1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BI$3>(A43stdlife+$E1527),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:BH1527),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1527)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1527)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1527))*OFFSET($F$7,0,$E1527))-SUM($G1527:BH1527))*(OFFSET('PTRM input'!$G$369,0,$E1527-1)/A43taxstdlife))))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(J$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:I1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:I1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(K$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:J1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:J1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(L$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:K1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:K1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(M$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:L1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:L1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(N$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:M1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:M1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(O$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:N1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:N1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(P$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:O1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:O1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(Q$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:P1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:P1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(R$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:Q1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:Q1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(S$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:R1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:R1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(T$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:S1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:S1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(U$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:T1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:T1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(V$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:U1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:U1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(W$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:V1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:V1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(X$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:W1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:W1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(Y$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:X1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:X1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(Z$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:Y1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:Y1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AA$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:Z1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:Z1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AB$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AA1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AA1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AC$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AB1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AB1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AD$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AC1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AC1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AE$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AD1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AD1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AF$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AE1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AE1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AG$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AF1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AF1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AH$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AG1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AG1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AI$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AH1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AH1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AJ$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AI1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AI1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AK$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AJ1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AJ1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AL$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AK1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AK1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AM$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AL1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AL1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AN$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AM1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AM1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AO$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AN1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AN1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AP$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AO1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AO1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AQ$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AP1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AP1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AR$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AQ1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AQ1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AS$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AR1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AR1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AT$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AS1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AS1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AU$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AT1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AT1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AV$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AU1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AU1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AW$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AV1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AV1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AX$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AW1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AW1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AY$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AX1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AX1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AZ$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AY1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AY1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BA$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AZ1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:AZ1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BB$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:BA1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:BA1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BC$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:BB1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:BB1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BD$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:BC1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:BC1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BE$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:BD1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:BD1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BF$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:BE1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:BE1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BG$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:BF1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:BF1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BH$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:BG1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:BG1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BI$3>(A43stdlife+$E1528),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:BH1528),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1528)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1528)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1528))*OFFSET($F$7,0,$E1528))-SUM($G1528:BH1528))*(OFFSET('PTRM input'!$G$369,0,$E1528-1)/A43taxstdlife))))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(K$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:J1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:J1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(L$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:K1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:K1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(M$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:L1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:L1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(N$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:M1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:M1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(O$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:N1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:N1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(P$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:O1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:O1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(Q$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:P1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:P1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(R$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:Q1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:Q1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(S$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:R1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:R1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(T$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:S1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:S1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(U$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:T1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:T1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(V$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:U1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:U1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(W$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:V1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:V1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(X$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:W1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:W1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(Y$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:X1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:X1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(Z$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:Y1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:Y1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AA$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:Z1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:Z1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AB$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AA1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AA1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AC$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AB1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AB1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AD$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AC1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AC1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AE$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AD1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AD1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AF$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AE1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AE1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AG$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AF1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AF1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AH$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AG1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AG1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AI$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AH1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AH1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AJ$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AI1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AI1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AK$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AJ1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AJ1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AL$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AK1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AK1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AM$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AL1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AL1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AN$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AM1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AM1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AO$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AN1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AN1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AP$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AO1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AO1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AQ$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AP1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AP1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AR$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AQ1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AQ1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AS$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AR1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AR1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AT$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AS1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AS1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AU$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AT1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AT1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AV$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AU1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AU1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AW$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AV1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AV1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AX$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AW1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AW1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AY$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AX1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AX1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AZ$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AY1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AY1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BA$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AZ1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:AZ1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BB$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:BA1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:BA1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BC$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:BB1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:BB1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BD$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:BC1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:BC1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BE$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:BD1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:BD1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BF$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:BE1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:BE1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BG$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:BF1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:BF1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BH$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:BG1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:BG1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BI$3>(A43stdlife+$E1529),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:BH1529),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1529)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1529)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1529))*OFFSET($F$7,0,$E1529))-SUM($G1529:BH1529))*(OFFSET('PTRM input'!$G$369,0,$E1529-1)/A43taxstdlife))))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(L$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:K1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:K1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(M$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:L1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:L1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(N$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:M1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:M1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(O$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:N1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:N1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(P$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:O1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:O1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(Q$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:P1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:P1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(R$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:Q1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:Q1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(S$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:R1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:R1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(T$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:S1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:S1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(U$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:T1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:T1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(V$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:U1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:U1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(W$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:V1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:V1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(X$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:W1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:W1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(Y$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:X1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:X1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(Z$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:Y1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:Y1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AA$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:Z1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:Z1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AB$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AA1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AA1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AC$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AB1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AB1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AD$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AC1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AC1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AE$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AD1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AD1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AF$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AE1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AE1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AG$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AF1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AF1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AH$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AG1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AG1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AI$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AH1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AH1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AJ$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AI1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AI1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AK$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AJ1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AJ1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AL$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AK1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AK1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AM$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AL1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AL1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AN$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AM1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AM1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AO$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AN1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AN1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AP$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AO1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AO1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AQ$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AP1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AP1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AR$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AQ1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AQ1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AS$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AR1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AR1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AT$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AS1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AS1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AU$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AT1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AT1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AV$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AU1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AU1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AW$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AV1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AV1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AX$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AW1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AW1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AY$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AX1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AX1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AZ$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AY1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AY1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BA$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AZ1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:AZ1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BB$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:BA1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:BA1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BC$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:BB1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:BB1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BD$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:BC1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:BC1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BE$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:BD1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:BD1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BF$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:BE1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:BE1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BG$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:BF1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:BF1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BH$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:BG1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:BG1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BI$3>(A43stdlife+$E1530),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:BH1530),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1530)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1530)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1530))*OFFSET($F$7,0,$E1530))-SUM($G1530:BH1530))*(OFFSET('PTRM input'!$G$369,0,$E1530-1)/A43taxstdlife))))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(M$3>(A43stdlife+$E1531),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:L1531),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:L1531))*(OFFSET('PTRM input'!$G$369,0,$E1531-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(N$3>(A43stdlife+$E1531),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:M1531),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:M1531))*(OFFSET('PTRM input'!$G$369,0,$E1531-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(O$3>(A43stdlife+$E1531),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:N1531),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:N1531))*(OFFSET('PTRM input'!$G$369,0,$E1531-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(P$3>(A43stdlife+$E1531),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:O1531),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:O1531))*(OFFSET('PTRM input'!$G$369,0,$E1531-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(Q$3>(A43stdlife+$E1531),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:P1531),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:P1531))*(OFFSET('PTRM input'!$G$369,0,$E1531-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(R$3>(A43stdlife+$E1531),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:Q1531),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:Q1531))*(OFFSET('PTRM input'!$G$369,0,$E1531-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(S$3>(A43stdlife+$E1531),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:R1531),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:R1531))*(OFFSET('PTRM input'!$G$369,0,$E1531-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(T$3>(A43stdlife+$E1531),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:S1531),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:S1531))*(OFFSET('PTRM input'!$G$369,0,$E1531-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(U$3>(A43stdlife+$E1531),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:T1531),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:T1531))*(OFFSET('PTRM input'!$G$369,0,$E1531-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(V$3>(A43stdlife+$E1531),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:U1531),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:U1531))*(OFFSET('PTRM input'!$G$369,0,$E1531-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(W$3>(A43stdlife+$E1531),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:V1531),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:V1531))*(OFFSET('PTRM input'!$G$369,0,$E1531-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(X$3>(A43stdlife+$E1531),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:W1531),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:W1531))*(OFFSET('PTRM input'!$G$369,0,$E1531-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(Y$3>(A43stdlife+$E1531),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:X1531),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:X1531))*(OFFSET('PTRM input'!$G$369,0,$E1531-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(Z$3>(A43stdlife+$E1531),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:Y1531),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:Y1531))*(OFFSET('PTRM input'!$G$369,0,$E1531-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AA$3>(A43stdlife+$E1531),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:Z1531),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:Z1531))*(OFFSET('PTRM input'!$G$369,0,$E1531-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AB$3>(A43stdlife+$E1531),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AA1531),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AA1531))*(OFFSET('PTRM input'!$G$369,0,$E1531-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AC$3>(A43stdlife+$E1531),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AB1531),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AB1531))*(OFFSET('PTRM input'!$G$369,0,$E1531-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AD$3>(A43stdlife+$E1531),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AC1531),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AC1531))*(OFFSET('PTRM input'!$G$369,0,$E1531-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AE$3>(A43stdlife+$E1531),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AD1531),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AD1531))*(OFFSET('PTRM input'!$G$369,0,$E1531-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AF$3>(A43stdlife+$E1531),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AE1531),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AE1531))*(OFFSET('PTRM input'!$G$369,0,$E1531-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AG$3>(A43stdlife+$E1531),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AF1531),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AF1531))*(OFFSET('PTRM input'!$G$369,0,$E1531-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AH$3>(A43stdlife+$E1531),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AG1531),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AG1531))*(OFFSET('PTRM input'!$G$369,0,$E1531-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AI$3>(A43stdlife+$E1531),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AH1531),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AH1531))*(OFFSET('PTRM input'!$G$369,0,$E1531-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AJ$3>(A43stdlife+$E1531),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AI1531),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AI1531))*(OFFSET('PTRM input'!$G$369,0,$E1531-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AK$3>(A43stdlife+$E1531),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AJ1531),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AJ1531))*(OFFSET('PTRM input'!$G$369,0,$E1531-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AL$3>(A43stdlife+$E1531),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AK1531),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AK1531))*(OFFSET('PTRM input'!$G$369,0,$E1531-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AM$3>(A43stdlife+$E1531),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AL1531),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AL1531))*(OFFSET('PTRM input'!$G$369,0,$E1531-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AN$3>(A43stdlife+$E1531),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AM1531),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AM1531))*(OFFSET('PTRM input'!$G$369,0,$E1531-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AO$3>(A43stdlife+$E1531),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AN1531),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AN1531))*(OFFSET('PTRM input'!$G$369,0,$E1531-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AP$3>(A43stdlife+$E1531),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AO1531),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AO1531))*(OFFSET('PTRM input'!$G$369,0,$E1531-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AQ$3>(A43stdlife+$E1531),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AP1531),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AP1531))*(OFFSET('PTRM input'!$G$369,0,$E1531-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AR$3>(A43stdlife+$E1531),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AQ1531),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AQ1531))*(OFFSET('PTRM input'!$G$369,0,$E1531-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AS$3>(A43stdlife+$E1531),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AR1531),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AR1531))*(OFFSET('PTRM input'!$G$369,0,$E1531-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AT$3>(A43stdlife+$E1531),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AS1531),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AS1531))*(OFFSET('PTRM input'!$G$369,0,$E1531-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AU$3>(A43stdlife+$E1531),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AT1531),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AT1531))*(OFFSET('PTRM input'!$G$369,0,$E1531-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AV$3>(A43stdlife+$E1531),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AU1531),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AU1531))*(OFFSET('PTRM input'!$G$369,0,$E1531-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AW$3>(A43stdlife+$E1531),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AV1531),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AV1531))*(OFFSET('PTRM input'!$G$369,0,$E1531-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AX$3>(A43stdlife+$E1531),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AW1531),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AW1531))*(OFFSET('PTRM input'!$G$369,0,$E1531-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AY$3>(A43stdlife+$E1531),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AX1531),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AX1531))*(OFFSET('PTRM input'!$G$369,0,$E1531-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AZ$3>(A43stdlife+$E1531),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AY1531),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AY1531))*(OFFSET('PTRM input'!$G$369,0,$E1531-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BA$3>(A43stdlife+$E1531),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AZ1531),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:AZ1531))*(OFFSET('PTRM input'!$G$369,0,$E1531-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BB$3>(A43stdlife+$E1531),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:BA1531),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:BA1531))*(OFFSET('PTRM input'!$G$369,0,$E1531-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BC$3>(A43stdlife+$E1531),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:BB1531),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:BB1531))*(OFFSET('PTRM input'!$G$369,0,$E1531-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BD$3>(A43stdlife+$E1531),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:BC1531),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:BC1531))*(OFFSET('PTRM input'!$G$369,0,$E1531-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BE$3>(A43stdlife+$E1531),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:BD1531),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:BD1531))*(OFFSET('PTRM input'!$G$369,0,$E1531-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BF$3>(A43stdlife+$E1531),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:BE1531),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:BE1531))*(OFFSET('PTRM input'!$G$369,0,$E1531-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BG$3>(A43stdlife+$E1531),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:BF1531),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:BF1531))*(OFFSET('PTRM input'!$G$369,0,$E1531-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BH$3>(A43stdlife+$E1531),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:BG1531),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:BG1531))*(OFFSET('PTRM input'!$G$369,0,$E1531-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BI$3>(A43stdlife+$E1531),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:BH1531),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1531)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1531)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1531))*OFFSET($F$7,0,$E1531))-SUM($G1531:BH1531))*(OFFSET('PTRM input'!$G$369,0,$E1531-1)/A43taxstdlife))))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(N$3>(A43stdlife+$E1532),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:M1532),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:M1532))*(OFFSET('PTRM input'!$G$369,0,$E1532-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(O$3>(A43stdlife+$E1532),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:N1532),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:N1532))*(OFFSET('PTRM input'!$G$369,0,$E1532-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(P$3>(A43stdlife+$E1532),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:O1532),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:O1532))*(OFFSET('PTRM input'!$G$369,0,$E1532-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(Q$3>(A43stdlife+$E1532),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:P1532),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:P1532))*(OFFSET('PTRM input'!$G$369,0,$E1532-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(R$3>(A43stdlife+$E1532),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:Q1532),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:Q1532))*(OFFSET('PTRM input'!$G$369,0,$E1532-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(S$3>(A43stdlife+$E1532),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:R1532),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:R1532))*(OFFSET('PTRM input'!$G$369,0,$E1532-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(T$3>(A43stdlife+$E1532),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:S1532),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:S1532))*(OFFSET('PTRM input'!$G$369,0,$E1532-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(U$3>(A43stdlife+$E1532),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:T1532),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:T1532))*(OFFSET('PTRM input'!$G$369,0,$E1532-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(V$3>(A43stdlife+$E1532),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:U1532),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:U1532))*(OFFSET('PTRM input'!$G$369,0,$E1532-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(W$3>(A43stdlife+$E1532),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:V1532),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:V1532))*(OFFSET('PTRM input'!$G$369,0,$E1532-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(X$3>(A43stdlife+$E1532),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:W1532),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:W1532))*(OFFSET('PTRM input'!$G$369,0,$E1532-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(Y$3>(A43stdlife+$E1532),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:X1532),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:X1532))*(OFFSET('PTRM input'!$G$369,0,$E1532-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(Z$3>(A43stdlife+$E1532),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:Y1532),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:Y1532))*(OFFSET('PTRM input'!$G$369,0,$E1532-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AA$3>(A43stdlife+$E1532),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:Z1532),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:Z1532))*(OFFSET('PTRM input'!$G$369,0,$E1532-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AB$3>(A43stdlife+$E1532),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AA1532),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AA1532))*(OFFSET('PTRM input'!$G$369,0,$E1532-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AC$3>(A43stdlife+$E1532),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AB1532),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AB1532))*(OFFSET('PTRM input'!$G$369,0,$E1532-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AD$3>(A43stdlife+$E1532),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AC1532),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AC1532))*(OFFSET('PTRM input'!$G$369,0,$E1532-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AE$3>(A43stdlife+$E1532),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AD1532),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AD1532))*(OFFSET('PTRM input'!$G$369,0,$E1532-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AF$3>(A43stdlife+$E1532),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AE1532),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AE1532))*(OFFSET('PTRM input'!$G$369,0,$E1532-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AG$3>(A43stdlife+$E1532),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AF1532),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AF1532))*(OFFSET('PTRM input'!$G$369,0,$E1532-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AH$3>(A43stdlife+$E1532),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AG1532),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AG1532))*(OFFSET('PTRM input'!$G$369,0,$E1532-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AI$3>(A43stdlife+$E1532),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AH1532),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AH1532))*(OFFSET('PTRM input'!$G$369,0,$E1532-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AJ$3>(A43stdlife+$E1532),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AI1532),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AI1532))*(OFFSET('PTRM input'!$G$369,0,$E1532-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AK$3>(A43stdlife+$E1532),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AJ1532),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AJ1532))*(OFFSET('PTRM input'!$G$369,0,$E1532-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AL$3>(A43stdlife+$E1532),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AK1532),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AK1532))*(OFFSET('PTRM input'!$G$369,0,$E1532-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AM$3>(A43stdlife+$E1532),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AL1532),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AL1532))*(OFFSET('PTRM input'!$G$369,0,$E1532-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AN$3>(A43stdlife+$E1532),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AM1532),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AM1532))*(OFFSET('PTRM input'!$G$369,0,$E1532-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AO$3>(A43stdlife+$E1532),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AN1532),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AN1532))*(OFFSET('PTRM input'!$G$369,0,$E1532-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AP$3>(A43stdlife+$E1532),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AO1532),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AO1532))*(OFFSET('PTRM input'!$G$369,0,$E1532-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AQ$3>(A43stdlife+$E1532),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AP1532),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AP1532))*(OFFSET('PTRM input'!$G$369,0,$E1532-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AR$3>(A43stdlife+$E1532),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AQ1532),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AQ1532))*(OFFSET('PTRM input'!$G$369,0,$E1532-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AS$3>(A43stdlife+$E1532),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AR1532),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AR1532))*(OFFSET('PTRM input'!$G$369,0,$E1532-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AT$3>(A43stdlife+$E1532),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AS1532),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AS1532))*(OFFSET('PTRM input'!$G$369,0,$E1532-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AU$3>(A43stdlife+$E1532),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AT1532),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AT1532))*(OFFSET('PTRM input'!$G$369,0,$E1532-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AV$3>(A43stdlife+$E1532),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AU1532),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AU1532))*(OFFSET('PTRM input'!$G$369,0,$E1532-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AW$3>(A43stdlife+$E1532),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AV1532),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AV1532))*(OFFSET('PTRM input'!$G$369,0,$E1532-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AX$3>(A43stdlife+$E1532),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AW1532),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AW1532))*(OFFSET('PTRM input'!$G$369,0,$E1532-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AY$3>(A43stdlife+$E1532),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AX1532),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AX1532))*(OFFSET('PTRM input'!$G$369,0,$E1532-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AZ$3>(A43stdlife+$E1532),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AY1532),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AY1532))*(OFFSET('PTRM input'!$G$369,0,$E1532-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BA$3>(A43stdlife+$E1532),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AZ1532),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:AZ1532))*(OFFSET('PTRM input'!$G$369,0,$E1532-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BB$3>(A43stdlife+$E1532),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:BA1532),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:BA1532))*(OFFSET('PTRM input'!$G$369,0,$E1532-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BC$3>(A43stdlife+$E1532),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:BB1532),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:BB1532))*(OFFSET('PTRM input'!$G$369,0,$E1532-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BD$3>(A43stdlife+$E1532),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:BC1532),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:BC1532))*(OFFSET('PTRM input'!$G$369,0,$E1532-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BE$3>(A43stdlife+$E1532),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:BD1532),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:BD1532))*(OFFSET('PTRM input'!$G$369,0,$E1532-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BF$3>(A43stdlife+$E1532),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:BE1532),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:BE1532))*(OFFSET('PTRM input'!$G$369,0,$E1532-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BG$3>(A43stdlife+$E1532),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:BF1532),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:BF1532))*(OFFSET('PTRM input'!$G$369,0,$E1532-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BH$3>(A43stdlife+$E1532),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:BG1532),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:BG1532))*(OFFSET('PTRM input'!$G$369,0,$E1532-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BI$3>(A43stdlife+$E1532),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:BH1532),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1532)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1532)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1532))*OFFSET($F$7,0,$E1532))-SUM($G1532:BH1532))*(OFFSET('PTRM input'!$G$369,0,$E1532-1)/A43taxstdlife))))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(O$3>(A43stdlife+$E1533),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:N1533),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:N1533))*(OFFSET('PTRM input'!$G$369,0,$E1533-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(P$3>(A43stdlife+$E1533),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:O1533),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:O1533))*(OFFSET('PTRM input'!$G$369,0,$E1533-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(Q$3>(A43stdlife+$E1533),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:P1533),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:P1533))*(OFFSET('PTRM input'!$G$369,0,$E1533-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(R$3>(A43stdlife+$E1533),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:Q1533),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:Q1533))*(OFFSET('PTRM input'!$G$369,0,$E1533-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(S$3>(A43stdlife+$E1533),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:R1533),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:R1533))*(OFFSET('PTRM input'!$G$369,0,$E1533-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(T$3>(A43stdlife+$E1533),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:S1533),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:S1533))*(OFFSET('PTRM input'!$G$369,0,$E1533-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(U$3>(A43stdlife+$E1533),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:T1533),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:T1533))*(OFFSET('PTRM input'!$G$369,0,$E1533-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(V$3>(A43stdlife+$E1533),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:U1533),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:U1533))*(OFFSET('PTRM input'!$G$369,0,$E1533-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(W$3>(A43stdlife+$E1533),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:V1533),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:V1533))*(OFFSET('PTRM input'!$G$369,0,$E1533-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(X$3>(A43stdlife+$E1533),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:W1533),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:W1533))*(OFFSET('PTRM input'!$G$369,0,$E1533-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(Y$3>(A43stdlife+$E1533),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:X1533),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:X1533))*(OFFSET('PTRM input'!$G$369,0,$E1533-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(Z$3>(A43stdlife+$E1533),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:Y1533),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:Y1533))*(OFFSET('PTRM input'!$G$369,0,$E1533-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AA$3>(A43stdlife+$E1533),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:Z1533),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:Z1533))*(OFFSET('PTRM input'!$G$369,0,$E1533-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AB$3>(A43stdlife+$E1533),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AA1533),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AA1533))*(OFFSET('PTRM input'!$G$369,0,$E1533-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AC$3>(A43stdlife+$E1533),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AB1533),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AB1533))*(OFFSET('PTRM input'!$G$369,0,$E1533-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AD$3>(A43stdlife+$E1533),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AC1533),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AC1533))*(OFFSET('PTRM input'!$G$369,0,$E1533-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AE$3>(A43stdlife+$E1533),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AD1533),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AD1533))*(OFFSET('PTRM input'!$G$369,0,$E1533-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AF$3>(A43stdlife+$E1533),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AE1533),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AE1533))*(OFFSET('PTRM input'!$G$369,0,$E1533-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AG$3>(A43stdlife+$E1533),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AF1533),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AF1533))*(OFFSET('PTRM input'!$G$369,0,$E1533-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AH$3>(A43stdlife+$E1533),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AG1533),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AG1533))*(OFFSET('PTRM input'!$G$369,0,$E1533-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AI$3>(A43stdlife+$E1533),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AH1533),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AH1533))*(OFFSET('PTRM input'!$G$369,0,$E1533-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AJ$3>(A43stdlife+$E1533),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AI1533),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AI1533))*(OFFSET('PTRM input'!$G$369,0,$E1533-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AK$3>(A43stdlife+$E1533),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AJ1533),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AJ1533))*(OFFSET('PTRM input'!$G$369,0,$E1533-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AL$3>(A43stdlife+$E1533),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AK1533),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AK1533))*(OFFSET('PTRM input'!$G$369,0,$E1533-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AM$3>(A43stdlife+$E1533),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AL1533),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AL1533))*(OFFSET('PTRM input'!$G$369,0,$E1533-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AN$3>(A43stdlife+$E1533),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AM1533),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AM1533))*(OFFSET('PTRM input'!$G$369,0,$E1533-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AO$3>(A43stdlife+$E1533),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AN1533),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AN1533))*(OFFSET('PTRM input'!$G$369,0,$E1533-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AP$3>(A43stdlife+$E1533),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AO1533),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AO1533))*(OFFSET('PTRM input'!$G$369,0,$E1533-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AQ$3>(A43stdlife+$E1533),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AP1533),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AP1533))*(OFFSET('PTRM input'!$G$369,0,$E1533-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AR$3>(A43stdlife+$E1533),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AQ1533),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AQ1533))*(OFFSET('PTRM input'!$G$369,0,$E1533-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AS$3>(A43stdlife+$E1533),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AR1533),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AR1533))*(OFFSET('PTRM input'!$G$369,0,$E1533-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AT$3>(A43stdlife+$E1533),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AS1533),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AS1533))*(OFFSET('PTRM input'!$G$369,0,$E1533-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AU$3>(A43stdlife+$E1533),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AT1533),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AT1533))*(OFFSET('PTRM input'!$G$369,0,$E1533-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AV$3>(A43stdlife+$E1533),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AU1533),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AU1533))*(OFFSET('PTRM input'!$G$369,0,$E1533-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AW$3>(A43stdlife+$E1533),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AV1533),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AV1533))*(OFFSET('PTRM input'!$G$369,0,$E1533-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AX$3>(A43stdlife+$E1533),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AW1533),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AW1533))*(OFFSET('PTRM input'!$G$369,0,$E1533-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AY$3>(A43stdlife+$E1533),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AX1533),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AX1533))*(OFFSET('PTRM input'!$G$369,0,$E1533-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AZ$3>(A43stdlife+$E1533),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AY1533),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AY1533))*(OFFSET('PTRM input'!$G$369,0,$E1533-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BA$3>(A43stdlife+$E1533),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AZ1533),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:AZ1533))*(OFFSET('PTRM input'!$G$369,0,$E1533-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BB$3>(A43stdlife+$E1533),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:BA1533),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:BA1533))*(OFFSET('PTRM input'!$G$369,0,$E1533-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BC$3>(A43stdlife+$E1533),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:BB1533),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:BB1533))*(OFFSET('PTRM input'!$G$369,0,$E1533-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BD$3>(A43stdlife+$E1533),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:BC1533),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:BC1533))*(OFFSET('PTRM input'!$G$369,0,$E1533-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BE$3>(A43stdlife+$E1533),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:BD1533),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:BD1533))*(OFFSET('PTRM input'!$G$369,0,$E1533-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BF$3>(A43stdlife+$E1533),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:BE1533),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:BE1533))*(OFFSET('PTRM input'!$G$369,0,$E1533-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BG$3>(A43stdlife+$E1533),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:BF1533),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:BF1533))*(OFFSET('PTRM input'!$G$369,0,$E1533-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BH$3>(A43stdlife+$E1533),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:BG1533),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:BG1533))*(OFFSET('PTRM input'!$G$369,0,$E1533-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BI$3>(A43stdlife+$E1533),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:BH1533),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1533)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1533)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1533))*OFFSET($F$7,0,$E1533))-SUM($G1533:BH1533))*(OFFSET('PTRM input'!$G$369,0,$E1533-1)/A43taxstdlife))))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(P$3>(A43stdlife+$E1534),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:O1534),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:O1534))*(OFFSET('PTRM input'!$G$369,0,$E1534-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(Q$3>(A43stdlife+$E1534),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:P1534),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:P1534))*(OFFSET('PTRM input'!$G$369,0,$E1534-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(R$3>(A43stdlife+$E1534),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:Q1534),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:Q1534))*(OFFSET('PTRM input'!$G$369,0,$E1534-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(S$3>(A43stdlife+$E1534),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:R1534),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:R1534))*(OFFSET('PTRM input'!$G$369,0,$E1534-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(T$3>(A43stdlife+$E1534),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:S1534),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:S1534))*(OFFSET('PTRM input'!$G$369,0,$E1534-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(U$3>(A43stdlife+$E1534),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:T1534),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:T1534))*(OFFSET('PTRM input'!$G$369,0,$E1534-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(V$3>(A43stdlife+$E1534),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:U1534),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:U1534))*(OFFSET('PTRM input'!$G$369,0,$E1534-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(W$3>(A43stdlife+$E1534),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:V1534),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:V1534))*(OFFSET('PTRM input'!$G$369,0,$E1534-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(X$3>(A43stdlife+$E1534),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:W1534),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:W1534))*(OFFSET('PTRM input'!$G$369,0,$E1534-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(Y$3>(A43stdlife+$E1534),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:X1534),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:X1534))*(OFFSET('PTRM input'!$G$369,0,$E1534-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(Z$3>(A43stdlife+$E1534),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:Y1534),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:Y1534))*(OFFSET('PTRM input'!$G$369,0,$E1534-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AA$3>(A43stdlife+$E1534),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:Z1534),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:Z1534))*(OFFSET('PTRM input'!$G$369,0,$E1534-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AB$3>(A43stdlife+$E1534),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AA1534),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AA1534))*(OFFSET('PTRM input'!$G$369,0,$E1534-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AC$3>(A43stdlife+$E1534),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AB1534),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AB1534))*(OFFSET('PTRM input'!$G$369,0,$E1534-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AD$3>(A43stdlife+$E1534),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AC1534),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AC1534))*(OFFSET('PTRM input'!$G$369,0,$E1534-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AE$3>(A43stdlife+$E1534),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AD1534),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AD1534))*(OFFSET('PTRM input'!$G$369,0,$E1534-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AF$3>(A43stdlife+$E1534),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AE1534),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AE1534))*(OFFSET('PTRM input'!$G$369,0,$E1534-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AG$3>(A43stdlife+$E1534),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AF1534),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AF1534))*(OFFSET('PTRM input'!$G$369,0,$E1534-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AH$3>(A43stdlife+$E1534),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AG1534),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AG1534))*(OFFSET('PTRM input'!$G$369,0,$E1534-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AI$3>(A43stdlife+$E1534),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AH1534),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AH1534))*(OFFSET('PTRM input'!$G$369,0,$E1534-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AJ$3>(A43stdlife+$E1534),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AI1534),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AI1534))*(OFFSET('PTRM input'!$G$369,0,$E1534-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AK$3>(A43stdlife+$E1534),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AJ1534),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AJ1534))*(OFFSET('PTRM input'!$G$369,0,$E1534-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AL$3>(A43stdlife+$E1534),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AK1534),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AK1534))*(OFFSET('PTRM input'!$G$369,0,$E1534-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AM$3>(A43stdlife+$E1534),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AL1534),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AL1534))*(OFFSET('PTRM input'!$G$369,0,$E1534-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AN$3>(A43stdlife+$E1534),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AM1534),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AM1534))*(OFFSET('PTRM input'!$G$369,0,$E1534-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AO$3>(A43stdlife+$E1534),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AN1534),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AN1534))*(OFFSET('PTRM input'!$G$369,0,$E1534-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AP$3>(A43stdlife+$E1534),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AO1534),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AO1534))*(OFFSET('PTRM input'!$G$369,0,$E1534-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AQ$3>(A43stdlife+$E1534),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AP1534),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AP1534))*(OFFSET('PTRM input'!$G$369,0,$E1534-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AR$3>(A43stdlife+$E1534),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AQ1534),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AQ1534))*(OFFSET('PTRM input'!$G$369,0,$E1534-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AS$3>(A43stdlife+$E1534),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AR1534),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AR1534))*(OFFSET('PTRM input'!$G$369,0,$E1534-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AT$3>(A43stdlife+$E1534),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AS1534),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AS1534))*(OFFSET('PTRM input'!$G$369,0,$E1534-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AU$3>(A43stdlife+$E1534),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AT1534),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AT1534))*(OFFSET('PTRM input'!$G$369,0,$E1534-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AV$3>(A43stdlife+$E1534),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AU1534),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AU1534))*(OFFSET('PTRM input'!$G$369,0,$E1534-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AW$3>(A43stdlife+$E1534),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AV1534),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AV1534))*(OFFSET('PTRM input'!$G$369,0,$E1534-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AX$3>(A43stdlife+$E1534),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AW1534),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AW1534))*(OFFSET('PTRM input'!$G$369,0,$E1534-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AY$3>(A43stdlife+$E1534),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AX1534),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AX1534))*(OFFSET('PTRM input'!$G$369,0,$E1534-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AZ$3>(A43stdlife+$E1534),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AY1534),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AY1534))*(OFFSET('PTRM input'!$G$369,0,$E1534-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BA$3>(A43stdlife+$E1534),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AZ1534),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:AZ1534))*(OFFSET('PTRM input'!$G$369,0,$E1534-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BB$3>(A43stdlife+$E1534),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:BA1534),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:BA1534))*(OFFSET('PTRM input'!$G$369,0,$E1534-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BC$3>(A43stdlife+$E1534),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:BB1534),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:BB1534))*(OFFSET('PTRM input'!$G$369,0,$E1534-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BD$3>(A43stdlife+$E1534),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:BC1534),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:BC1534))*(OFFSET('PTRM input'!$G$369,0,$E1534-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BE$3>(A43stdlife+$E1534),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:BD1534),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:BD1534))*(OFFSET('PTRM input'!$G$369,0,$E1534-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BF$3>(A43stdlife+$E1534),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:BE1534),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:BE1534))*(OFFSET('PTRM input'!$G$369,0,$E1534-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BG$3>(A43stdlife+$E1534),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:BF1534),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:BF1534))*(OFFSET('PTRM input'!$G$369,0,$E1534-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BH$3>(A43stdlife+$E1534),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:BG1534),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:BG1534))*(OFFSET('PTRM input'!$G$369,0,$E1534-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BI$3>(A43stdlife+$E1534),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:BH1534),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1534)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1534)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1534))*OFFSET($F$7,0,$E1534))-SUM($G1534:BH1534))*(OFFSET('PTRM input'!$G$369,0,$E1534-1)/A43taxstdlife))))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(Q$3>(A43stdlife+$E1535),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:P1535),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:P1535))*(OFFSET('PTRM input'!$G$369,0,$E1535-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(R$3>(A43stdlife+$E1535),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:Q1535),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:Q1535))*(OFFSET('PTRM input'!$G$369,0,$E1535-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(S$3>(A43stdlife+$E1535),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:R1535),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:R1535))*(OFFSET('PTRM input'!$G$369,0,$E1535-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(T$3>(A43stdlife+$E1535),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:S1535),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:S1535))*(OFFSET('PTRM input'!$G$369,0,$E1535-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(U$3>(A43stdlife+$E1535),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:T1535),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:T1535))*(OFFSET('PTRM input'!$G$369,0,$E1535-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(V$3>(A43stdlife+$E1535),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:U1535),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:U1535))*(OFFSET('PTRM input'!$G$369,0,$E1535-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(W$3>(A43stdlife+$E1535),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:V1535),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:V1535))*(OFFSET('PTRM input'!$G$369,0,$E1535-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(X$3>(A43stdlife+$E1535),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:W1535),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:W1535))*(OFFSET('PTRM input'!$G$369,0,$E1535-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(Y$3>(A43stdlife+$E1535),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:X1535),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:X1535))*(OFFSET('PTRM input'!$G$369,0,$E1535-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(Z$3>(A43stdlife+$E1535),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:Y1535),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:Y1535))*(OFFSET('PTRM input'!$G$369,0,$E1535-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AA$3>(A43stdlife+$E1535),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:Z1535),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:Z1535))*(OFFSET('PTRM input'!$G$369,0,$E1535-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AB$3>(A43stdlife+$E1535),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AA1535),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AA1535))*(OFFSET('PTRM input'!$G$369,0,$E1535-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AC$3>(A43stdlife+$E1535),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AB1535),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AB1535))*(OFFSET('PTRM input'!$G$369,0,$E1535-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AD$3>(A43stdlife+$E1535),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AC1535),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AC1535))*(OFFSET('PTRM input'!$G$369,0,$E1535-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AE$3>(A43stdlife+$E1535),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AD1535),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AD1535))*(OFFSET('PTRM input'!$G$369,0,$E1535-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AF$3>(A43stdlife+$E1535),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AE1535),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AE1535))*(OFFSET('PTRM input'!$G$369,0,$E1535-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AG$3>(A43stdlife+$E1535),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AF1535),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AF1535))*(OFFSET('PTRM input'!$G$369,0,$E1535-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AH$3>(A43stdlife+$E1535),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AG1535),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AG1535))*(OFFSET('PTRM input'!$G$369,0,$E1535-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AI$3>(A43stdlife+$E1535),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AH1535),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AH1535))*(OFFSET('PTRM input'!$G$369,0,$E1535-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AJ$3>(A43stdlife+$E1535),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AI1535),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AI1535))*(OFFSET('PTRM input'!$G$369,0,$E1535-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AK$3>(A43stdlife+$E1535),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AJ1535),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AJ1535))*(OFFSET('PTRM input'!$G$369,0,$E1535-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AL$3>(A43stdlife+$E1535),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AK1535),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AK1535))*(OFFSET('PTRM input'!$G$369,0,$E1535-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AM$3>(A43stdlife+$E1535),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AL1535),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AL1535))*(OFFSET('PTRM input'!$G$369,0,$E1535-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AN$3>(A43stdlife+$E1535),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AM1535),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AM1535))*(OFFSET('PTRM input'!$G$369,0,$E1535-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AO$3>(A43stdlife+$E1535),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AN1535),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AN1535))*(OFFSET('PTRM input'!$G$369,0,$E1535-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AP$3>(A43stdlife+$E1535),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AO1535),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AO1535))*(OFFSET('PTRM input'!$G$369,0,$E1535-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AQ$3>(A43stdlife+$E1535),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AP1535),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AP1535))*(OFFSET('PTRM input'!$G$369,0,$E1535-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AR$3>(A43stdlife+$E1535),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AQ1535),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AQ1535))*(OFFSET('PTRM input'!$G$369,0,$E1535-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AS$3>(A43stdlife+$E1535),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AR1535),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AR1535))*(OFFSET('PTRM input'!$G$369,0,$E1535-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AT$3>(A43stdlife+$E1535),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AS1535),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AS1535))*(OFFSET('PTRM input'!$G$369,0,$E1535-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AU$3>(A43stdlife+$E1535),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AT1535),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AT1535))*(OFFSET('PTRM input'!$G$369,0,$E1535-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AV$3>(A43stdlife+$E1535),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AU1535),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AU1535))*(OFFSET('PTRM input'!$G$369,0,$E1535-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AW$3>(A43stdlife+$E1535),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AV1535),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AV1535))*(OFFSET('PTRM input'!$G$369,0,$E1535-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AX$3>(A43stdlife+$E1535),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AW1535),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AW1535))*(OFFSET('PTRM input'!$G$369,0,$E1535-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AY$3>(A43stdlife+$E1535),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AX1535),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AX1535))*(OFFSET('PTRM input'!$G$369,0,$E1535-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(AZ$3>(A43stdlife+$E1535),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AY1535),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AY1535))*(OFFSET('PTRM input'!$G$369,0,$E1535-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BA$3>(A43stdlife+$E1535),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AZ1535),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:AZ1535))*(OFFSET('PTRM input'!$G$369,0,$E1535-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BB$3>(A43stdlife+$E1535),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:BA1535),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:BA1535))*(OFFSET('PTRM input'!$G$369,0,$E1535-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BC$3>(A43stdlife+$E1535),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:BB1535),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:BB1535))*(OFFSET('PTRM input'!$G$369,0,$E1535-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BD$3>(A43stdlife+$E1535),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:BC1535),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:BC1535))*(OFFSET('PTRM input'!$G$369,0,$E1535-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BE$3>(A43stdlife+$E1535),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:BD1535),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:BD1535))*(OFFSET('PTRM input'!$G$369,0,$E1535-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BF$3>(A43stdlife+$E1535),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:BE1535),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:BE1535))*(OFFSET('PTRM input'!$G$369,0,$E1535-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BG$3>(A43stdlife+$E1535),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:BF1535),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:BF1535))*(OFFSET('PTRM input'!$G$369,0,$E1535-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BH$3>(A43stdlife+$E1535),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:BG1535),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:BG1535))*(OFFSET('PTRM input'!$G$369,0,$E1535-1)/A43taxstdlife))))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(A43taxstdlife=\"\",0,IF(BI$3>(A43stdlife+$E1535),((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:BH1535),(((INDEX('PTRM input'!$G$277:$P$326,A43offset,$E1535)+INDEX('PTRM input'!$G$223:$P$272,A43offset,$E1535)-INDEX('PTRM input'!$G$115:$P$164,A43offset,$E1535))*OFFSET($F$7,0,$E1535))-SUM($G1535:BH1535))*(OFFSET('PTRM input'!$G$369,0,$E1535-1)/A43taxstdlife))))","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,{"$f":"SUM(G1524:G1535)+'PTRM input'!G$157*G$7","v":0},{"$f":"SUM(H1524:H1535)+'PTRM input'!H$157*H$7","v":0},{"$f":"SUM(I1524:I1535)+'PTRM input'!I$157*I$7","v":0},{"$f":"SUM(J1524:J1535)+'PTRM input'!J$157*J$7","v":0},{"$f":"SUM(K1524:K1535)+'PTRM input'!K$157*K$7","v":0},{"$f":"SUM(L1524:L1535)+'PTRM input'!L$157*L$7","v":0},{"$f":"SUM(M1524:M1535)+'PTRM input'!M$157*M$7","v":0},{"$f":"SUM(N1524:N1535)+'PTRM input'!N$157*N$7","v":0},{"$f":"SUM(O1524:O1535)+'PTRM input'!O$157*O$7","v":0},{"$f":"SUM(P1524:P1535)+'PTRM input'!P$157*P$7","v":0},{"$f":"SUM(Q1524:Q1535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1549","v":0},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(G$3>A44taxremlife,A44taxvalue-SUM($F1537:F1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!G$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(H$3>A44taxremlife,A44taxvalue-SUM($F1537:G1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!H$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(I$3>A44taxremlife,A44taxvalue-SUM($F1537:H1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!I$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(J$3>A44taxremlife,A44taxvalue-SUM($F1537:I1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!J$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(K$3>A44taxremlife,A44taxvalue-SUM($F1537:J1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!K$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(L$3>A44taxremlife,A44taxvalue-SUM($F1537:K1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!L$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(M$3>A44taxremlife,A44taxvalue-SUM($F1537:L1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!M$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(N$3>A44taxremlife,A44taxvalue-SUM($F1537:M1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!N$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(O$3>A44taxremlife,A44taxvalue-SUM($F1537:N1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!O$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(P$3>A44taxremlife,A44taxvalue-SUM($F1537:O1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!P$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Q$3>A44taxremlife,A44taxvalue-SUM($F1537:P1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!Q$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(R$3>A44taxremlife,A44taxvalue-SUM($F1537:Q1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!R$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(S$3>A44taxremlife,A44taxvalue-SUM($F1537:R1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!S$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(T$3>A44taxremlife,A44taxvalue-SUM($F1537:S1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!T$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(U$3>A44taxremlife,A44taxvalue-SUM($F1537:T1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!U$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(V$3>A44taxremlife,A44taxvalue-SUM($F1537:U1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!V$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(W$3>A44taxremlife,A44taxvalue-SUM($F1537:V1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!W$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(X$3>A44taxremlife,A44taxvalue-SUM($F1537:W1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!X$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Y$3>A44taxremlife,A44taxvalue-SUM($F1537:X1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!Y$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Z$3>A44taxremlife,A44taxvalue-SUM($F1537:Y1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!Z$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AA$3>A44taxremlife,A44taxvalue-SUM($F1537:Z1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!AA$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AB$3>A44taxremlife,A44taxvalue-SUM($F1537:AA1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!AB$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AC$3>A44taxremlife,A44taxvalue-SUM($F1537:AB1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!AC$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AD$3>A44taxremlife,A44taxvalue-SUM($F1537:AC1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!AD$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AE$3>A44taxremlife,A44taxvalue-SUM($F1537:AD1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!AE$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AF$3>A44taxremlife,A44taxvalue-SUM($F1537:AE1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!AF$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AG$3>A44taxremlife,A44taxvalue-SUM($F1537:AF1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!AG$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AH$3>A44taxremlife,A44taxvalue-SUM($F1537:AG1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!AH$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AI$3>A44taxremlife,A44taxvalue-SUM($F1537:AH1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!AI$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AJ$3>A44taxremlife,A44taxvalue-SUM($F1537:AI1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!AJ$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AK$3>A44taxremlife,A44taxvalue-SUM($F1537:AJ1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!AK$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AL$3>A44taxremlife,A44taxvalue-SUM($F1537:AK1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!AL$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AM$3>A44taxremlife,A44taxvalue-SUM($F1537:AL1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!AM$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AN$3>A44taxremlife,A44taxvalue-SUM($F1537:AM1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!AN$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AO$3>A44taxremlife,A44taxvalue-SUM($F1537:AN1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!AO$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AP$3>A44taxremlife,A44taxvalue-SUM($F1537:AO1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!AP$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AQ$3>A44taxremlife,A44taxvalue-SUM($F1537:AP1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!AQ$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AR$3>A44taxremlife,A44taxvalue-SUM($F1537:AQ1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!AR$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AS$3>A44taxremlife,A44taxvalue-SUM($F1537:AR1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!AS$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AT$3>A44taxremlife,A44taxvalue-SUM($F1537:AS1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!AT$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AU$3>A44taxremlife,A44taxvalue-SUM($F1537:AT1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!AU$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AV$3>A44taxremlife,A44taxvalue-SUM($F1537:AU1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!AV$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AW$3>A44taxremlife,A44taxvalue-SUM($F1537:AV1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!AW$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AX$3>A44taxremlife,A44taxvalue-SUM($F1537:AW1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!AX$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AY$3>A44taxremlife,A44taxvalue-SUM($F1537:AX1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!AY$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AZ$3>A44taxremlife,A44taxvalue-SUM($F1537:AY1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!AZ$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BA$3>A44taxremlife,A44taxvalue-SUM($F1537:AZ1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!BA$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BB$3>A44taxremlife,A44taxvalue-SUM($F1537:BA1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!BB$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BC$3>A44taxremlife,A44taxvalue-SUM($F1537:BB1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!BC$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BD$3>A44taxremlife,A44taxvalue-SUM($F1537:BC1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!BD$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BE$3>A44taxremlife,A44taxvalue-SUM($F1537:BD1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!BE$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BF$3>A44taxremlife,A44taxvalue-SUM($F1537:BE1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!BF$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BG$3>A44taxremlife,A44taxvalue-SUM($F1537:BF1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!BG$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BH$3>A44taxremlife,A44taxvalue-SUM($F1537:BG1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!BH$515)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BI$3>A44taxremlife,A44taxvalue-SUM($F1537:BH1537),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))),'PTRM input'!BI$515)","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(H$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:G1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:G1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(I$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:H1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:H1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(J$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:I1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:I1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(K$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:J1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:J1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(L$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:K1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:K1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(M$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:L1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:L1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(N$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:M1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:M1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(O$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:N1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:N1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(P$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:O1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:O1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(Q$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:P1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:P1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(R$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:Q1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:Q1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(S$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:R1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:R1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(T$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:S1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:S1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(U$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:T1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:T1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(V$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:U1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:U1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(W$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:V1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:V1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(X$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:W1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:W1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(Y$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:X1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:X1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(Z$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:Y1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:Y1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AA$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:Z1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:Z1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AB$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AA1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AA1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AC$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AB1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AB1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AD$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AC1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AC1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AE$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AD1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AD1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AF$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AE1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AE1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AG$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AF1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AF1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AH$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AG1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AG1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AI$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AH1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AH1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AJ$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AI1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AI1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AK$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AJ1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AJ1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AL$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AK1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AK1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AM$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AL1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AL1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AN$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AM1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AM1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AO$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AN1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AN1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AP$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AO1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AO1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AQ$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AP1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AP1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AR$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AQ1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AQ1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AS$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AR1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AR1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AT$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AS1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AS1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AU$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AT1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AT1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AV$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AU1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AU1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AW$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AV1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AV1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AX$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AW1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AW1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AY$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AX1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AX1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AZ$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AY1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AY1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BA$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AZ1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:AZ1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BB$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:BA1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:BA1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BC$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:BB1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:BB1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BD$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:BC1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:BC1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BE$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:BD1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:BD1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BF$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:BE1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:BE1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BG$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:BF1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:BF1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BH$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:BG1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:BG1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BI$3>(A44stdlife+$E1539),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:BH1539),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1539)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1539)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1539))*OFFSET($F$7,0,$E1539))-SUM($G1539:BH1539))*(OFFSET('PTRM input'!$G$369,0,$E1539-1)/A44taxstdlife))))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(I$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:H1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:H1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(J$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:I1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:I1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(K$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:J1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:J1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(L$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:K1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:K1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(M$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:L1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:L1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(N$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:M1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:M1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(O$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:N1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:N1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(P$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:O1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:O1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(Q$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:P1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:P1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(R$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:Q1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:Q1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(S$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:R1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:R1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(T$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:S1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:S1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(U$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:T1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:T1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(V$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:U1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:U1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(W$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:V1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:V1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(X$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:W1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:W1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(Y$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:X1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:X1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(Z$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:Y1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:Y1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AA$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:Z1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:Z1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AB$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AA1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AA1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AC$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AB1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AB1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AD$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AC1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AC1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AE$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AD1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AD1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AF$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AE1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AE1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AG$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AF1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AF1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AH$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AG1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AG1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AI$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AH1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AH1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AJ$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AI1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AI1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AK$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AJ1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AJ1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AL$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AK1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AK1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AM$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AL1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AL1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AN$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AM1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AM1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AO$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AN1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AN1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AP$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AO1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AO1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AQ$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AP1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AP1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AR$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AQ1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AQ1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AS$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AR1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AR1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AT$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AS1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AS1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AU$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AT1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AT1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AV$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AU1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AU1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AW$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AV1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AV1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AX$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AW1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AW1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AY$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AX1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AX1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AZ$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AY1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AY1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BA$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AZ1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:AZ1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BB$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:BA1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:BA1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BC$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:BB1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:BB1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BD$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:BC1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:BC1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BE$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:BD1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:BD1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BF$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:BE1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:BE1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BG$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:BF1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:BF1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BH$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:BG1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:BG1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BI$3>(A44stdlife+$E1540),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:BH1540),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1540)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1540)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1540))*OFFSET($F$7,0,$E1540))-SUM($G1540:BH1540))*(OFFSET('PTRM input'!$G$369,0,$E1540-1)/A44taxstdlife))))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(J$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:I1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:I1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(K$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:J1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:J1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(L$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:K1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:K1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(M$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:L1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:L1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(N$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:M1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:M1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(O$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:N1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:N1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(P$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:O1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:O1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(Q$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:P1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:P1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(R$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:Q1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:Q1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(S$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:R1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:R1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(T$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:S1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:S1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(U$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:T1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:T1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(V$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:U1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:U1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(W$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:V1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:V1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(X$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:W1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:W1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(Y$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:X1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:X1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(Z$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:Y1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:Y1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AA$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:Z1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:Z1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AB$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AA1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AA1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AC$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AB1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AB1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AD$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AC1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AC1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AE$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AD1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AD1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AF$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AE1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AE1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AG$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AF1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AF1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AH$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AG1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AG1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AI$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AH1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AH1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AJ$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AI1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AI1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AK$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AJ1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AJ1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AL$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AK1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AK1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AM$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AL1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AL1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AN$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AM1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AM1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AO$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AN1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AN1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AP$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AO1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AO1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AQ$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AP1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AP1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AR$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AQ1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AQ1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AS$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AR1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AR1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AT$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AS1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AS1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AU$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AT1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AT1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AV$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AU1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AU1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AW$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AV1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AV1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AX$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AW1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AW1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AY$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AX1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AX1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AZ$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AY1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AY1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BA$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AZ1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:AZ1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BB$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:BA1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:BA1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BC$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:BB1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:BB1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BD$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:BC1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:BC1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BE$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:BD1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:BD1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BF$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:BE1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:BE1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BG$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:BF1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:BF1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BH$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:BG1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:BG1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BI$3>(A44stdlife+$E1541),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:BH1541),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1541)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1541)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1541))*OFFSET($F$7,0,$E1541))-SUM($G1541:BH1541))*(OFFSET('PTRM input'!$G$369,0,$E1541-1)/A44taxstdlife))))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(K$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:J1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:J1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(L$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:K1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:K1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(M$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:L1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:L1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(N$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:M1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:M1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(O$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:N1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:N1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(P$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:O1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:O1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(Q$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:P1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:P1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(R$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:Q1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:Q1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(S$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:R1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:R1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(T$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:S1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:S1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(U$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:T1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:T1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(V$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:U1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:U1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(W$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:V1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:V1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(X$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:W1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:W1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(Y$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:X1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:X1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(Z$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:Y1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:Y1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AA$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:Z1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:Z1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AB$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AA1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AA1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AC$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AB1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AB1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AD$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AC1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AC1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AE$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AD1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AD1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AF$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AE1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AE1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AG$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AF1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AF1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AH$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AG1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AG1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AI$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AH1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AH1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AJ$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AI1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AI1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AK$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AJ1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AJ1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AL$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AK1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AK1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AM$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AL1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AL1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AN$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AM1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AM1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AO$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AN1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AN1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AP$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AO1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AO1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AQ$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AP1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AP1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AR$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AQ1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AQ1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AS$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AR1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AR1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AT$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AS1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AS1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AU$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AT1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AT1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AV$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AU1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AU1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AW$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AV1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AV1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AX$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AW1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AW1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AY$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AX1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AX1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AZ$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AY1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AY1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BA$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AZ1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:AZ1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BB$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:BA1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:BA1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BC$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:BB1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:BB1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BD$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:BC1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:BC1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BE$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:BD1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:BD1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BF$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:BE1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:BE1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BG$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:BF1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:BF1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BH$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:BG1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:BG1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BI$3>(A44stdlife+$E1542),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:BH1542),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1542)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1542)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1542))*OFFSET($F$7,0,$E1542))-SUM($G1542:BH1542))*(OFFSET('PTRM input'!$G$369,0,$E1542-1)/A44taxstdlife))))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(L$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:K1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:K1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(M$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:L1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:L1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(N$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:M1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:M1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(O$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:N1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:N1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(P$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:O1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:O1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(Q$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:P1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:P1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(R$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:Q1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:Q1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(S$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:R1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:R1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(T$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:S1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:S1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(U$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:T1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:T1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(V$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:U1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:U1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(W$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:V1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:V1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(X$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:W1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:W1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(Y$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:X1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:X1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(Z$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:Y1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:Y1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AA$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:Z1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:Z1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AB$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AA1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AA1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AC$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AB1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AB1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AD$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AC1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AC1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AE$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AD1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AD1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AF$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AE1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AE1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AG$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AF1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AF1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AH$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AG1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AG1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AI$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AH1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AH1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AJ$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AI1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AI1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AK$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AJ1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AJ1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AL$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AK1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AK1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AM$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AL1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AL1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AN$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AM1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AM1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AO$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AN1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AN1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AP$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AO1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AO1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AQ$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AP1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AP1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AR$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AQ1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AQ1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AS$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AR1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AR1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AT$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AS1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AS1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AU$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AT1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AT1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AV$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AU1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AU1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AW$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AV1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AV1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AX$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AW1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AW1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AY$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AX1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AX1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AZ$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AY1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AY1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BA$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AZ1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:AZ1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BB$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:BA1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:BA1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BC$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:BB1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:BB1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BD$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:BC1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:BC1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BE$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:BD1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:BD1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BF$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:BE1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:BE1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BG$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:BF1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:BF1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BH$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:BG1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:BG1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BI$3>(A44stdlife+$E1543),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:BH1543),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1543)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1543)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1543))*OFFSET($F$7,0,$E1543))-SUM($G1543:BH1543))*(OFFSET('PTRM input'!$G$369,0,$E1543-1)/A44taxstdlife))))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(M$3>(A44stdlife+$E1544),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:L1544),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:L1544))*(OFFSET('PTRM input'!$G$369,0,$E1544-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(N$3>(A44stdlife+$E1544),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:M1544),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:M1544))*(OFFSET('PTRM input'!$G$369,0,$E1544-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(O$3>(A44stdlife+$E1544),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:N1544),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:N1544))*(OFFSET('PTRM input'!$G$369,0,$E1544-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(P$3>(A44stdlife+$E1544),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:O1544),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:O1544))*(OFFSET('PTRM input'!$G$369,0,$E1544-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(Q$3>(A44stdlife+$E1544),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:P1544),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:P1544))*(OFFSET('PTRM input'!$G$369,0,$E1544-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(R$3>(A44stdlife+$E1544),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:Q1544),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:Q1544))*(OFFSET('PTRM input'!$G$369,0,$E1544-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(S$3>(A44stdlife+$E1544),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:R1544),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:R1544))*(OFFSET('PTRM input'!$G$369,0,$E1544-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(T$3>(A44stdlife+$E1544),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:S1544),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:S1544))*(OFFSET('PTRM input'!$G$369,0,$E1544-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(U$3>(A44stdlife+$E1544),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:T1544),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:T1544))*(OFFSET('PTRM input'!$G$369,0,$E1544-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(V$3>(A44stdlife+$E1544),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:U1544),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:U1544))*(OFFSET('PTRM input'!$G$369,0,$E1544-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(W$3>(A44stdlife+$E1544),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:V1544),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:V1544))*(OFFSET('PTRM input'!$G$369,0,$E1544-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(X$3>(A44stdlife+$E1544),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:W1544),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:W1544))*(OFFSET('PTRM input'!$G$369,0,$E1544-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(Y$3>(A44stdlife+$E1544),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:X1544),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:X1544))*(OFFSET('PTRM input'!$G$369,0,$E1544-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(Z$3>(A44stdlife+$E1544),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:Y1544),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:Y1544))*(OFFSET('PTRM input'!$G$369,0,$E1544-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AA$3>(A44stdlife+$E1544),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:Z1544),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:Z1544))*(OFFSET('PTRM input'!$G$369,0,$E1544-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AB$3>(A44stdlife+$E1544),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AA1544),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AA1544))*(OFFSET('PTRM input'!$G$369,0,$E1544-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AC$3>(A44stdlife+$E1544),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AB1544),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AB1544))*(OFFSET('PTRM input'!$G$369,0,$E1544-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AD$3>(A44stdlife+$E1544),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AC1544),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AC1544))*(OFFSET('PTRM input'!$G$369,0,$E1544-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AE$3>(A44stdlife+$E1544),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AD1544),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AD1544))*(OFFSET('PTRM input'!$G$369,0,$E1544-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AF$3>(A44stdlife+$E1544),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AE1544),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AE1544))*(OFFSET('PTRM input'!$G$369,0,$E1544-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AG$3>(A44stdlife+$E1544),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AF1544),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AF1544))*(OFFSET('PTRM input'!$G$369,0,$E1544-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AH$3>(A44stdlife+$E1544),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AG1544),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AG1544))*(OFFSET('PTRM input'!$G$369,0,$E1544-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AI$3>(A44stdlife+$E1544),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AH1544),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AH1544))*(OFFSET('PTRM input'!$G$369,0,$E1544-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AJ$3>(A44stdlife+$E1544),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AI1544),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AI1544))*(OFFSET('PTRM input'!$G$369,0,$E1544-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AK$3>(A44stdlife+$E1544),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AJ1544),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AJ1544))*(OFFSET('PTRM input'!$G$369,0,$E1544-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AL$3>(A44stdlife+$E1544),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AK1544),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AK1544))*(OFFSET('PTRM input'!$G$369,0,$E1544-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AM$3>(A44stdlife+$E1544),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AL1544),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AL1544))*(OFFSET('PTRM input'!$G$369,0,$E1544-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AN$3>(A44stdlife+$E1544),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AM1544),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AM1544))*(OFFSET('PTRM input'!$G$369,0,$E1544-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AO$3>(A44stdlife+$E1544),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AN1544),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AN1544))*(OFFSET('PTRM input'!$G$369,0,$E1544-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AP$3>(A44stdlife+$E1544),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AO1544),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AO1544))*(OFFSET('PTRM input'!$G$369,0,$E1544-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AQ$3>(A44stdlife+$E1544),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AP1544),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AP1544))*(OFFSET('PTRM input'!$G$369,0,$E1544-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AR$3>(A44stdlife+$E1544),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AQ1544),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AQ1544))*(OFFSET('PTRM input'!$G$369,0,$E1544-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AS$3>(A44stdlife+$E1544),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AR1544),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AR1544))*(OFFSET('PTRM input'!$G$369,0,$E1544-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AT$3>(A44stdlife+$E1544),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AS1544),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AS1544))*(OFFSET('PTRM input'!$G$369,0,$E1544-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AU$3>(A44stdlife+$E1544),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AT1544),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AT1544))*(OFFSET('PTRM input'!$G$369,0,$E1544-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AV$3>(A44stdlife+$E1544),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AU1544),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AU1544))*(OFFSET('PTRM input'!$G$369,0,$E1544-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AW$3>(A44stdlife+$E1544),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AV1544),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AV1544))*(OFFSET('PTRM input'!$G$369,0,$E1544-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AX$3>(A44stdlife+$E1544),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AW1544),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AW1544))*(OFFSET('PTRM input'!$G$369,0,$E1544-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AY$3>(A44stdlife+$E1544),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AX1544),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AX1544))*(OFFSET('PTRM input'!$G$369,0,$E1544-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AZ$3>(A44stdlife+$E1544),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AY1544),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AY1544))*(OFFSET('PTRM input'!$G$369,0,$E1544-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BA$3>(A44stdlife+$E1544),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AZ1544),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:AZ1544))*(OFFSET('PTRM input'!$G$369,0,$E1544-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BB$3>(A44stdlife+$E1544),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:BA1544),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:BA1544))*(OFFSET('PTRM input'!$G$369,0,$E1544-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BC$3>(A44stdlife+$E1544),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:BB1544),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:BB1544))*(OFFSET('PTRM input'!$G$369,0,$E1544-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BD$3>(A44stdlife+$E1544),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:BC1544),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:BC1544))*(OFFSET('PTRM input'!$G$369,0,$E1544-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BE$3>(A44stdlife+$E1544),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:BD1544),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:BD1544))*(OFFSET('PTRM input'!$G$369,0,$E1544-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BF$3>(A44stdlife+$E1544),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:BE1544),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:BE1544))*(OFFSET('PTRM input'!$G$369,0,$E1544-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BG$3>(A44stdlife+$E1544),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:BF1544),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:BF1544))*(OFFSET('PTRM input'!$G$369,0,$E1544-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BH$3>(A44stdlife+$E1544),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:BG1544),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:BG1544))*(OFFSET('PTRM input'!$G$369,0,$E1544-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BI$3>(A44stdlife+$E1544),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:BH1544),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1544)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1544)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1544))*OFFSET($F$7,0,$E1544))-SUM($G1544:BH1544))*(OFFSET('PTRM input'!$G$369,0,$E1544-1)/A44taxstdlife))))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(N$3>(A44stdlife+$E1545),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:M1545),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:M1545))*(OFFSET('PTRM input'!$G$369,0,$E1545-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(O$3>(A44stdlife+$E1545),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:N1545),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:N1545))*(OFFSET('PTRM input'!$G$369,0,$E1545-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(P$3>(A44stdlife+$E1545),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:O1545),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:O1545))*(OFFSET('PTRM input'!$G$369,0,$E1545-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(Q$3>(A44stdlife+$E1545),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:P1545),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:P1545))*(OFFSET('PTRM input'!$G$369,0,$E1545-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(R$3>(A44stdlife+$E1545),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:Q1545),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:Q1545))*(OFFSET('PTRM input'!$G$369,0,$E1545-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(S$3>(A44stdlife+$E1545),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:R1545),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:R1545))*(OFFSET('PTRM input'!$G$369,0,$E1545-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(T$3>(A44stdlife+$E1545),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:S1545),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:S1545))*(OFFSET('PTRM input'!$G$369,0,$E1545-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(U$3>(A44stdlife+$E1545),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:T1545),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:T1545))*(OFFSET('PTRM input'!$G$369,0,$E1545-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(V$3>(A44stdlife+$E1545),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:U1545),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:U1545))*(OFFSET('PTRM input'!$G$369,0,$E1545-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(W$3>(A44stdlife+$E1545),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:V1545),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:V1545))*(OFFSET('PTRM input'!$G$369,0,$E1545-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(X$3>(A44stdlife+$E1545),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:W1545),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:W1545))*(OFFSET('PTRM input'!$G$369,0,$E1545-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(Y$3>(A44stdlife+$E1545),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:X1545),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:X1545))*(OFFSET('PTRM input'!$G$369,0,$E1545-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(Z$3>(A44stdlife+$E1545),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:Y1545),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:Y1545))*(OFFSET('PTRM input'!$G$369,0,$E1545-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AA$3>(A44stdlife+$E1545),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:Z1545),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:Z1545))*(OFFSET('PTRM input'!$G$369,0,$E1545-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AB$3>(A44stdlife+$E1545),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AA1545),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AA1545))*(OFFSET('PTRM input'!$G$369,0,$E1545-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AC$3>(A44stdlife+$E1545),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AB1545),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AB1545))*(OFFSET('PTRM input'!$G$369,0,$E1545-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AD$3>(A44stdlife+$E1545),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AC1545),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AC1545))*(OFFSET('PTRM input'!$G$369,0,$E1545-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AE$3>(A44stdlife+$E1545),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AD1545),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AD1545))*(OFFSET('PTRM input'!$G$369,0,$E1545-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AF$3>(A44stdlife+$E1545),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AE1545),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AE1545))*(OFFSET('PTRM input'!$G$369,0,$E1545-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AG$3>(A44stdlife+$E1545),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AF1545),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AF1545))*(OFFSET('PTRM input'!$G$369,0,$E1545-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AH$3>(A44stdlife+$E1545),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AG1545),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AG1545))*(OFFSET('PTRM input'!$G$369,0,$E1545-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AI$3>(A44stdlife+$E1545),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AH1545),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AH1545))*(OFFSET('PTRM input'!$G$369,0,$E1545-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AJ$3>(A44stdlife+$E1545),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AI1545),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AI1545))*(OFFSET('PTRM input'!$G$369,0,$E1545-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AK$3>(A44stdlife+$E1545),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AJ1545),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AJ1545))*(OFFSET('PTRM input'!$G$369,0,$E1545-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AL$3>(A44stdlife+$E1545),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AK1545),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AK1545))*(OFFSET('PTRM input'!$G$369,0,$E1545-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AM$3>(A44stdlife+$E1545),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AL1545),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AL1545))*(OFFSET('PTRM input'!$G$369,0,$E1545-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AN$3>(A44stdlife+$E1545),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AM1545),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AM1545))*(OFFSET('PTRM input'!$G$369,0,$E1545-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AO$3>(A44stdlife+$E1545),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AN1545),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AN1545))*(OFFSET('PTRM input'!$G$369,0,$E1545-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AP$3>(A44stdlife+$E1545),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AO1545),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AO1545))*(OFFSET('PTRM input'!$G$369,0,$E1545-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AQ$3>(A44stdlife+$E1545),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AP1545),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AP1545))*(OFFSET('PTRM input'!$G$369,0,$E1545-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AR$3>(A44stdlife+$E1545),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AQ1545),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AQ1545))*(OFFSET('PTRM input'!$G$369,0,$E1545-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AS$3>(A44stdlife+$E1545),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AR1545),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AR1545))*(OFFSET('PTRM input'!$G$369,0,$E1545-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AT$3>(A44stdlife+$E1545),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AS1545),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AS1545))*(OFFSET('PTRM input'!$G$369,0,$E1545-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AU$3>(A44stdlife+$E1545),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AT1545),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AT1545))*(OFFSET('PTRM input'!$G$369,0,$E1545-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AV$3>(A44stdlife+$E1545),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AU1545),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AU1545))*(OFFSET('PTRM input'!$G$369,0,$E1545-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AW$3>(A44stdlife+$E1545),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AV1545),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AV1545))*(OFFSET('PTRM input'!$G$369,0,$E1545-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AX$3>(A44stdlife+$E1545),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AW1545),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AW1545))*(OFFSET('PTRM input'!$G$369,0,$E1545-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AY$3>(A44stdlife+$E1545),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AX1545),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AX1545))*(OFFSET('PTRM input'!$G$369,0,$E1545-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AZ$3>(A44stdlife+$E1545),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AY1545),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AY1545))*(OFFSET('PTRM input'!$G$369,0,$E1545-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BA$3>(A44stdlife+$E1545),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AZ1545),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:AZ1545))*(OFFSET('PTRM input'!$G$369,0,$E1545-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BB$3>(A44stdlife+$E1545),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:BA1545),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:BA1545))*(OFFSET('PTRM input'!$G$369,0,$E1545-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BC$3>(A44stdlife+$E1545),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:BB1545),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:BB1545))*(OFFSET('PTRM input'!$G$369,0,$E1545-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BD$3>(A44stdlife+$E1545),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:BC1545),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:BC1545))*(OFFSET('PTRM input'!$G$369,0,$E1545-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BE$3>(A44stdlife+$E1545),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:BD1545),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:BD1545))*(OFFSET('PTRM input'!$G$369,0,$E1545-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BF$3>(A44stdlife+$E1545),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:BE1545),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:BE1545))*(OFFSET('PTRM input'!$G$369,0,$E1545-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BG$3>(A44stdlife+$E1545),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:BF1545),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:BF1545))*(OFFSET('PTRM input'!$G$369,0,$E1545-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BH$3>(A44stdlife+$E1545),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:BG1545),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:BG1545))*(OFFSET('PTRM input'!$G$369,0,$E1545-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BI$3>(A44stdlife+$E1545),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:BH1545),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1545)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1545)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1545))*OFFSET($F$7,0,$E1545))-SUM($G1545:BH1545))*(OFFSET('PTRM input'!$G$369,0,$E1545-1)/A44taxstdlife))))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(O$3>(A44stdlife+$E1546),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:N1546),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:N1546))*(OFFSET('PTRM input'!$G$369,0,$E1546-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(P$3>(A44stdlife+$E1546),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:O1546),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:O1546))*(OFFSET('PTRM input'!$G$369,0,$E1546-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(Q$3>(A44stdlife+$E1546),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:P1546),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:P1546))*(OFFSET('PTRM input'!$G$369,0,$E1546-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(R$3>(A44stdlife+$E1546),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:Q1546),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:Q1546))*(OFFSET('PTRM input'!$G$369,0,$E1546-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(S$3>(A44stdlife+$E1546),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:R1546),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:R1546))*(OFFSET('PTRM input'!$G$369,0,$E1546-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(T$3>(A44stdlife+$E1546),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:S1546),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:S1546))*(OFFSET('PTRM input'!$G$369,0,$E1546-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(U$3>(A44stdlife+$E1546),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:T1546),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:T1546))*(OFFSET('PTRM input'!$G$369,0,$E1546-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(V$3>(A44stdlife+$E1546),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:U1546),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:U1546))*(OFFSET('PTRM input'!$G$369,0,$E1546-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(W$3>(A44stdlife+$E1546),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:V1546),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:V1546))*(OFFSET('PTRM input'!$G$369,0,$E1546-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(X$3>(A44stdlife+$E1546),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:W1546),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:W1546))*(OFFSET('PTRM input'!$G$369,0,$E1546-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(Y$3>(A44stdlife+$E1546),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:X1546),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:X1546))*(OFFSET('PTRM input'!$G$369,0,$E1546-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(Z$3>(A44stdlife+$E1546),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:Y1546),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:Y1546))*(OFFSET('PTRM input'!$G$369,0,$E1546-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AA$3>(A44stdlife+$E1546),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:Z1546),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:Z1546))*(OFFSET('PTRM input'!$G$369,0,$E1546-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AB$3>(A44stdlife+$E1546),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AA1546),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AA1546))*(OFFSET('PTRM input'!$G$369,0,$E1546-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AC$3>(A44stdlife+$E1546),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AB1546),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AB1546))*(OFFSET('PTRM input'!$G$369,0,$E1546-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AD$3>(A44stdlife+$E1546),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AC1546),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AC1546))*(OFFSET('PTRM input'!$G$369,0,$E1546-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AE$3>(A44stdlife+$E1546),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AD1546),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AD1546))*(OFFSET('PTRM input'!$G$369,0,$E1546-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AF$3>(A44stdlife+$E1546),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AE1546),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AE1546))*(OFFSET('PTRM input'!$G$369,0,$E1546-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AG$3>(A44stdlife+$E1546),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AF1546),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AF1546))*(OFFSET('PTRM input'!$G$369,0,$E1546-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AH$3>(A44stdlife+$E1546),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AG1546),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AG1546))*(OFFSET('PTRM input'!$G$369,0,$E1546-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AI$3>(A44stdlife+$E1546),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AH1546),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AH1546))*(OFFSET('PTRM input'!$G$369,0,$E1546-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AJ$3>(A44stdlife+$E1546),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AI1546),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AI1546))*(OFFSET('PTRM input'!$G$369,0,$E1546-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AK$3>(A44stdlife+$E1546),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AJ1546),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AJ1546))*(OFFSET('PTRM input'!$G$369,0,$E1546-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AL$3>(A44stdlife+$E1546),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AK1546),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AK1546))*(OFFSET('PTRM input'!$G$369,0,$E1546-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AM$3>(A44stdlife+$E1546),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AL1546),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AL1546))*(OFFSET('PTRM input'!$G$369,0,$E1546-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AN$3>(A44stdlife+$E1546),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AM1546),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AM1546))*(OFFSET('PTRM input'!$G$369,0,$E1546-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AO$3>(A44stdlife+$E1546),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AN1546),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AN1546))*(OFFSET('PTRM input'!$G$369,0,$E1546-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AP$3>(A44stdlife+$E1546),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AO1546),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AO1546))*(OFFSET('PTRM input'!$G$369,0,$E1546-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AQ$3>(A44stdlife+$E1546),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AP1546),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AP1546))*(OFFSET('PTRM input'!$G$369,0,$E1546-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AR$3>(A44stdlife+$E1546),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AQ1546),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AQ1546))*(OFFSET('PTRM input'!$G$369,0,$E1546-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AS$3>(A44stdlife+$E1546),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AR1546),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AR1546))*(OFFSET('PTRM input'!$G$369,0,$E1546-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AT$3>(A44stdlife+$E1546),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AS1546),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AS1546))*(OFFSET('PTRM input'!$G$369,0,$E1546-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AU$3>(A44stdlife+$E1546),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AT1546),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AT1546))*(OFFSET('PTRM input'!$G$369,0,$E1546-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AV$3>(A44stdlife+$E1546),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AU1546),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AU1546))*(OFFSET('PTRM input'!$G$369,0,$E1546-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AW$3>(A44stdlife+$E1546),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AV1546),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AV1546))*(OFFSET('PTRM input'!$G$369,0,$E1546-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AX$3>(A44stdlife+$E1546),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AW1546),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AW1546))*(OFFSET('PTRM input'!$G$369,0,$E1546-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AY$3>(A44stdlife+$E1546),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AX1546),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AX1546))*(OFFSET('PTRM input'!$G$369,0,$E1546-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AZ$3>(A44stdlife+$E1546),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AY1546),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AY1546))*(OFFSET('PTRM input'!$G$369,0,$E1546-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BA$3>(A44stdlife+$E1546),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AZ1546),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:AZ1546))*(OFFSET('PTRM input'!$G$369,0,$E1546-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BB$3>(A44stdlife+$E1546),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:BA1546),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:BA1546))*(OFFSET('PTRM input'!$G$369,0,$E1546-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BC$3>(A44stdlife+$E1546),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:BB1546),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:BB1546))*(OFFSET('PTRM input'!$G$369,0,$E1546-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BD$3>(A44stdlife+$E1546),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:BC1546),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:BC1546))*(OFFSET('PTRM input'!$G$369,0,$E1546-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BE$3>(A44stdlife+$E1546),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:BD1546),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:BD1546))*(OFFSET('PTRM input'!$G$369,0,$E1546-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BF$3>(A44stdlife+$E1546),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:BE1546),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:BE1546))*(OFFSET('PTRM input'!$G$369,0,$E1546-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BG$3>(A44stdlife+$E1546),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:BF1546),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:BF1546))*(OFFSET('PTRM input'!$G$369,0,$E1546-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BH$3>(A44stdlife+$E1546),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:BG1546),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:BG1546))*(OFFSET('PTRM input'!$G$369,0,$E1546-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BI$3>(A44stdlife+$E1546),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:BH1546),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1546)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1546)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1546))*OFFSET($F$7,0,$E1546))-SUM($G1546:BH1546))*(OFFSET('PTRM input'!$G$369,0,$E1546-1)/A44taxstdlife))))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(P$3>(A44stdlife+$E1547),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:O1547),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:O1547))*(OFFSET('PTRM input'!$G$369,0,$E1547-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(Q$3>(A44stdlife+$E1547),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:P1547),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:P1547))*(OFFSET('PTRM input'!$G$369,0,$E1547-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(R$3>(A44stdlife+$E1547),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:Q1547),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:Q1547))*(OFFSET('PTRM input'!$G$369,0,$E1547-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(S$3>(A44stdlife+$E1547),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:R1547),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:R1547))*(OFFSET('PTRM input'!$G$369,0,$E1547-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(T$3>(A44stdlife+$E1547),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:S1547),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:S1547))*(OFFSET('PTRM input'!$G$369,0,$E1547-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(U$3>(A44stdlife+$E1547),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:T1547),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:T1547))*(OFFSET('PTRM input'!$G$369,0,$E1547-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(V$3>(A44stdlife+$E1547),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:U1547),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:U1547))*(OFFSET('PTRM input'!$G$369,0,$E1547-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(W$3>(A44stdlife+$E1547),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:V1547),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:V1547))*(OFFSET('PTRM input'!$G$369,0,$E1547-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(X$3>(A44stdlife+$E1547),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:W1547),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:W1547))*(OFFSET('PTRM input'!$G$369,0,$E1547-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(Y$3>(A44stdlife+$E1547),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:X1547),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:X1547))*(OFFSET('PTRM input'!$G$369,0,$E1547-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(Z$3>(A44stdlife+$E1547),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:Y1547),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:Y1547))*(OFFSET('PTRM input'!$G$369,0,$E1547-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AA$3>(A44stdlife+$E1547),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:Z1547),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:Z1547))*(OFFSET('PTRM input'!$G$369,0,$E1547-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AB$3>(A44stdlife+$E1547),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AA1547),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AA1547))*(OFFSET('PTRM input'!$G$369,0,$E1547-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AC$3>(A44stdlife+$E1547),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AB1547),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AB1547))*(OFFSET('PTRM input'!$G$369,0,$E1547-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AD$3>(A44stdlife+$E1547),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AC1547),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AC1547))*(OFFSET('PTRM input'!$G$369,0,$E1547-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AE$3>(A44stdlife+$E1547),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AD1547),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AD1547))*(OFFSET('PTRM input'!$G$369,0,$E1547-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AF$3>(A44stdlife+$E1547),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AE1547),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AE1547))*(OFFSET('PTRM input'!$G$369,0,$E1547-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AG$3>(A44stdlife+$E1547),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AF1547),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AF1547))*(OFFSET('PTRM input'!$G$369,0,$E1547-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AH$3>(A44stdlife+$E1547),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AG1547),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AG1547))*(OFFSET('PTRM input'!$G$369,0,$E1547-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AI$3>(A44stdlife+$E1547),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AH1547),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AH1547))*(OFFSET('PTRM input'!$G$369,0,$E1547-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AJ$3>(A44stdlife+$E1547),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AI1547),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AI1547))*(OFFSET('PTRM input'!$G$369,0,$E1547-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AK$3>(A44stdlife+$E1547),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AJ1547),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AJ1547))*(OFFSET('PTRM input'!$G$369,0,$E1547-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AL$3>(A44stdlife+$E1547),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AK1547),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AK1547))*(OFFSET('PTRM input'!$G$369,0,$E1547-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AM$3>(A44stdlife+$E1547),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AL1547),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AL1547))*(OFFSET('PTRM input'!$G$369,0,$E1547-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AN$3>(A44stdlife+$E1547),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AM1547),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AM1547))*(OFFSET('PTRM input'!$G$369,0,$E1547-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AO$3>(A44stdlife+$E1547),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AN1547),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AN1547))*(OFFSET('PTRM input'!$G$369,0,$E1547-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AP$3>(A44stdlife+$E1547),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AO1547),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AO1547))*(OFFSET('PTRM input'!$G$369,0,$E1547-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AQ$3>(A44stdlife+$E1547),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AP1547),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AP1547))*(OFFSET('PTRM input'!$G$369,0,$E1547-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AR$3>(A44stdlife+$E1547),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AQ1547),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AQ1547))*(OFFSET('PTRM input'!$G$369,0,$E1547-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AS$3>(A44stdlife+$E1547),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AR1547),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AR1547))*(OFFSET('PTRM input'!$G$369,0,$E1547-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AT$3>(A44stdlife+$E1547),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AS1547),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AS1547))*(OFFSET('PTRM input'!$G$369,0,$E1547-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AU$3>(A44stdlife+$E1547),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AT1547),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AT1547))*(OFFSET('PTRM input'!$G$369,0,$E1547-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AV$3>(A44stdlife+$E1547),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AU1547),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AU1547))*(OFFSET('PTRM input'!$G$369,0,$E1547-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AW$3>(A44stdlife+$E1547),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AV1547),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AV1547))*(OFFSET('PTRM input'!$G$369,0,$E1547-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AX$3>(A44stdlife+$E1547),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AW1547),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AW1547))*(OFFSET('PTRM input'!$G$369,0,$E1547-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AY$3>(A44stdlife+$E1547),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AX1547),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AX1547))*(OFFSET('PTRM input'!$G$369,0,$E1547-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AZ$3>(A44stdlife+$E1547),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AY1547),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AY1547))*(OFFSET('PTRM input'!$G$369,0,$E1547-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BA$3>(A44stdlife+$E1547),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AZ1547),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:AZ1547))*(OFFSET('PTRM input'!$G$369,0,$E1547-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BB$3>(A44stdlife+$E1547),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:BA1547),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:BA1547))*(OFFSET('PTRM input'!$G$369,0,$E1547-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BC$3>(A44stdlife+$E1547),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:BB1547),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:BB1547))*(OFFSET('PTRM input'!$G$369,0,$E1547-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BD$3>(A44stdlife+$E1547),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:BC1547),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:BC1547))*(OFFSET('PTRM input'!$G$369,0,$E1547-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BE$3>(A44stdlife+$E1547),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:BD1547),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:BD1547))*(OFFSET('PTRM input'!$G$369,0,$E1547-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BF$3>(A44stdlife+$E1547),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:BE1547),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:BE1547))*(OFFSET('PTRM input'!$G$369,0,$E1547-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BG$3>(A44stdlife+$E1547),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:BF1547),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:BF1547))*(OFFSET('PTRM input'!$G$369,0,$E1547-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BH$3>(A44stdlife+$E1547),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:BG1547),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:BG1547))*(OFFSET('PTRM input'!$G$369,0,$E1547-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BI$3>(A44stdlife+$E1547),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:BH1547),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1547)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1547)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1547))*OFFSET($F$7,0,$E1547))-SUM($G1547:BH1547))*(OFFSET('PTRM input'!$G$369,0,$E1547-1)/A44taxstdlife))))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(Q$3>(A44stdlife+$E1548),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:P1548),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:P1548))*(OFFSET('PTRM input'!$G$369,0,$E1548-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(R$3>(A44stdlife+$E1548),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:Q1548),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:Q1548))*(OFFSET('PTRM input'!$G$369,0,$E1548-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(S$3>(A44stdlife+$E1548),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:R1548),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:R1548))*(OFFSET('PTRM input'!$G$369,0,$E1548-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(T$3>(A44stdlife+$E1548),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:S1548),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:S1548))*(OFFSET('PTRM input'!$G$369,0,$E1548-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(U$3>(A44stdlife+$E1548),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:T1548),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:T1548))*(OFFSET('PTRM input'!$G$369,0,$E1548-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(V$3>(A44stdlife+$E1548),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:U1548),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:U1548))*(OFFSET('PTRM input'!$G$369,0,$E1548-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(W$3>(A44stdlife+$E1548),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:V1548),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:V1548))*(OFFSET('PTRM input'!$G$369,0,$E1548-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(X$3>(A44stdlife+$E1548),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:W1548),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:W1548))*(OFFSET('PTRM input'!$G$369,0,$E1548-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(Y$3>(A44stdlife+$E1548),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:X1548),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:X1548))*(OFFSET('PTRM input'!$G$369,0,$E1548-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(Z$3>(A44stdlife+$E1548),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:Y1548),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:Y1548))*(OFFSET('PTRM input'!$G$369,0,$E1548-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AA$3>(A44stdlife+$E1548),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:Z1548),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:Z1548))*(OFFSET('PTRM input'!$G$369,0,$E1548-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AB$3>(A44stdlife+$E1548),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AA1548),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AA1548))*(OFFSET('PTRM input'!$G$369,0,$E1548-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AC$3>(A44stdlife+$E1548),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AB1548),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AB1548))*(OFFSET('PTRM input'!$G$369,0,$E1548-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AD$3>(A44stdlife+$E1548),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AC1548),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AC1548))*(OFFSET('PTRM input'!$G$369,0,$E1548-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AE$3>(A44stdlife+$E1548),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AD1548),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AD1548))*(OFFSET('PTRM input'!$G$369,0,$E1548-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AF$3>(A44stdlife+$E1548),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AE1548),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AE1548))*(OFFSET('PTRM input'!$G$369,0,$E1548-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AG$3>(A44stdlife+$E1548),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AF1548),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AF1548))*(OFFSET('PTRM input'!$G$369,0,$E1548-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AH$3>(A44stdlife+$E1548),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AG1548),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AG1548))*(OFFSET('PTRM input'!$G$369,0,$E1548-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AI$3>(A44stdlife+$E1548),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AH1548),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AH1548))*(OFFSET('PTRM input'!$G$369,0,$E1548-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AJ$3>(A44stdlife+$E1548),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AI1548),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AI1548))*(OFFSET('PTRM input'!$G$369,0,$E1548-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AK$3>(A44stdlife+$E1548),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AJ1548),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AJ1548))*(OFFSET('PTRM input'!$G$369,0,$E1548-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AL$3>(A44stdlife+$E1548),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AK1548),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AK1548))*(OFFSET('PTRM input'!$G$369,0,$E1548-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AM$3>(A44stdlife+$E1548),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AL1548),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AL1548))*(OFFSET('PTRM input'!$G$369,0,$E1548-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AN$3>(A44stdlife+$E1548),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AM1548),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AM1548))*(OFFSET('PTRM input'!$G$369,0,$E1548-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AO$3>(A44stdlife+$E1548),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AN1548),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AN1548))*(OFFSET('PTRM input'!$G$369,0,$E1548-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AP$3>(A44stdlife+$E1548),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AO1548),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AO1548))*(OFFSET('PTRM input'!$G$369,0,$E1548-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AQ$3>(A44stdlife+$E1548),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AP1548),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AP1548))*(OFFSET('PTRM input'!$G$369,0,$E1548-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AR$3>(A44stdlife+$E1548),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AQ1548),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AQ1548))*(OFFSET('PTRM input'!$G$369,0,$E1548-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AS$3>(A44stdlife+$E1548),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AR1548),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AR1548))*(OFFSET('PTRM input'!$G$369,0,$E1548-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AT$3>(A44stdlife+$E1548),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AS1548),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AS1548))*(OFFSET('PTRM input'!$G$369,0,$E1548-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AU$3>(A44stdlife+$E1548),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AT1548),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AT1548))*(OFFSET('PTRM input'!$G$369,0,$E1548-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AV$3>(A44stdlife+$E1548),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AU1548),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AU1548))*(OFFSET('PTRM input'!$G$369,0,$E1548-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AW$3>(A44stdlife+$E1548),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AV1548),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AV1548))*(OFFSET('PTRM input'!$G$369,0,$E1548-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AX$3>(A44stdlife+$E1548),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AW1548),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AW1548))*(OFFSET('PTRM input'!$G$369,0,$E1548-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AY$3>(A44stdlife+$E1548),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AX1548),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AX1548))*(OFFSET('PTRM input'!$G$369,0,$E1548-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(AZ$3>(A44stdlife+$E1548),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AY1548),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AY1548))*(OFFSET('PTRM input'!$G$369,0,$E1548-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BA$3>(A44stdlife+$E1548),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AZ1548),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:AZ1548))*(OFFSET('PTRM input'!$G$369,0,$E1548-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BB$3>(A44stdlife+$E1548),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:BA1548),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:BA1548))*(OFFSET('PTRM input'!$G$369,0,$E1548-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BC$3>(A44stdlife+$E1548),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:BB1548),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:BB1548))*(OFFSET('PTRM input'!$G$369,0,$E1548-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BD$3>(A44stdlife+$E1548),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:BC1548),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:BC1548))*(OFFSET('PTRM input'!$G$369,0,$E1548-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BE$3>(A44stdlife+$E1548),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:BD1548),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:BD1548))*(OFFSET('PTRM input'!$G$369,0,$E1548-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BF$3>(A44stdlife+$E1548),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:BE1548),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:BE1548))*(OFFSET('PTRM input'!$G$369,0,$E1548-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BG$3>(A44stdlife+$E1548),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:BF1548),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:BF1548))*(OFFSET('PTRM input'!$G$369,0,$E1548-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BH$3>(A44stdlife+$E1548),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:BG1548),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:BG1548))*(OFFSET('PTRM input'!$G$369,0,$E1548-1)/A44taxstdlife))))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(A44taxstdlife=\"\",0,IF(BI$3>(A44stdlife+$E1548),((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:BH1548),(((INDEX('PTRM input'!$G$277:$P$326,A44offset,$E1548)+INDEX('PTRM input'!$G$223:$P$272,A44offset,$E1548)-INDEX('PTRM input'!$G$115:$P$164,A44offset,$E1548))*OFFSET($F$7,0,$E1548))-SUM($G1548:BH1548))*(OFFSET('PTRM input'!$G$369,0,$E1548-1)/A44taxstdlife))))","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,{"$f":"SUM(G1537:G1548)+'PTRM input'!G$158*G$7","v":0},{"$f":"SUM(H1537:H1548)+'PTRM input'!H$158*H$7","v":0},{"$f":"SUM(I1537:I1548)+'PTRM input'!I$158*I$7","v":0},{"$f":"SUM(J1537:J1548)+'PTRM input'!J$158*J$7","v":0},{"$f":"SUM(K1537:K1548)+'PTRM input'!K$158*K$7","v":0},{"$f":"SUM(L1537:L1548)+'PTRM input'!L$158*L$7","v":0},{"$f":"SUM(M1537:M1548)+'PTRM input'!M$158*M$7","v":0},{"$f":"SUM(N1537:N1548)+'PTRM input'!N$158*N$7","v":0},{"$f":"SUM(O1537:O1548)+'PTRM input'!O$158*O$7","v":0},{"$f":"SUM(P1537:P1548)+'PTRM input'!P$158*P$7","v":0},{"$f":"SUM(Q1537:Q1548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1562","v":0},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(G$3>A45taxremlife,A45taxvalue-SUM($F1550:F1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!G$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(H$3>A45taxremlife,A45taxvalue-SUM($F1550:G1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!H$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(I$3>A45taxremlife,A45taxvalue-SUM($F1550:H1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!I$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(J$3>A45taxremlife,A45taxvalue-SUM($F1550:I1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!J$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(K$3>A45taxremlife,A45taxvalue-SUM($F1550:J1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!K$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(L$3>A45taxremlife,A45taxvalue-SUM($F1550:K1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!L$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(M$3>A45taxremlife,A45taxvalue-SUM($F1550:L1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!M$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(N$3>A45taxremlife,A45taxvalue-SUM($F1550:M1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!N$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(O$3>A45taxremlife,A45taxvalue-SUM($F1550:N1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!O$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(P$3>A45taxremlife,A45taxvalue-SUM($F1550:O1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!P$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Q$3>A45taxremlife,A45taxvalue-SUM($F1550:P1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!Q$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(R$3>A45taxremlife,A45taxvalue-SUM($F1550:Q1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!R$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(S$3>A45taxremlife,A45taxvalue-SUM($F1550:R1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!S$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(T$3>A45taxremlife,A45taxvalue-SUM($F1550:S1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!T$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(U$3>A45taxremlife,A45taxvalue-SUM($F1550:T1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!U$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(V$3>A45taxremlife,A45taxvalue-SUM($F1550:U1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!V$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(W$3>A45taxremlife,A45taxvalue-SUM($F1550:V1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!W$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(X$3>A45taxremlife,A45taxvalue-SUM($F1550:W1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!X$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Y$3>A45taxremlife,A45taxvalue-SUM($F1550:X1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!Y$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Z$3>A45taxremlife,A45taxvalue-SUM($F1550:Y1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!Z$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AA$3>A45taxremlife,A45taxvalue-SUM($F1550:Z1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!AA$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AB$3>A45taxremlife,A45taxvalue-SUM($F1550:AA1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!AB$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AC$3>A45taxremlife,A45taxvalue-SUM($F1550:AB1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!AC$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AD$3>A45taxremlife,A45taxvalue-SUM($F1550:AC1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!AD$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AE$3>A45taxremlife,A45taxvalue-SUM($F1550:AD1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!AE$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AF$3>A45taxremlife,A45taxvalue-SUM($F1550:AE1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!AF$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AG$3>A45taxremlife,A45taxvalue-SUM($F1550:AF1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!AG$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AH$3>A45taxremlife,A45taxvalue-SUM($F1550:AG1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!AH$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AI$3>A45taxremlife,A45taxvalue-SUM($F1550:AH1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!AI$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AJ$3>A45taxremlife,A45taxvalue-SUM($F1550:AI1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!AJ$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AK$3>A45taxremlife,A45taxvalue-SUM($F1550:AJ1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!AK$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AL$3>A45taxremlife,A45taxvalue-SUM($F1550:AK1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!AL$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AM$3>A45taxremlife,A45taxvalue-SUM($F1550:AL1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!AM$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AN$3>A45taxremlife,A45taxvalue-SUM($F1550:AM1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!AN$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AO$3>A45taxremlife,A45taxvalue-SUM($F1550:AN1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!AO$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AP$3>A45taxremlife,A45taxvalue-SUM($F1550:AO1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!AP$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AQ$3>A45taxremlife,A45taxvalue-SUM($F1550:AP1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!AQ$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AR$3>A45taxremlife,A45taxvalue-SUM($F1550:AQ1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!AR$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AS$3>A45taxremlife,A45taxvalue-SUM($F1550:AR1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!AS$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AT$3>A45taxremlife,A45taxvalue-SUM($F1550:AS1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!AT$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AU$3>A45taxremlife,A45taxvalue-SUM($F1550:AT1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!AU$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AV$3>A45taxremlife,A45taxvalue-SUM($F1550:AU1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!AV$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AW$3>A45taxremlife,A45taxvalue-SUM($F1550:AV1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!AW$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AX$3>A45taxremlife,A45taxvalue-SUM($F1550:AW1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!AX$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AY$3>A45taxremlife,A45taxvalue-SUM($F1550:AX1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!AY$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AZ$3>A45taxremlife,A45taxvalue-SUM($F1550:AY1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!AZ$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BA$3>A45taxremlife,A45taxvalue-SUM($F1550:AZ1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!BA$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BB$3>A45taxremlife,A45taxvalue-SUM($F1550:BA1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!BB$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BC$3>A45taxremlife,A45taxvalue-SUM($F1550:BB1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!BC$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BD$3>A45taxremlife,A45taxvalue-SUM($F1550:BC1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!BD$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BE$3>A45taxremlife,A45taxvalue-SUM($F1550:BD1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!BE$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BF$3>A45taxremlife,A45taxvalue-SUM($F1550:BE1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!BF$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BG$3>A45taxremlife,A45taxvalue-SUM($F1550:BF1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!BG$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BH$3>A45taxremlife,A45taxvalue-SUM($F1550:BG1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!BH$516)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BI$3>A45taxremlife,A45taxvalue-SUM($F1550:BH1550),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))),'PTRM input'!BI$516)","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(H$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:G1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:G1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(I$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:H1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:H1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(J$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:I1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:I1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(K$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:J1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:J1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(L$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:K1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:K1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(M$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:L1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:L1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(N$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:M1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:M1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(O$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:N1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:N1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(P$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:O1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:O1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(Q$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:P1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:P1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(R$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:Q1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:Q1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(S$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:R1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:R1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(T$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:S1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:S1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(U$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:T1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:T1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(V$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:U1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:U1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(W$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:V1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:V1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(X$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:W1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:W1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(Y$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:X1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:X1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(Z$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:Y1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:Y1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AA$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:Z1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:Z1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AB$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AA1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AA1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AC$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AB1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AB1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AD$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AC1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AC1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AE$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AD1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AD1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AF$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AE1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AE1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AG$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AF1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AF1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AH$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AG1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AG1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AI$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AH1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AH1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AJ$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AI1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AI1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AK$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AJ1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AJ1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AL$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AK1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AK1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AM$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AL1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AL1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AN$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AM1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AM1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AO$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AN1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AN1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AP$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AO1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AO1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AQ$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AP1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AP1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AR$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AQ1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AQ1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AS$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AR1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AR1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AT$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AS1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AS1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AU$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AT1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AT1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AV$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AU1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AU1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AW$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AV1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AV1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AX$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AW1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AW1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AY$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AX1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AX1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AZ$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AY1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AY1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BA$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AZ1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:AZ1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BB$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:BA1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:BA1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BC$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:BB1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:BB1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BD$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:BC1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:BC1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BE$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:BD1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:BD1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BF$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:BE1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:BE1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BG$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:BF1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:BF1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BH$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:BG1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:BG1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BI$3>(A45stdlife+$E1552),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:BH1552),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1552)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1552)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1552))*OFFSET($F$7,0,$E1552))-SUM($G1552:BH1552))*(OFFSET('PTRM input'!$G$369,0,$E1552-1)/A45taxstdlife))))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(I$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:H1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:H1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(J$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:I1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:I1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(K$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:J1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:J1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(L$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:K1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:K1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(M$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:L1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:L1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(N$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:M1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:M1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(O$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:N1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:N1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(P$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:O1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:O1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(Q$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:P1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:P1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(R$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:Q1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:Q1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(S$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:R1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:R1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(T$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:S1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:S1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(U$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:T1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:T1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(V$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:U1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:U1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(W$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:V1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:V1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(X$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:W1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:W1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(Y$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:X1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:X1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(Z$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:Y1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:Y1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AA$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:Z1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:Z1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AB$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AA1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AA1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AC$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AB1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AB1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AD$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AC1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AC1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AE$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AD1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AD1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AF$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AE1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AE1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AG$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AF1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AF1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AH$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AG1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AG1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AI$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AH1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AH1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AJ$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AI1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AI1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AK$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AJ1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AJ1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AL$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AK1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AK1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AM$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AL1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AL1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AN$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AM1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AM1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AO$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AN1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AN1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AP$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AO1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AO1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AQ$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AP1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AP1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AR$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AQ1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AQ1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AS$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AR1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AR1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AT$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AS1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AS1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AU$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AT1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AT1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AV$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AU1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AU1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AW$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AV1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AV1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AX$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AW1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AW1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AY$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AX1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AX1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AZ$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AY1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AY1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BA$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AZ1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:AZ1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BB$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:BA1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:BA1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BC$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:BB1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:BB1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BD$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:BC1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:BC1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BE$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:BD1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:BD1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BF$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:BE1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:BE1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BG$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:BF1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:BF1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BH$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:BG1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:BG1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BI$3>(A45stdlife+$E1553),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:BH1553),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1553)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1553)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1553))*OFFSET($F$7,0,$E1553))-SUM($G1553:BH1553))*(OFFSET('PTRM input'!$G$369,0,$E1553-1)/A45taxstdlife))))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(J$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:I1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:I1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(K$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:J1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:J1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(L$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:K1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:K1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(M$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:L1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:L1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(N$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:M1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:M1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(O$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:N1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:N1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(P$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:O1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:O1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(Q$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:P1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:P1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(R$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:Q1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:Q1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(S$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:R1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:R1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(T$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:S1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:S1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(U$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:T1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:T1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(V$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:U1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:U1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(W$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:V1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:V1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(X$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:W1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:W1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(Y$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:X1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:X1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(Z$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:Y1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:Y1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AA$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:Z1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:Z1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AB$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AA1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AA1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AC$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AB1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AB1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AD$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AC1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AC1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AE$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AD1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AD1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AF$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AE1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AE1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AG$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AF1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AF1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AH$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AG1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AG1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AI$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AH1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AH1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AJ$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AI1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AI1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AK$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AJ1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AJ1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AL$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AK1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AK1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AM$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AL1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AL1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AN$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AM1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AM1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AO$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AN1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AN1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AP$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AO1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AO1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AQ$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AP1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AP1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AR$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AQ1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AQ1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AS$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AR1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AR1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AT$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AS1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AS1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AU$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AT1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AT1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AV$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AU1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AU1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AW$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AV1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AV1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AX$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AW1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AW1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AY$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AX1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AX1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AZ$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AY1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AY1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BA$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AZ1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:AZ1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BB$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:BA1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:BA1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BC$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:BB1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:BB1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BD$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:BC1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:BC1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BE$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:BD1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:BD1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BF$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:BE1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:BE1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BG$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:BF1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:BF1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BH$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:BG1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:BG1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BI$3>(A45stdlife+$E1554),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:BH1554),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1554)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1554)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1554))*OFFSET($F$7,0,$E1554))-SUM($G1554:BH1554))*(OFFSET('PTRM input'!$G$369,0,$E1554-1)/A45taxstdlife))))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(K$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:J1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:J1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(L$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:K1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:K1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(M$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:L1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:L1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(N$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:M1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:M1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(O$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:N1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:N1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(P$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:O1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:O1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(Q$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:P1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:P1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(R$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:Q1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:Q1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(S$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:R1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:R1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(T$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:S1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:S1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(U$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:T1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:T1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(V$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:U1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:U1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(W$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:V1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:V1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(X$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:W1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:W1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(Y$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:X1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:X1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(Z$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:Y1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:Y1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AA$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:Z1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:Z1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AB$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AA1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AA1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AC$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AB1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AB1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AD$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AC1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AC1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AE$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AD1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AD1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AF$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AE1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AE1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AG$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AF1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AF1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AH$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AG1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AG1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AI$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AH1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AH1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AJ$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AI1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AI1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AK$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AJ1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AJ1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AL$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AK1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AK1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AM$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AL1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AL1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AN$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AM1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AM1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AO$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AN1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AN1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AP$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AO1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AO1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AQ$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AP1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AP1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AR$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AQ1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AQ1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AS$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AR1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AR1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AT$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AS1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AS1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AU$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AT1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AT1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AV$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AU1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AU1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AW$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AV1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AV1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AX$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AW1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AW1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AY$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AX1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AX1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AZ$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AY1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AY1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BA$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AZ1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:AZ1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BB$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:BA1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:BA1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BC$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:BB1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:BB1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BD$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:BC1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:BC1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BE$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:BD1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:BD1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BF$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:BE1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:BE1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BG$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:BF1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:BF1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BH$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:BG1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:BG1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BI$3>(A45stdlife+$E1555),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:BH1555),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1555)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1555)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1555))*OFFSET($F$7,0,$E1555))-SUM($G1555:BH1555))*(OFFSET('PTRM input'!$G$369,0,$E1555-1)/A45taxstdlife))))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(L$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:K1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:K1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(M$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:L1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:L1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(N$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:M1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:M1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(O$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:N1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:N1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(P$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:O1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:O1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(Q$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:P1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:P1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(R$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:Q1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:Q1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(S$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:R1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:R1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(T$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:S1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:S1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(U$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:T1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:T1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(V$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:U1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:U1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(W$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:V1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:V1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(X$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:W1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:W1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(Y$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:X1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:X1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(Z$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:Y1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:Y1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AA$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:Z1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:Z1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AB$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AA1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AA1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AC$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AB1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AB1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AD$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AC1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AC1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AE$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AD1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AD1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AF$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AE1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AE1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AG$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AF1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AF1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AH$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AG1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AG1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AI$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AH1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AH1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AJ$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AI1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AI1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AK$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AJ1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AJ1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AL$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AK1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AK1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AM$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AL1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AL1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AN$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AM1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AM1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AO$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AN1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AN1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AP$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AO1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AO1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AQ$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AP1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AP1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AR$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AQ1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AQ1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AS$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AR1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AR1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AT$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AS1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AS1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AU$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AT1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AT1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AV$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AU1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AU1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AW$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AV1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AV1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AX$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AW1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AW1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AY$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AX1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AX1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AZ$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AY1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AY1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BA$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AZ1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:AZ1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BB$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:BA1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:BA1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BC$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:BB1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:BB1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BD$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:BC1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:BC1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BE$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:BD1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:BD1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BF$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:BE1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:BE1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BG$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:BF1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:BF1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BH$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:BG1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:BG1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BI$3>(A45stdlife+$E1556),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:BH1556),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1556)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1556)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1556))*OFFSET($F$7,0,$E1556))-SUM($G1556:BH1556))*(OFFSET('PTRM input'!$G$369,0,$E1556-1)/A45taxstdlife))))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(M$3>(A45stdlife+$E1557),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:L1557),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:L1557))*(OFFSET('PTRM input'!$G$369,0,$E1557-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(N$3>(A45stdlife+$E1557),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:M1557),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:M1557))*(OFFSET('PTRM input'!$G$369,0,$E1557-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(O$3>(A45stdlife+$E1557),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:N1557),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:N1557))*(OFFSET('PTRM input'!$G$369,0,$E1557-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(P$3>(A45stdlife+$E1557),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:O1557),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:O1557))*(OFFSET('PTRM input'!$G$369,0,$E1557-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(Q$3>(A45stdlife+$E1557),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:P1557),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:P1557))*(OFFSET('PTRM input'!$G$369,0,$E1557-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(R$3>(A45stdlife+$E1557),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:Q1557),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:Q1557))*(OFFSET('PTRM input'!$G$369,0,$E1557-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(S$3>(A45stdlife+$E1557),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:R1557),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:R1557))*(OFFSET('PTRM input'!$G$369,0,$E1557-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(T$3>(A45stdlife+$E1557),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:S1557),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:S1557))*(OFFSET('PTRM input'!$G$369,0,$E1557-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(U$3>(A45stdlife+$E1557),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:T1557),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:T1557))*(OFFSET('PTRM input'!$G$369,0,$E1557-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(V$3>(A45stdlife+$E1557),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:U1557),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:U1557))*(OFFSET('PTRM input'!$G$369,0,$E1557-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(W$3>(A45stdlife+$E1557),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:V1557),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:V1557))*(OFFSET('PTRM input'!$G$369,0,$E1557-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(X$3>(A45stdlife+$E1557),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:W1557),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:W1557))*(OFFSET('PTRM input'!$G$369,0,$E1557-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(Y$3>(A45stdlife+$E1557),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:X1557),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:X1557))*(OFFSET('PTRM input'!$G$369,0,$E1557-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(Z$3>(A45stdlife+$E1557),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:Y1557),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:Y1557))*(OFFSET('PTRM input'!$G$369,0,$E1557-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AA$3>(A45stdlife+$E1557),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:Z1557),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:Z1557))*(OFFSET('PTRM input'!$G$369,0,$E1557-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AB$3>(A45stdlife+$E1557),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AA1557),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AA1557))*(OFFSET('PTRM input'!$G$369,0,$E1557-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AC$3>(A45stdlife+$E1557),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AB1557),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AB1557))*(OFFSET('PTRM input'!$G$369,0,$E1557-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AD$3>(A45stdlife+$E1557),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AC1557),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AC1557))*(OFFSET('PTRM input'!$G$369,0,$E1557-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AE$3>(A45stdlife+$E1557),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AD1557),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AD1557))*(OFFSET('PTRM input'!$G$369,0,$E1557-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AF$3>(A45stdlife+$E1557),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AE1557),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AE1557))*(OFFSET('PTRM input'!$G$369,0,$E1557-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AG$3>(A45stdlife+$E1557),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AF1557),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AF1557))*(OFFSET('PTRM input'!$G$369,0,$E1557-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AH$3>(A45stdlife+$E1557),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AG1557),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AG1557))*(OFFSET('PTRM input'!$G$369,0,$E1557-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AI$3>(A45stdlife+$E1557),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AH1557),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AH1557))*(OFFSET('PTRM input'!$G$369,0,$E1557-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AJ$3>(A45stdlife+$E1557),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AI1557),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AI1557))*(OFFSET('PTRM input'!$G$369,0,$E1557-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AK$3>(A45stdlife+$E1557),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AJ1557),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AJ1557))*(OFFSET('PTRM input'!$G$369,0,$E1557-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AL$3>(A45stdlife+$E1557),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AK1557),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AK1557))*(OFFSET('PTRM input'!$G$369,0,$E1557-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AM$3>(A45stdlife+$E1557),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AL1557),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AL1557))*(OFFSET('PTRM input'!$G$369,0,$E1557-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AN$3>(A45stdlife+$E1557),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AM1557),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AM1557))*(OFFSET('PTRM input'!$G$369,0,$E1557-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AO$3>(A45stdlife+$E1557),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AN1557),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AN1557))*(OFFSET('PTRM input'!$G$369,0,$E1557-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AP$3>(A45stdlife+$E1557),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AO1557),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AO1557))*(OFFSET('PTRM input'!$G$369,0,$E1557-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AQ$3>(A45stdlife+$E1557),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AP1557),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AP1557))*(OFFSET('PTRM input'!$G$369,0,$E1557-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AR$3>(A45stdlife+$E1557),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AQ1557),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AQ1557))*(OFFSET('PTRM input'!$G$369,0,$E1557-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AS$3>(A45stdlife+$E1557),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AR1557),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AR1557))*(OFFSET('PTRM input'!$G$369,0,$E1557-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AT$3>(A45stdlife+$E1557),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AS1557),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AS1557))*(OFFSET('PTRM input'!$G$369,0,$E1557-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AU$3>(A45stdlife+$E1557),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AT1557),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AT1557))*(OFFSET('PTRM input'!$G$369,0,$E1557-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AV$3>(A45stdlife+$E1557),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AU1557),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AU1557))*(OFFSET('PTRM input'!$G$369,0,$E1557-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AW$3>(A45stdlife+$E1557),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AV1557),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AV1557))*(OFFSET('PTRM input'!$G$369,0,$E1557-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AX$3>(A45stdlife+$E1557),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AW1557),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AW1557))*(OFFSET('PTRM input'!$G$369,0,$E1557-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AY$3>(A45stdlife+$E1557),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AX1557),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AX1557))*(OFFSET('PTRM input'!$G$369,0,$E1557-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AZ$3>(A45stdlife+$E1557),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AY1557),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AY1557))*(OFFSET('PTRM input'!$G$369,0,$E1557-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BA$3>(A45stdlife+$E1557),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AZ1557),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:AZ1557))*(OFFSET('PTRM input'!$G$369,0,$E1557-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BB$3>(A45stdlife+$E1557),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:BA1557),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:BA1557))*(OFFSET('PTRM input'!$G$369,0,$E1557-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BC$3>(A45stdlife+$E1557),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:BB1557),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:BB1557))*(OFFSET('PTRM input'!$G$369,0,$E1557-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BD$3>(A45stdlife+$E1557),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:BC1557),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:BC1557))*(OFFSET('PTRM input'!$G$369,0,$E1557-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BE$3>(A45stdlife+$E1557),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:BD1557),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:BD1557))*(OFFSET('PTRM input'!$G$369,0,$E1557-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BF$3>(A45stdlife+$E1557),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:BE1557),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:BE1557))*(OFFSET('PTRM input'!$G$369,0,$E1557-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BG$3>(A45stdlife+$E1557),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:BF1557),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:BF1557))*(OFFSET('PTRM input'!$G$369,0,$E1557-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BH$3>(A45stdlife+$E1557),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:BG1557),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:BG1557))*(OFFSET('PTRM input'!$G$369,0,$E1557-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BI$3>(A45stdlife+$E1557),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:BH1557),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1557)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1557)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1557))*OFFSET($F$7,0,$E1557))-SUM($G1557:BH1557))*(OFFSET('PTRM input'!$G$369,0,$E1557-1)/A45taxstdlife))))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(N$3>(A45stdlife+$E1558),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:M1558),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:M1558))*(OFFSET('PTRM input'!$G$369,0,$E1558-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(O$3>(A45stdlife+$E1558),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:N1558),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:N1558))*(OFFSET('PTRM input'!$G$369,0,$E1558-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(P$3>(A45stdlife+$E1558),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:O1558),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:O1558))*(OFFSET('PTRM input'!$G$369,0,$E1558-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(Q$3>(A45stdlife+$E1558),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:P1558),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:P1558))*(OFFSET('PTRM input'!$G$369,0,$E1558-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(R$3>(A45stdlife+$E1558),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:Q1558),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:Q1558))*(OFFSET('PTRM input'!$G$369,0,$E1558-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(S$3>(A45stdlife+$E1558),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:R1558),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:R1558))*(OFFSET('PTRM input'!$G$369,0,$E1558-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(T$3>(A45stdlife+$E1558),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:S1558),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:S1558))*(OFFSET('PTRM input'!$G$369,0,$E1558-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(U$3>(A45stdlife+$E1558),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:T1558),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:T1558))*(OFFSET('PTRM input'!$G$369,0,$E1558-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(V$3>(A45stdlife+$E1558),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:U1558),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:U1558))*(OFFSET('PTRM input'!$G$369,0,$E1558-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(W$3>(A45stdlife+$E1558),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:V1558),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:V1558))*(OFFSET('PTRM input'!$G$369,0,$E1558-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(X$3>(A45stdlife+$E1558),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:W1558),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:W1558))*(OFFSET('PTRM input'!$G$369,0,$E1558-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(Y$3>(A45stdlife+$E1558),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:X1558),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:X1558))*(OFFSET('PTRM input'!$G$369,0,$E1558-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(Z$3>(A45stdlife+$E1558),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:Y1558),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:Y1558))*(OFFSET('PTRM input'!$G$369,0,$E1558-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AA$3>(A45stdlife+$E1558),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:Z1558),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:Z1558))*(OFFSET('PTRM input'!$G$369,0,$E1558-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AB$3>(A45stdlife+$E1558),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AA1558),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AA1558))*(OFFSET('PTRM input'!$G$369,0,$E1558-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AC$3>(A45stdlife+$E1558),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AB1558),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AB1558))*(OFFSET('PTRM input'!$G$369,0,$E1558-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AD$3>(A45stdlife+$E1558),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AC1558),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AC1558))*(OFFSET('PTRM input'!$G$369,0,$E1558-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AE$3>(A45stdlife+$E1558),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AD1558),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AD1558))*(OFFSET('PTRM input'!$G$369,0,$E1558-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AF$3>(A45stdlife+$E1558),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AE1558),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AE1558))*(OFFSET('PTRM input'!$G$369,0,$E1558-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AG$3>(A45stdlife+$E1558),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AF1558),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AF1558))*(OFFSET('PTRM input'!$G$369,0,$E1558-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AH$3>(A45stdlife+$E1558),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AG1558),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AG1558))*(OFFSET('PTRM input'!$G$369,0,$E1558-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AI$3>(A45stdlife+$E1558),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AH1558),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AH1558))*(OFFSET('PTRM input'!$G$369,0,$E1558-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AJ$3>(A45stdlife+$E1558),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AI1558),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AI1558))*(OFFSET('PTRM input'!$G$369,0,$E1558-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AK$3>(A45stdlife+$E1558),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AJ1558),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AJ1558))*(OFFSET('PTRM input'!$G$369,0,$E1558-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AL$3>(A45stdlife+$E1558),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AK1558),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AK1558))*(OFFSET('PTRM input'!$G$369,0,$E1558-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AM$3>(A45stdlife+$E1558),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AL1558),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AL1558))*(OFFSET('PTRM input'!$G$369,0,$E1558-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AN$3>(A45stdlife+$E1558),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AM1558),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AM1558))*(OFFSET('PTRM input'!$G$369,0,$E1558-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AO$3>(A45stdlife+$E1558),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AN1558),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AN1558))*(OFFSET('PTRM input'!$G$369,0,$E1558-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AP$3>(A45stdlife+$E1558),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AO1558),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AO1558))*(OFFSET('PTRM input'!$G$369,0,$E1558-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AQ$3>(A45stdlife+$E1558),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AP1558),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AP1558))*(OFFSET('PTRM input'!$G$369,0,$E1558-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AR$3>(A45stdlife+$E1558),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AQ1558),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AQ1558))*(OFFSET('PTRM input'!$G$369,0,$E1558-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AS$3>(A45stdlife+$E1558),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AR1558),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AR1558))*(OFFSET('PTRM input'!$G$369,0,$E1558-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AT$3>(A45stdlife+$E1558),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AS1558),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AS1558))*(OFFSET('PTRM input'!$G$369,0,$E1558-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AU$3>(A45stdlife+$E1558),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AT1558),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AT1558))*(OFFSET('PTRM input'!$G$369,0,$E1558-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AV$3>(A45stdlife+$E1558),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AU1558),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AU1558))*(OFFSET('PTRM input'!$G$369,0,$E1558-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AW$3>(A45stdlife+$E1558),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AV1558),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AV1558))*(OFFSET('PTRM input'!$G$369,0,$E1558-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AX$3>(A45stdlife+$E1558),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AW1558),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AW1558))*(OFFSET('PTRM input'!$G$369,0,$E1558-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AY$3>(A45stdlife+$E1558),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AX1558),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AX1558))*(OFFSET('PTRM input'!$G$369,0,$E1558-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AZ$3>(A45stdlife+$E1558),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AY1558),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AY1558))*(OFFSET('PTRM input'!$G$369,0,$E1558-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BA$3>(A45stdlife+$E1558),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AZ1558),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:AZ1558))*(OFFSET('PTRM input'!$G$369,0,$E1558-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BB$3>(A45stdlife+$E1558),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:BA1558),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:BA1558))*(OFFSET('PTRM input'!$G$369,0,$E1558-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BC$3>(A45stdlife+$E1558),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:BB1558),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:BB1558))*(OFFSET('PTRM input'!$G$369,0,$E1558-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BD$3>(A45stdlife+$E1558),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:BC1558),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:BC1558))*(OFFSET('PTRM input'!$G$369,0,$E1558-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BE$3>(A45stdlife+$E1558),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:BD1558),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:BD1558))*(OFFSET('PTRM input'!$G$369,0,$E1558-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BF$3>(A45stdlife+$E1558),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:BE1558),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:BE1558))*(OFFSET('PTRM input'!$G$369,0,$E1558-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BG$3>(A45stdlife+$E1558),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:BF1558),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:BF1558))*(OFFSET('PTRM input'!$G$369,0,$E1558-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BH$3>(A45stdlife+$E1558),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:BG1558),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:BG1558))*(OFFSET('PTRM input'!$G$369,0,$E1558-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BI$3>(A45stdlife+$E1558),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:BH1558),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1558)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1558)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1558))*OFFSET($F$7,0,$E1558))-SUM($G1558:BH1558))*(OFFSET('PTRM input'!$G$369,0,$E1558-1)/A45taxstdlife))))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(O$3>(A45stdlife+$E1559),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:N1559),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:N1559))*(OFFSET('PTRM input'!$G$369,0,$E1559-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(P$3>(A45stdlife+$E1559),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:O1559),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:O1559))*(OFFSET('PTRM input'!$G$369,0,$E1559-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(Q$3>(A45stdlife+$E1559),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:P1559),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:P1559))*(OFFSET('PTRM input'!$G$369,0,$E1559-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(R$3>(A45stdlife+$E1559),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:Q1559),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:Q1559))*(OFFSET('PTRM input'!$G$369,0,$E1559-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(S$3>(A45stdlife+$E1559),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:R1559),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:R1559))*(OFFSET('PTRM input'!$G$369,0,$E1559-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(T$3>(A45stdlife+$E1559),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:S1559),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:S1559))*(OFFSET('PTRM input'!$G$369,0,$E1559-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(U$3>(A45stdlife+$E1559),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:T1559),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:T1559))*(OFFSET('PTRM input'!$G$369,0,$E1559-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(V$3>(A45stdlife+$E1559),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:U1559),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:U1559))*(OFFSET('PTRM input'!$G$369,0,$E1559-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(W$3>(A45stdlife+$E1559),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:V1559),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:V1559))*(OFFSET('PTRM input'!$G$369,0,$E1559-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(X$3>(A45stdlife+$E1559),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:W1559),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:W1559))*(OFFSET('PTRM input'!$G$369,0,$E1559-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(Y$3>(A45stdlife+$E1559),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:X1559),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:X1559))*(OFFSET('PTRM input'!$G$369,0,$E1559-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(Z$3>(A45stdlife+$E1559),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:Y1559),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:Y1559))*(OFFSET('PTRM input'!$G$369,0,$E1559-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AA$3>(A45stdlife+$E1559),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:Z1559),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:Z1559))*(OFFSET('PTRM input'!$G$369,0,$E1559-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AB$3>(A45stdlife+$E1559),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AA1559),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AA1559))*(OFFSET('PTRM input'!$G$369,0,$E1559-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AC$3>(A45stdlife+$E1559),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AB1559),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AB1559))*(OFFSET('PTRM input'!$G$369,0,$E1559-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AD$3>(A45stdlife+$E1559),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AC1559),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AC1559))*(OFFSET('PTRM input'!$G$369,0,$E1559-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AE$3>(A45stdlife+$E1559),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AD1559),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AD1559))*(OFFSET('PTRM input'!$G$369,0,$E1559-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AF$3>(A45stdlife+$E1559),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AE1559),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AE1559))*(OFFSET('PTRM input'!$G$369,0,$E1559-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AG$3>(A45stdlife+$E1559),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AF1559),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AF1559))*(OFFSET('PTRM input'!$G$369,0,$E1559-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AH$3>(A45stdlife+$E1559),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AG1559),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AG1559))*(OFFSET('PTRM input'!$G$369,0,$E1559-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AI$3>(A45stdlife+$E1559),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AH1559),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AH1559))*(OFFSET('PTRM input'!$G$369,0,$E1559-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AJ$3>(A45stdlife+$E1559),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AI1559),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AI1559))*(OFFSET('PTRM input'!$G$369,0,$E1559-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AK$3>(A45stdlife+$E1559),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AJ1559),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AJ1559))*(OFFSET('PTRM input'!$G$369,0,$E1559-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AL$3>(A45stdlife+$E1559),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AK1559),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AK1559))*(OFFSET('PTRM input'!$G$369,0,$E1559-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AM$3>(A45stdlife+$E1559),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AL1559),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AL1559))*(OFFSET('PTRM input'!$G$369,0,$E1559-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AN$3>(A45stdlife+$E1559),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AM1559),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AM1559))*(OFFSET('PTRM input'!$G$369,0,$E1559-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AO$3>(A45stdlife+$E1559),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AN1559),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AN1559))*(OFFSET('PTRM input'!$G$369,0,$E1559-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AP$3>(A45stdlife+$E1559),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AO1559),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AO1559))*(OFFSET('PTRM input'!$G$369,0,$E1559-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AQ$3>(A45stdlife+$E1559),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AP1559),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AP1559))*(OFFSET('PTRM input'!$G$369,0,$E1559-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AR$3>(A45stdlife+$E1559),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AQ1559),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AQ1559))*(OFFSET('PTRM input'!$G$369,0,$E1559-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AS$3>(A45stdlife+$E1559),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AR1559),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AR1559))*(OFFSET('PTRM input'!$G$369,0,$E1559-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AT$3>(A45stdlife+$E1559),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AS1559),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AS1559))*(OFFSET('PTRM input'!$G$369,0,$E1559-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AU$3>(A45stdlife+$E1559),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AT1559),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AT1559))*(OFFSET('PTRM input'!$G$369,0,$E1559-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AV$3>(A45stdlife+$E1559),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AU1559),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AU1559))*(OFFSET('PTRM input'!$G$369,0,$E1559-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AW$3>(A45stdlife+$E1559),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AV1559),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AV1559))*(OFFSET('PTRM input'!$G$369,0,$E1559-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AX$3>(A45stdlife+$E1559),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AW1559),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AW1559))*(OFFSET('PTRM input'!$G$369,0,$E1559-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AY$3>(A45stdlife+$E1559),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AX1559),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AX1559))*(OFFSET('PTRM input'!$G$369,0,$E1559-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AZ$3>(A45stdlife+$E1559),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AY1559),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AY1559))*(OFFSET('PTRM input'!$G$369,0,$E1559-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BA$3>(A45stdlife+$E1559),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AZ1559),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:AZ1559))*(OFFSET('PTRM input'!$G$369,0,$E1559-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BB$3>(A45stdlife+$E1559),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:BA1559),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:BA1559))*(OFFSET('PTRM input'!$G$369,0,$E1559-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BC$3>(A45stdlife+$E1559),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:BB1559),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:BB1559))*(OFFSET('PTRM input'!$G$369,0,$E1559-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BD$3>(A45stdlife+$E1559),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:BC1559),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:BC1559))*(OFFSET('PTRM input'!$G$369,0,$E1559-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BE$3>(A45stdlife+$E1559),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:BD1559),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:BD1559))*(OFFSET('PTRM input'!$G$369,0,$E1559-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BF$3>(A45stdlife+$E1559),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:BE1559),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:BE1559))*(OFFSET('PTRM input'!$G$369,0,$E1559-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BG$3>(A45stdlife+$E1559),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:BF1559),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:BF1559))*(OFFSET('PTRM input'!$G$369,0,$E1559-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BH$3>(A45stdlife+$E1559),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:BG1559),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:BG1559))*(OFFSET('PTRM input'!$G$369,0,$E1559-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BI$3>(A45stdlife+$E1559),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:BH1559),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1559)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1559)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1559))*OFFSET($F$7,0,$E1559))-SUM($G1559:BH1559))*(OFFSET('PTRM input'!$G$369,0,$E1559-1)/A45taxstdlife))))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(P$3>(A45stdlife+$E1560),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:O1560),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:O1560))*(OFFSET('PTRM input'!$G$369,0,$E1560-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(Q$3>(A45stdlife+$E1560),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:P1560),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:P1560))*(OFFSET('PTRM input'!$G$369,0,$E1560-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(R$3>(A45stdlife+$E1560),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:Q1560),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:Q1560))*(OFFSET('PTRM input'!$G$369,0,$E1560-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(S$3>(A45stdlife+$E1560),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:R1560),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:R1560))*(OFFSET('PTRM input'!$G$369,0,$E1560-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(T$3>(A45stdlife+$E1560),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:S1560),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:S1560))*(OFFSET('PTRM input'!$G$369,0,$E1560-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(U$3>(A45stdlife+$E1560),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:T1560),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:T1560))*(OFFSET('PTRM input'!$G$369,0,$E1560-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(V$3>(A45stdlife+$E1560),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:U1560),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:U1560))*(OFFSET('PTRM input'!$G$369,0,$E1560-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(W$3>(A45stdlife+$E1560),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:V1560),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:V1560))*(OFFSET('PTRM input'!$G$369,0,$E1560-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(X$3>(A45stdlife+$E1560),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:W1560),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:W1560))*(OFFSET('PTRM input'!$G$369,0,$E1560-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(Y$3>(A45stdlife+$E1560),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:X1560),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:X1560))*(OFFSET('PTRM input'!$G$369,0,$E1560-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(Z$3>(A45stdlife+$E1560),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:Y1560),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:Y1560))*(OFFSET('PTRM input'!$G$369,0,$E1560-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AA$3>(A45stdlife+$E1560),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:Z1560),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:Z1560))*(OFFSET('PTRM input'!$G$369,0,$E1560-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AB$3>(A45stdlife+$E1560),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AA1560),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AA1560))*(OFFSET('PTRM input'!$G$369,0,$E1560-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AC$3>(A45stdlife+$E1560),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AB1560),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AB1560))*(OFFSET('PTRM input'!$G$369,0,$E1560-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AD$3>(A45stdlife+$E1560),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AC1560),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AC1560))*(OFFSET('PTRM input'!$G$369,0,$E1560-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AE$3>(A45stdlife+$E1560),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AD1560),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AD1560))*(OFFSET('PTRM input'!$G$369,0,$E1560-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AF$3>(A45stdlife+$E1560),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AE1560),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AE1560))*(OFFSET('PTRM input'!$G$369,0,$E1560-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AG$3>(A45stdlife+$E1560),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AF1560),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AF1560))*(OFFSET('PTRM input'!$G$369,0,$E1560-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AH$3>(A45stdlife+$E1560),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AG1560),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AG1560))*(OFFSET('PTRM input'!$G$369,0,$E1560-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AI$3>(A45stdlife+$E1560),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AH1560),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AH1560))*(OFFSET('PTRM input'!$G$369,0,$E1560-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AJ$3>(A45stdlife+$E1560),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AI1560),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AI1560))*(OFFSET('PTRM input'!$G$369,0,$E1560-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AK$3>(A45stdlife+$E1560),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AJ1560),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AJ1560))*(OFFSET('PTRM input'!$G$369,0,$E1560-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AL$3>(A45stdlife+$E1560),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AK1560),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AK1560))*(OFFSET('PTRM input'!$G$369,0,$E1560-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AM$3>(A45stdlife+$E1560),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AL1560),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AL1560))*(OFFSET('PTRM input'!$G$369,0,$E1560-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AN$3>(A45stdlife+$E1560),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AM1560),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AM1560))*(OFFSET('PTRM input'!$G$369,0,$E1560-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AO$3>(A45stdlife+$E1560),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AN1560),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AN1560))*(OFFSET('PTRM input'!$G$369,0,$E1560-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AP$3>(A45stdlife+$E1560),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AO1560),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AO1560))*(OFFSET('PTRM input'!$G$369,0,$E1560-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AQ$3>(A45stdlife+$E1560),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AP1560),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AP1560))*(OFFSET('PTRM input'!$G$369,0,$E1560-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AR$3>(A45stdlife+$E1560),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AQ1560),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AQ1560))*(OFFSET('PTRM input'!$G$369,0,$E1560-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AS$3>(A45stdlife+$E1560),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AR1560),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AR1560))*(OFFSET('PTRM input'!$G$369,0,$E1560-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AT$3>(A45stdlife+$E1560),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AS1560),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AS1560))*(OFFSET('PTRM input'!$G$369,0,$E1560-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AU$3>(A45stdlife+$E1560),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AT1560),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AT1560))*(OFFSET('PTRM input'!$G$369,0,$E1560-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AV$3>(A45stdlife+$E1560),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AU1560),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AU1560))*(OFFSET('PTRM input'!$G$369,0,$E1560-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AW$3>(A45stdlife+$E1560),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AV1560),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AV1560))*(OFFSET('PTRM input'!$G$369,0,$E1560-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AX$3>(A45stdlife+$E1560),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AW1560),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AW1560))*(OFFSET('PTRM input'!$G$369,0,$E1560-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AY$3>(A45stdlife+$E1560),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AX1560),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AX1560))*(OFFSET('PTRM input'!$G$369,0,$E1560-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AZ$3>(A45stdlife+$E1560),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AY1560),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AY1560))*(OFFSET('PTRM input'!$G$369,0,$E1560-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BA$3>(A45stdlife+$E1560),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AZ1560),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:AZ1560))*(OFFSET('PTRM input'!$G$369,0,$E1560-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BB$3>(A45stdlife+$E1560),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:BA1560),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:BA1560))*(OFFSET('PTRM input'!$G$369,0,$E1560-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BC$3>(A45stdlife+$E1560),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:BB1560),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:BB1560))*(OFFSET('PTRM input'!$G$369,0,$E1560-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BD$3>(A45stdlife+$E1560),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:BC1560),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:BC1560))*(OFFSET('PTRM input'!$G$369,0,$E1560-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BE$3>(A45stdlife+$E1560),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:BD1560),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:BD1560))*(OFFSET('PTRM input'!$G$369,0,$E1560-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BF$3>(A45stdlife+$E1560),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:BE1560),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:BE1560))*(OFFSET('PTRM input'!$G$369,0,$E1560-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BG$3>(A45stdlife+$E1560),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:BF1560),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:BF1560))*(OFFSET('PTRM input'!$G$369,0,$E1560-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BH$3>(A45stdlife+$E1560),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:BG1560),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:BG1560))*(OFFSET('PTRM input'!$G$369,0,$E1560-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BI$3>(A45stdlife+$E1560),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:BH1560),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1560)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1560)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1560))*OFFSET($F$7,0,$E1560))-SUM($G1560:BH1560))*(OFFSET('PTRM input'!$G$369,0,$E1560-1)/A45taxstdlife))))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(Q$3>(A45stdlife+$E1561),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:P1561),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:P1561))*(OFFSET('PTRM input'!$G$369,0,$E1561-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(R$3>(A45stdlife+$E1561),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:Q1561),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:Q1561))*(OFFSET('PTRM input'!$G$369,0,$E1561-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(S$3>(A45stdlife+$E1561),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:R1561),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:R1561))*(OFFSET('PTRM input'!$G$369,0,$E1561-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(T$3>(A45stdlife+$E1561),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:S1561),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:S1561))*(OFFSET('PTRM input'!$G$369,0,$E1561-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(U$3>(A45stdlife+$E1561),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:T1561),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:T1561))*(OFFSET('PTRM input'!$G$369,0,$E1561-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(V$3>(A45stdlife+$E1561),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:U1561),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:U1561))*(OFFSET('PTRM input'!$G$369,0,$E1561-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(W$3>(A45stdlife+$E1561),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:V1561),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:V1561))*(OFFSET('PTRM input'!$G$369,0,$E1561-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(X$3>(A45stdlife+$E1561),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:W1561),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:W1561))*(OFFSET('PTRM input'!$G$369,0,$E1561-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(Y$3>(A45stdlife+$E1561),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:X1561),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:X1561))*(OFFSET('PTRM input'!$G$369,0,$E1561-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(Z$3>(A45stdlife+$E1561),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:Y1561),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:Y1561))*(OFFSET('PTRM input'!$G$369,0,$E1561-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AA$3>(A45stdlife+$E1561),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:Z1561),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:Z1561))*(OFFSET('PTRM input'!$G$369,0,$E1561-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AB$3>(A45stdlife+$E1561),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AA1561),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AA1561))*(OFFSET('PTRM input'!$G$369,0,$E1561-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AC$3>(A45stdlife+$E1561),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AB1561),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AB1561))*(OFFSET('PTRM input'!$G$369,0,$E1561-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AD$3>(A45stdlife+$E1561),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AC1561),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AC1561))*(OFFSET('PTRM input'!$G$369,0,$E1561-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AE$3>(A45stdlife+$E1561),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AD1561),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AD1561))*(OFFSET('PTRM input'!$G$369,0,$E1561-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AF$3>(A45stdlife+$E1561),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AE1561),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AE1561))*(OFFSET('PTRM input'!$G$369,0,$E1561-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AG$3>(A45stdlife+$E1561),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AF1561),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AF1561))*(OFFSET('PTRM input'!$G$369,0,$E1561-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AH$3>(A45stdlife+$E1561),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AG1561),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AG1561))*(OFFSET('PTRM input'!$G$369,0,$E1561-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AI$3>(A45stdlife+$E1561),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AH1561),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AH1561))*(OFFSET('PTRM input'!$G$369,0,$E1561-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AJ$3>(A45stdlife+$E1561),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AI1561),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AI1561))*(OFFSET('PTRM input'!$G$369,0,$E1561-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AK$3>(A45stdlife+$E1561),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AJ1561),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AJ1561))*(OFFSET('PTRM input'!$G$369,0,$E1561-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AL$3>(A45stdlife+$E1561),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AK1561),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AK1561))*(OFFSET('PTRM input'!$G$369,0,$E1561-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AM$3>(A45stdlife+$E1561),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AL1561),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AL1561))*(OFFSET('PTRM input'!$G$369,0,$E1561-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AN$3>(A45stdlife+$E1561),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AM1561),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AM1561))*(OFFSET('PTRM input'!$G$369,0,$E1561-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AO$3>(A45stdlife+$E1561),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AN1561),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AN1561))*(OFFSET('PTRM input'!$G$369,0,$E1561-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AP$3>(A45stdlife+$E1561),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AO1561),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AO1561))*(OFFSET('PTRM input'!$G$369,0,$E1561-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AQ$3>(A45stdlife+$E1561),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AP1561),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AP1561))*(OFFSET('PTRM input'!$G$369,0,$E1561-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AR$3>(A45stdlife+$E1561),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AQ1561),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AQ1561))*(OFFSET('PTRM input'!$G$369,0,$E1561-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AS$3>(A45stdlife+$E1561),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AR1561),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AR1561))*(OFFSET('PTRM input'!$G$369,0,$E1561-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AT$3>(A45stdlife+$E1561),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AS1561),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AS1561))*(OFFSET('PTRM input'!$G$369,0,$E1561-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AU$3>(A45stdlife+$E1561),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AT1561),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AT1561))*(OFFSET('PTRM input'!$G$369,0,$E1561-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AV$3>(A45stdlife+$E1561),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AU1561),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AU1561))*(OFFSET('PTRM input'!$G$369,0,$E1561-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AW$3>(A45stdlife+$E1561),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AV1561),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AV1561))*(OFFSET('PTRM input'!$G$369,0,$E1561-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AX$3>(A45stdlife+$E1561),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AW1561),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AW1561))*(OFFSET('PTRM input'!$G$369,0,$E1561-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AY$3>(A45stdlife+$E1561),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AX1561),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AX1561))*(OFFSET('PTRM input'!$G$369,0,$E1561-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(AZ$3>(A45stdlife+$E1561),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AY1561),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AY1561))*(OFFSET('PTRM input'!$G$369,0,$E1561-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BA$3>(A45stdlife+$E1561),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AZ1561),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:AZ1561))*(OFFSET('PTRM input'!$G$369,0,$E1561-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BB$3>(A45stdlife+$E1561),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:BA1561),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:BA1561))*(OFFSET('PTRM input'!$G$369,0,$E1561-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BC$3>(A45stdlife+$E1561),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:BB1561),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:BB1561))*(OFFSET('PTRM input'!$G$369,0,$E1561-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BD$3>(A45stdlife+$E1561),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:BC1561),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:BC1561))*(OFFSET('PTRM input'!$G$369,0,$E1561-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BE$3>(A45stdlife+$E1561),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:BD1561),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:BD1561))*(OFFSET('PTRM input'!$G$369,0,$E1561-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BF$3>(A45stdlife+$E1561),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:BE1561),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:BE1561))*(OFFSET('PTRM input'!$G$369,0,$E1561-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BG$3>(A45stdlife+$E1561),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:BF1561),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:BF1561))*(OFFSET('PTRM input'!$G$369,0,$E1561-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BH$3>(A45stdlife+$E1561),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:BG1561),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:BG1561))*(OFFSET('PTRM input'!$G$369,0,$E1561-1)/A45taxstdlife))))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(A45taxstdlife=\"\",0,IF(BI$3>(A45stdlife+$E1561),((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:BH1561),(((INDEX('PTRM input'!$G$277:$P$326,A45offset,$E1561)+INDEX('PTRM input'!$G$223:$P$272,A45offset,$E1561)-INDEX('PTRM input'!$G$115:$P$164,A45offset,$E1561))*OFFSET($F$7,0,$E1561))-SUM($G1561:BH1561))*(OFFSET('PTRM input'!$G$369,0,$E1561-1)/A45taxstdlife))))","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,{"$f":"SUM(G1550:G1561)+'PTRM input'!G$159*G$7","v":0},{"$f":"SUM(H1550:H1561)+'PTRM input'!H$159*H$7","v":0},{"$f":"SUM(I1550:I1561)+'PTRM input'!I$159*I$7","v":0},{"$f":"SUM(J1550:J1561)+'PTRM input'!J$159*J$7","v":0},{"$f":"SUM(K1550:K1561)+'PTRM input'!K$159*K$7","v":0},{"$f":"SUM(L1550:L1561)+'PTRM input'!L$159*L$7","v":0},{"$f":"SUM(M1550:M1561)+'PTRM input'!M$159*M$7","v":0},{"$f":"SUM(N1550:N1561)+'PTRM input'!N$159*N$7","v":0},{"$f":"SUM(O1550:O1561)+'PTRM input'!O$159*O$7","v":0},{"$f":"SUM(P1550:P1561)+'PTRM input'!P$159*P$7","v":0},{"$f":"SUM(Q1550:Q1561)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1575","v":0},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(G$3>A46taxremlife,A46taxvalue-SUM($F1563:F1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!G$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(H$3>A46taxremlife,A46taxvalue-SUM($F1563:G1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!H$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(I$3>A46taxremlife,A46taxvalue-SUM($F1563:H1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!I$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(J$3>A46taxremlife,A46taxvalue-SUM($F1563:I1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!J$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(K$3>A46taxremlife,A46taxvalue-SUM($F1563:J1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!K$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(L$3>A46taxremlife,A46taxvalue-SUM($F1563:K1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!L$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(M$3>A46taxremlife,A46taxvalue-SUM($F1563:L1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!M$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(N$3>A46taxremlife,A46taxvalue-SUM($F1563:M1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!N$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(O$3>A46taxremlife,A46taxvalue-SUM($F1563:N1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!O$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(P$3>A46taxremlife,A46taxvalue-SUM($F1563:O1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!P$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Q$3>A46taxremlife,A46taxvalue-SUM($F1563:P1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!Q$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(R$3>A46taxremlife,A46taxvalue-SUM($F1563:Q1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!R$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(S$3>A46taxremlife,A46taxvalue-SUM($F1563:R1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!S$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(T$3>A46taxremlife,A46taxvalue-SUM($F1563:S1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!T$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(U$3>A46taxremlife,A46taxvalue-SUM($F1563:T1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!U$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(V$3>A46taxremlife,A46taxvalue-SUM($F1563:U1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!V$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(W$3>A46taxremlife,A46taxvalue-SUM($F1563:V1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!W$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(X$3>A46taxremlife,A46taxvalue-SUM($F1563:W1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!X$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Y$3>A46taxremlife,A46taxvalue-SUM($F1563:X1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!Y$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Z$3>A46taxremlife,A46taxvalue-SUM($F1563:Y1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!Z$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AA$3>A46taxremlife,A46taxvalue-SUM($F1563:Z1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!AA$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AB$3>A46taxremlife,A46taxvalue-SUM($F1563:AA1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!AB$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AC$3>A46taxremlife,A46taxvalue-SUM($F1563:AB1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!AC$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AD$3>A46taxremlife,A46taxvalue-SUM($F1563:AC1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!AD$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AE$3>A46taxremlife,A46taxvalue-SUM($F1563:AD1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!AE$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AF$3>A46taxremlife,A46taxvalue-SUM($F1563:AE1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!AF$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AG$3>A46taxremlife,A46taxvalue-SUM($F1563:AF1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!AG$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AH$3>A46taxremlife,A46taxvalue-SUM($F1563:AG1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!AH$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AI$3>A46taxremlife,A46taxvalue-SUM($F1563:AH1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!AI$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AJ$3>A46taxremlife,A46taxvalue-SUM($F1563:AI1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!AJ$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AK$3>A46taxremlife,A46taxvalue-SUM($F1563:AJ1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!AK$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AL$3>A46taxremlife,A46taxvalue-SUM($F1563:AK1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!AL$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AM$3>A46taxremlife,A46taxvalue-SUM($F1563:AL1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!AM$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AN$3>A46taxremlife,A46taxvalue-SUM($F1563:AM1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!AN$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AO$3>A46taxremlife,A46taxvalue-SUM($F1563:AN1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!AO$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AP$3>A46taxremlife,A46taxvalue-SUM($F1563:AO1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!AP$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AQ$3>A46taxremlife,A46taxvalue-SUM($F1563:AP1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!AQ$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AR$3>A46taxremlife,A46taxvalue-SUM($F1563:AQ1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!AR$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AS$3>A46taxremlife,A46taxvalue-SUM($F1563:AR1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!AS$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AT$3>A46taxremlife,A46taxvalue-SUM($F1563:AS1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!AT$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AU$3>A46taxremlife,A46taxvalue-SUM($F1563:AT1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!AU$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AV$3>A46taxremlife,A46taxvalue-SUM($F1563:AU1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!AV$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AW$3>A46taxremlife,A46taxvalue-SUM($F1563:AV1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!AW$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AX$3>A46taxremlife,A46taxvalue-SUM($F1563:AW1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!AX$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AY$3>A46taxremlife,A46taxvalue-SUM($F1563:AX1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!AY$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AZ$3>A46taxremlife,A46taxvalue-SUM($F1563:AY1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!AZ$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BA$3>A46taxremlife,A46taxvalue-SUM($F1563:AZ1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!BA$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BB$3>A46taxremlife,A46taxvalue-SUM($F1563:BA1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!BB$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BC$3>A46taxremlife,A46taxvalue-SUM($F1563:BB1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!BC$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BD$3>A46taxremlife,A46taxvalue-SUM($F1563:BC1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!BD$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BE$3>A46taxremlife,A46taxvalue-SUM($F1563:BD1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!BE$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BF$3>A46taxremlife,A46taxvalue-SUM($F1563:BE1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!BF$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BG$3>A46taxremlife,A46taxvalue-SUM($F1563:BF1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!BG$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BH$3>A46taxremlife,A46taxvalue-SUM($F1563:BG1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!BH$517)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BI$3>A46taxremlife,A46taxvalue-SUM($F1563:BH1563),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))),'PTRM input'!BI$517)","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(H$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:G1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:G1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(I$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:H1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:H1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(J$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:I1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:I1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(K$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:J1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:J1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(L$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:K1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:K1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(M$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:L1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:L1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(N$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:M1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:M1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(O$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:N1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:N1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(P$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:O1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:O1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(Q$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:P1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:P1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(R$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:Q1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:Q1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(S$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:R1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:R1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(T$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:S1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:S1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(U$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:T1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:T1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(V$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:U1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:U1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(W$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:V1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:V1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(X$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:W1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:W1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(Y$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:X1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:X1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(Z$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:Y1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:Y1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AA$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:Z1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:Z1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AB$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AA1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AA1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AC$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AB1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AB1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AD$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AC1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AC1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AE$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AD1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AD1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AF$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AE1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AE1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AG$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AF1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AF1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AH$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AG1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AG1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AI$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AH1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AH1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AJ$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AI1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AI1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AK$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AJ1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AJ1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AL$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AK1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AK1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AM$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AL1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AL1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AN$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AM1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AM1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AO$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AN1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AN1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AP$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AO1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AO1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AQ$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AP1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AP1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AR$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AQ1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AQ1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AS$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AR1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AR1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AT$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AS1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AS1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AU$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AT1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AT1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AV$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AU1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AU1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AW$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AV1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AV1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AX$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AW1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AW1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AY$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AX1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AX1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AZ$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AY1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AY1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BA$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AZ1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:AZ1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BB$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:BA1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:BA1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BC$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:BB1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:BB1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BD$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:BC1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:BC1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BE$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:BD1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:BD1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BF$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:BE1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:BE1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BG$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:BF1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:BF1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BH$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:BG1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:BG1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BI$3>(A46stdlife+$E1565),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:BH1565),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1565)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1565)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1565))*OFFSET($F$7,0,$E1565))-SUM($G1565:BH1565))*(OFFSET('PTRM input'!$G$369,0,$E1565-1)/A46taxstdlife))))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(I$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:H1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:H1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(J$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:I1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:I1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(K$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:J1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:J1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(L$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:K1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:K1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(M$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:L1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:L1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(N$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:M1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:M1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(O$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:N1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:N1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(P$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:O1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:O1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(Q$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:P1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:P1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(R$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:Q1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:Q1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(S$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:R1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:R1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(T$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:S1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:S1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(U$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:T1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:T1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(V$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:U1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:U1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(W$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:V1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:V1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(X$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:W1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:W1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(Y$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:X1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:X1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(Z$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:Y1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:Y1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AA$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:Z1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:Z1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AB$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AA1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AA1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AC$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AB1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AB1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AD$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AC1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AC1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AE$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AD1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AD1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AF$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AE1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AE1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AG$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AF1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AF1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AH$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AG1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AG1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AI$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AH1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AH1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AJ$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AI1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AI1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AK$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AJ1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AJ1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AL$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AK1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AK1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AM$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AL1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AL1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AN$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AM1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AM1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AO$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AN1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AN1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AP$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AO1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AO1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AQ$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AP1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AP1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AR$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AQ1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AQ1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AS$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AR1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AR1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AT$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AS1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AS1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AU$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AT1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AT1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AV$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AU1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AU1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AW$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AV1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AV1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AX$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AW1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AW1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AY$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AX1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AX1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AZ$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AY1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AY1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BA$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AZ1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:AZ1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BB$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:BA1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:BA1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BC$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:BB1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:BB1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BD$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:BC1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:BC1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BE$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:BD1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:BD1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BF$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:BE1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:BE1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BG$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:BF1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:BF1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BH$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:BG1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:BG1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BI$3>(A46stdlife+$E1566),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:BH1566),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1566)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1566)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1566))*OFFSET($F$7,0,$E1566))-SUM($G1566:BH1566))*(OFFSET('PTRM input'!$G$369,0,$E1566-1)/A46taxstdlife))))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(J$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:I1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:I1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(K$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:J1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:J1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(L$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:K1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:K1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(M$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:L1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:L1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(N$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:M1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:M1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(O$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:N1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:N1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(P$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:O1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:O1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(Q$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:P1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:P1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(R$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:Q1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:Q1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(S$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:R1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:R1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(T$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:S1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:S1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(U$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:T1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:T1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(V$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:U1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:U1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(W$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:V1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:V1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(X$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:W1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:W1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(Y$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:X1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:X1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(Z$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:Y1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:Y1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AA$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:Z1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:Z1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AB$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AA1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AA1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AC$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AB1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AB1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AD$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AC1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AC1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AE$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AD1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AD1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AF$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AE1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AE1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AG$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AF1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AF1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AH$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AG1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AG1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AI$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AH1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AH1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AJ$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AI1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AI1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AK$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AJ1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AJ1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AL$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AK1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AK1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AM$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AL1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AL1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AN$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AM1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AM1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AO$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AN1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AN1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AP$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AO1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AO1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AQ$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AP1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AP1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AR$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AQ1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AQ1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AS$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AR1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AR1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AT$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AS1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AS1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AU$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AT1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AT1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AV$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AU1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AU1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AW$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AV1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AV1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AX$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AW1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AW1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AY$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AX1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AX1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AZ$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AY1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AY1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BA$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AZ1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:AZ1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BB$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:BA1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:BA1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BC$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:BB1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:BB1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BD$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:BC1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:BC1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BE$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:BD1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:BD1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BF$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:BE1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:BE1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BG$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:BF1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:BF1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BH$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:BG1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:BG1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BI$3>(A46stdlife+$E1567),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:BH1567),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1567)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1567)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1567))*OFFSET($F$7,0,$E1567))-SUM($G1567:BH1567))*(OFFSET('PTRM input'!$G$369,0,$E1567-1)/A46taxstdlife))))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(K$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:J1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:J1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(L$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:K1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:K1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(M$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:L1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:L1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(N$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:M1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:M1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(O$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:N1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:N1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(P$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:O1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:O1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(Q$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:P1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:P1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(R$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:Q1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:Q1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(S$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:R1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:R1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(T$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:S1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:S1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(U$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:T1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:T1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(V$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:U1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:U1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(W$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:V1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:V1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(X$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:W1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:W1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(Y$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:X1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:X1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(Z$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:Y1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:Y1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AA$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:Z1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:Z1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AB$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AA1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AA1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AC$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AB1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AB1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AD$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AC1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AC1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AE$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AD1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AD1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AF$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AE1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AE1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AG$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AF1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AF1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AH$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AG1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AG1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AI$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AH1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AH1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AJ$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AI1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AI1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AK$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AJ1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AJ1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AL$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AK1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AK1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AM$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AL1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AL1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AN$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AM1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AM1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AO$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AN1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AN1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AP$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AO1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AO1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AQ$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AP1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AP1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AR$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AQ1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AQ1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AS$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AR1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AR1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AT$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AS1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AS1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AU$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AT1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AT1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AV$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AU1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AU1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AW$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AV1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AV1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AX$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AW1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AW1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AY$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AX1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AX1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AZ$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AY1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AY1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BA$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AZ1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:AZ1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BB$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:BA1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:BA1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BC$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:BB1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:BB1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BD$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:BC1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:BC1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BE$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:BD1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:BD1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BF$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:BE1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:BE1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BG$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:BF1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:BF1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BH$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:BG1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:BG1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BI$3>(A46stdlife+$E1568),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:BH1568),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1568)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1568)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1568))*OFFSET($F$7,0,$E1568))-SUM($G1568:BH1568))*(OFFSET('PTRM input'!$G$369,0,$E1568-1)/A46taxstdlife))))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(L$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:K1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:K1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(M$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:L1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:L1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(N$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:M1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:M1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(O$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:N1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:N1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(P$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:O1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:O1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(Q$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:P1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:P1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(R$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:Q1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:Q1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(S$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:R1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:R1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(T$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:S1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:S1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(U$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:T1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:T1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(V$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:U1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:U1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(W$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:V1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:V1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(X$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:W1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:W1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(Y$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:X1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:X1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(Z$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:Y1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:Y1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AA$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:Z1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:Z1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AB$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AA1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AA1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AC$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AB1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AB1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AD$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AC1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AC1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AE$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AD1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AD1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AF$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AE1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AE1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AG$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AF1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AF1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AH$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AG1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AG1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AI$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AH1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AH1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AJ$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AI1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AI1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AK$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AJ1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AJ1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AL$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AK1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AK1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AM$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AL1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AL1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AN$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AM1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AM1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AO$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AN1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AN1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AP$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AO1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AO1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AQ$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AP1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AP1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AR$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AQ1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AQ1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AS$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AR1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AR1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AT$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AS1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AS1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AU$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AT1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AT1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AV$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AU1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AU1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AW$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AV1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AV1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AX$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AW1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AW1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AY$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AX1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AX1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AZ$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AY1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AY1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BA$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AZ1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:AZ1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BB$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:BA1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:BA1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BC$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:BB1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:BB1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BD$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:BC1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:BC1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BE$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:BD1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:BD1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BF$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:BE1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:BE1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BG$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:BF1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:BF1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BH$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:BG1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:BG1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BI$3>(A46stdlife+$E1569),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:BH1569),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1569)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1569)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1569))*OFFSET($F$7,0,$E1569))-SUM($G1569:BH1569))*(OFFSET('PTRM input'!$G$369,0,$E1569-1)/A46taxstdlife))))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(M$3>(A46stdlife+$E1570),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:L1570),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:L1570))*(OFFSET('PTRM input'!$G$369,0,$E1570-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(N$3>(A46stdlife+$E1570),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:M1570),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:M1570))*(OFFSET('PTRM input'!$G$369,0,$E1570-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(O$3>(A46stdlife+$E1570),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:N1570),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:N1570))*(OFFSET('PTRM input'!$G$369,0,$E1570-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(P$3>(A46stdlife+$E1570),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:O1570),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:O1570))*(OFFSET('PTRM input'!$G$369,0,$E1570-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(Q$3>(A46stdlife+$E1570),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:P1570),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:P1570))*(OFFSET('PTRM input'!$G$369,0,$E1570-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(R$3>(A46stdlife+$E1570),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:Q1570),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:Q1570))*(OFFSET('PTRM input'!$G$369,0,$E1570-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(S$3>(A46stdlife+$E1570),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:R1570),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:R1570))*(OFFSET('PTRM input'!$G$369,0,$E1570-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(T$3>(A46stdlife+$E1570),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:S1570),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:S1570))*(OFFSET('PTRM input'!$G$369,0,$E1570-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(U$3>(A46stdlife+$E1570),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:T1570),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:T1570))*(OFFSET('PTRM input'!$G$369,0,$E1570-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(V$3>(A46stdlife+$E1570),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:U1570),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:U1570))*(OFFSET('PTRM input'!$G$369,0,$E1570-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(W$3>(A46stdlife+$E1570),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:V1570),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:V1570))*(OFFSET('PTRM input'!$G$369,0,$E1570-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(X$3>(A46stdlife+$E1570),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:W1570),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:W1570))*(OFFSET('PTRM input'!$G$369,0,$E1570-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(Y$3>(A46stdlife+$E1570),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:X1570),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:X1570))*(OFFSET('PTRM input'!$G$369,0,$E1570-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(Z$3>(A46stdlife+$E1570),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:Y1570),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:Y1570))*(OFFSET('PTRM input'!$G$369,0,$E1570-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AA$3>(A46stdlife+$E1570),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:Z1570),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:Z1570))*(OFFSET('PTRM input'!$G$369,0,$E1570-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AB$3>(A46stdlife+$E1570),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AA1570),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AA1570))*(OFFSET('PTRM input'!$G$369,0,$E1570-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AC$3>(A46stdlife+$E1570),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AB1570),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AB1570))*(OFFSET('PTRM input'!$G$369,0,$E1570-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AD$3>(A46stdlife+$E1570),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AC1570),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AC1570))*(OFFSET('PTRM input'!$G$369,0,$E1570-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AE$3>(A46stdlife+$E1570),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AD1570),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AD1570))*(OFFSET('PTRM input'!$G$369,0,$E1570-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AF$3>(A46stdlife+$E1570),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AE1570),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AE1570))*(OFFSET('PTRM input'!$G$369,0,$E1570-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AG$3>(A46stdlife+$E1570),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AF1570),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AF1570))*(OFFSET('PTRM input'!$G$369,0,$E1570-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AH$3>(A46stdlife+$E1570),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AG1570),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AG1570))*(OFFSET('PTRM input'!$G$369,0,$E1570-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AI$3>(A46stdlife+$E1570),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AH1570),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AH1570))*(OFFSET('PTRM input'!$G$369,0,$E1570-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AJ$3>(A46stdlife+$E1570),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AI1570),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AI1570))*(OFFSET('PTRM input'!$G$369,0,$E1570-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AK$3>(A46stdlife+$E1570),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AJ1570),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AJ1570))*(OFFSET('PTRM input'!$G$369,0,$E1570-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AL$3>(A46stdlife+$E1570),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AK1570),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AK1570))*(OFFSET('PTRM input'!$G$369,0,$E1570-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AM$3>(A46stdlife+$E1570),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AL1570),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AL1570))*(OFFSET('PTRM input'!$G$369,0,$E1570-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AN$3>(A46stdlife+$E1570),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AM1570),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AM1570))*(OFFSET('PTRM input'!$G$369,0,$E1570-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AO$3>(A46stdlife+$E1570),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AN1570),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AN1570))*(OFFSET('PTRM input'!$G$369,0,$E1570-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AP$3>(A46stdlife+$E1570),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AO1570),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AO1570))*(OFFSET('PTRM input'!$G$369,0,$E1570-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AQ$3>(A46stdlife+$E1570),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AP1570),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AP1570))*(OFFSET('PTRM input'!$G$369,0,$E1570-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AR$3>(A46stdlife+$E1570),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AQ1570),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AQ1570))*(OFFSET('PTRM input'!$G$369,0,$E1570-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AS$3>(A46stdlife+$E1570),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AR1570),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AR1570))*(OFFSET('PTRM input'!$G$369,0,$E1570-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AT$3>(A46stdlife+$E1570),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AS1570),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AS1570))*(OFFSET('PTRM input'!$G$369,0,$E1570-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AU$3>(A46stdlife+$E1570),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AT1570),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AT1570))*(OFFSET('PTRM input'!$G$369,0,$E1570-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AV$3>(A46stdlife+$E1570),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AU1570),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AU1570))*(OFFSET('PTRM input'!$G$369,0,$E1570-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AW$3>(A46stdlife+$E1570),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AV1570),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AV1570))*(OFFSET('PTRM input'!$G$369,0,$E1570-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AX$3>(A46stdlife+$E1570),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AW1570),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AW1570))*(OFFSET('PTRM input'!$G$369,0,$E1570-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AY$3>(A46stdlife+$E1570),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AX1570),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AX1570))*(OFFSET('PTRM input'!$G$369,0,$E1570-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AZ$3>(A46stdlife+$E1570),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AY1570),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AY1570))*(OFFSET('PTRM input'!$G$369,0,$E1570-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BA$3>(A46stdlife+$E1570),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AZ1570),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:AZ1570))*(OFFSET('PTRM input'!$G$369,0,$E1570-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BB$3>(A46stdlife+$E1570),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:BA1570),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:BA1570))*(OFFSET('PTRM input'!$G$369,0,$E1570-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BC$3>(A46stdlife+$E1570),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:BB1570),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:BB1570))*(OFFSET('PTRM input'!$G$369,0,$E1570-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BD$3>(A46stdlife+$E1570),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:BC1570),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:BC1570))*(OFFSET('PTRM input'!$G$369,0,$E1570-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BE$3>(A46stdlife+$E1570),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:BD1570),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:BD1570))*(OFFSET('PTRM input'!$G$369,0,$E1570-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BF$3>(A46stdlife+$E1570),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:BE1570),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:BE1570))*(OFFSET('PTRM input'!$G$369,0,$E1570-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BG$3>(A46stdlife+$E1570),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:BF1570),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:BF1570))*(OFFSET('PTRM input'!$G$369,0,$E1570-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BH$3>(A46stdlife+$E1570),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:BG1570),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:BG1570))*(OFFSET('PTRM input'!$G$369,0,$E1570-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BI$3>(A46stdlife+$E1570),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:BH1570),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1570)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1570)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1570))*OFFSET($F$7,0,$E1570))-SUM($G1570:BH1570))*(OFFSET('PTRM input'!$G$369,0,$E1570-1)/A46taxstdlife))))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(N$3>(A46stdlife+$E1571),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:M1571),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:M1571))*(OFFSET('PTRM input'!$G$369,0,$E1571-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(O$3>(A46stdlife+$E1571),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:N1571),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:N1571))*(OFFSET('PTRM input'!$G$369,0,$E1571-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(P$3>(A46stdlife+$E1571),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:O1571),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:O1571))*(OFFSET('PTRM input'!$G$369,0,$E1571-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(Q$3>(A46stdlife+$E1571),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:P1571),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:P1571))*(OFFSET('PTRM input'!$G$369,0,$E1571-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(R$3>(A46stdlife+$E1571),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:Q1571),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:Q1571))*(OFFSET('PTRM input'!$G$369,0,$E1571-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(S$3>(A46stdlife+$E1571),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:R1571),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:R1571))*(OFFSET('PTRM input'!$G$369,0,$E1571-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(T$3>(A46stdlife+$E1571),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:S1571),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:S1571))*(OFFSET('PTRM input'!$G$369,0,$E1571-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(U$3>(A46stdlife+$E1571),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:T1571),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:T1571))*(OFFSET('PTRM input'!$G$369,0,$E1571-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(V$3>(A46stdlife+$E1571),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:U1571),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:U1571))*(OFFSET('PTRM input'!$G$369,0,$E1571-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(W$3>(A46stdlife+$E1571),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:V1571),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:V1571))*(OFFSET('PTRM input'!$G$369,0,$E1571-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(X$3>(A46stdlife+$E1571),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:W1571),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:W1571))*(OFFSET('PTRM input'!$G$369,0,$E1571-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(Y$3>(A46stdlife+$E1571),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:X1571),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:X1571))*(OFFSET('PTRM input'!$G$369,0,$E1571-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(Z$3>(A46stdlife+$E1571),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:Y1571),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:Y1571))*(OFFSET('PTRM input'!$G$369,0,$E1571-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AA$3>(A46stdlife+$E1571),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:Z1571),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:Z1571))*(OFFSET('PTRM input'!$G$369,0,$E1571-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AB$3>(A46stdlife+$E1571),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AA1571),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AA1571))*(OFFSET('PTRM input'!$G$369,0,$E1571-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AC$3>(A46stdlife+$E1571),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AB1571),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AB1571))*(OFFSET('PTRM input'!$G$369,0,$E1571-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AD$3>(A46stdlife+$E1571),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AC1571),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AC1571))*(OFFSET('PTRM input'!$G$369,0,$E1571-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AE$3>(A46stdlife+$E1571),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AD1571),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AD1571))*(OFFSET('PTRM input'!$G$369,0,$E1571-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AF$3>(A46stdlife+$E1571),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AE1571),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AE1571))*(OFFSET('PTRM input'!$G$369,0,$E1571-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AG$3>(A46stdlife+$E1571),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AF1571),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AF1571))*(OFFSET('PTRM input'!$G$369,0,$E1571-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AH$3>(A46stdlife+$E1571),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AG1571),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AG1571))*(OFFSET('PTRM input'!$G$369,0,$E1571-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AI$3>(A46stdlife+$E1571),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AH1571),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AH1571))*(OFFSET('PTRM input'!$G$369,0,$E1571-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AJ$3>(A46stdlife+$E1571),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AI1571),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AI1571))*(OFFSET('PTRM input'!$G$369,0,$E1571-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AK$3>(A46stdlife+$E1571),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AJ1571),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AJ1571))*(OFFSET('PTRM input'!$G$369,0,$E1571-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AL$3>(A46stdlife+$E1571),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AK1571),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AK1571))*(OFFSET('PTRM input'!$G$369,0,$E1571-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AM$3>(A46stdlife+$E1571),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AL1571),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AL1571))*(OFFSET('PTRM input'!$G$369,0,$E1571-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AN$3>(A46stdlife+$E1571),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AM1571),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AM1571))*(OFFSET('PTRM input'!$G$369,0,$E1571-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AO$3>(A46stdlife+$E1571),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AN1571),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AN1571))*(OFFSET('PTRM input'!$G$369,0,$E1571-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AP$3>(A46stdlife+$E1571),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AO1571),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AO1571))*(OFFSET('PTRM input'!$G$369,0,$E1571-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AQ$3>(A46stdlife+$E1571),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AP1571),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AP1571))*(OFFSET('PTRM input'!$G$369,0,$E1571-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AR$3>(A46stdlife+$E1571),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AQ1571),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AQ1571))*(OFFSET('PTRM input'!$G$369,0,$E1571-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AS$3>(A46stdlife+$E1571),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AR1571),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AR1571))*(OFFSET('PTRM input'!$G$369,0,$E1571-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AT$3>(A46stdlife+$E1571),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AS1571),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AS1571))*(OFFSET('PTRM input'!$G$369,0,$E1571-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AU$3>(A46stdlife+$E1571),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AT1571),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AT1571))*(OFFSET('PTRM input'!$G$369,0,$E1571-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AV$3>(A46stdlife+$E1571),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AU1571),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AU1571))*(OFFSET('PTRM input'!$G$369,0,$E1571-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AW$3>(A46stdlife+$E1571),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AV1571),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AV1571))*(OFFSET('PTRM input'!$G$369,0,$E1571-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AX$3>(A46stdlife+$E1571),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AW1571),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AW1571))*(OFFSET('PTRM input'!$G$369,0,$E1571-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AY$3>(A46stdlife+$E1571),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AX1571),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AX1571))*(OFFSET('PTRM input'!$G$369,0,$E1571-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AZ$3>(A46stdlife+$E1571),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AY1571),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AY1571))*(OFFSET('PTRM input'!$G$369,0,$E1571-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BA$3>(A46stdlife+$E1571),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AZ1571),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:AZ1571))*(OFFSET('PTRM input'!$G$369,0,$E1571-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BB$3>(A46stdlife+$E1571),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:BA1571),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:BA1571))*(OFFSET('PTRM input'!$G$369,0,$E1571-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BC$3>(A46stdlife+$E1571),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:BB1571),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:BB1571))*(OFFSET('PTRM input'!$G$369,0,$E1571-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BD$3>(A46stdlife+$E1571),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:BC1571),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:BC1571))*(OFFSET('PTRM input'!$G$369,0,$E1571-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BE$3>(A46stdlife+$E1571),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:BD1571),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:BD1571))*(OFFSET('PTRM input'!$G$369,0,$E1571-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BF$3>(A46stdlife+$E1571),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:BE1571),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:BE1571))*(OFFSET('PTRM input'!$G$369,0,$E1571-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BG$3>(A46stdlife+$E1571),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:BF1571),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:BF1571))*(OFFSET('PTRM input'!$G$369,0,$E1571-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BH$3>(A46stdlife+$E1571),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:BG1571),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:BG1571))*(OFFSET('PTRM input'!$G$369,0,$E1571-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BI$3>(A46stdlife+$E1571),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:BH1571),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1571)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1571)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1571))*OFFSET($F$7,0,$E1571))-SUM($G1571:BH1571))*(OFFSET('PTRM input'!$G$369,0,$E1571-1)/A46taxstdlife))))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(O$3>(A46stdlife+$E1572),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:N1572),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:N1572))*(OFFSET('PTRM input'!$G$369,0,$E1572-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(P$3>(A46stdlife+$E1572),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:O1572),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:O1572))*(OFFSET('PTRM input'!$G$369,0,$E1572-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(Q$3>(A46stdlife+$E1572),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:P1572),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:P1572))*(OFFSET('PTRM input'!$G$369,0,$E1572-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(R$3>(A46stdlife+$E1572),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:Q1572),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:Q1572))*(OFFSET('PTRM input'!$G$369,0,$E1572-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(S$3>(A46stdlife+$E1572),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:R1572),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:R1572))*(OFFSET('PTRM input'!$G$369,0,$E1572-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(T$3>(A46stdlife+$E1572),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:S1572),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:S1572))*(OFFSET('PTRM input'!$G$369,0,$E1572-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(U$3>(A46stdlife+$E1572),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:T1572),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:T1572))*(OFFSET('PTRM input'!$G$369,0,$E1572-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(V$3>(A46stdlife+$E1572),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:U1572),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:U1572))*(OFFSET('PTRM input'!$G$369,0,$E1572-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(W$3>(A46stdlife+$E1572),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:V1572),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:V1572))*(OFFSET('PTRM input'!$G$369,0,$E1572-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(X$3>(A46stdlife+$E1572),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:W1572),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:W1572))*(OFFSET('PTRM input'!$G$369,0,$E1572-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(Y$3>(A46stdlife+$E1572),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:X1572),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:X1572))*(OFFSET('PTRM input'!$G$369,0,$E1572-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(Z$3>(A46stdlife+$E1572),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:Y1572),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:Y1572))*(OFFSET('PTRM input'!$G$369,0,$E1572-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AA$3>(A46stdlife+$E1572),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:Z1572),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:Z1572))*(OFFSET('PTRM input'!$G$369,0,$E1572-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AB$3>(A46stdlife+$E1572),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AA1572),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AA1572))*(OFFSET('PTRM input'!$G$369,0,$E1572-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AC$3>(A46stdlife+$E1572),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AB1572),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AB1572))*(OFFSET('PTRM input'!$G$369,0,$E1572-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AD$3>(A46stdlife+$E1572),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AC1572),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AC1572))*(OFFSET('PTRM input'!$G$369,0,$E1572-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AE$3>(A46stdlife+$E1572),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AD1572),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AD1572))*(OFFSET('PTRM input'!$G$369,0,$E1572-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AF$3>(A46stdlife+$E1572),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AE1572),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AE1572))*(OFFSET('PTRM input'!$G$369,0,$E1572-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AG$3>(A46stdlife+$E1572),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AF1572),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AF1572))*(OFFSET('PTRM input'!$G$369,0,$E1572-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AH$3>(A46stdlife+$E1572),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AG1572),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AG1572))*(OFFSET('PTRM input'!$G$369,0,$E1572-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AI$3>(A46stdlife+$E1572),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AH1572),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AH1572))*(OFFSET('PTRM input'!$G$369,0,$E1572-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AJ$3>(A46stdlife+$E1572),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AI1572),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AI1572))*(OFFSET('PTRM input'!$G$369,0,$E1572-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AK$3>(A46stdlife+$E1572),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AJ1572),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AJ1572))*(OFFSET('PTRM input'!$G$369,0,$E1572-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AL$3>(A46stdlife+$E1572),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AK1572),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AK1572))*(OFFSET('PTRM input'!$G$369,0,$E1572-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AM$3>(A46stdlife+$E1572),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AL1572),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AL1572))*(OFFSET('PTRM input'!$G$369,0,$E1572-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AN$3>(A46stdlife+$E1572),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AM1572),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AM1572))*(OFFSET('PTRM input'!$G$369,0,$E1572-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AO$3>(A46stdlife+$E1572),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AN1572),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AN1572))*(OFFSET('PTRM input'!$G$369,0,$E1572-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AP$3>(A46stdlife+$E1572),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AO1572),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AO1572))*(OFFSET('PTRM input'!$G$369,0,$E1572-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AQ$3>(A46stdlife+$E1572),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AP1572),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AP1572))*(OFFSET('PTRM input'!$G$369,0,$E1572-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AR$3>(A46stdlife+$E1572),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AQ1572),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AQ1572))*(OFFSET('PTRM input'!$G$369,0,$E1572-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AS$3>(A46stdlife+$E1572),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AR1572),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AR1572))*(OFFSET('PTRM input'!$G$369,0,$E1572-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AT$3>(A46stdlife+$E1572),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AS1572),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AS1572))*(OFFSET('PTRM input'!$G$369,0,$E1572-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AU$3>(A46stdlife+$E1572),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AT1572),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AT1572))*(OFFSET('PTRM input'!$G$369,0,$E1572-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AV$3>(A46stdlife+$E1572),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AU1572),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AU1572))*(OFFSET('PTRM input'!$G$369,0,$E1572-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AW$3>(A46stdlife+$E1572),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AV1572),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AV1572))*(OFFSET('PTRM input'!$G$369,0,$E1572-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AX$3>(A46stdlife+$E1572),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AW1572),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AW1572))*(OFFSET('PTRM input'!$G$369,0,$E1572-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AY$3>(A46stdlife+$E1572),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AX1572),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AX1572))*(OFFSET('PTRM input'!$G$369,0,$E1572-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AZ$3>(A46stdlife+$E1572),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AY1572),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AY1572))*(OFFSET('PTRM input'!$G$369,0,$E1572-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BA$3>(A46stdlife+$E1572),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AZ1572),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:AZ1572))*(OFFSET('PTRM input'!$G$369,0,$E1572-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BB$3>(A46stdlife+$E1572),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:BA1572),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:BA1572))*(OFFSET('PTRM input'!$G$369,0,$E1572-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BC$3>(A46stdlife+$E1572),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:BB1572),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:BB1572))*(OFFSET('PTRM input'!$G$369,0,$E1572-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BD$3>(A46stdlife+$E1572),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:BC1572),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:BC1572))*(OFFSET('PTRM input'!$G$369,0,$E1572-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BE$3>(A46stdlife+$E1572),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:BD1572),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:BD1572))*(OFFSET('PTRM input'!$G$369,0,$E1572-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BF$3>(A46stdlife+$E1572),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:BE1572),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:BE1572))*(OFFSET('PTRM input'!$G$369,0,$E1572-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BG$3>(A46stdlife+$E1572),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:BF1572),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:BF1572))*(OFFSET('PTRM input'!$G$369,0,$E1572-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BH$3>(A46stdlife+$E1572),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:BG1572),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:BG1572))*(OFFSET('PTRM input'!$G$369,0,$E1572-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BI$3>(A46stdlife+$E1572),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:BH1572),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1572)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1572)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1572))*OFFSET($F$7,0,$E1572))-SUM($G1572:BH1572))*(OFFSET('PTRM input'!$G$369,0,$E1572-1)/A46taxstdlife))))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(P$3>(A46stdlife+$E1573),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:O1573),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:O1573))*(OFFSET('PTRM input'!$G$369,0,$E1573-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(Q$3>(A46stdlife+$E1573),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:P1573),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:P1573))*(OFFSET('PTRM input'!$G$369,0,$E1573-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(R$3>(A46stdlife+$E1573),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:Q1573),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:Q1573))*(OFFSET('PTRM input'!$G$369,0,$E1573-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(S$3>(A46stdlife+$E1573),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:R1573),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:R1573))*(OFFSET('PTRM input'!$G$369,0,$E1573-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(T$3>(A46stdlife+$E1573),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:S1573),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:S1573))*(OFFSET('PTRM input'!$G$369,0,$E1573-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(U$3>(A46stdlife+$E1573),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:T1573),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:T1573))*(OFFSET('PTRM input'!$G$369,0,$E1573-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(V$3>(A46stdlife+$E1573),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:U1573),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:U1573))*(OFFSET('PTRM input'!$G$369,0,$E1573-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(W$3>(A46stdlife+$E1573),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:V1573),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:V1573))*(OFFSET('PTRM input'!$G$369,0,$E1573-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(X$3>(A46stdlife+$E1573),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:W1573),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:W1573))*(OFFSET('PTRM input'!$G$369,0,$E1573-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(Y$3>(A46stdlife+$E1573),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:X1573),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:X1573))*(OFFSET('PTRM input'!$G$369,0,$E1573-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(Z$3>(A46stdlife+$E1573),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:Y1573),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:Y1573))*(OFFSET('PTRM input'!$G$369,0,$E1573-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AA$3>(A46stdlife+$E1573),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:Z1573),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:Z1573))*(OFFSET('PTRM input'!$G$369,0,$E1573-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AB$3>(A46stdlife+$E1573),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AA1573),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AA1573))*(OFFSET('PTRM input'!$G$369,0,$E1573-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AC$3>(A46stdlife+$E1573),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AB1573),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AB1573))*(OFFSET('PTRM input'!$G$369,0,$E1573-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AD$3>(A46stdlife+$E1573),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AC1573),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AC1573))*(OFFSET('PTRM input'!$G$369,0,$E1573-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AE$3>(A46stdlife+$E1573),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AD1573),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AD1573))*(OFFSET('PTRM input'!$G$369,0,$E1573-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AF$3>(A46stdlife+$E1573),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AE1573),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AE1573))*(OFFSET('PTRM input'!$G$369,0,$E1573-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AG$3>(A46stdlife+$E1573),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AF1573),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AF1573))*(OFFSET('PTRM input'!$G$369,0,$E1573-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AH$3>(A46stdlife+$E1573),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AG1573),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AG1573))*(OFFSET('PTRM input'!$G$369,0,$E1573-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AI$3>(A46stdlife+$E1573),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AH1573),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AH1573))*(OFFSET('PTRM input'!$G$369,0,$E1573-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AJ$3>(A46stdlife+$E1573),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AI1573),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AI1573))*(OFFSET('PTRM input'!$G$369,0,$E1573-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AK$3>(A46stdlife+$E1573),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AJ1573),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AJ1573))*(OFFSET('PTRM input'!$G$369,0,$E1573-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AL$3>(A46stdlife+$E1573),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AK1573),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AK1573))*(OFFSET('PTRM input'!$G$369,0,$E1573-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AM$3>(A46stdlife+$E1573),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AL1573),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AL1573))*(OFFSET('PTRM input'!$G$369,0,$E1573-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AN$3>(A46stdlife+$E1573),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AM1573),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AM1573))*(OFFSET('PTRM input'!$G$369,0,$E1573-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AO$3>(A46stdlife+$E1573),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AN1573),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AN1573))*(OFFSET('PTRM input'!$G$369,0,$E1573-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AP$3>(A46stdlife+$E1573),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AO1573),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AO1573))*(OFFSET('PTRM input'!$G$369,0,$E1573-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AQ$3>(A46stdlife+$E1573),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AP1573),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AP1573))*(OFFSET('PTRM input'!$G$369,0,$E1573-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AR$3>(A46stdlife+$E1573),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AQ1573),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AQ1573))*(OFFSET('PTRM input'!$G$369,0,$E1573-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AS$3>(A46stdlife+$E1573),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AR1573),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AR1573))*(OFFSET('PTRM input'!$G$369,0,$E1573-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AT$3>(A46stdlife+$E1573),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AS1573),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AS1573))*(OFFSET('PTRM input'!$G$369,0,$E1573-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AU$3>(A46stdlife+$E1573),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AT1573),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AT1573))*(OFFSET('PTRM input'!$G$369,0,$E1573-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AV$3>(A46stdlife+$E1573),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AU1573),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AU1573))*(OFFSET('PTRM input'!$G$369,0,$E1573-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AW$3>(A46stdlife+$E1573),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AV1573),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AV1573))*(OFFSET('PTRM input'!$G$369,0,$E1573-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AX$3>(A46stdlife+$E1573),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AW1573),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AW1573))*(OFFSET('PTRM input'!$G$369,0,$E1573-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AY$3>(A46stdlife+$E1573),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AX1573),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AX1573))*(OFFSET('PTRM input'!$G$369,0,$E1573-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AZ$3>(A46stdlife+$E1573),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AY1573),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AY1573))*(OFFSET('PTRM input'!$G$369,0,$E1573-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BA$3>(A46stdlife+$E1573),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AZ1573),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:AZ1573))*(OFFSET('PTRM input'!$G$369,0,$E1573-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BB$3>(A46stdlife+$E1573),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:BA1573),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:BA1573))*(OFFSET('PTRM input'!$G$369,0,$E1573-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BC$3>(A46stdlife+$E1573),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:BB1573),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:BB1573))*(OFFSET('PTRM input'!$G$369,0,$E1573-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BD$3>(A46stdlife+$E1573),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:BC1573),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:BC1573))*(OFFSET('PTRM input'!$G$369,0,$E1573-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BE$3>(A46stdlife+$E1573),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:BD1573),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:BD1573))*(OFFSET('PTRM input'!$G$369,0,$E1573-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BF$3>(A46stdlife+$E1573),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:BE1573),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:BE1573))*(OFFSET('PTRM input'!$G$369,0,$E1573-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BG$3>(A46stdlife+$E1573),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:BF1573),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:BF1573))*(OFFSET('PTRM input'!$G$369,0,$E1573-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BH$3>(A46stdlife+$E1573),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:BG1573),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:BG1573))*(OFFSET('PTRM input'!$G$369,0,$E1573-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BI$3>(A46stdlife+$E1573),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:BH1573),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1573)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1573)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1573))*OFFSET($F$7,0,$E1573))-SUM($G1573:BH1573))*(OFFSET('PTRM input'!$G$369,0,$E1573-1)/A46taxstdlife))))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(Q$3>(A46stdlife+$E1574),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:P1574),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:P1574))*(OFFSET('PTRM input'!$G$369,0,$E1574-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(R$3>(A46stdlife+$E1574),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:Q1574),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:Q1574))*(OFFSET('PTRM input'!$G$369,0,$E1574-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(S$3>(A46stdlife+$E1574),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:R1574),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:R1574))*(OFFSET('PTRM input'!$G$369,0,$E1574-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(T$3>(A46stdlife+$E1574),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:S1574),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:S1574))*(OFFSET('PTRM input'!$G$369,0,$E1574-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(U$3>(A46stdlife+$E1574),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:T1574),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:T1574))*(OFFSET('PTRM input'!$G$369,0,$E1574-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(V$3>(A46stdlife+$E1574),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:U1574),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:U1574))*(OFFSET('PTRM input'!$G$369,0,$E1574-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(W$3>(A46stdlife+$E1574),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:V1574),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:V1574))*(OFFSET('PTRM input'!$G$369,0,$E1574-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(X$3>(A46stdlife+$E1574),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:W1574),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:W1574))*(OFFSET('PTRM input'!$G$369,0,$E1574-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(Y$3>(A46stdlife+$E1574),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:X1574),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:X1574))*(OFFSET('PTRM input'!$G$369,0,$E1574-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(Z$3>(A46stdlife+$E1574),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:Y1574),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:Y1574))*(OFFSET('PTRM input'!$G$369,0,$E1574-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AA$3>(A46stdlife+$E1574),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:Z1574),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:Z1574))*(OFFSET('PTRM input'!$G$369,0,$E1574-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AB$3>(A46stdlife+$E1574),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AA1574),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AA1574))*(OFFSET('PTRM input'!$G$369,0,$E1574-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AC$3>(A46stdlife+$E1574),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AB1574),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AB1574))*(OFFSET('PTRM input'!$G$369,0,$E1574-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AD$3>(A46stdlife+$E1574),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AC1574),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AC1574))*(OFFSET('PTRM input'!$G$369,0,$E1574-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AE$3>(A46stdlife+$E1574),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AD1574),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AD1574))*(OFFSET('PTRM input'!$G$369,0,$E1574-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AF$3>(A46stdlife+$E1574),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AE1574),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AE1574))*(OFFSET('PTRM input'!$G$369,0,$E1574-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AG$3>(A46stdlife+$E1574),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AF1574),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AF1574))*(OFFSET('PTRM input'!$G$369,0,$E1574-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AH$3>(A46stdlife+$E1574),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AG1574),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AG1574))*(OFFSET('PTRM input'!$G$369,0,$E1574-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AI$3>(A46stdlife+$E1574),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AH1574),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AH1574))*(OFFSET('PTRM input'!$G$369,0,$E1574-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AJ$3>(A46stdlife+$E1574),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AI1574),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AI1574))*(OFFSET('PTRM input'!$G$369,0,$E1574-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AK$3>(A46stdlife+$E1574),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AJ1574),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AJ1574))*(OFFSET('PTRM input'!$G$369,0,$E1574-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AL$3>(A46stdlife+$E1574),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AK1574),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AK1574))*(OFFSET('PTRM input'!$G$369,0,$E1574-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AM$3>(A46stdlife+$E1574),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AL1574),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AL1574))*(OFFSET('PTRM input'!$G$369,0,$E1574-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AN$3>(A46stdlife+$E1574),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AM1574),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AM1574))*(OFFSET('PTRM input'!$G$369,0,$E1574-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AO$3>(A46stdlife+$E1574),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AN1574),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AN1574))*(OFFSET('PTRM input'!$G$369,0,$E1574-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AP$3>(A46stdlife+$E1574),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AO1574),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AO1574))*(OFFSET('PTRM input'!$G$369,0,$E1574-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AQ$3>(A46stdlife+$E1574),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AP1574),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AP1574))*(OFFSET('PTRM input'!$G$369,0,$E1574-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AR$3>(A46stdlife+$E1574),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AQ1574),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AQ1574))*(OFFSET('PTRM input'!$G$369,0,$E1574-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AS$3>(A46stdlife+$E1574),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AR1574),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AR1574))*(OFFSET('PTRM input'!$G$369,0,$E1574-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AT$3>(A46stdlife+$E1574),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AS1574),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AS1574))*(OFFSET('PTRM input'!$G$369,0,$E1574-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AU$3>(A46stdlife+$E1574),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AT1574),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AT1574))*(OFFSET('PTRM input'!$G$369,0,$E1574-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AV$3>(A46stdlife+$E1574),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AU1574),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AU1574))*(OFFSET('PTRM input'!$G$369,0,$E1574-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AW$3>(A46stdlife+$E1574),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AV1574),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AV1574))*(OFFSET('PTRM input'!$G$369,0,$E1574-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AX$3>(A46stdlife+$E1574),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AW1574),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AW1574))*(OFFSET('PTRM input'!$G$369,0,$E1574-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AY$3>(A46stdlife+$E1574),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AX1574),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AX1574))*(OFFSET('PTRM input'!$G$369,0,$E1574-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(AZ$3>(A46stdlife+$E1574),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AY1574),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AY1574))*(OFFSET('PTRM input'!$G$369,0,$E1574-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BA$3>(A46stdlife+$E1574),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AZ1574),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:AZ1574))*(OFFSET('PTRM input'!$G$369,0,$E1574-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BB$3>(A46stdlife+$E1574),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:BA1574),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:BA1574))*(OFFSET('PTRM input'!$G$369,0,$E1574-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BC$3>(A46stdlife+$E1574),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:BB1574),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:BB1574))*(OFFSET('PTRM input'!$G$369,0,$E1574-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BD$3>(A46stdlife+$E1574),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:BC1574),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:BC1574))*(OFFSET('PTRM input'!$G$369,0,$E1574-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BE$3>(A46stdlife+$E1574),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:BD1574),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:BD1574))*(OFFSET('PTRM input'!$G$369,0,$E1574-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BF$3>(A46stdlife+$E1574),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:BE1574),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:BE1574))*(OFFSET('PTRM input'!$G$369,0,$E1574-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BG$3>(A46stdlife+$E1574),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:BF1574),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:BF1574))*(OFFSET('PTRM input'!$G$369,0,$E1574-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BH$3>(A46stdlife+$E1574),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:BG1574),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:BG1574))*(OFFSET('PTRM input'!$G$369,0,$E1574-1)/A46taxstdlife))))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(A46taxstdlife=\"\",0,IF(BI$3>(A46stdlife+$E1574),((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:BH1574),(((INDEX('PTRM input'!$G$277:$P$326,A46offset,$E1574)+INDEX('PTRM input'!$G$223:$P$272,A46offset,$E1574)-INDEX('PTRM input'!$G$115:$P$164,A46offset,$E1574))*OFFSET($F$7,0,$E1574))-SUM($G1574:BH1574))*(OFFSET('PTRM input'!$G$369,0,$E1574-1)/A46taxstdlife))))","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,{"$f":"SUM(G1563:G1574)+'PTRM input'!G$160*G$7","v":0},{"$f":"SUM(H1563:H1574)+'PTRM input'!H$160*H$7","v":0},{"$f":"SUM(I1563:I1574)+'PTRM input'!I$160*I$7","v":0},{"$f":"SUM(J1563:J1574)+'PTRM input'!J$160*J$7","v":0},{"$f":"SUM(K1563:K1574)+'PTRM input'!K$160*K$7","v":0},{"$f":"SUM(L1563:L1574)+'PTRM input'!L$160*L$7","v":0},{"$f":"SUM(M1563:M1574)+'PTRM input'!M$160*M$7","v":0},{"$f":"SUM(N1563:N1574)+'PTRM input'!N$160*N$7","v":0},{"$f":"SUM(O1563:O1574)+'PTRM input'!O$160*O$7","v":0},{"$f":"SUM(P1563:P1574)+'PTRM input'!P$160*P$7","v":0},{"$f":"SUM(Q1563:Q1574)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1588","v":"Spare straight-line tax asset class"},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(G$3>A47taxremlife,A47taxvalue-SUM($F1576:F1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!G$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(H$3>A47taxremlife,A47taxvalue-SUM($F1576:G1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!H$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(I$3>A47taxremlife,A47taxvalue-SUM($F1576:H1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!I$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(J$3>A47taxremlife,A47taxvalue-SUM($F1576:I1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!J$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(K$3>A47taxremlife,A47taxvalue-SUM($F1576:J1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!K$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(L$3>A47taxremlife,A47taxvalue-SUM($F1576:K1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!L$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(M$3>A47taxremlife,A47taxvalue-SUM($F1576:L1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!M$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(N$3>A47taxremlife,A47taxvalue-SUM($F1576:M1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!N$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(O$3>A47taxremlife,A47taxvalue-SUM($F1576:N1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!O$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(P$3>A47taxremlife,A47taxvalue-SUM($F1576:O1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!P$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Q$3>A47taxremlife,A47taxvalue-SUM($F1576:P1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!Q$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(R$3>A47taxremlife,A47taxvalue-SUM($F1576:Q1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!R$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(S$3>A47taxremlife,A47taxvalue-SUM($F1576:R1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!S$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(T$3>A47taxremlife,A47taxvalue-SUM($F1576:S1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!T$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(U$3>A47taxremlife,A47taxvalue-SUM($F1576:T1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!U$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(V$3>A47taxremlife,A47taxvalue-SUM($F1576:U1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!V$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(W$3>A47taxremlife,A47taxvalue-SUM($F1576:V1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!W$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(X$3>A47taxremlife,A47taxvalue-SUM($F1576:W1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!X$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Y$3>A47taxremlife,A47taxvalue-SUM($F1576:X1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!Y$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Z$3>A47taxremlife,A47taxvalue-SUM($F1576:Y1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!Z$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AA$3>A47taxremlife,A47taxvalue-SUM($F1576:Z1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!AA$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AB$3>A47taxremlife,A47taxvalue-SUM($F1576:AA1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!AB$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AC$3>A47taxremlife,A47taxvalue-SUM($F1576:AB1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!AC$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AD$3>A47taxremlife,A47taxvalue-SUM($F1576:AC1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!AD$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AE$3>A47taxremlife,A47taxvalue-SUM($F1576:AD1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!AE$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AF$3>A47taxremlife,A47taxvalue-SUM($F1576:AE1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!AF$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AG$3>A47taxremlife,A47taxvalue-SUM($F1576:AF1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!AG$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AH$3>A47taxremlife,A47taxvalue-SUM($F1576:AG1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!AH$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AI$3>A47taxremlife,A47taxvalue-SUM($F1576:AH1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!AI$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AJ$3>A47taxremlife,A47taxvalue-SUM($F1576:AI1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!AJ$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AK$3>A47taxremlife,A47taxvalue-SUM($F1576:AJ1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!AK$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AL$3>A47taxremlife,A47taxvalue-SUM($F1576:AK1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!AL$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AM$3>A47taxremlife,A47taxvalue-SUM($F1576:AL1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!AM$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AN$3>A47taxremlife,A47taxvalue-SUM($F1576:AM1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!AN$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AO$3>A47taxremlife,A47taxvalue-SUM($F1576:AN1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!AO$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AP$3>A47taxremlife,A47taxvalue-SUM($F1576:AO1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!AP$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AQ$3>A47taxremlife,A47taxvalue-SUM($F1576:AP1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!AQ$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AR$3>A47taxremlife,A47taxvalue-SUM($F1576:AQ1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!AR$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AS$3>A47taxremlife,A47taxvalue-SUM($F1576:AR1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!AS$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AT$3>A47taxremlife,A47taxvalue-SUM($F1576:AS1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!AT$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AU$3>A47taxremlife,A47taxvalue-SUM($F1576:AT1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!AU$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AV$3>A47taxremlife,A47taxvalue-SUM($F1576:AU1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!AV$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AW$3>A47taxremlife,A47taxvalue-SUM($F1576:AV1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!AW$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AX$3>A47taxremlife,A47taxvalue-SUM($F1576:AW1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!AX$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AY$3>A47taxremlife,A47taxvalue-SUM($F1576:AX1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!AY$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AZ$3>A47taxremlife,A47taxvalue-SUM($F1576:AY1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!AZ$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BA$3>A47taxremlife,A47taxvalue-SUM($F1576:AZ1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!BA$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BB$3>A47taxremlife,A47taxvalue-SUM($F1576:BA1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!BB$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BC$3>A47taxremlife,A47taxvalue-SUM($F1576:BB1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!BC$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BD$3>A47taxremlife,A47taxvalue-SUM($F1576:BC1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!BD$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BE$3>A47taxremlife,A47taxvalue-SUM($F1576:BD1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!BE$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BF$3>A47taxremlife,A47taxvalue-SUM($F1576:BE1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!BF$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BG$3>A47taxremlife,A47taxvalue-SUM($F1576:BF1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!BG$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BH$3>A47taxremlife,A47taxvalue-SUM($F1576:BG1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!BH$518)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BI$3>A47taxremlife,A47taxvalue-SUM($F1576:BH1576),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))),'PTRM input'!BI$518)","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:G1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:H1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:I1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:J1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:K1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:L1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:M1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:N1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:O1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:P1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(R$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:Q1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(S$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:R1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(T$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:S1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(U$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:T1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(V$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:U1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(W$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:V1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(X$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:W1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Y$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:X1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Z$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:Y1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AA$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:Z1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AB$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:AA1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AC$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:AB1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AD$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:AC1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AE$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:AD1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AF$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:AE1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AG$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:AF1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AH$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:AG1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AI$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:AH1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AJ$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:AI1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AK$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:AJ1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AL$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:AK1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AM$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:AL1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AN$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:AM1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AO$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:AN1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AP$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:AO1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AQ$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:AP1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AR$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:AQ1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AS$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:AR1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AT$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:AS1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AU$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:AT1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AV$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:AU1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AW$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:AV1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AX$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:AW1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AY$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:AX1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AZ$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:AY1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BA$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:AZ1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BB$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:BA1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BC$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:BB1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BD$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:BC1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BE$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:BD1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BF$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:BE1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BG$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:BF1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BH$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:BG1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BI$3>(A47taxstdlife+$E1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))-SUM($G1578:BH1578),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1578)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1578)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1578))*OFFSET($F$7,0,$E1578))/A47taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:H1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:I1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:J1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:K1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:L1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:M1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:N1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:O1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:P1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(R$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:Q1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(S$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:R1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(T$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:S1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(U$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:T1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(V$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:U1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(W$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:V1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(X$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:W1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Y$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:X1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Z$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:Y1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AA$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:Z1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AB$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:AA1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AC$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:AB1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AD$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:AC1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AE$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:AD1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AF$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:AE1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AG$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:AF1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AH$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:AG1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AI$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:AH1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AJ$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:AI1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AK$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:AJ1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AL$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:AK1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AM$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:AL1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AN$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:AM1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AO$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:AN1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AP$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:AO1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AQ$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:AP1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AR$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:AQ1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AS$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:AR1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AT$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:AS1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AU$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:AT1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AV$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:AU1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AW$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:AV1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AX$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:AW1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AY$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:AX1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AZ$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:AY1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BA$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:AZ1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BB$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:BA1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BC$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:BB1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BD$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:BC1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BE$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:BD1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BF$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:BE1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BG$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:BF1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BH$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:BG1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BI$3>(A47taxstdlife+$E1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))-SUM($G1579:BH1579),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1579)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1579)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1579))*OFFSET($F$7,0,$E1579))/A47taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:I1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:J1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:K1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:L1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:M1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:N1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:O1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:P1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(R$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:Q1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(S$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:R1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(T$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:S1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(U$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:T1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(V$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:U1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(W$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:V1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(X$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:W1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Y$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:X1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Z$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:Y1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AA$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:Z1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AB$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:AA1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AC$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:AB1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AD$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:AC1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AE$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:AD1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AF$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:AE1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AG$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:AF1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AH$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:AG1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AI$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:AH1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AJ$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:AI1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AK$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:AJ1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AL$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:AK1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AM$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:AL1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AN$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:AM1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AO$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:AN1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AP$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:AO1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AQ$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:AP1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AR$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:AQ1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AS$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:AR1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AT$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:AS1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AU$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:AT1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AV$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:AU1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AW$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:AV1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AX$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:AW1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AY$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:AX1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AZ$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:AY1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BA$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:AZ1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BB$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:BA1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BC$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:BB1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BD$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:BC1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BE$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:BD1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BF$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:BE1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BG$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:BF1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BH$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:BG1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BI$3>(A47taxstdlife+$E1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))-SUM($G1580:BH1580),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1580)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1580)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1580))*OFFSET($F$7,0,$E1580))/A47taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:J1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:K1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:L1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:M1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:N1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:O1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:P1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(R$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:Q1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(S$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:R1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(T$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:S1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(U$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:T1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(V$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:U1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(W$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:V1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(X$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:W1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Y$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:X1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Z$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:Y1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AA$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:Z1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AB$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:AA1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AC$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:AB1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AD$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:AC1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AE$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:AD1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AF$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:AE1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AG$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:AF1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AH$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:AG1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AI$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:AH1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AJ$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:AI1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AK$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:AJ1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AL$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:AK1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AM$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:AL1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AN$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:AM1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AO$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:AN1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AP$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:AO1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AQ$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:AP1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AR$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:AQ1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AS$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:AR1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AT$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:AS1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AU$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:AT1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AV$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:AU1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AW$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:AV1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AX$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:AW1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AY$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:AX1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AZ$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:AY1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BA$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:AZ1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BB$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:BA1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BC$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:BB1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BD$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:BC1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BE$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:BD1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BF$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:BE1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BG$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:BF1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BH$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:BG1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BI$3>(A47taxstdlife+$E1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))-SUM($G1581:BH1581),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1581)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1581)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1581))*OFFSET($F$7,0,$E1581))/A47taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:K1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:L1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:M1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:N1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:O1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:P1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(R$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:Q1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(S$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:R1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(T$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:S1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(U$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:T1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(V$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:U1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(W$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:V1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(X$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:W1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Y$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:X1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Z$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:Y1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AA$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:Z1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AB$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:AA1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AC$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:AB1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AD$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:AC1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AE$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:AD1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AF$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:AE1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AG$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:AF1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AH$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:AG1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AI$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:AH1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AJ$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:AI1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AK$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:AJ1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AL$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:AK1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AM$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:AL1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AN$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:AM1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AO$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:AN1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AP$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:AO1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AQ$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:AP1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AR$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:AQ1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AS$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:AR1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AT$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:AS1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AU$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:AT1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AV$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:AU1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AW$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:AV1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AX$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:AW1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AY$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:AX1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AZ$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:AY1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BA$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:AZ1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BB$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:BA1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BC$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:BB1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BD$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:BC1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BE$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:BD1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BF$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:BE1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BG$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:BF1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BH$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:BG1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BI$3>(A47taxstdlife+$E1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))-SUM($G1582:BH1582),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1582)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1582)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1582))*OFFSET($F$7,0,$E1582))/A47taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A47taxstdlife+$E1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))-SUM($G1583:L1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A47taxstdlife+$E1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))-SUM($G1583:M1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))-SUM($G1583:N1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))-SUM($G1583:O1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))-SUM($G1583:P1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(R$3>(A47taxstdlife+$E1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))-SUM($G1583:Q1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(S$3>(A47taxstdlife+$E1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))-SUM($G1583:R1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(T$3>(A47taxstdlife+$E1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))-SUM($G1583:S1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(U$3>(A47taxstdlife+$E1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))-SUM($G1583:T1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(V$3>(A47taxstdlife+$E1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))-SUM($G1583:U1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(W$3>(A47taxstdlife+$E1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))-SUM($G1583:V1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(X$3>(A47taxstdlife+$E1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))-SUM($G1583:W1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Y$3>(A47taxstdlife+$E1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))-SUM($G1583:X1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Z$3>(A47taxstdlife+$E1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))-SUM($G1583:Y1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AA$3>(A47taxstdlife+$E1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))-SUM($G1583:Z1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AB$3>(A47taxstdlife+$E1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))-SUM($G1583:AA1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AC$3>(A47taxstdlife+$E1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))-SUM($G1583:AB1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AD$3>(A47taxstdlife+$E1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))-SUM($G1583:AC1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AE$3>(A47taxstdlife+$E1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))-SUM($G1583:AD1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AF$3>(A47taxstdlife+$E1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))-SUM($G1583:AE1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AG$3>(A47taxstdlife+$E1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))-SUM($G1583:AF1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AH$3>(A47taxstdlife+$E1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))-SUM($G1583:AG1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AI$3>(A47taxstdlife+$E1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))-SUM($G1583:AH1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AJ$3>(A47taxstdlife+$E1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))-SUM($G1583:AI1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AK$3>(A47taxstdlife+$E1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))-SUM($G1583:AJ1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AL$3>(A47taxstdlife+$E1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))-SUM($G1583:AK1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AM$3>(A47taxstdlife+$E1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))-SUM($G1583:AL1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AN$3>(A47taxstdlife+$E1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))-SUM($G1583:AM1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AO$3>(A47taxstdlife+$E1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))-SUM($G1583:AN1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AP$3>(A47taxstdlife+$E1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))-SUM($G1583:AO1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AQ$3>(A47taxstdlife+$E1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))-SUM($G1583:AP1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AR$3>(A47taxstdlife+$E1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))-SUM($G1583:AQ1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AS$3>(A47taxstdlife+$E1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))-SUM($G1583:AR1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AT$3>(A47taxstdlife+$E1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))-SUM($G1583:AS1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AU$3>(A47taxstdlife+$E1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))-SUM($G1583:AT1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AV$3>(A47taxstdlife+$E1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))-SUM($G1583:AU1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AW$3>(A47taxstdlife+$E1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))-SUM($G1583:AV1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AX$3>(A47taxstdlife+$E1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))-SUM($G1583:AW1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AY$3>(A47taxstdlife+$E1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))-SUM($G1583:AX1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AZ$3>(A47taxstdlife+$E1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))-SUM($G1583:AY1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BA$3>(A47taxstdlife+$E1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))-SUM($G1583:AZ1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BB$3>(A47taxstdlife+$E1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))-SUM($G1583:BA1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BC$3>(A47taxstdlife+$E1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))-SUM($G1583:BB1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BD$3>(A47taxstdlife+$E1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))-SUM($G1583:BC1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BE$3>(A47taxstdlife+$E1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))-SUM($G1583:BD1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BF$3>(A47taxstdlife+$E1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))-SUM($G1583:BE1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BG$3>(A47taxstdlife+$E1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))-SUM($G1583:BF1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BH$3>(A47taxstdlife+$E1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))-SUM($G1583:BG1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BI$3>(A47taxstdlife+$E1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))-SUM($G1583:BH1583),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1583)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1583)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1583))*OFFSET($F$7,0,$E1583))/A47taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A47taxstdlife+$E1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))-SUM($G1584:M1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))-SUM($G1584:N1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))-SUM($G1584:O1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))-SUM($G1584:P1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(R$3>(A47taxstdlife+$E1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))-SUM($G1584:Q1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(S$3>(A47taxstdlife+$E1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))-SUM($G1584:R1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(T$3>(A47taxstdlife+$E1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))-SUM($G1584:S1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(U$3>(A47taxstdlife+$E1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))-SUM($G1584:T1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(V$3>(A47taxstdlife+$E1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))-SUM($G1584:U1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(W$3>(A47taxstdlife+$E1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))-SUM($G1584:V1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(X$3>(A47taxstdlife+$E1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))-SUM($G1584:W1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Y$3>(A47taxstdlife+$E1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))-SUM($G1584:X1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Z$3>(A47taxstdlife+$E1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))-SUM($G1584:Y1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AA$3>(A47taxstdlife+$E1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))-SUM($G1584:Z1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AB$3>(A47taxstdlife+$E1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))-SUM($G1584:AA1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AC$3>(A47taxstdlife+$E1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))-SUM($G1584:AB1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AD$3>(A47taxstdlife+$E1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))-SUM($G1584:AC1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AE$3>(A47taxstdlife+$E1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))-SUM($G1584:AD1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AF$3>(A47taxstdlife+$E1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))-SUM($G1584:AE1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AG$3>(A47taxstdlife+$E1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))-SUM($G1584:AF1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AH$3>(A47taxstdlife+$E1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))-SUM($G1584:AG1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AI$3>(A47taxstdlife+$E1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))-SUM($G1584:AH1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AJ$3>(A47taxstdlife+$E1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))-SUM($G1584:AI1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AK$3>(A47taxstdlife+$E1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))-SUM($G1584:AJ1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AL$3>(A47taxstdlife+$E1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))-SUM($G1584:AK1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AM$3>(A47taxstdlife+$E1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))-SUM($G1584:AL1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AN$3>(A47taxstdlife+$E1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))-SUM($G1584:AM1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AO$3>(A47taxstdlife+$E1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))-SUM($G1584:AN1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AP$3>(A47taxstdlife+$E1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))-SUM($G1584:AO1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AQ$3>(A47taxstdlife+$E1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))-SUM($G1584:AP1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AR$3>(A47taxstdlife+$E1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))-SUM($G1584:AQ1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AS$3>(A47taxstdlife+$E1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))-SUM($G1584:AR1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AT$3>(A47taxstdlife+$E1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))-SUM($G1584:AS1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AU$3>(A47taxstdlife+$E1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))-SUM($G1584:AT1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AV$3>(A47taxstdlife+$E1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))-SUM($G1584:AU1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AW$3>(A47taxstdlife+$E1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))-SUM($G1584:AV1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AX$3>(A47taxstdlife+$E1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))-SUM($G1584:AW1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AY$3>(A47taxstdlife+$E1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))-SUM($G1584:AX1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AZ$3>(A47taxstdlife+$E1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))-SUM($G1584:AY1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BA$3>(A47taxstdlife+$E1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))-SUM($G1584:AZ1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BB$3>(A47taxstdlife+$E1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))-SUM($G1584:BA1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BC$3>(A47taxstdlife+$E1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))-SUM($G1584:BB1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BD$3>(A47taxstdlife+$E1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))-SUM($G1584:BC1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BE$3>(A47taxstdlife+$E1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))-SUM($G1584:BD1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BF$3>(A47taxstdlife+$E1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))-SUM($G1584:BE1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BG$3>(A47taxstdlife+$E1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))-SUM($G1584:BF1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BH$3>(A47taxstdlife+$E1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))-SUM($G1584:BG1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BI$3>(A47taxstdlife+$E1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))-SUM($G1584:BH1584),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1584)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1584)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1584))*OFFSET($F$7,0,$E1584))/A47taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))-SUM($G1585:N1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))-SUM($G1585:O1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))-SUM($G1585:P1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(R$3>(A47taxstdlife+$E1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))-SUM($G1585:Q1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(S$3>(A47taxstdlife+$E1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))-SUM($G1585:R1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(T$3>(A47taxstdlife+$E1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))-SUM($G1585:S1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(U$3>(A47taxstdlife+$E1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))-SUM($G1585:T1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(V$3>(A47taxstdlife+$E1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))-SUM($G1585:U1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(W$3>(A47taxstdlife+$E1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))-SUM($G1585:V1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(X$3>(A47taxstdlife+$E1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))-SUM($G1585:W1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Y$3>(A47taxstdlife+$E1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))-SUM($G1585:X1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Z$3>(A47taxstdlife+$E1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))-SUM($G1585:Y1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AA$3>(A47taxstdlife+$E1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))-SUM($G1585:Z1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AB$3>(A47taxstdlife+$E1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))-SUM($G1585:AA1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AC$3>(A47taxstdlife+$E1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))-SUM($G1585:AB1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AD$3>(A47taxstdlife+$E1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))-SUM($G1585:AC1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AE$3>(A47taxstdlife+$E1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))-SUM($G1585:AD1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AF$3>(A47taxstdlife+$E1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))-SUM($G1585:AE1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AG$3>(A47taxstdlife+$E1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))-SUM($G1585:AF1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AH$3>(A47taxstdlife+$E1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))-SUM($G1585:AG1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AI$3>(A47taxstdlife+$E1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))-SUM($G1585:AH1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AJ$3>(A47taxstdlife+$E1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))-SUM($G1585:AI1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AK$3>(A47taxstdlife+$E1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))-SUM($G1585:AJ1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AL$3>(A47taxstdlife+$E1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))-SUM($G1585:AK1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AM$3>(A47taxstdlife+$E1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))-SUM($G1585:AL1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AN$3>(A47taxstdlife+$E1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))-SUM($G1585:AM1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AO$3>(A47taxstdlife+$E1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))-SUM($G1585:AN1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AP$3>(A47taxstdlife+$E1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))-SUM($G1585:AO1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AQ$3>(A47taxstdlife+$E1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))-SUM($G1585:AP1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AR$3>(A47taxstdlife+$E1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))-SUM($G1585:AQ1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AS$3>(A47taxstdlife+$E1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))-SUM($G1585:AR1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AT$3>(A47taxstdlife+$E1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))-SUM($G1585:AS1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AU$3>(A47taxstdlife+$E1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))-SUM($G1585:AT1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AV$3>(A47taxstdlife+$E1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))-SUM($G1585:AU1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AW$3>(A47taxstdlife+$E1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))-SUM($G1585:AV1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AX$3>(A47taxstdlife+$E1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))-SUM($G1585:AW1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AY$3>(A47taxstdlife+$E1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))-SUM($G1585:AX1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AZ$3>(A47taxstdlife+$E1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))-SUM($G1585:AY1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BA$3>(A47taxstdlife+$E1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))-SUM($G1585:AZ1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BB$3>(A47taxstdlife+$E1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))-SUM($G1585:BA1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BC$3>(A47taxstdlife+$E1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))-SUM($G1585:BB1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BD$3>(A47taxstdlife+$E1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))-SUM($G1585:BC1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BE$3>(A47taxstdlife+$E1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))-SUM($G1585:BD1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BF$3>(A47taxstdlife+$E1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))-SUM($G1585:BE1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BG$3>(A47taxstdlife+$E1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))-SUM($G1585:BF1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BH$3>(A47taxstdlife+$E1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))-SUM($G1585:BG1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BI$3>(A47taxstdlife+$E1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))-SUM($G1585:BH1585),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1585)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1585)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1585))*OFFSET($F$7,0,$E1585))/A47taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))-SUM($G1586:O1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))-SUM($G1586:P1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(R$3>(A47taxstdlife+$E1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))-SUM($G1586:Q1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(S$3>(A47taxstdlife+$E1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))-SUM($G1586:R1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(T$3>(A47taxstdlife+$E1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))-SUM($G1586:S1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(U$3>(A47taxstdlife+$E1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))-SUM($G1586:T1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(V$3>(A47taxstdlife+$E1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))-SUM($G1586:U1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(W$3>(A47taxstdlife+$E1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))-SUM($G1586:V1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(X$3>(A47taxstdlife+$E1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))-SUM($G1586:W1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Y$3>(A47taxstdlife+$E1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))-SUM($G1586:X1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Z$3>(A47taxstdlife+$E1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))-SUM($G1586:Y1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AA$3>(A47taxstdlife+$E1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))-SUM($G1586:Z1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AB$3>(A47taxstdlife+$E1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))-SUM($G1586:AA1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AC$3>(A47taxstdlife+$E1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))-SUM($G1586:AB1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AD$3>(A47taxstdlife+$E1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))-SUM($G1586:AC1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AE$3>(A47taxstdlife+$E1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))-SUM($G1586:AD1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AF$3>(A47taxstdlife+$E1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))-SUM($G1586:AE1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AG$3>(A47taxstdlife+$E1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))-SUM($G1586:AF1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AH$3>(A47taxstdlife+$E1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))-SUM($G1586:AG1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AI$3>(A47taxstdlife+$E1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))-SUM($G1586:AH1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AJ$3>(A47taxstdlife+$E1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))-SUM($G1586:AI1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AK$3>(A47taxstdlife+$E1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))-SUM($G1586:AJ1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AL$3>(A47taxstdlife+$E1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))-SUM($G1586:AK1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AM$3>(A47taxstdlife+$E1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))-SUM($G1586:AL1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AN$3>(A47taxstdlife+$E1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))-SUM($G1586:AM1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AO$3>(A47taxstdlife+$E1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))-SUM($G1586:AN1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AP$3>(A47taxstdlife+$E1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))-SUM($G1586:AO1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AQ$3>(A47taxstdlife+$E1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))-SUM($G1586:AP1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AR$3>(A47taxstdlife+$E1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))-SUM($G1586:AQ1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AS$3>(A47taxstdlife+$E1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))-SUM($G1586:AR1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AT$3>(A47taxstdlife+$E1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))-SUM($G1586:AS1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AU$3>(A47taxstdlife+$E1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))-SUM($G1586:AT1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AV$3>(A47taxstdlife+$E1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))-SUM($G1586:AU1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AW$3>(A47taxstdlife+$E1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))-SUM($G1586:AV1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AX$3>(A47taxstdlife+$E1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))-SUM($G1586:AW1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AY$3>(A47taxstdlife+$E1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))-SUM($G1586:AX1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AZ$3>(A47taxstdlife+$E1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))-SUM($G1586:AY1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BA$3>(A47taxstdlife+$E1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))-SUM($G1586:AZ1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BB$3>(A47taxstdlife+$E1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))-SUM($G1586:BA1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BC$3>(A47taxstdlife+$E1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))-SUM($G1586:BB1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BD$3>(A47taxstdlife+$E1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))-SUM($G1586:BC1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BE$3>(A47taxstdlife+$E1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))-SUM($G1586:BD1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BF$3>(A47taxstdlife+$E1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))-SUM($G1586:BE1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BG$3>(A47taxstdlife+$E1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))-SUM($G1586:BF1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BH$3>(A47taxstdlife+$E1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))-SUM($G1586:BG1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BI$3>(A47taxstdlife+$E1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))-SUM($G1586:BH1586),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1586)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1586)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1586))*OFFSET($F$7,0,$E1586))/A47taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))-SUM($G1587:P1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(R$3>(A47taxstdlife+$E1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))-SUM($G1587:Q1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(S$3>(A47taxstdlife+$E1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))-SUM($G1587:R1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(T$3>(A47taxstdlife+$E1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))-SUM($G1587:S1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(U$3>(A47taxstdlife+$E1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))-SUM($G1587:T1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(V$3>(A47taxstdlife+$E1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))-SUM($G1587:U1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(W$3>(A47taxstdlife+$E1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))-SUM($G1587:V1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(X$3>(A47taxstdlife+$E1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))-SUM($G1587:W1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Y$3>(A47taxstdlife+$E1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))-SUM($G1587:X1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Z$3>(A47taxstdlife+$E1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))-SUM($G1587:Y1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AA$3>(A47taxstdlife+$E1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))-SUM($G1587:Z1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AB$3>(A47taxstdlife+$E1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))-SUM($G1587:AA1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AC$3>(A47taxstdlife+$E1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))-SUM($G1587:AB1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AD$3>(A47taxstdlife+$E1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))-SUM($G1587:AC1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AE$3>(A47taxstdlife+$E1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))-SUM($G1587:AD1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AF$3>(A47taxstdlife+$E1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))-SUM($G1587:AE1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AG$3>(A47taxstdlife+$E1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))-SUM($G1587:AF1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AH$3>(A47taxstdlife+$E1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))-SUM($G1587:AG1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AI$3>(A47taxstdlife+$E1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))-SUM($G1587:AH1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AJ$3>(A47taxstdlife+$E1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))-SUM($G1587:AI1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AK$3>(A47taxstdlife+$E1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))-SUM($G1587:AJ1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AL$3>(A47taxstdlife+$E1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))-SUM($G1587:AK1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AM$3>(A47taxstdlife+$E1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))-SUM($G1587:AL1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AN$3>(A47taxstdlife+$E1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))-SUM($G1587:AM1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AO$3>(A47taxstdlife+$E1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))-SUM($G1587:AN1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AP$3>(A47taxstdlife+$E1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))-SUM($G1587:AO1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AQ$3>(A47taxstdlife+$E1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))-SUM($G1587:AP1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AR$3>(A47taxstdlife+$E1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))-SUM($G1587:AQ1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AS$3>(A47taxstdlife+$E1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))-SUM($G1587:AR1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AT$3>(A47taxstdlife+$E1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))-SUM($G1587:AS1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AU$3>(A47taxstdlife+$E1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))-SUM($G1587:AT1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AV$3>(A47taxstdlife+$E1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))-SUM($G1587:AU1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AW$3>(A47taxstdlife+$E1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))-SUM($G1587:AV1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AX$3>(A47taxstdlife+$E1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))-SUM($G1587:AW1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AY$3>(A47taxstdlife+$E1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))-SUM($G1587:AX1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(AZ$3>(A47taxstdlife+$E1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))-SUM($G1587:AY1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BA$3>(A47taxstdlife+$E1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))-SUM($G1587:AZ1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BB$3>(A47taxstdlife+$E1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))-SUM($G1587:BA1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BC$3>(A47taxstdlife+$E1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))-SUM($G1587:BB1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BD$3>(A47taxstdlife+$E1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))-SUM($G1587:BC1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BE$3>(A47taxstdlife+$E1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))-SUM($G1587:BD1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BF$3>(A47taxstdlife+$E1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))-SUM($G1587:BE1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BG$3>(A47taxstdlife+$E1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))-SUM($G1587:BF1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BH$3>(A47taxstdlife+$E1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))-SUM($G1587:BG1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(BI$3>(A47taxstdlife+$E1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))-SUM($G1587:BH1587),((INDEX('PTRM input'!$G$277:$P$326,A47offset,$E1587)+INDEX('PTRM input'!$G$223:$P$272,A47offset,$E1587)-INDEX('PTRM input'!$G$115:$P$164,A47offset,$E1587))*OFFSET($F$7,0,$E1587))/A47taxstdlife))","v":0}]
[null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,null,{"$f":"SUM(G1576:G1587)+'PTRM input'!G$161*G$7","v":0},{"$f":"SUM(H1576:H1587)+'PTRM input'!H$161*H$7","v":0},{"$f":"SUM(I1576:I1587)+'PTRM input'!I$161*I$7","v":0},{"$f":"SUM(J1576:J1587)+'PTRM input'!J$161*J$7","v":0},{"$f":"SUM(K1576:K1587)+'PTRM input'!K$161*K$7","v":0},{"$f":"SUM(L1576:L1587)+'PTRM input'!L$161*L$7","v":0},{"$f":"SUM(M1576:M1587)+'PTRM input'!M$161*M$7","v":0},{"$f":"SUM(N1576:N1587)+'PTRM input'!N$161*N$7","v":0},{"$f":"SUM(O1576:O1587)+'PTRM input'!O$161*O$7","v":0},{"$f":"SUM(P1576:P1587)+'PTRM input'!P$161*P$7","v":0},{"$f":"SUM(Q1576:Q1587)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1601","v":"Buildings"},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(G$3>A48taxremlife,A48taxvalue-SUM($F1589:F1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!G$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(H$3>A48taxremlife,A48taxvalue-SUM($F1589:G1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!H$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(I$3>A48taxremlife,A48taxvalue-SUM($F1589:H1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!I$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(J$3>A48taxremlife,A48taxvalue-SUM($F1589:I1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!J$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(K$3>A48taxremlife,A48taxvalue-SUM($F1589:J1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!K$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(L$3>A48taxremlife,A48taxvalue-SUM($F1589:K1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!L$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(M$3>A48taxremlife,A48taxvalue-SUM($F1589:L1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!M$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(N$3>A48taxremlife,A48taxvalue-SUM($F1589:M1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!N$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(O$3>A48taxremlife,A48taxvalue-SUM($F1589:N1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!O$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(P$3>A48taxremlife,A48taxvalue-SUM($F1589:O1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!P$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Q$3>A48taxremlife,A48taxvalue-SUM($F1589:P1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!Q$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(R$3>A48taxremlife,A48taxvalue-SUM($F1589:Q1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!R$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(S$3>A48taxremlife,A48taxvalue-SUM($F1589:R1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!S$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(T$3>A48taxremlife,A48taxvalue-SUM($F1589:S1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!T$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(U$3>A48taxremlife,A48taxvalue-SUM($F1589:T1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!U$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(V$3>A48taxremlife,A48taxvalue-SUM($F1589:U1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!V$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(W$3>A48taxremlife,A48taxvalue-SUM($F1589:V1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!W$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(X$3>A48taxremlife,A48taxvalue-SUM($F1589:W1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!X$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Y$3>A48taxremlife,A48taxvalue-SUM($F1589:X1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!Y$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Z$3>A48taxremlife,A48taxvalue-SUM($F1589:Y1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!Z$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AA$3>A48taxremlife,A48taxvalue-SUM($F1589:Z1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!AA$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AB$3>A48taxremlife,A48taxvalue-SUM($F1589:AA1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!AB$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AC$3>A48taxremlife,A48taxvalue-SUM($F1589:AB1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!AC$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AD$3>A48taxremlife,A48taxvalue-SUM($F1589:AC1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!AD$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AE$3>A48taxremlife,A48taxvalue-SUM($F1589:AD1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!AE$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AF$3>A48taxremlife,A48taxvalue-SUM($F1589:AE1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!AF$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AG$3>A48taxremlife,A48taxvalue-SUM($F1589:AF1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!AG$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AH$3>A48taxremlife,A48taxvalue-SUM($F1589:AG1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!AH$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AI$3>A48taxremlife,A48taxvalue-SUM($F1589:AH1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!AI$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AJ$3>A48taxremlife,A48taxvalue-SUM($F1589:AI1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!AJ$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AK$3>A48taxremlife,A48taxvalue-SUM($F1589:AJ1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!AK$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AL$3>A48taxremlife,A48taxvalue-SUM($F1589:AK1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!AL$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AM$3>A48taxremlife,A48taxvalue-SUM($F1589:AL1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!AM$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AN$3>A48taxremlife,A48taxvalue-SUM($F1589:AM1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!AN$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AO$3>A48taxremlife,A48taxvalue-SUM($F1589:AN1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!AO$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AP$3>A48taxremlife,A48taxvalue-SUM($F1589:AO1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!AP$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AQ$3>A48taxremlife,A48taxvalue-SUM($F1589:AP1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!AQ$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AR$3>A48taxremlife,A48taxvalue-SUM($F1589:AQ1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!AR$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AS$3>A48taxremlife,A48taxvalue-SUM($F1589:AR1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!AS$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AT$3>A48taxremlife,A48taxvalue-SUM($F1589:AS1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!AT$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AU$3>A48taxremlife,A48taxvalue-SUM($F1589:AT1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!AU$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AV$3>A48taxremlife,A48taxvalue-SUM($F1589:AU1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!AV$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AW$3>A48taxremlife,A48taxvalue-SUM($F1589:AV1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!AW$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AX$3>A48taxremlife,A48taxvalue-SUM($F1589:AW1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!AX$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AY$3>A48taxremlife,A48taxvalue-SUM($F1589:AX1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!AY$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AZ$3>A48taxremlife,A48taxvalue-SUM($F1589:AY1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!AZ$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BA$3>A48taxremlife,A48taxvalue-SUM($F1589:AZ1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!BA$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BB$3>A48taxremlife,A48taxvalue-SUM($F1589:BA1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!BB$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BC$3>A48taxremlife,A48taxvalue-SUM($F1589:BB1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!BC$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BD$3>A48taxremlife,A48taxvalue-SUM($F1589:BC1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!BD$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BE$3>A48taxremlife,A48taxvalue-SUM($F1589:BD1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!BE$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BF$3>A48taxremlife,A48taxvalue-SUM($F1589:BE1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!BF$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BG$3>A48taxremlife,A48taxvalue-SUM($F1589:BF1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!BG$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BH$3>A48taxremlife,A48taxvalue-SUM($F1589:BG1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!BH$519)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BI$3>A48taxremlife,A48taxvalue-SUM($F1589:BH1589),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))),'PTRM input'!BI$519)","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:G1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:H1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:I1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:J1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:K1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:L1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:M1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:N1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:O1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:P1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(R$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:Q1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(S$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:R1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(T$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:S1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(U$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:T1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(V$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:U1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(W$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:V1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(X$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:W1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Y$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:X1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Z$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:Y1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AA$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:Z1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AB$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:AA1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AC$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:AB1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AD$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:AC1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AE$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:AD1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AF$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:AE1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AG$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:AF1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AH$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:AG1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AI$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:AH1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AJ$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:AI1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AK$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:AJ1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AL$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:AK1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AM$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:AL1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AN$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:AM1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AO$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:AN1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AP$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:AO1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AQ$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:AP1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AR$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:AQ1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AS$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:AR1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AT$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:AS1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AU$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:AT1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AV$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:AU1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AW$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:AV1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AX$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:AW1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AY$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:AX1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AZ$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:AY1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BA$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:AZ1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BB$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:BA1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BC$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:BB1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BD$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:BC1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BE$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:BD1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BF$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:BE1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BG$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:BF1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BH$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:BG1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BI$3>(A48taxstdlife+$E1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))-SUM($G1591:BH1591),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1591)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1591)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1591))*OFFSET($F$7,0,$E1591))/A48taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:H1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:I1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:J1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:K1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:L1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:M1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:N1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:O1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:P1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(R$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:Q1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(S$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:R1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(T$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:S1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(U$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:T1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(V$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:U1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(W$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:V1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(X$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:W1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Y$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:X1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Z$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:Y1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AA$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:Z1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AB$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:AA1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AC$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:AB1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AD$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:AC1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AE$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:AD1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AF$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:AE1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AG$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:AF1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AH$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:AG1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AI$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:AH1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AJ$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:AI1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AK$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:AJ1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AL$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:AK1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AM$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:AL1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AN$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:AM1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AO$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:AN1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AP$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:AO1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AQ$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:AP1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AR$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:AQ1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AS$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:AR1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AT$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:AS1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AU$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:AT1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AV$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:AU1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AW$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:AV1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AX$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:AW1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AY$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:AX1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AZ$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:AY1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BA$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:AZ1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BB$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:BA1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BC$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:BB1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BD$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:BC1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BE$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:BD1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BF$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:BE1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BG$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:BF1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BH$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:BG1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BI$3>(A48taxstdlife+$E1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))-SUM($G1592:BH1592),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1592)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1592)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1592))*OFFSET($F$7,0,$E1592))/A48taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:I1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:J1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:K1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:L1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:M1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:N1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:O1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:P1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(R$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:Q1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(S$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:R1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(T$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:S1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(U$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:T1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(V$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:U1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(W$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:V1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(X$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:W1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Y$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:X1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Z$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:Y1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AA$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:Z1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AB$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:AA1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AC$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:AB1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AD$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:AC1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AE$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:AD1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AF$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:AE1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AG$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:AF1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AH$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:AG1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AI$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:AH1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AJ$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:AI1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AK$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:AJ1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AL$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:AK1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AM$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:AL1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AN$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:AM1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AO$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:AN1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AP$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:AO1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AQ$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:AP1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AR$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:AQ1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AS$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:AR1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AT$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:AS1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AU$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:AT1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AV$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:AU1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AW$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:AV1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AX$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:AW1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AY$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:AX1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AZ$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:AY1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BA$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:AZ1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BB$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:BA1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BC$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:BB1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BD$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:BC1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BE$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:BD1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BF$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:BE1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BG$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:BF1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BH$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:BG1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BI$3>(A48taxstdlife+$E1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))-SUM($G1593:BH1593),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1593)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1593)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1593))*OFFSET($F$7,0,$E1593))/A48taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:J1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:K1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:L1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:M1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:N1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:O1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:P1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(R$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:Q1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(S$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:R1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(T$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:S1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(U$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:T1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(V$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:U1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(W$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:V1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(X$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:W1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Y$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:X1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Z$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:Y1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AA$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:Z1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AB$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:AA1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AC$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:AB1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AD$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:AC1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AE$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:AD1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AF$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:AE1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AG$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:AF1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AH$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:AG1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AI$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:AH1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AJ$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:AI1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AK$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:AJ1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AL$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:AK1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AM$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:AL1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AN$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:AM1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AO$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:AN1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AP$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:AO1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AQ$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:AP1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AR$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:AQ1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AS$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:AR1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AT$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:AS1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AU$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:AT1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AV$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:AU1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AW$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:AV1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AX$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:AW1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AY$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:AX1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AZ$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:AY1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BA$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:AZ1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BB$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:BA1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BC$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:BB1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BD$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:BC1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BE$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:BD1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BF$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:BE1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BG$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:BF1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BH$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:BG1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BI$3>(A48taxstdlife+$E1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))-SUM($G1594:BH1594),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1594)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1594)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1594))*OFFSET($F$7,0,$E1594))/A48taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:K1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:L1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:M1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:N1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:O1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:P1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(R$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:Q1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(S$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:R1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(T$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:S1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(U$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:T1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(V$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:U1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(W$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:V1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(X$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:W1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Y$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:X1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Z$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:Y1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AA$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:Z1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AB$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:AA1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AC$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:AB1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AD$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:AC1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AE$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:AD1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AF$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:AE1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AG$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:AF1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AH$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:AG1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AI$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:AH1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AJ$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:AI1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AK$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:AJ1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AL$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:AK1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AM$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:AL1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AN$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:AM1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AO$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:AN1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AP$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:AO1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AQ$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:AP1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AR$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:AQ1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AS$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:AR1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AT$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:AS1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AU$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:AT1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AV$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:AU1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AW$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:AV1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AX$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:AW1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AY$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:AX1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AZ$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:AY1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BA$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:AZ1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BB$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:BA1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BC$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:BB1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BD$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:BC1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BE$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:BD1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BF$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:BE1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BG$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:BF1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BH$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:BG1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BI$3>(A48taxstdlife+$E1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))-SUM($G1595:BH1595),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1595)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1595)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1595))*OFFSET($F$7,0,$E1595))/A48taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A48taxstdlife+$E1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))-SUM($G1596:L1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A48taxstdlife+$E1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))-SUM($G1596:M1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))-SUM($G1596:N1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))-SUM($G1596:O1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))-SUM($G1596:P1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(R$3>(A48taxstdlife+$E1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))-SUM($G1596:Q1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(S$3>(A48taxstdlife+$E1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))-SUM($G1596:R1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(T$3>(A48taxstdlife+$E1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))-SUM($G1596:S1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(U$3>(A48taxstdlife+$E1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))-SUM($G1596:T1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(V$3>(A48taxstdlife+$E1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))-SUM($G1596:U1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(W$3>(A48taxstdlife+$E1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))-SUM($G1596:V1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(X$3>(A48taxstdlife+$E1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))-SUM($G1596:W1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Y$3>(A48taxstdlife+$E1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))-SUM($G1596:X1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Z$3>(A48taxstdlife+$E1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))-SUM($G1596:Y1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AA$3>(A48taxstdlife+$E1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))-SUM($G1596:Z1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AB$3>(A48taxstdlife+$E1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))-SUM($G1596:AA1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AC$3>(A48taxstdlife+$E1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))-SUM($G1596:AB1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AD$3>(A48taxstdlife+$E1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))-SUM($G1596:AC1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AE$3>(A48taxstdlife+$E1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))-SUM($G1596:AD1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AF$3>(A48taxstdlife+$E1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))-SUM($G1596:AE1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AG$3>(A48taxstdlife+$E1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))-SUM($G1596:AF1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AH$3>(A48taxstdlife+$E1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))-SUM($G1596:AG1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AI$3>(A48taxstdlife+$E1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))-SUM($G1596:AH1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AJ$3>(A48taxstdlife+$E1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))-SUM($G1596:AI1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AK$3>(A48taxstdlife+$E1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))-SUM($G1596:AJ1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AL$3>(A48taxstdlife+$E1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))-SUM($G1596:AK1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AM$3>(A48taxstdlife+$E1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))-SUM($G1596:AL1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AN$3>(A48taxstdlife+$E1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))-SUM($G1596:AM1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AO$3>(A48taxstdlife+$E1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))-SUM($G1596:AN1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AP$3>(A48taxstdlife+$E1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))-SUM($G1596:AO1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AQ$3>(A48taxstdlife+$E1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))-SUM($G1596:AP1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AR$3>(A48taxstdlife+$E1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))-SUM($G1596:AQ1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AS$3>(A48taxstdlife+$E1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))-SUM($G1596:AR1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AT$3>(A48taxstdlife+$E1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))-SUM($G1596:AS1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AU$3>(A48taxstdlife+$E1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))-SUM($G1596:AT1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AV$3>(A48taxstdlife+$E1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))-SUM($G1596:AU1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AW$3>(A48taxstdlife+$E1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))-SUM($G1596:AV1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AX$3>(A48taxstdlife+$E1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))-SUM($G1596:AW1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AY$3>(A48taxstdlife+$E1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))-SUM($G1596:AX1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AZ$3>(A48taxstdlife+$E1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))-SUM($G1596:AY1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BA$3>(A48taxstdlife+$E1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))-SUM($G1596:AZ1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BB$3>(A48taxstdlife+$E1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))-SUM($G1596:BA1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BC$3>(A48taxstdlife+$E1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))-SUM($G1596:BB1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BD$3>(A48taxstdlife+$E1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))-SUM($G1596:BC1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BE$3>(A48taxstdlife+$E1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))-SUM($G1596:BD1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BF$3>(A48taxstdlife+$E1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))-SUM($G1596:BE1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BG$3>(A48taxstdlife+$E1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))-SUM($G1596:BF1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BH$3>(A48taxstdlife+$E1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))-SUM($G1596:BG1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BI$3>(A48taxstdlife+$E1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))-SUM($G1596:BH1596),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1596)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1596)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1596))*OFFSET($F$7,0,$E1596))/A48taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A48taxstdlife+$E1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))-SUM($G1597:M1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))-SUM($G1597:N1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))-SUM($G1597:O1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))-SUM($G1597:P1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(R$3>(A48taxstdlife+$E1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))-SUM($G1597:Q1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(S$3>(A48taxstdlife+$E1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))-SUM($G1597:R1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(T$3>(A48taxstdlife+$E1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))-SUM($G1597:S1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(U$3>(A48taxstdlife+$E1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))-SUM($G1597:T1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(V$3>(A48taxstdlife+$E1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))-SUM($G1597:U1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(W$3>(A48taxstdlife+$E1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))-SUM($G1597:V1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(X$3>(A48taxstdlife+$E1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))-SUM($G1597:W1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Y$3>(A48taxstdlife+$E1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))-SUM($G1597:X1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Z$3>(A48taxstdlife+$E1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))-SUM($G1597:Y1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AA$3>(A48taxstdlife+$E1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))-SUM($G1597:Z1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AB$3>(A48taxstdlife+$E1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))-SUM($G1597:AA1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AC$3>(A48taxstdlife+$E1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))-SUM($G1597:AB1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AD$3>(A48taxstdlife+$E1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))-SUM($G1597:AC1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AE$3>(A48taxstdlife+$E1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))-SUM($G1597:AD1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AF$3>(A48taxstdlife+$E1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))-SUM($G1597:AE1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AG$3>(A48taxstdlife+$E1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))-SUM($G1597:AF1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AH$3>(A48taxstdlife+$E1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))-SUM($G1597:AG1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AI$3>(A48taxstdlife+$E1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))-SUM($G1597:AH1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AJ$3>(A48taxstdlife+$E1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))-SUM($G1597:AI1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AK$3>(A48taxstdlife+$E1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))-SUM($G1597:AJ1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AL$3>(A48taxstdlife+$E1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))-SUM($G1597:AK1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AM$3>(A48taxstdlife+$E1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))-SUM($G1597:AL1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AN$3>(A48taxstdlife+$E1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))-SUM($G1597:AM1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AO$3>(A48taxstdlife+$E1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))-SUM($G1597:AN1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AP$3>(A48taxstdlife+$E1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))-SUM($G1597:AO1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AQ$3>(A48taxstdlife+$E1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))-SUM($G1597:AP1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AR$3>(A48taxstdlife+$E1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))-SUM($G1597:AQ1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AS$3>(A48taxstdlife+$E1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))-SUM($G1597:AR1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AT$3>(A48taxstdlife+$E1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))-SUM($G1597:AS1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AU$3>(A48taxstdlife+$E1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))-SUM($G1597:AT1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AV$3>(A48taxstdlife+$E1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))-SUM($G1597:AU1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AW$3>(A48taxstdlife+$E1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))-SUM($G1597:AV1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AX$3>(A48taxstdlife+$E1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))-SUM($G1597:AW1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AY$3>(A48taxstdlife+$E1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))-SUM($G1597:AX1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AZ$3>(A48taxstdlife+$E1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))-SUM($G1597:AY1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BA$3>(A48taxstdlife+$E1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))-SUM($G1597:AZ1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BB$3>(A48taxstdlife+$E1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))-SUM($G1597:BA1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BC$3>(A48taxstdlife+$E1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))-SUM($G1597:BB1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BD$3>(A48taxstdlife+$E1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))-SUM($G1597:BC1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BE$3>(A48taxstdlife+$E1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))-SUM($G1597:BD1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BF$3>(A48taxstdlife+$E1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))-SUM($G1597:BE1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BG$3>(A48taxstdlife+$E1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))-SUM($G1597:BF1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BH$3>(A48taxstdlife+$E1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))-SUM($G1597:BG1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BI$3>(A48taxstdlife+$E1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))-SUM($G1597:BH1597),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1597)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1597)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1597))*OFFSET($F$7,0,$E1597))/A48taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))-SUM($G1598:N1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))-SUM($G1598:O1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))-SUM($G1598:P1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(R$3>(A48taxstdlife+$E1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))-SUM($G1598:Q1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(S$3>(A48taxstdlife+$E1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))-SUM($G1598:R1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(T$3>(A48taxstdlife+$E1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))-SUM($G1598:S1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(U$3>(A48taxstdlife+$E1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))-SUM($G1598:T1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(V$3>(A48taxstdlife+$E1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))-SUM($G1598:U1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(W$3>(A48taxstdlife+$E1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))-SUM($G1598:V1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(X$3>(A48taxstdlife+$E1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))-SUM($G1598:W1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Y$3>(A48taxstdlife+$E1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))-SUM($G1598:X1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Z$3>(A48taxstdlife+$E1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))-SUM($G1598:Y1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AA$3>(A48taxstdlife+$E1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))-SUM($G1598:Z1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AB$3>(A48taxstdlife+$E1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))-SUM($G1598:AA1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AC$3>(A48taxstdlife+$E1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))-SUM($G1598:AB1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AD$3>(A48taxstdlife+$E1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))-SUM($G1598:AC1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AE$3>(A48taxstdlife+$E1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))-SUM($G1598:AD1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AF$3>(A48taxstdlife+$E1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))-SUM($G1598:AE1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AG$3>(A48taxstdlife+$E1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))-SUM($G1598:AF1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AH$3>(A48taxstdlife+$E1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))-SUM($G1598:AG1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AI$3>(A48taxstdlife+$E1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))-SUM($G1598:AH1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AJ$3>(A48taxstdlife+$E1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))-SUM($G1598:AI1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AK$3>(A48taxstdlife+$E1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))-SUM($G1598:AJ1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AL$3>(A48taxstdlife+$E1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))-SUM($G1598:AK1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AM$3>(A48taxstdlife+$E1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))-SUM($G1598:AL1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AN$3>(A48taxstdlife+$E1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))-SUM($G1598:AM1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AO$3>(A48taxstdlife+$E1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))-SUM($G1598:AN1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AP$3>(A48taxstdlife+$E1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))-SUM($G1598:AO1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AQ$3>(A48taxstdlife+$E1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))-SUM($G1598:AP1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AR$3>(A48taxstdlife+$E1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))-SUM($G1598:AQ1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AS$3>(A48taxstdlife+$E1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))-SUM($G1598:AR1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AT$3>(A48taxstdlife+$E1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))-SUM($G1598:AS1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AU$3>(A48taxstdlife+$E1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))-SUM($G1598:AT1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AV$3>(A48taxstdlife+$E1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))-SUM($G1598:AU1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AW$3>(A48taxstdlife+$E1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))-SUM($G1598:AV1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AX$3>(A48taxstdlife+$E1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))-SUM($G1598:AW1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AY$3>(A48taxstdlife+$E1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))-SUM($G1598:AX1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AZ$3>(A48taxstdlife+$E1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))-SUM($G1598:AY1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BA$3>(A48taxstdlife+$E1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))-SUM($G1598:AZ1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BB$3>(A48taxstdlife+$E1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))-SUM($G1598:BA1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BC$3>(A48taxstdlife+$E1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))-SUM($G1598:BB1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BD$3>(A48taxstdlife+$E1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))-SUM($G1598:BC1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BE$3>(A48taxstdlife+$E1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))-SUM($G1598:BD1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BF$3>(A48taxstdlife+$E1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))-SUM($G1598:BE1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BG$3>(A48taxstdlife+$E1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))-SUM($G1598:BF1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BH$3>(A48taxstdlife+$E1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))-SUM($G1598:BG1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BI$3>(A48taxstdlife+$E1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))-SUM($G1598:BH1598),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1598)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1598)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1598))*OFFSET($F$7,0,$E1598))/A48taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))-SUM($G1599:O1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))-SUM($G1599:P1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(R$3>(A48taxstdlife+$E1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))-SUM($G1599:Q1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(S$3>(A48taxstdlife+$E1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))-SUM($G1599:R1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(T$3>(A48taxstdlife+$E1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))-SUM($G1599:S1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(U$3>(A48taxstdlife+$E1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))-SUM($G1599:T1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(V$3>(A48taxstdlife+$E1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))-SUM($G1599:U1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(W$3>(A48taxstdlife+$E1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))-SUM($G1599:V1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(X$3>(A48taxstdlife+$E1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))-SUM($G1599:W1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Y$3>(A48taxstdlife+$E1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))-SUM($G1599:X1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Z$3>(A48taxstdlife+$E1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))-SUM($G1599:Y1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AA$3>(A48taxstdlife+$E1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))-SUM($G1599:Z1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AB$3>(A48taxstdlife+$E1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))-SUM($G1599:AA1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AC$3>(A48taxstdlife+$E1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))-SUM($G1599:AB1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AD$3>(A48taxstdlife+$E1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))-SUM($G1599:AC1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AE$3>(A48taxstdlife+$E1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))-SUM($G1599:AD1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AF$3>(A48taxstdlife+$E1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))-SUM($G1599:AE1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AG$3>(A48taxstdlife+$E1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))-SUM($G1599:AF1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AH$3>(A48taxstdlife+$E1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))-SUM($G1599:AG1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AI$3>(A48taxstdlife+$E1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))-SUM($G1599:AH1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AJ$3>(A48taxstdlife+$E1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))-SUM($G1599:AI1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AK$3>(A48taxstdlife+$E1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))-SUM($G1599:AJ1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AL$3>(A48taxstdlife+$E1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))-SUM($G1599:AK1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AM$3>(A48taxstdlife+$E1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))-SUM($G1599:AL1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AN$3>(A48taxstdlife+$E1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))-SUM($G1599:AM1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AO$3>(A48taxstdlife+$E1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))-SUM($G1599:AN1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AP$3>(A48taxstdlife+$E1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))-SUM($G1599:AO1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AQ$3>(A48taxstdlife+$E1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))-SUM($G1599:AP1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AR$3>(A48taxstdlife+$E1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))-SUM($G1599:AQ1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AS$3>(A48taxstdlife+$E1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))-SUM($G1599:AR1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AT$3>(A48taxstdlife+$E1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))-SUM($G1599:AS1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AU$3>(A48taxstdlife+$E1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))-SUM($G1599:AT1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AV$3>(A48taxstdlife+$E1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))-SUM($G1599:AU1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AW$3>(A48taxstdlife+$E1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))-SUM($G1599:AV1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AX$3>(A48taxstdlife+$E1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))-SUM($G1599:AW1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AY$3>(A48taxstdlife+$E1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))-SUM($G1599:AX1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AZ$3>(A48taxstdlife+$E1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))-SUM($G1599:AY1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BA$3>(A48taxstdlife+$E1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))-SUM($G1599:AZ1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BB$3>(A48taxstdlife+$E1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))-SUM($G1599:BA1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BC$3>(A48taxstdlife+$E1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))-SUM($G1599:BB1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BD$3>(A48taxstdlife+$E1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))-SUM($G1599:BC1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BE$3>(A48taxstdlife+$E1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))-SUM($G1599:BD1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BF$3>(A48taxstdlife+$E1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))-SUM($G1599:BE1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BG$3>(A48taxstdlife+$E1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))-SUM($G1599:BF1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BH$3>(A48taxstdlife+$E1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))-SUM($G1599:BG1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BI$3>(A48taxstdlife+$E1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))-SUM($G1599:BH1599),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1599)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1599)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1599))*OFFSET($F$7,0,$E1599))/A48taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))-SUM($G1600:P1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(R$3>(A48taxstdlife+$E1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))-SUM($G1600:Q1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(S$3>(A48taxstdlife+$E1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))-SUM($G1600:R1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(T$3>(A48taxstdlife+$E1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))-SUM($G1600:S1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(U$3>(A48taxstdlife+$E1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))-SUM($G1600:T1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(V$3>(A48taxstdlife+$E1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))-SUM($G1600:U1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(W$3>(A48taxstdlife+$E1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))-SUM($G1600:V1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(X$3>(A48taxstdlife+$E1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))-SUM($G1600:W1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Y$3>(A48taxstdlife+$E1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))-SUM($G1600:X1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Z$3>(A48taxstdlife+$E1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))-SUM($G1600:Y1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AA$3>(A48taxstdlife+$E1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))-SUM($G1600:Z1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AB$3>(A48taxstdlife+$E1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))-SUM($G1600:AA1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AC$3>(A48taxstdlife+$E1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))-SUM($G1600:AB1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AD$3>(A48taxstdlife+$E1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))-SUM($G1600:AC1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AE$3>(A48taxstdlife+$E1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))-SUM($G1600:AD1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AF$3>(A48taxstdlife+$E1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))-SUM($G1600:AE1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AG$3>(A48taxstdlife+$E1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))-SUM($G1600:AF1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AH$3>(A48taxstdlife+$E1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))-SUM($G1600:AG1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AI$3>(A48taxstdlife+$E1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))-SUM($G1600:AH1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AJ$3>(A48taxstdlife+$E1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))-SUM($G1600:AI1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AK$3>(A48taxstdlife+$E1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))-SUM($G1600:AJ1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AL$3>(A48taxstdlife+$E1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))-SUM($G1600:AK1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AM$3>(A48taxstdlife+$E1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))-SUM($G1600:AL1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AN$3>(A48taxstdlife+$E1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))-SUM($G1600:AM1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AO$3>(A48taxstdlife+$E1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))-SUM($G1600:AN1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AP$3>(A48taxstdlife+$E1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))-SUM($G1600:AO1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AQ$3>(A48taxstdlife+$E1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))-SUM($G1600:AP1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AR$3>(A48taxstdlife+$E1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))-SUM($G1600:AQ1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AS$3>(A48taxstdlife+$E1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))-SUM($G1600:AR1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AT$3>(A48taxstdlife+$E1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))-SUM($G1600:AS1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AU$3>(A48taxstdlife+$E1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))-SUM($G1600:AT1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AV$3>(A48taxstdlife+$E1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))-SUM($G1600:AU1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AW$3>(A48taxstdlife+$E1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))-SUM($G1600:AV1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AX$3>(A48taxstdlife+$E1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))-SUM($G1600:AW1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AY$3>(A48taxstdlife+$E1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))-SUM($G1600:AX1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(AZ$3>(A48taxstdlife+$E1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))-SUM($G1600:AY1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BA$3>(A48taxstdlife+$E1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))-SUM($G1600:AZ1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BB$3>(A48taxstdlife+$E1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))-SUM($G1600:BA1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BC$3>(A48taxstdlife+$E1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))-SUM($G1600:BB1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BD$3>(A48taxstdlife+$E1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))-SUM($G1600:BC1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BE$3>(A48taxstdlife+$E1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))-SUM($G1600:BD1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BF$3>(A48taxstdlife+$E1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))-SUM($G1600:BE1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BG$3>(A48taxstdlife+$E1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))-SUM($G1600:BF1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BH$3>(A48taxstdlife+$E1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))-SUM($G1600:BG1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(BI$3>(A48taxstdlife+$E1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))-SUM($G1600:BH1600),((INDEX('PTRM input'!$G$277:$P$326,A48offset,$E1600)+INDEX('PTRM input'!$G$223:$P$272,A48offset,$E1600)-INDEX('PTRM input'!$G$115:$P$164,A48offset,$E1600))*OFFSET($F$7,0,$E1600))/A48taxstdlife))","v":0}]
[null,null,{"$f":"Asset48","v":"Buildings"},null,null,null,{"$f":"SUM(G1589:G1600)+'PTRM input'!G$162*G$7","v":0},{"$f":"SUM(H1589:H1600)+'PTRM input'!H$162*H$7","v":0},{"$f":"SUM(I1589:I1600)+'PTRM input'!I$162*I$7","v":0},{"$f":"SUM(J1589:J1600)+'PTRM input'!J$162*J$7","v":0},{"$f":"SUM(K1589:K1600)+'PTRM input'!K$162*K$7","v":0},{"$f":"SUM(L1589:L1600)+'PTRM input'!L$162*L$7","v":0},{"$f":"SUM(M1589:M1600)+'PTRM input'!M$162*M$7","v":0},{"$f":"SUM(N1589:N1600)+'PTRM input'!N$162*N$7","v":0},{"$f":"SUM(O1589:O1600)+'PTRM input'!O$162*O$7","v":0},{"$f":"SUM(P1589:P1600)+'PTRM input'!P$162*P$7","v":0},{"$f":"SUM(Q1589:Q1600)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1614","v":"In-house software"},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(G$3>A49taxremlife,A49taxvalue-SUM($F1602:F1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!G$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(H$3>A49taxremlife,A49taxvalue-SUM($F1602:G1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!H$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(I$3>A49taxremlife,A49taxvalue-SUM($F1602:H1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!I$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(J$3>A49taxremlife,A49taxvalue-SUM($F1602:I1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!J$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(K$3>A49taxremlife,A49taxvalue-SUM($F1602:J1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!K$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(L$3>A49taxremlife,A49taxvalue-SUM($F1602:K1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!L$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(M$3>A49taxremlife,A49taxvalue-SUM($F1602:L1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!M$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(N$3>A49taxremlife,A49taxvalue-SUM($F1602:M1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!N$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(O$3>A49taxremlife,A49taxvalue-SUM($F1602:N1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!O$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(P$3>A49taxremlife,A49taxvalue-SUM($F1602:O1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!P$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Q$3>A49taxremlife,A49taxvalue-SUM($F1602:P1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!Q$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(R$3>A49taxremlife,A49taxvalue-SUM($F1602:Q1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!R$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(S$3>A49taxremlife,A49taxvalue-SUM($F1602:R1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!S$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(T$3>A49taxremlife,A49taxvalue-SUM($F1602:S1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!T$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(U$3>A49taxremlife,A49taxvalue-SUM($F1602:T1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!U$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(V$3>A49taxremlife,A49taxvalue-SUM($F1602:U1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!V$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(W$3>A49taxremlife,A49taxvalue-SUM($F1602:V1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!W$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(X$3>A49taxremlife,A49taxvalue-SUM($F1602:W1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!X$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Y$3>A49taxremlife,A49taxvalue-SUM($F1602:X1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!Y$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Z$3>A49taxremlife,A49taxvalue-SUM($F1602:Y1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!Z$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AA$3>A49taxremlife,A49taxvalue-SUM($F1602:Z1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!AA$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AB$3>A49taxremlife,A49taxvalue-SUM($F1602:AA1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!AB$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AC$3>A49taxremlife,A49taxvalue-SUM($F1602:AB1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!AC$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AD$3>A49taxremlife,A49taxvalue-SUM($F1602:AC1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!AD$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AE$3>A49taxremlife,A49taxvalue-SUM($F1602:AD1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!AE$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AF$3>A49taxremlife,A49taxvalue-SUM($F1602:AE1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!AF$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AG$3>A49taxremlife,A49taxvalue-SUM($F1602:AF1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!AG$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AH$3>A49taxremlife,A49taxvalue-SUM($F1602:AG1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!AH$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AI$3>A49taxremlife,A49taxvalue-SUM($F1602:AH1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!AI$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AJ$3>A49taxremlife,A49taxvalue-SUM($F1602:AI1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!AJ$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AK$3>A49taxremlife,A49taxvalue-SUM($F1602:AJ1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!AK$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AL$3>A49taxremlife,A49taxvalue-SUM($F1602:AK1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!AL$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AM$3>A49taxremlife,A49taxvalue-SUM($F1602:AL1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!AM$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AN$3>A49taxremlife,A49taxvalue-SUM($F1602:AM1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!AN$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AO$3>A49taxremlife,A49taxvalue-SUM($F1602:AN1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!AO$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AP$3>A49taxremlife,A49taxvalue-SUM($F1602:AO1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!AP$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AQ$3>A49taxremlife,A49taxvalue-SUM($F1602:AP1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!AQ$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AR$3>A49taxremlife,A49taxvalue-SUM($F1602:AQ1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!AR$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AS$3>A49taxremlife,A49taxvalue-SUM($F1602:AR1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!AS$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AT$3>A49taxremlife,A49taxvalue-SUM($F1602:AS1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!AT$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AU$3>A49taxremlife,A49taxvalue-SUM($F1602:AT1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!AU$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AV$3>A49taxremlife,A49taxvalue-SUM($F1602:AU1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!AV$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AW$3>A49taxremlife,A49taxvalue-SUM($F1602:AV1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!AW$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AX$3>A49taxremlife,A49taxvalue-SUM($F1602:AW1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!AX$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AY$3>A49taxremlife,A49taxvalue-SUM($F1602:AX1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!AY$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AZ$3>A49taxremlife,A49taxvalue-SUM($F1602:AY1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!AZ$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BA$3>A49taxremlife,A49taxvalue-SUM($F1602:AZ1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!BA$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BB$3>A49taxremlife,A49taxvalue-SUM($F1602:BA1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!BB$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BC$3>A49taxremlife,A49taxvalue-SUM($F1602:BB1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!BC$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BD$3>A49taxremlife,A49taxvalue-SUM($F1602:BC1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!BD$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BE$3>A49taxremlife,A49taxvalue-SUM($F1602:BD1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!BE$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BF$3>A49taxremlife,A49taxvalue-SUM($F1602:BE1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!BF$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BG$3>A49taxremlife,A49taxvalue-SUM($F1602:BF1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!BG$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BH$3>A49taxremlife,A49taxvalue-SUM($F1602:BG1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!BH$520)","v":0},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BI$3>A49taxremlife,A49taxvalue-SUM($F1602:BH1602),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))),'PTRM input'!BI$520)","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:G1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:H1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:I1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:J1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:K1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:L1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:M1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:N1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:O1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:P1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(R$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:Q1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(S$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:R1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(T$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:S1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(U$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:T1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(V$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:U1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(W$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:V1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(X$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:W1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Y$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:X1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Z$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:Y1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AA$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:Z1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AB$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:AA1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AC$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:AB1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AD$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:AC1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AE$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:AD1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AF$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:AE1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AG$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:AF1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AH$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:AG1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AI$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:AH1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AJ$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:AI1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AK$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:AJ1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AL$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:AK1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AM$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:AL1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AN$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:AM1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AO$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:AN1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AP$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:AO1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AQ$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:AP1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AR$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:AQ1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AS$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:AR1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AT$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:AS1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AU$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:AT1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AV$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:AU1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AW$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:AV1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AX$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:AW1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AY$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:AX1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AZ$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:AY1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BA$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:AZ1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BB$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:BA1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BC$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:BB1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BD$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:BC1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BE$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:BD1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BF$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:BE1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BG$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:BF1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BH$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:BG1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BI$3>(A49taxstdlife+$E1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))-SUM($G1604:BH1604),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1604)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1604)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1604))*OFFSET($F$7,0,$E1604))/A49taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:H1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:I1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:J1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:K1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:L1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:M1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:N1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:O1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:P1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(R$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:Q1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(S$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:R1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(T$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:S1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(U$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:T1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(V$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:U1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(W$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:V1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(X$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:W1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Y$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:X1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Z$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:Y1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AA$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:Z1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AB$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:AA1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AC$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:AB1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AD$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:AC1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AE$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:AD1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AF$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:AE1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AG$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:AF1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AH$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:AG1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AI$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:AH1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AJ$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:AI1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AK$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:AJ1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AL$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:AK1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AM$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:AL1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AN$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:AM1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AO$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:AN1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AP$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:AO1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AQ$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:AP1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AR$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:AQ1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AS$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:AR1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AT$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:AS1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AU$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:AT1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AV$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:AU1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AW$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:AV1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AX$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:AW1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AY$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:AX1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AZ$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:AY1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BA$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:AZ1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BB$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:BA1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BC$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:BB1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BD$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:BC1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BE$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:BD1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BF$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:BE1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BG$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:BF1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BH$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:BG1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BI$3>(A49taxstdlife+$E1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))-SUM($G1605:BH1605),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1605)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1605)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1605))*OFFSET($F$7,0,$E1605))/A49taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:I1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:J1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:K1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:L1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:M1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:N1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:O1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:P1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(R$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:Q1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(S$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:R1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(T$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:S1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(U$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:T1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(V$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:U1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(W$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:V1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(X$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:W1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Y$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:X1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Z$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:Y1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AA$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:Z1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AB$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:AA1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AC$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:AB1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AD$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:AC1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AE$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:AD1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AF$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:AE1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AG$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:AF1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AH$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:AG1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AI$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:AH1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AJ$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:AI1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AK$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:AJ1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AL$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:AK1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AM$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:AL1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AN$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:AM1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AO$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:AN1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AP$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:AO1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AQ$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:AP1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AR$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:AQ1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AS$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:AR1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AT$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:AS1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AU$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:AT1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AV$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:AU1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AW$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:AV1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AX$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:AW1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AY$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:AX1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AZ$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:AY1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BA$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:AZ1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BB$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:BA1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BC$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:BB1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BD$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:BC1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BE$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:BD1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BF$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:BE1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BG$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:BF1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BH$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:BG1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BI$3>(A49taxstdlife+$E1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))-SUM($G1606:BH1606),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1606)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1606)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1606))*OFFSET($F$7,0,$E1606))/A49taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:J1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:K1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:L1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:M1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:N1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:O1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:P1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(R$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:Q1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(S$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:R1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(T$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:S1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(U$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:T1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(V$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:U1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(W$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:V1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(X$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:W1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Y$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:X1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Z$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:Y1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AA$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:Z1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AB$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:AA1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AC$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:AB1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AD$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:AC1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AE$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:AD1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AF$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:AE1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AG$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:AF1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AH$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:AG1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AI$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:AH1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AJ$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:AI1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AK$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:AJ1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AL$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:AK1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AM$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:AL1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AN$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:AM1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AO$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:AN1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AP$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:AO1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AQ$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:AP1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AR$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:AQ1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AS$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:AR1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AT$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:AS1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AU$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:AT1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AV$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:AU1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AW$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:AV1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AX$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:AW1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AY$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:AX1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AZ$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:AY1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BA$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:AZ1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BB$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:BA1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BC$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:BB1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BD$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:BC1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BE$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:BD1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BF$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:BE1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BG$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:BF1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BH$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:BG1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BI$3>(A49taxstdlife+$E1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))-SUM($G1607:BH1607),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1607)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1607)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1607))*OFFSET($F$7,0,$E1607))/A49taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:K1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:L1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:M1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:N1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:O1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:P1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(R$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:Q1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(S$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:R1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(T$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:S1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(U$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:T1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(V$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:U1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(W$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:V1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(X$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:W1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Y$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:X1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Z$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:Y1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AA$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:Z1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AB$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:AA1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AC$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:AB1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AD$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:AC1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AE$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:AD1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AF$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:AE1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AG$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:AF1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AH$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:AG1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AI$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:AH1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AJ$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:AI1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AK$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:AJ1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AL$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:AK1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AM$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:AL1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AN$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:AM1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AO$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:AN1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AP$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:AO1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AQ$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:AP1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AR$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:AQ1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AS$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:AR1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AT$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:AS1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AU$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:AT1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AV$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:AU1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AW$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:AV1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AX$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:AW1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AY$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:AX1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AZ$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:AY1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BA$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:AZ1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BB$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:BA1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BC$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:BB1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BD$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:BC1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BE$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:BD1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BF$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:BE1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BG$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:BF1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BH$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:BG1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BI$3>(A49taxstdlife+$E1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))-SUM($G1608:BH1608),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1608)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1608)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1608))*OFFSET($F$7,0,$E1608))/A49taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A49taxstdlife+$E1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))-SUM($G1609:L1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A49taxstdlife+$E1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))-SUM($G1609:M1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))-SUM($G1609:N1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))-SUM($G1609:O1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))-SUM($G1609:P1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(R$3>(A49taxstdlife+$E1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))-SUM($G1609:Q1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(S$3>(A49taxstdlife+$E1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))-SUM($G1609:R1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(T$3>(A49taxstdlife+$E1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))-SUM($G1609:S1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(U$3>(A49taxstdlife+$E1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))-SUM($G1609:T1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(V$3>(A49taxstdlife+$E1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))-SUM($G1609:U1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(W$3>(A49taxstdlife+$E1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))-SUM($G1609:V1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(X$3>(A49taxstdlife+$E1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))-SUM($G1609:W1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Y$3>(A49taxstdlife+$E1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))-SUM($G1609:X1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Z$3>(A49taxstdlife+$E1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))-SUM($G1609:Y1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AA$3>(A49taxstdlife+$E1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))-SUM($G1609:Z1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AB$3>(A49taxstdlife+$E1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))-SUM($G1609:AA1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AC$3>(A49taxstdlife+$E1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))-SUM($G1609:AB1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AD$3>(A49taxstdlife+$E1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))-SUM($G1609:AC1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AE$3>(A49taxstdlife+$E1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))-SUM($G1609:AD1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AF$3>(A49taxstdlife+$E1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))-SUM($G1609:AE1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AG$3>(A49taxstdlife+$E1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))-SUM($G1609:AF1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AH$3>(A49taxstdlife+$E1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))-SUM($G1609:AG1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AI$3>(A49taxstdlife+$E1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))-SUM($G1609:AH1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AJ$3>(A49taxstdlife+$E1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))-SUM($G1609:AI1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AK$3>(A49taxstdlife+$E1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))-SUM($G1609:AJ1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AL$3>(A49taxstdlife+$E1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))-SUM($G1609:AK1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AM$3>(A49taxstdlife+$E1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))-SUM($G1609:AL1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AN$3>(A49taxstdlife+$E1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))-SUM($G1609:AM1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AO$3>(A49taxstdlife+$E1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))-SUM($G1609:AN1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AP$3>(A49taxstdlife+$E1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))-SUM($G1609:AO1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AQ$3>(A49taxstdlife+$E1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))-SUM($G1609:AP1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AR$3>(A49taxstdlife+$E1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))-SUM($G1609:AQ1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AS$3>(A49taxstdlife+$E1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))-SUM($G1609:AR1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AT$3>(A49taxstdlife+$E1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))-SUM($G1609:AS1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AU$3>(A49taxstdlife+$E1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))-SUM($G1609:AT1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AV$3>(A49taxstdlife+$E1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))-SUM($G1609:AU1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AW$3>(A49taxstdlife+$E1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))-SUM($G1609:AV1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AX$3>(A49taxstdlife+$E1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))-SUM($G1609:AW1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AY$3>(A49taxstdlife+$E1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))-SUM($G1609:AX1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AZ$3>(A49taxstdlife+$E1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))-SUM($G1609:AY1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BA$3>(A49taxstdlife+$E1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))-SUM($G1609:AZ1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BB$3>(A49taxstdlife+$E1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))-SUM($G1609:BA1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BC$3>(A49taxstdlife+$E1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))-SUM($G1609:BB1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BD$3>(A49taxstdlife+$E1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))-SUM($G1609:BC1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BE$3>(A49taxstdlife+$E1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))-SUM($G1609:BD1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BF$3>(A49taxstdlife+$E1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))-SUM($G1609:BE1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BG$3>(A49taxstdlife+$E1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))-SUM($G1609:BF1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BH$3>(A49taxstdlife+$E1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))-SUM($G1609:BG1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BI$3>(A49taxstdlife+$E1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))-SUM($G1609:BH1609),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1609)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1609)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1609))*OFFSET($F$7,0,$E1609))/A49taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A49taxstdlife+$E1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))-SUM($G1610:M1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))-SUM($G1610:N1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))-SUM($G1610:O1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))-SUM($G1610:P1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(R$3>(A49taxstdlife+$E1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))-SUM($G1610:Q1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(S$3>(A49taxstdlife+$E1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))-SUM($G1610:R1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(T$3>(A49taxstdlife+$E1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))-SUM($G1610:S1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(U$3>(A49taxstdlife+$E1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))-SUM($G1610:T1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(V$3>(A49taxstdlife+$E1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))-SUM($G1610:U1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(W$3>(A49taxstdlife+$E1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))-SUM($G1610:V1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(X$3>(A49taxstdlife+$E1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))-SUM($G1610:W1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Y$3>(A49taxstdlife+$E1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))-SUM($G1610:X1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Z$3>(A49taxstdlife+$E1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))-SUM($G1610:Y1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AA$3>(A49taxstdlife+$E1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))-SUM($G1610:Z1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AB$3>(A49taxstdlife+$E1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))-SUM($G1610:AA1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AC$3>(A49taxstdlife+$E1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))-SUM($G1610:AB1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AD$3>(A49taxstdlife+$E1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))-SUM($G1610:AC1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AE$3>(A49taxstdlife+$E1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))-SUM($G1610:AD1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AF$3>(A49taxstdlife+$E1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))-SUM($G1610:AE1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AG$3>(A49taxstdlife+$E1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))-SUM($G1610:AF1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AH$3>(A49taxstdlife+$E1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))-SUM($G1610:AG1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AI$3>(A49taxstdlife+$E1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))-SUM($G1610:AH1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AJ$3>(A49taxstdlife+$E1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))-SUM($G1610:AI1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AK$3>(A49taxstdlife+$E1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))-SUM($G1610:AJ1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AL$3>(A49taxstdlife+$E1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))-SUM($G1610:AK1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AM$3>(A49taxstdlife+$E1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))-SUM($G1610:AL1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AN$3>(A49taxstdlife+$E1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))-SUM($G1610:AM1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AO$3>(A49taxstdlife+$E1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))-SUM($G1610:AN1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AP$3>(A49taxstdlife+$E1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))-SUM($G1610:AO1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AQ$3>(A49taxstdlife+$E1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))-SUM($G1610:AP1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AR$3>(A49taxstdlife+$E1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))-SUM($G1610:AQ1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AS$3>(A49taxstdlife+$E1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))-SUM($G1610:AR1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AT$3>(A49taxstdlife+$E1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))-SUM($G1610:AS1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AU$3>(A49taxstdlife+$E1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))-SUM($G1610:AT1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AV$3>(A49taxstdlife+$E1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))-SUM($G1610:AU1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AW$3>(A49taxstdlife+$E1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))-SUM($G1610:AV1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AX$3>(A49taxstdlife+$E1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))-SUM($G1610:AW1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AY$3>(A49taxstdlife+$E1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))-SUM($G1610:AX1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AZ$3>(A49taxstdlife+$E1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))-SUM($G1610:AY1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BA$3>(A49taxstdlife+$E1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))-SUM($G1610:AZ1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BB$3>(A49taxstdlife+$E1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))-SUM($G1610:BA1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BC$3>(A49taxstdlife+$E1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))-SUM($G1610:BB1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BD$3>(A49taxstdlife+$E1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))-SUM($G1610:BC1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BE$3>(A49taxstdlife+$E1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))-SUM($G1610:BD1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BF$3>(A49taxstdlife+$E1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))-SUM($G1610:BE1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BG$3>(A49taxstdlife+$E1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))-SUM($G1610:BF1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BH$3>(A49taxstdlife+$E1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))-SUM($G1610:BG1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BI$3>(A49taxstdlife+$E1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))-SUM($G1610:BH1610),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1610)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1610)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1610))*OFFSET($F$7,0,$E1610))/A49taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))-SUM($G1611:N1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))-SUM($G1611:O1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))-SUM($G1611:P1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(R$3>(A49taxstdlife+$E1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))-SUM($G1611:Q1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(S$3>(A49taxstdlife+$E1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))-SUM($G1611:R1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(T$3>(A49taxstdlife+$E1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))-SUM($G1611:S1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(U$3>(A49taxstdlife+$E1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))-SUM($G1611:T1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(V$3>(A49taxstdlife+$E1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))-SUM($G1611:U1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(W$3>(A49taxstdlife+$E1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))-SUM($G1611:V1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(X$3>(A49taxstdlife+$E1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))-SUM($G1611:W1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Y$3>(A49taxstdlife+$E1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))-SUM($G1611:X1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Z$3>(A49taxstdlife+$E1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))-SUM($G1611:Y1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AA$3>(A49taxstdlife+$E1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))-SUM($G1611:Z1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AB$3>(A49taxstdlife+$E1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))-SUM($G1611:AA1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AC$3>(A49taxstdlife+$E1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))-SUM($G1611:AB1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AD$3>(A49taxstdlife+$E1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))-SUM($G1611:AC1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AE$3>(A49taxstdlife+$E1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))-SUM($G1611:AD1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AF$3>(A49taxstdlife+$E1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))-SUM($G1611:AE1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AG$3>(A49taxstdlife+$E1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))-SUM($G1611:AF1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AH$3>(A49taxstdlife+$E1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))-SUM($G1611:AG1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AI$3>(A49taxstdlife+$E1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))-SUM($G1611:AH1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AJ$3>(A49taxstdlife+$E1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))-SUM($G1611:AI1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AK$3>(A49taxstdlife+$E1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))-SUM($G1611:AJ1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AL$3>(A49taxstdlife+$E1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))-SUM($G1611:AK1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AM$3>(A49taxstdlife+$E1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))-SUM($G1611:AL1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AN$3>(A49taxstdlife+$E1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))-SUM($G1611:AM1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AO$3>(A49taxstdlife+$E1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))-SUM($G1611:AN1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AP$3>(A49taxstdlife+$E1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))-SUM($G1611:AO1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AQ$3>(A49taxstdlife+$E1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))-SUM($G1611:AP1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AR$3>(A49taxstdlife+$E1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))-SUM($G1611:AQ1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AS$3>(A49taxstdlife+$E1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))-SUM($G1611:AR1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AT$3>(A49taxstdlife+$E1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))-SUM($G1611:AS1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AU$3>(A49taxstdlife+$E1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))-SUM($G1611:AT1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AV$3>(A49taxstdlife+$E1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))-SUM($G1611:AU1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AW$3>(A49taxstdlife+$E1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))-SUM($G1611:AV1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AX$3>(A49taxstdlife+$E1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))-SUM($G1611:AW1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AY$3>(A49taxstdlife+$E1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))-SUM($G1611:AX1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AZ$3>(A49taxstdlife+$E1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))-SUM($G1611:AY1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BA$3>(A49taxstdlife+$E1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))-SUM($G1611:AZ1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BB$3>(A49taxstdlife+$E1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))-SUM($G1611:BA1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BC$3>(A49taxstdlife+$E1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))-SUM($G1611:BB1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BD$3>(A49taxstdlife+$E1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))-SUM($G1611:BC1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BE$3>(A49taxstdlife+$E1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))-SUM($G1611:BD1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BF$3>(A49taxstdlife+$E1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))-SUM($G1611:BE1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BG$3>(A49taxstdlife+$E1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))-SUM($G1611:BF1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BH$3>(A49taxstdlife+$E1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))-SUM($G1611:BG1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BI$3>(A49taxstdlife+$E1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))-SUM($G1611:BH1611),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1611)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1611)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1611))*OFFSET($F$7,0,$E1611))/A49taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))-SUM($G1612:O1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))-SUM($G1612:P1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(R$3>(A49taxstdlife+$E1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))-SUM($G1612:Q1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(S$3>(A49taxstdlife+$E1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))-SUM($G1612:R1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(T$3>(A49taxstdlife+$E1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))-SUM($G1612:S1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(U$3>(A49taxstdlife+$E1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))-SUM($G1612:T1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(V$3>(A49taxstdlife+$E1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))-SUM($G1612:U1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(W$3>(A49taxstdlife+$E1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))-SUM($G1612:V1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(X$3>(A49taxstdlife+$E1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))-SUM($G1612:W1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Y$3>(A49taxstdlife+$E1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))-SUM($G1612:X1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Z$3>(A49taxstdlife+$E1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))-SUM($G1612:Y1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AA$3>(A49taxstdlife+$E1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))-SUM($G1612:Z1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AB$3>(A49taxstdlife+$E1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))-SUM($G1612:AA1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AC$3>(A49taxstdlife+$E1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))-SUM($G1612:AB1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AD$3>(A49taxstdlife+$E1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))-SUM($G1612:AC1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AE$3>(A49taxstdlife+$E1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))-SUM($G1612:AD1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AF$3>(A49taxstdlife+$E1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))-SUM($G1612:AE1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AG$3>(A49taxstdlife+$E1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))-SUM($G1612:AF1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AH$3>(A49taxstdlife+$E1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))-SUM($G1612:AG1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AI$3>(A49taxstdlife+$E1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))-SUM($G1612:AH1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AJ$3>(A49taxstdlife+$E1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))-SUM($G1612:AI1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AK$3>(A49taxstdlife+$E1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))-SUM($G1612:AJ1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AL$3>(A49taxstdlife+$E1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))-SUM($G1612:AK1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AM$3>(A49taxstdlife+$E1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))-SUM($G1612:AL1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AN$3>(A49taxstdlife+$E1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))-SUM($G1612:AM1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AO$3>(A49taxstdlife+$E1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))-SUM($G1612:AN1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AP$3>(A49taxstdlife+$E1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))-SUM($G1612:AO1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AQ$3>(A49taxstdlife+$E1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))-SUM($G1612:AP1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AR$3>(A49taxstdlife+$E1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))-SUM($G1612:AQ1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AS$3>(A49taxstdlife+$E1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))-SUM($G1612:AR1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AT$3>(A49taxstdlife+$E1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))-SUM($G1612:AS1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AU$3>(A49taxstdlife+$E1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))-SUM($G1612:AT1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AV$3>(A49taxstdlife+$E1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))-SUM($G1612:AU1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AW$3>(A49taxstdlife+$E1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))-SUM($G1612:AV1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AX$3>(A49taxstdlife+$E1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))-SUM($G1612:AW1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AY$3>(A49taxstdlife+$E1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))-SUM($G1612:AX1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AZ$3>(A49taxstdlife+$E1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))-SUM($G1612:AY1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BA$3>(A49taxstdlife+$E1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))-SUM($G1612:AZ1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BB$3>(A49taxstdlife+$E1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))-SUM($G1612:BA1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BC$3>(A49taxstdlife+$E1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))-SUM($G1612:BB1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BD$3>(A49taxstdlife+$E1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))-SUM($G1612:BC1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BE$3>(A49taxstdlife+$E1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))-SUM($G1612:BD1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BF$3>(A49taxstdlife+$E1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))-SUM($G1612:BE1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BG$3>(A49taxstdlife+$E1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))-SUM($G1612:BF1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BH$3>(A49taxstdlife+$E1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))-SUM($G1612:BG1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BI$3>(A49taxstdlife+$E1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))-SUM($G1612:BH1612),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1612)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1612)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1612))*OFFSET($F$7,0,$E1612))/A49taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))-SUM($G1613:P1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(R$3>(A49taxstdlife+$E1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))-SUM($G1613:Q1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(S$3>(A49taxstdlife+$E1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))-SUM($G1613:R1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(T$3>(A49taxstdlife+$E1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))-SUM($G1613:S1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(U$3>(A49taxstdlife+$E1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))-SUM($G1613:T1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(V$3>(A49taxstdlife+$E1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))-SUM($G1613:U1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(W$3>(A49taxstdlife+$E1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))-SUM($G1613:V1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(X$3>(A49taxstdlife+$E1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))-SUM($G1613:W1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Y$3>(A49taxstdlife+$E1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))-SUM($G1613:X1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Z$3>(A49taxstdlife+$E1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))-SUM($G1613:Y1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AA$3>(A49taxstdlife+$E1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))-SUM($G1613:Z1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AB$3>(A49taxstdlife+$E1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))-SUM($G1613:AA1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AC$3>(A49taxstdlife+$E1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))-SUM($G1613:AB1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AD$3>(A49taxstdlife+$E1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))-SUM($G1613:AC1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AE$3>(A49taxstdlife+$E1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))-SUM($G1613:AD1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AF$3>(A49taxstdlife+$E1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))-SUM($G1613:AE1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AG$3>(A49taxstdlife+$E1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))-SUM($G1613:AF1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AH$3>(A49taxstdlife+$E1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))-SUM($G1613:AG1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AI$3>(A49taxstdlife+$E1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))-SUM($G1613:AH1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AJ$3>(A49taxstdlife+$E1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))-SUM($G1613:AI1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AK$3>(A49taxstdlife+$E1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))-SUM($G1613:AJ1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AL$3>(A49taxstdlife+$E1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))-SUM($G1613:AK1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AM$3>(A49taxstdlife+$E1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))-SUM($G1613:AL1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AN$3>(A49taxstdlife+$E1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))-SUM($G1613:AM1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AO$3>(A49taxstdlife+$E1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))-SUM($G1613:AN1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AP$3>(A49taxstdlife+$E1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))-SUM($G1613:AO1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AQ$3>(A49taxstdlife+$E1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))-SUM($G1613:AP1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AR$3>(A49taxstdlife+$E1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))-SUM($G1613:AQ1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AS$3>(A49taxstdlife+$E1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))-SUM($G1613:AR1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AT$3>(A49taxstdlife+$E1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))-SUM($G1613:AS1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AU$3>(A49taxstdlife+$E1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))-SUM($G1613:AT1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AV$3>(A49taxstdlife+$E1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))-SUM($G1613:AU1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AW$3>(A49taxstdlife+$E1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))-SUM($G1613:AV1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AX$3>(A49taxstdlife+$E1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))-SUM($G1613:AW1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AY$3>(A49taxstdlife+$E1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))-SUM($G1613:AX1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(AZ$3>(A49taxstdlife+$E1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))-SUM($G1613:AY1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BA$3>(A49taxstdlife+$E1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))-SUM($G1613:AZ1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BB$3>(A49taxstdlife+$E1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))-SUM($G1613:BA1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BC$3>(A49taxstdlife+$E1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))-SUM($G1613:BB1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BD$3>(A49taxstdlife+$E1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))-SUM($G1613:BC1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BE$3>(A49taxstdlife+$E1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))-SUM($G1613:BD1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BF$3>(A49taxstdlife+$E1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))-SUM($G1613:BE1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BG$3>(A49taxstdlife+$E1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))-SUM($G1613:BF1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BH$3>(A49taxstdlife+$E1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))-SUM($G1613:BG1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(BI$3>(A49taxstdlife+$E1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))-SUM($G1613:BH1613),((INDEX('PTRM input'!$G$277:$P$326,A49offset,$E1613)+INDEX('PTRM input'!$G$223:$P$272,A49offset,$E1613)-INDEX('PTRM input'!$G$115:$P$164,A49offset,$E1613))*OFFSET($F$7,0,$E1613))/A49taxstdlife))","v":0}]
[null,null,{"$f":"Asset49","v":"In-house software"},null,null,null,{"$f":"SUM(G1602:G1613)+'PTRM input'!G$163*G$7","v":0},{"$f":"SUM(H1602:H1613)+'PTRM input'!H$163*H$7","v":0},{"$f":"SUM(I1602:I1613)+'PTRM input'!I$163*I$7","v":0},{"$f":"SUM(J1602:J1613)+'PTRM input'!J$163*J$7","v":0},{"$f":"SUM(K1602:K1613)+'PTRM input'!K$163*K$7","v":0},{"$f":"SUM(L1602:L1613)+'PTRM input'!L$163*L$7","v":0},{"$f":"SUM(M1602:M1613)+'PTRM input'!M$163*M$7","v":0},{"$f":"SUM(N1602:N1613)+'PTRM input'!N$163*N$7","v":0},{"$f":"SUM(O1602:O1613)+'PTRM input'!O$163*O$7","v":0},{"$f":"SUM(P1602:P1613)+'PTRM input'!P$163*P$7","v":0},{"$f":"SUM(Q1602:Q1613)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1627","v":"Equity raising costs"},null,"Initial Asset Base",null,null,{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(G$3>A50taxremlife,A50taxvalue-SUM($F1615:F1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!G$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(H$3>A50taxremlife,A50taxvalue-SUM($F1615:G1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!H$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(I$3>A50taxremlife,A50taxvalue-SUM($F1615:H1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!I$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(J$3>A50taxremlife,A50taxvalue-SUM($F1615:I1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!J$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(K$3>A50taxremlife,A50taxvalue-SUM($F1615:J1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!K$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(L$3>A50taxremlife,A50taxvalue-SUM($F1615:K1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!L$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(M$3>A50taxremlife,A50taxvalue-SUM($F1615:L1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!M$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(N$3>A50taxremlife,A50taxvalue-SUM($F1615:M1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!N$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(O$3>A50taxremlife,A50taxvalue-SUM($F1615:N1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!O$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(P$3>A50taxremlife,A50taxvalue-SUM($F1615:O1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!P$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Q$3>A50taxremlife,A50taxvalue-SUM($F1615:P1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!Q$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(R$3>A50taxremlife,A50taxvalue-SUM($F1615:Q1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!R$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(S$3>A50taxremlife,A50taxvalue-SUM($F1615:R1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!S$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(T$3>A50taxremlife,A50taxvalue-SUM($F1615:S1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!T$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(U$3>A50taxremlife,A50taxvalue-SUM($F1615:T1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!U$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(V$3>A50taxremlife,A50taxvalue-SUM($F1615:U1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!V$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(W$3>A50taxremlife,A50taxvalue-SUM($F1615:V1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!W$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(X$3>A50taxremlife,A50taxvalue-SUM($F1615:W1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!X$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Y$3>A50taxremlife,A50taxvalue-SUM($F1615:X1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!Y$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(Z$3>A50taxremlife,A50taxvalue-SUM($F1615:Y1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!Z$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AA$3>A50taxremlife,A50taxvalue-SUM($F1615:Z1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!AA$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AB$3>A50taxremlife,A50taxvalue-SUM($F1615:AA1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!AB$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AC$3>A50taxremlife,A50taxvalue-SUM($F1615:AB1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!AC$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AD$3>A50taxremlife,A50taxvalue-SUM($F1615:AC1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!AD$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AE$3>A50taxremlife,A50taxvalue-SUM($F1615:AD1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!AE$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AF$3>A50taxremlife,A50taxvalue-SUM($F1615:AE1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!AF$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AG$3>A50taxremlife,A50taxvalue-SUM($F1615:AF1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!AG$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AH$3>A50taxremlife,A50taxvalue-SUM($F1615:AG1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!AH$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AI$3>A50taxremlife,A50taxvalue-SUM($F1615:AH1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!AI$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AJ$3>A50taxremlife,A50taxvalue-SUM($F1615:AI1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!AJ$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AK$3>A50taxremlife,A50taxvalue-SUM($F1615:AJ1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!AK$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AL$3>A50taxremlife,A50taxvalue-SUM($F1615:AK1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!AL$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AM$3>A50taxremlife,A50taxvalue-SUM($F1615:AL1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!AM$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AN$3>A50taxremlife,A50taxvalue-SUM($F1615:AM1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!AN$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AO$3>A50taxremlife,A50taxvalue-SUM($F1615:AN1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!AO$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AP$3>A50taxremlife,A50taxvalue-SUM($F1615:AO1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!AP$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AQ$3>A50taxremlife,A50taxvalue-SUM($F1615:AP1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!AQ$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AR$3>A50taxremlife,A50taxvalue-SUM($F1615:AQ1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!AR$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AS$3>A50taxremlife,A50taxvalue-SUM($F1615:AR1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!AS$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AT$3>A50taxremlife,A50taxvalue-SUM($F1615:AS1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!AT$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AU$3>A50taxremlife,A50taxvalue-SUM($F1615:AT1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!AU$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AV$3>A50taxremlife,A50taxvalue-SUM($F1615:AU1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!AV$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AW$3>A50taxremlife,A50taxvalue-SUM($F1615:AV1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!AW$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AX$3>A50taxremlife,A50taxvalue-SUM($F1615:AW1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!AX$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AY$3>A50taxremlife,A50taxvalue-SUM($F1615:AX1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!AY$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(AZ$3>A50taxremlife,A50taxvalue-SUM($F1615:AY1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!AZ$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BA$3>A50taxremlife,A50taxvalue-SUM($F1615:AZ1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!BA$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BB$3>A50taxremlife,A50taxvalue-SUM($F1615:BA1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!BB$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BC$3>A50taxremlife,A50taxvalue-SUM($F1615:BB1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!BC$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BD$3>A50taxremlife,A50taxvalue-SUM($F1615:BC1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!BD$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BE$3>A50taxremlife,A50taxvalue-SUM($F1615:BD1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!BE$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BF$3>A50taxremlife,A50taxvalue-SUM($F1615:BE1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!BF$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BG$3>A50taxremlife,A50taxvalue-SUM($F1615:BF1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!BG$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BH$3>A50taxremlife,A50taxvalue-SUM($F1615:BG1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!BH$521)","v":"n/a"},{"$f":"IF('PTRM input'!$E$467='PTRM input'!$G$466,(IF(BI$3>A50taxremlife,A50taxvalue-SUM($F1615:BH1615),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))),'PTRM input'!BI$521)","v":"n/a"}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:G1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":1.5131692691895383E-2},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:H1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":1.5131692691895383E-2},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:I1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":1.5131692691895383E-2},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:J1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":1.5131692691895383E-2},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:K1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":1.5131692691895383E-2},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:L1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":1.5131692691895383E-2},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:M1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":1.5131692691895383E-2},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:N1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":1.5131692691895383E-2},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:O1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":1.5131692691895383E-2},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:P1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":1.5131692691895383E-2},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(R$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:Q1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":1.5131692691895383E-2},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(S$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:R1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":1.5131692691895383E-2},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(T$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:S1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":1.5131692691895383E-2},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(U$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:T1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":1.5131692691895383E-2},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(V$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:U1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":1.5131692691895383E-2},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(W$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:V1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":1.5131692691895383E-2},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(X$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:W1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":1.5131692691895383E-2},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Y$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:X1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":1.5131692691895383E-2},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Z$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:Y1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":1.5131692691895383E-2},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AA$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:Z1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":5.5511151231257827E-17},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AB$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:AA1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AC$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:AB1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AD$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:AC1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AE$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:AD1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AF$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:AE1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AG$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:AF1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AH$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:AG1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AI$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:AH1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AJ$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:AI1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AK$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:AJ1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AL$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:AK1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AM$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:AL1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AN$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:AM1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AO$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:AN1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AP$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:AO1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AQ$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:AP1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AR$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:AQ1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AS$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:AR1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AT$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:AS1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AU$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:AT1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AV$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:AU1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AW$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:AV1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AX$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:AW1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AY$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:AX1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AZ$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:AY1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BA$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:AZ1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BB$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:BA1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BC$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:BB1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BD$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:BC1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BE$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:BD1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BF$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:BE1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BG$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:BF1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BH$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:BG1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BI$3>(A50taxstdlife+$E1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))-SUM($G1617:BH1617),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1617)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1617)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1617))*OFFSET($F$7,0,$E1617))/A50taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:H1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:I1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:J1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:K1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:L1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:M1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:N1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:O1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:P1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(R$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:Q1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(S$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:R1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(T$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:S1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(U$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:T1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(V$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:U1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(W$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:V1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(X$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:W1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Y$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:X1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Z$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:Y1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AA$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:Z1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AB$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:AA1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AC$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:AB1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AD$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:AC1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AE$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:AD1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AF$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:AE1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AG$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:AF1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AH$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:AG1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AI$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:AH1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AJ$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:AI1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AK$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:AJ1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AL$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:AK1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AM$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:AL1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AN$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:AM1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AO$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:AN1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AP$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:AO1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AQ$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:AP1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AR$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:AQ1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AS$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:AR1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AT$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:AS1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AU$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:AT1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AV$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:AU1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AW$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:AV1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AX$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:AW1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AY$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:AX1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AZ$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:AY1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BA$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:AZ1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BB$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:BA1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BC$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:BB1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BD$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:BC1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BE$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:BD1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BF$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:BE1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BG$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:BF1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BH$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:BG1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BI$3>(A50taxstdlife+$E1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))-SUM($G1618:BH1618),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1618)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1618)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1618))*OFFSET($F$7,0,$E1618))/A50taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:I1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:J1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:K1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:L1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:M1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:N1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:O1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:P1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(R$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:Q1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(S$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:R1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(T$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:S1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(U$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:T1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(V$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:U1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(W$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:V1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(X$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:W1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Y$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:X1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Z$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:Y1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AA$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:Z1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AB$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:AA1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AC$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:AB1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AD$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:AC1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AE$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:AD1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AF$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:AE1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AG$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:AF1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AH$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:AG1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AI$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:AH1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AJ$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:AI1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AK$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:AJ1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AL$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:AK1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AM$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:AL1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AN$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:AM1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AO$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:AN1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AP$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:AO1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AQ$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:AP1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AR$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:AQ1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AS$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:AR1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AT$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:AS1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AU$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:AT1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AV$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:AU1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AW$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:AV1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AX$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:AW1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AY$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:AX1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AZ$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:AY1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BA$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:AZ1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BB$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:BA1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BC$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:BB1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BD$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:BC1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BE$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:BD1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BF$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:BE1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BG$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:BF1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BH$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:BG1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BI$3>(A50taxstdlife+$E1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))-SUM($G1619:BH1619),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1619)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1619)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1619))*OFFSET($F$7,0,$E1619))/A50taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:J1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:K1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:L1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:M1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:N1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:O1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:P1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(R$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:Q1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(S$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:R1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(T$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:S1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(U$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:T1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(V$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:U1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(W$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:V1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(X$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:W1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Y$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:X1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Z$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:Y1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AA$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:Z1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AB$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:AA1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AC$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:AB1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AD$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:AC1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AE$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:AD1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AF$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:AE1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AG$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:AF1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AH$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:AG1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AI$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:AH1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AJ$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:AI1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AK$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:AJ1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AL$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:AK1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AM$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:AL1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AN$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:AM1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AO$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:AN1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AP$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:AO1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AQ$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:AP1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AR$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:AQ1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AS$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:AR1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AT$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:AS1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AU$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:AT1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AV$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:AU1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AW$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:AV1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AX$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:AW1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AY$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:AX1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AZ$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:AY1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BA$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:AZ1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BB$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:BA1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BC$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:BB1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BD$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:BC1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BE$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:BD1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BF$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:BE1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BG$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:BF1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BH$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:BG1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BI$3>(A50taxstdlife+$E1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))-SUM($G1620:BH1620),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1620)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1620)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1620))*OFFSET($F$7,0,$E1620))/A50taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:K1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:L1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:M1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:N1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:O1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:P1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(R$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:Q1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(S$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:R1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(T$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:S1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(U$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:T1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(V$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:U1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(W$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:V1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(X$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:W1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Y$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:X1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Z$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:Y1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AA$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:Z1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AB$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:AA1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AC$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:AB1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AD$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:AC1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AE$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:AD1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AF$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:AE1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AG$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:AF1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AH$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:AG1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AI$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:AH1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AJ$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:AI1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AK$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:AJ1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AL$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:AK1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AM$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:AL1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AN$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:AM1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AO$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:AN1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AP$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:AO1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AQ$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:AP1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AR$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:AQ1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AS$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:AR1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AT$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:AS1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AU$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:AT1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AV$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:AU1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AW$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:AV1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AX$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:AW1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AY$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:AX1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AZ$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:AY1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BA$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:AZ1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BB$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:BA1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BC$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:BB1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BD$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:BC1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BE$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:BD1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BF$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:BE1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BG$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:BF1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BH$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:BG1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BI$3>(A50taxstdlife+$E1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))-SUM($G1621:BH1621),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1621)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1621)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1621))*OFFSET($F$7,0,$E1621))/A50taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A50taxstdlife+$E1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))-SUM($G1622:L1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A50taxstdlife+$E1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))-SUM($G1622:M1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))-SUM($G1622:N1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))-SUM($G1622:O1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))-SUM($G1622:P1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(R$3>(A50taxstdlife+$E1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))-SUM($G1622:Q1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(S$3>(A50taxstdlife+$E1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))-SUM($G1622:R1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(T$3>(A50taxstdlife+$E1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))-SUM($G1622:S1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(U$3>(A50taxstdlife+$E1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))-SUM($G1622:T1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(V$3>(A50taxstdlife+$E1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))-SUM($G1622:U1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(W$3>(A50taxstdlife+$E1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))-SUM($G1622:V1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(X$3>(A50taxstdlife+$E1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))-SUM($G1622:W1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Y$3>(A50taxstdlife+$E1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))-SUM($G1622:X1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Z$3>(A50taxstdlife+$E1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))-SUM($G1622:Y1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AA$3>(A50taxstdlife+$E1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))-SUM($G1622:Z1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AB$3>(A50taxstdlife+$E1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))-SUM($G1622:AA1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AC$3>(A50taxstdlife+$E1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))-SUM($G1622:AB1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AD$3>(A50taxstdlife+$E1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))-SUM($G1622:AC1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AE$3>(A50taxstdlife+$E1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))-SUM($G1622:AD1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AF$3>(A50taxstdlife+$E1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))-SUM($G1622:AE1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AG$3>(A50taxstdlife+$E1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))-SUM($G1622:AF1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AH$3>(A50taxstdlife+$E1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))-SUM($G1622:AG1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AI$3>(A50taxstdlife+$E1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))-SUM($G1622:AH1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AJ$3>(A50taxstdlife+$E1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))-SUM($G1622:AI1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AK$3>(A50taxstdlife+$E1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))-SUM($G1622:AJ1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AL$3>(A50taxstdlife+$E1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))-SUM($G1622:AK1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AM$3>(A50taxstdlife+$E1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))-SUM($G1622:AL1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AN$3>(A50taxstdlife+$E1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))-SUM($G1622:AM1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AO$3>(A50taxstdlife+$E1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))-SUM($G1622:AN1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AP$3>(A50taxstdlife+$E1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))-SUM($G1622:AO1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AQ$3>(A50taxstdlife+$E1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))-SUM($G1622:AP1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AR$3>(A50taxstdlife+$E1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))-SUM($G1622:AQ1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AS$3>(A50taxstdlife+$E1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))-SUM($G1622:AR1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AT$3>(A50taxstdlife+$E1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))-SUM($G1622:AS1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AU$3>(A50taxstdlife+$E1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))-SUM($G1622:AT1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AV$3>(A50taxstdlife+$E1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))-SUM($G1622:AU1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AW$3>(A50taxstdlife+$E1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))-SUM($G1622:AV1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AX$3>(A50taxstdlife+$E1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))-SUM($G1622:AW1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AY$3>(A50taxstdlife+$E1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))-SUM($G1622:AX1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AZ$3>(A50taxstdlife+$E1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))-SUM($G1622:AY1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BA$3>(A50taxstdlife+$E1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))-SUM($G1622:AZ1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BB$3>(A50taxstdlife+$E1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))-SUM($G1622:BA1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BC$3>(A50taxstdlife+$E1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))-SUM($G1622:BB1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BD$3>(A50taxstdlife+$E1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))-SUM($G1622:BC1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BE$3>(A50taxstdlife+$E1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))-SUM($G1622:BD1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BF$3>(A50taxstdlife+$E1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))-SUM($G1622:BE1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BG$3>(A50taxstdlife+$E1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))-SUM($G1622:BF1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BH$3>(A50taxstdlife+$E1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))-SUM($G1622:BG1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BI$3>(A50taxstdlife+$E1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))-SUM($G1622:BH1622),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1622)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1622)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1622))*OFFSET($F$7,0,$E1622))/A50taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A50taxstdlife+$E1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))-SUM($G1623:M1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))-SUM($G1623:N1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))-SUM($G1623:O1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))-SUM($G1623:P1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(R$3>(A50taxstdlife+$E1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))-SUM($G1623:Q1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(S$3>(A50taxstdlife+$E1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))-SUM($G1623:R1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(T$3>(A50taxstdlife+$E1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))-SUM($G1623:S1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(U$3>(A50taxstdlife+$E1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))-SUM($G1623:T1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(V$3>(A50taxstdlife+$E1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))-SUM($G1623:U1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(W$3>(A50taxstdlife+$E1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))-SUM($G1623:V1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(X$3>(A50taxstdlife+$E1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))-SUM($G1623:W1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Y$3>(A50taxstdlife+$E1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))-SUM($G1623:X1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Z$3>(A50taxstdlife+$E1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))-SUM($G1623:Y1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AA$3>(A50taxstdlife+$E1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))-SUM($G1623:Z1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AB$3>(A50taxstdlife+$E1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))-SUM($G1623:AA1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AC$3>(A50taxstdlife+$E1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))-SUM($G1623:AB1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AD$3>(A50taxstdlife+$E1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))-SUM($G1623:AC1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AE$3>(A50taxstdlife+$E1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))-SUM($G1623:AD1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AF$3>(A50taxstdlife+$E1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))-SUM($G1623:AE1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AG$3>(A50taxstdlife+$E1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))-SUM($G1623:AF1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AH$3>(A50taxstdlife+$E1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))-SUM($G1623:AG1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AI$3>(A50taxstdlife+$E1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))-SUM($G1623:AH1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AJ$3>(A50taxstdlife+$E1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))-SUM($G1623:AI1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AK$3>(A50taxstdlife+$E1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))-SUM($G1623:AJ1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AL$3>(A50taxstdlife+$E1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))-SUM($G1623:AK1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AM$3>(A50taxstdlife+$E1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))-SUM($G1623:AL1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AN$3>(A50taxstdlife+$E1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))-SUM($G1623:AM1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AO$3>(A50taxstdlife+$E1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))-SUM($G1623:AN1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AP$3>(A50taxstdlife+$E1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))-SUM($G1623:AO1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AQ$3>(A50taxstdlife+$E1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))-SUM($G1623:AP1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AR$3>(A50taxstdlife+$E1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))-SUM($G1623:AQ1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AS$3>(A50taxstdlife+$E1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))-SUM($G1623:AR1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AT$3>(A50taxstdlife+$E1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))-SUM($G1623:AS1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AU$3>(A50taxstdlife+$E1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))-SUM($G1623:AT1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AV$3>(A50taxstdlife+$E1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))-SUM($G1623:AU1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AW$3>(A50taxstdlife+$E1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))-SUM($G1623:AV1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AX$3>(A50taxstdlife+$E1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))-SUM($G1623:AW1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AY$3>(A50taxstdlife+$E1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))-SUM($G1623:AX1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AZ$3>(A50taxstdlife+$E1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))-SUM($G1623:AY1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BA$3>(A50taxstdlife+$E1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))-SUM($G1623:AZ1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BB$3>(A50taxstdlife+$E1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))-SUM($G1623:BA1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BC$3>(A50taxstdlife+$E1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))-SUM($G1623:BB1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BD$3>(A50taxstdlife+$E1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))-SUM($G1623:BC1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BE$3>(A50taxstdlife+$E1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))-SUM($G1623:BD1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BF$3>(A50taxstdlife+$E1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))-SUM($G1623:BE1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BG$3>(A50taxstdlife+$E1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))-SUM($G1623:BF1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BH$3>(A50taxstdlife+$E1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))-SUM($G1623:BG1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BI$3>(A50taxstdlife+$E1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))-SUM($G1623:BH1623),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1623)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1623)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1623))*OFFSET($F$7,0,$E1623))/A50taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))-SUM($G1624:N1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))-SUM($G1624:O1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))-SUM($G1624:P1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(R$3>(A50taxstdlife+$E1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))-SUM($G1624:Q1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(S$3>(A50taxstdlife+$E1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))-SUM($G1624:R1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(T$3>(A50taxstdlife+$E1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))-SUM($G1624:S1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(U$3>(A50taxstdlife+$E1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))-SUM($G1624:T1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(V$3>(A50taxstdlife+$E1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))-SUM($G1624:U1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(W$3>(A50taxstdlife+$E1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))-SUM($G1624:V1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(X$3>(A50taxstdlife+$E1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))-SUM($G1624:W1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Y$3>(A50taxstdlife+$E1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))-SUM($G1624:X1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Z$3>(A50taxstdlife+$E1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))-SUM($G1624:Y1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AA$3>(A50taxstdlife+$E1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))-SUM($G1624:Z1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AB$3>(A50taxstdlife+$E1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))-SUM($G1624:AA1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AC$3>(A50taxstdlife+$E1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))-SUM($G1624:AB1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AD$3>(A50taxstdlife+$E1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))-SUM($G1624:AC1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AE$3>(A50taxstdlife+$E1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))-SUM($G1624:AD1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AF$3>(A50taxstdlife+$E1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))-SUM($G1624:AE1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AG$3>(A50taxstdlife+$E1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))-SUM($G1624:AF1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AH$3>(A50taxstdlife+$E1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))-SUM($G1624:AG1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AI$3>(A50taxstdlife+$E1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))-SUM($G1624:AH1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AJ$3>(A50taxstdlife+$E1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))-SUM($G1624:AI1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AK$3>(A50taxstdlife+$E1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))-SUM($G1624:AJ1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AL$3>(A50taxstdlife+$E1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))-SUM($G1624:AK1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AM$3>(A50taxstdlife+$E1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))-SUM($G1624:AL1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AN$3>(A50taxstdlife+$E1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))-SUM($G1624:AM1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AO$3>(A50taxstdlife+$E1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))-SUM($G1624:AN1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AP$3>(A50taxstdlife+$E1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))-SUM($G1624:AO1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AQ$3>(A50taxstdlife+$E1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))-SUM($G1624:AP1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AR$3>(A50taxstdlife+$E1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))-SUM($G1624:AQ1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AS$3>(A50taxstdlife+$E1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))-SUM($G1624:AR1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AT$3>(A50taxstdlife+$E1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))-SUM($G1624:AS1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AU$3>(A50taxstdlife+$E1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))-SUM($G1624:AT1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AV$3>(A50taxstdlife+$E1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))-SUM($G1624:AU1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AW$3>(A50taxstdlife+$E1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))-SUM($G1624:AV1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AX$3>(A50taxstdlife+$E1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))-SUM($G1624:AW1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AY$3>(A50taxstdlife+$E1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))-SUM($G1624:AX1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AZ$3>(A50taxstdlife+$E1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))-SUM($G1624:AY1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BA$3>(A50taxstdlife+$E1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))-SUM($G1624:AZ1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BB$3>(A50taxstdlife+$E1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))-SUM($G1624:BA1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BC$3>(A50taxstdlife+$E1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))-SUM($G1624:BB1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BD$3>(A50taxstdlife+$E1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))-SUM($G1624:BC1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BE$3>(A50taxstdlife+$E1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))-SUM($G1624:BD1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BF$3>(A50taxstdlife+$E1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))-SUM($G1624:BE1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BG$3>(A50taxstdlife+$E1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))-SUM($G1624:BF1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BH$3>(A50taxstdlife+$E1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))-SUM($G1624:BG1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BI$3>(A50taxstdlife+$E1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))-SUM($G1624:BH1624),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1624)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1624)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1624))*OFFSET($F$7,0,$E1624))/A50taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))-SUM($G1625:O1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))-SUM($G1625:P1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(R$3>(A50taxstdlife+$E1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))-SUM($G1625:Q1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(S$3>(A50taxstdlife+$E1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))-SUM($G1625:R1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(T$3>(A50taxstdlife+$E1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))-SUM($G1625:S1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(U$3>(A50taxstdlife+$E1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))-SUM($G1625:T1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(V$3>(A50taxstdlife+$E1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))-SUM($G1625:U1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(W$3>(A50taxstdlife+$E1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))-SUM($G1625:V1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(X$3>(A50taxstdlife+$E1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))-SUM($G1625:W1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Y$3>(A50taxstdlife+$E1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))-SUM($G1625:X1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Z$3>(A50taxstdlife+$E1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))-SUM($G1625:Y1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AA$3>(A50taxstdlife+$E1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))-SUM($G1625:Z1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AB$3>(A50taxstdlife+$E1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))-SUM($G1625:AA1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AC$3>(A50taxstdlife+$E1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))-SUM($G1625:AB1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AD$3>(A50taxstdlife+$E1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))-SUM($G1625:AC1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AE$3>(A50taxstdlife+$E1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))-SUM($G1625:AD1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AF$3>(A50taxstdlife+$E1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))-SUM($G1625:AE1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AG$3>(A50taxstdlife+$E1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))-SUM($G1625:AF1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AH$3>(A50taxstdlife+$E1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))-SUM($G1625:AG1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AI$3>(A50taxstdlife+$E1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))-SUM($G1625:AH1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AJ$3>(A50taxstdlife+$E1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))-SUM($G1625:AI1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AK$3>(A50taxstdlife+$E1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))-SUM($G1625:AJ1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AL$3>(A50taxstdlife+$E1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))-SUM($G1625:AK1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AM$3>(A50taxstdlife+$E1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))-SUM($G1625:AL1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AN$3>(A50taxstdlife+$E1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))-SUM($G1625:AM1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AO$3>(A50taxstdlife+$E1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))-SUM($G1625:AN1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AP$3>(A50taxstdlife+$E1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))-SUM($G1625:AO1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AQ$3>(A50taxstdlife+$E1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))-SUM($G1625:AP1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AR$3>(A50taxstdlife+$E1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))-SUM($G1625:AQ1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AS$3>(A50taxstdlife+$E1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))-SUM($G1625:AR1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AT$3>(A50taxstdlife+$E1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))-SUM($G1625:AS1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AU$3>(A50taxstdlife+$E1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))-SUM($G1625:AT1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AV$3>(A50taxstdlife+$E1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))-SUM($G1625:AU1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AW$3>(A50taxstdlife+$E1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))-SUM($G1625:AV1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AX$3>(A50taxstdlife+$E1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))-SUM($G1625:AW1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AY$3>(A50taxstdlife+$E1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))-SUM($G1625:AX1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AZ$3>(A50taxstdlife+$E1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))-SUM($G1625:AY1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BA$3>(A50taxstdlife+$E1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))-SUM($G1625:AZ1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BB$3>(A50taxstdlife+$E1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))-SUM($G1625:BA1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BC$3>(A50taxstdlife+$E1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))-SUM($G1625:BB1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BD$3>(A50taxstdlife+$E1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))-SUM($G1625:BC1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BE$3>(A50taxstdlife+$E1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))-SUM($G1625:BD1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BF$3>(A50taxstdlife+$E1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))-SUM($G1625:BE1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BG$3>(A50taxstdlife+$E1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))-SUM($G1625:BF1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BH$3>(A50taxstdlife+$E1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))-SUM($G1625:BG1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BI$3>(A50taxstdlife+$E1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))-SUM($G1625:BH1625),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1625)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1625)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1625))*OFFSET($F$7,0,$E1625))/A50taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))-SUM($G1626:P1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(R$3>(A50taxstdlife+$E1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))-SUM($G1626:Q1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(S$3>(A50taxstdlife+$E1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))-SUM($G1626:R1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(T$3>(A50taxstdlife+$E1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))-SUM($G1626:S1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(U$3>(A50taxstdlife+$E1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))-SUM($G1626:T1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(V$3>(A50taxstdlife+$E1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))-SUM($G1626:U1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(W$3>(A50taxstdlife+$E1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))-SUM($G1626:V1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(X$3>(A50taxstdlife+$E1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))-SUM($G1626:W1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Y$3>(A50taxstdlife+$E1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))-SUM($G1626:X1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Z$3>(A50taxstdlife+$E1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))-SUM($G1626:Y1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AA$3>(A50taxstdlife+$E1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))-SUM($G1626:Z1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AB$3>(A50taxstdlife+$E1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))-SUM($G1626:AA1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AC$3>(A50taxstdlife+$E1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))-SUM($G1626:AB1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AD$3>(A50taxstdlife+$E1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))-SUM($G1626:AC1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AE$3>(A50taxstdlife+$E1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))-SUM($G1626:AD1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AF$3>(A50taxstdlife+$E1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))-SUM($G1626:AE1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AG$3>(A50taxstdlife+$E1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))-SUM($G1626:AF1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AH$3>(A50taxstdlife+$E1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))-SUM($G1626:AG1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AI$3>(A50taxstdlife+$E1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))-SUM($G1626:AH1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AJ$3>(A50taxstdlife+$E1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))-SUM($G1626:AI1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AK$3>(A50taxstdlife+$E1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))-SUM($G1626:AJ1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AL$3>(A50taxstdlife+$E1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))-SUM($G1626:AK1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AM$3>(A50taxstdlife+$E1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))-SUM($G1626:AL1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AN$3>(A50taxstdlife+$E1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))-SUM($G1626:AM1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AO$3>(A50taxstdlife+$E1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))-SUM($G1626:AN1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AP$3>(A50taxstdlife+$E1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))-SUM($G1626:AO1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AQ$3>(A50taxstdlife+$E1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))-SUM($G1626:AP1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AR$3>(A50taxstdlife+$E1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))-SUM($G1626:AQ1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AS$3>(A50taxstdlife+$E1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))-SUM($G1626:AR1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AT$3>(A50taxstdlife+$E1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))-SUM($G1626:AS1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AU$3>(A50taxstdlife+$E1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))-SUM($G1626:AT1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AV$3>(A50taxstdlife+$E1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))-SUM($G1626:AU1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AW$3>(A50taxstdlife+$E1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))-SUM($G1626:AV1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AX$3>(A50taxstdlife+$E1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))-SUM($G1626:AW1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AY$3>(A50taxstdlife+$E1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))-SUM($G1626:AX1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(AZ$3>(A50taxstdlife+$E1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))-SUM($G1626:AY1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BA$3>(A50taxstdlife+$E1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))-SUM($G1626:AZ1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BB$3>(A50taxstdlife+$E1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))-SUM($G1626:BA1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BC$3>(A50taxstdlife+$E1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))-SUM($G1626:BB1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BD$3>(A50taxstdlife+$E1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))-SUM($G1626:BC1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BE$3>(A50taxstdlife+$E1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))-SUM($G1626:BD1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BF$3>(A50taxstdlife+$E1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))-SUM($G1626:BE1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BG$3>(A50taxstdlife+$E1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))-SUM($G1626:BF1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BH$3>(A50taxstdlife+$E1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))-SUM($G1626:BG1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(BI$3>(A50taxstdlife+$E1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))-SUM($G1626:BH1626),((INDEX('PTRM input'!$G$277:$P$326,A50offset,$E1626)+INDEX('PTRM input'!$G$223:$P$272,A50offset,$E1626)-INDEX('PTRM input'!$G$115:$P$164,A50offset,$E1626))*OFFSET($F$7,0,$E1626))/A50taxstdlife))","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,{"$f":"SUM(G1615:G1626)+'PTRM input'!G$164*G$7","v":0},{"$f":"SUM(H1615:H1626)+'PTRM input'!H$164*H$7","v":1.5131692691895383E-2},{"$f":"SUM(I1615:I1626)+'PTRM input'!I$164*I$7","v":1.5131692691895383E-2},{"$f":"SUM(J1615:J1626)+'PTRM input'!J$164*J$7","v":1.5131692691895383E-2},{"$f":"SUM(K1615:K1626)+'PTRM input'!K$164*K$7","v":1.5131692691895383E-2},{"$f":"SUM(L1615:L1626)+'PTRM input'!L$164*L$7","v":1.5131692691895383E-2},{"$f":"SUM(M1615:M1626)+'PTRM input'!M$164*M$7","v":1.5131692691895383E-2},{"$f":"SUM(N1615:N1626)+'PTRM input'!N$164*N$7","v":1.5131692691895383E-2},{"$f":"SUM(O1615:O1626)+'PTRM input'!O$164*O$7","v":1.5131692691895383E-2},{"$f":"SUM(P1615:P1626)+'PTRM input'!P$164*P$7","v":1.5131692691895383E-2},{"$f":"SUM(Q1615:Q1626)","v":1.5131692691895383E-2},1.5131692691895383E-2,1.5131692691895383E-2,1.5131692691895383E-2,1.5131692691895383E-2,1.5131692691895383E-2,1.5131692691895383E-2,1.5131692691895383E-2,1.5131692691895383E-2,1.5131692691895383E-2,5.5511151231257827E-17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Residual Tax Value (end period)",null,null,null,{"$f":"'PTRM input'!N57","v":242.78521284999459},{"$f":"F1628-G878+('PTRM input'!G327+'PTRM input'!G273)*G7","v":236.60269215478849},{"$f":"G1628-H878+('PTRM input'!H327+'PTRM input'!H273)*H7","v":228.27257579556516},{"$f":"H1628-I878+('PTRM input'!I327+'PTRM input'!I273)*I7","v":219.26033885840138},{"$f":"I1628-J878+('PTRM input'!J327+'PTRM input'!J273)*J7","v":210.55699848359086},{"$f":"J1628-K878+('PTRM input'!K327+'PTRM input'!K273)*K7","v":202.47369052836169},{"$f":"K1628-L878+('PTRM input'!L327+'PTRM input'!L273)*L7","v":190.40090534314029},{"$f":"L1628-M878+('PTRM input'!M327+'PTRM input'!M273)*M7","v":177.64572562034067},{"$f":"M1628-N878+('PTRM input'!N327+'PTRM input'!N273)*N7","v":164.73406888531389},{"$f":"N1628-O878+('PTRM input'!O327+'PTRM input'!O273)*O7","v":151.78140922216943},{"$f":"O1628-P878+('PTRM input'!P327+'PTRM input'!P273)*P7","v":139.32426408167757},{"$f":"P1628-Q878+('PTRM input'!Q327+'PTRM input'!Q273)*Q7","v":129.27327421826922},{"$f":"Q1628-R878+('PTRM input'!R327+'PTRM input'!R273)*R7","v":119.25530195391529},{"$f":"R1628-S878+('PTRM input'!S327+'PTRM input'!S273)*S7","v":109.29168050121481},{"$f":"S1628-T878+('PTRM input'!T327+'PTRM input'!T273)*T7","v":99.369229062445854},{"$f":"T1628-U878+('PTRM input'!U327+'PTRM input'!U273)*U7","v":89.487748626308871},{"$f":"U1628-V878+('PTRM input'!V327+'PTRM input'!V273)*V7","v":72.417432015799491},{"$f":"V1628-W878+('PTRM input'!W327+'PTRM input'!W273)*W7","v":55.323508757343539},{"$f":"W1628-X878+('PTRM input'!X327+'PTRM input'!X273)*X7","v":39.20832324418474},{"$f":"X1628-Y878+('PTRM input'!Y327+'PTRM input'!Y273)*Y7","v":25.187780527953667},{"$f":"Y1628-Z878","v":21.145023122238108},17.366765154376267,14.392814698824981,11.810609333525079,9.5378318021496558,7.5399153995695833,5.8093336844246686,4.2852974038668252,2.953737344276667,1.774654978194711,0.83443796820002247,-4.1744385725905886E-14,-4.1744385725905886E-14,-4.1744385725905886E-14,-4.1744385725905886E-14,-4.1744385725905886E-14,-4.1744385725905886E-14,-4.1744385725905886E-14,-4.1744385725905886E-14,-4.1744385725905886E-14,-4.1744385725905886E-14,-4.1744385725905886E-14,-4.1744385725905886E-14,-4.1744385725905886E-14,-4.1744385725905886E-14,-4.1744385725905886E-14,-4.1744385725905886E-14,-4.1744385725905886E-14,-4.1744385725905886E-14,-4.1744385725905886E-14,-4.1744385725905886E-14,-4.1744385725905886E-14,-4.1744385725905886E-14,-4.1744385725905886E-14,-4.1744385725905886E-14,-4.1744385725905886E-14]
[]
[null,"Summary of Asset Roll Forward ($m Nominal)"]
[null,"Capital Base roll forward"]
[null,"Opening Capital Base",null,null,null,null,{"$f":"F873","v":412.19194489044651},{"$f":"IF(COUNT($G1632:G1632)>='PTRM input'!$R$7,0,G873)","v":383.48243080172563},{"$f":"IF(COUNT($G1632:H1632)>='PTRM input'!$R$7,0,H873)","v":353.94744925449299},{"$f":"IF(COUNT($G1632:I1632)>='PTRM input'!$R$7,0,I873)","v":325.14574863853875},{"$f":"IF(COUNT($G1632:J1632)>='PTRM input'!$R$7,0,J873)","v":298.08586322929551},{"$f":"IF(COUNT($G1632:K1632)>='PTRM input'!$R$7,0,K873)","v":273.23396939035104},{"$f":"IF(COUNT($G1632:L1632)>='PTRM input'!$R$7,0,L873)","v":246.08331168987851},{"$f":"IF(COUNT($G1632:M1632)>='PTRM input'!$R$7,0,M873)","v":219.94722378407289},{"$f":"IF(COUNT($G1632:N1632)>='PTRM input'!$R$7,0,N873)","v":195.43308655525712},{"$f":"IF(COUNT($G1632:O1632)>='PTRM input'!$R$7,0,O873)","v":172.97085533223992},{"$f":"IF(COUNT($G1632:P1632)>='PTRM input'!$R$7,0,P873)","v":151.23121314591532},{"$f":"IF(COUNT($G1632:Q1632)>='PTRM input'!$R$7,0,Q873)","v":130.32317839845996},{"$f":"IF(COUNT($G1632:R1632)>='PTRM input'!$R$7,0,R873)","v":110.35867292103602},{"$f":"IF(COUNT($G1632:S1632)>='PTRM input'!$R$7,0,S873)","v":91.46054173291661},{"$f":"IF(COUNT($G1632:T1632)>='PTRM input'!$R$7,0,T873)","v":73.758943053438273},{"$f":"IF(COUNT($G1632:U1632)>='PTRM input'!$R$7,0,U873)","v":57.391648546372288},{"$f":"IF(COUNT($G1632:V1632)>='PTRM input'!$R$7,0,V873)","v":35.184114124079201},{"$f":"IF(COUNT($G1632:W1632)>='PTRM input'!$R$7,0,W873)","v":17.978270276213465},{"$f":"IF(COUNT($G1632:X1632)>='PTRM input'!$R$7,0,X873)","v":6.1243562829989591}]
[null,"Net Capex",null,null,null,null,{"$f":"G61","v":8.6947509308592554},{"$f":"IF(COUNT($G1633:G1633)>='PTRM input'!$R$7,0,H61)","v":7.5898938433515735},{"$f":"IF(COUNT($G1633:H1633)>='PTRM input'!$R$7,0,I61)","v":7.7430728951475691},{"$f":"IF(COUNT($G1633:I1633)>='PTRM input'!$R$7,0,J61)","v":8.7273423936904901},{"$f":"IF(COUNT($G1633:J1633)>='PTRM input'!$R$7,0,K61)","v":10.197689052180207},{"$f":"IF(COUNT($G1633:K1633)>='PTRM input'!$R$7,0,L61)","v":7.1248189409189067},{"$f":"IF(COUNT($G1633:L1633)>='PTRM input'!$R$7,0,M61)","v":6.8298640952400262},{"$f":"IF(COUNT($G1633:M1633)>='PTRM input'!$R$7,0,N61)","v":6.9023196588778468},{"$f":"IF(COUNT($G1633:N1633)>='PTRM input'!$R$7,0,O61)","v":7.0810237676430807},{"$f":"IF(COUNT($G1633:O1633)>='PTRM input'!$R$7,0,P61)","v":6.2639358604096529},{"$f":"IF(COUNT($G1633:P1633)>='PTRM input'!$R$7,0,Q61)","v":6.4255330828472523},{"$f":"IF(COUNT($G1633:Q1633)>='PTRM input'!$R$7,0,R61)","v":6.5941764705014583},{"$f":"IF(COUNT($G1633:R1633)>='PTRM input'!$R$7,0,S61)","v":6.7678030340223039},{"$f":"IF(COUNT($G1633:S1633)>='PTRM input'!$R$7,0,T61)","v":6.9465735052281623},{"$f":"IF(COUNT($G1633:T1633)>='PTRM input'!$R$7,0,U61)","v":7.1306538965408679},{"$f":"IF(COUNT($G1633:U1633)>='PTRM input'!$R$7,0,V61)","v":0},{"$f":"IF(COUNT($G1633:V1633)>='PTRM input'!$R$7,0,W61)","v":0},{"$f":"IF(COUNT($G1633:W1633)>='PTRM input'!$R$7,0,X61)","v":0},{"$f":"IF(COUNT($G1633:X1633)>='PTRM input'!$R$7,0,Y61)","v":0}]
[null,"Straight-line Depreciation",null,null,null,null,{"$f":"-G871","v":-48.327125686680546},{"$f":"IF(COUNT($G1634:G1634)>='PTRM input'!$R$7,0,-H871)","v":-47.286949666542029},{"$f":"IF(COUNT($G1634:H1634)>='PTRM input'!$R$7,0,-I871)","v":-45.924186960605219},{"$f":"IF(COUNT($G1634:I1634)>='PTRM input'!$R$7,0,-J871)","v":-44.403411968839073},{"$f":"IF(COUNT($G1634:J1634)>='PTRM input'!$R$7,0,-K871)","v":-42.948694921931853},{"$f":"IF(COUNT($G1634:K1634)>='PTRM input'!$R$7,0,-L871)","v":-41.516027103780559},{"$f":"IF(COUNT($G1634:L1634)>='PTRM input'!$R$7,0,-M871)","v":-39.487024912360276},{"$f":"IF(COUNT($G1634:M1634)>='PTRM input'!$R$7,0,-N871)","v":-37.244937791529608},{"$f":"IF(COUNT($G1634:N1634)>='PTRM input'!$R$7,0,-O871)","v":-34.722124691163046},{"$f":"IF(COUNT($G1634:O1634)>='PTRM input'!$R$7,0,-P871)","v":-32.587210928656248},{"$f":"IF(COUNT($G1634:P1634)>='PTRM input'!$R$7,0,-Q871)","v":-31.341112107152661},{"$f":"IF(COUNT($G1634:Q1634)>='PTRM input'!$R$7,0,-R871)","v":-30.012174761130165},{"$f":"IF(COUNT($G1634:R1634)>='PTRM input'!$R$7,0,-S871)","v":-28.590378580322842},{"$f":"IF(COUNT($G1634:S1634)>='PTRM input'!$R$7,0,-T871)","v":-27.071826422179981},{"$f":"IF(COUNT($G1634:T1634)>='PTRM input'!$R$7,0,-U871)","v":-25.452519976177083},{"$f":"IF(COUNT($G1634:U1634)>='PTRM input'!$R$7,0,-V871)","v":-23.728381659358412},{"$f":"IF(COUNT($G1634:V1634)>='PTRM input'!$R$7,0,-W871)","v":-18.138203592001005},{"$f":"IF(COUNT($G1634:W1634)>='PTRM input'!$R$7,0,-X871)","v":-12.330328303821048},{"$f":"IF(COUNT($G1634:X1634)>='PTRM input'!$R$7,0,-Y871)","v":-6.2866483684801002}]
[null,"Inflation on Opening Capital Base",null,null,null,null,{"$f":"G870","v":10.922860667100384},{"$f":"IF(COUNT($G1635:G1635)>='PTRM input'!$R$7,0,H870)","v":10.162074275957782},{"$f":"IF(COUNT($G1635:H1635)>='PTRM input'!$R$7,0,I870)","v":9.3794134495033816},{"$f":"IF(COUNT($G1635:I1635)>='PTRM input'!$R$7,0,J870)","v":8.6161841659053682},{"$f":"IF(COUNT($G1635:J1635)>='PTRM input'!$R$7,0,K870)","v":7.8991120308071814},{"$f":"IF(COUNT($G1635:K1635)>='PTRM input'!$R$7,0,L870)","v":7.240550462389078},{"$f":"IF(COUNT($G1635:L1635)>='PTRM input'!$R$7,0,M870)","v":6.5210729113146169},{"$f":"IF(COUNT($G1635:M1635)>='PTRM input'!$R$7,0,N870)","v":5.8284809038359695},{"$f":"IF(COUNT($G1635:N1635)>='PTRM input'!$R$7,0,O870)","v":5.1788697005027746},{"$f":"IF(COUNT($G1635:O1635)>='PTRM input'!$R$7,0,P870)","v":4.5836328819220062},{"$f":"IF(COUNT($G1635:P1635)>='PTRM input'!$R$7,0,Q870)","v":4.0075442768500329},{"$f":"IF(COUNT($G1635:Q1635)>='PTRM input'!$R$7,0,R870)","v":3.4534928132047482},{"$f":"IF(COUNT($G1635:R1635)>='PTRM input'!$R$7,0,S870)","v":2.9244443581811472},{"$f":"IF(COUNT($G1635:S1635)>='PTRM input'!$R$7,0,T870)","v":2.4236542374734853},{"$f":"IF(COUNT($G1635:T1635)>='PTRM input'!$R$7,0,U870)","v":1.9545715725702213},{"$f":"IF(COUNT($G1635:U1635)>='PTRM input'!$R$7,0,V870)","v":1.5208472370653263},{"$f":"IF(COUNT($G1635:V1635)>='PTRM input'!$R$7,0,W870)","v":0.93235974413526945},{"$f":"IF(COUNT($G1635:W1635)>='PTRM input'!$R$7,0,X870)","v":0.47641431060654243},{"$f":"IF(COUNT($G1635:X1635)>='PTRM input'!$R$7,0,Y870)","v":0.16229208548133589}]
[null,"Closing Capital Base",null,null,null,null,{"$f":"SUM(G1632:G1635)","v":383.48243080172563},{"$f":"SUM(H1632:H1635)","v":353.94744925449294},325.14574863853875,298.08586322929557,273.23396939035104,{"$f":"SUM(L1632:L1635)","v":246.08331168987843},219.94722378407286,195.43308655525712,172.97085533223992,151.23121314591532,{"$f":"SUM(Q1632:Q1635)","v":130.32317839845996},110.35867292103599,91.460541732916624,73.758943053438273,57.391648546372274,35.184114124079201,17.978270276213465,6.1243562829989591,1.9473311851925246E-13]
[]
[null,"Check",null,null,null,null,{"$f":"IF(ROUND(G1636,8)=ROUND(G873,8),\"ok\",\"error\")","v":"ok"},{"$f":"IF(COUNT($G1636:G1636)>='PTRM input'!$R$7,\"\",IF(ROUND(H1636,8)=ROUND(H873,8),\"ok\",\"error\"))","v":"ok"},{"$f":"IF(COUNT($G1636:H1636)>='PTRM input'!$R$7,\"\",IF(ROUND(I1636,8)=ROUND(I873,8),\"ok\",\"error\"))","v":"ok"},{"$f":"IF(COUNT($G1636:I1636)>='PTRM input'!$R$7,\"\",IF(ROUND(J1636,8)=ROUND(J873,8),\"ok\",\"error\"))","v":"ok"},{"$f":"IF(COUNT($G1636:J1636)>='PTRM input'!$R$7,\"\",IF(ROUND(K1636,8)=ROUND(K873,8),\"ok\",\"error\"))","v":"ok"},{"$f":"IF(COUNT($G1636:K1636)>='PTRM input'!$R$7,\"\",IF(ROUND(L1636,8)=ROUND(L873,8),\"ok\",\"error\"))","v":"ok"},{"$f":"IF(COUNT($G1636:L1636)>='PTRM input'!$R$7,\"\",IF(ROUND(M1636,8)=ROUND(M873,8),\"ok\",\"error\"))","v":"ok"},{"$f":"IF(COUNT($G1636:M1636)>='PTRM input'!$R$7,\"\",IF(ROUND(N1636,8)=ROUND(N873,8),\"ok\",\"error\"))","v":"ok"},{"$f":"IF(COUNT($G1636:N1636)>='PTRM input'!$R$7,\"\",IF(ROUND(O1636,8)=ROUND(O873,8),\"ok\",\"error\"))","v":"ok"},{"$f":"IF(COUNT($G1636:O1636)>='PTRM input'!$R$7,\"\",IF(ROUND(P1636,8)=ROUND(P873,8),\"ok\",\"error\"))","v":"ok"},{"$f":"IF(COUNT($G1636:P1636)>='PTRM input'!$R$7,\"\",IF(ROUND(Q1636,8)=ROUND(Q873,8),\"ok\",\"error\"))","v":"ok"},{"$f":"IF(COUNT($G1636:Q1636)>='PTRM input'!$R$7,\"\",IF(ROUND(R1636,8)=ROUND(R873,8),\"ok\",\"error\"))","v":"ok"},{"$f":"IF(COUNT($G1636:R1636)>='PTRM input'!$R$7,\"\",IF(ROUND(S1636,8)=ROUND(S873,8),\"ok\",\"error\"))","v":"ok"},{"$f":"IF(COUNT($G1636:S1636)>='PTRM input'!$R$7,\"\",IF(ROUND(T1636,8)=ROUND(T873,8),\"ok\",\"error\"))","v":"ok"},{"$f":"IF(COUNT($G1636:T1636)>='PTRM input'!$R$7,\"\",IF(ROUND(U1636,8)=ROUND(U873,8),\"ok\",\"error\"))","v":"ok"},{"$f":"IF(COUNT($G1636:U1636)>='PTRM input'!$R$7,\"\",IF(ROUND(V1636,8)=ROUND(V873,8),\"ok\",\"error\"))","v":"ok"},{"$f":"IF(COUNT($G1636:V1636)>='PTRM input'!$R$7,\"\",IF(ROUND(W1636,8)=ROUND(W873,8),\"ok\",\"error\"))","v":"ok"},{"$f":"IF(COUNT($G1636:W1636)>='PTRM input'!$R$7,\"\",IF(ROUND(X1636,8)=ROUND(X873,8),\"ok\",\"error\"))","v":"ok"},{"$f":"IF(COUNT($G1636:X1636)>='PTRM input'!$R$7,\"\",IF(ROUND(Y1636,8)=ROUND(Y873,8),\"ok\",\"error\"))","v":"ok"}]
[]
[null,"TAB roll forward"]
[null,"Opening TAB",null,null,null,null,{"$f":"F1628","v":242.78521284999459},{"$f":"IF(COUNT($G1641:G1641)>='PTRM input'!$R$7,0,G1628)","v":236.60269215478849},{"$f":"IF(COUNT($G1641:H1641)>='PTRM input'!$R$7,0,H1628)","v":228.27257579556516},{"$f":"IF(COUNT($G1641:I1641)>='PTRM input'!$R$7,0,I1628)","v":219.26033885840138},{"$f":"IF(COUNT($G1641:J1641)>='PTRM input'!$R$7,0,J1628)","v":210.55699848359086},{"$f":"IF(COUNT($G1641:K1641)>='PTRM input'!$R$7,0,K1628)","v":202.47369052836169},{"$f":"IF(COUNT($G1641:L1641)>='PTRM input'!$R$7,0,L1628)","v":190.40090534314029},{"$f":"IF(COUNT($G1641:M1641)>='PTRM input'!$R$7,0,M1628)","v":177.64572562034067},{"$f":"IF(COUNT($G1641:N1641)>='PTRM input'!$R$7,0,N1628)","v":164.73406888531389},{"$f":"IF(COUNT($G1641:O1641)>='PTRM input'!$R$7,0,O1628)","v":151.78140922216943},{"$f":"IF(COUNT($G1641:P1641)>='PTRM input'!$R$7,0,P1628)","v":139.32426408167757},{"$f":"IF(COUNT($G1641:Q1641)>='PTRM input'!$R$7,0,Q1628)","v":129.27327421826922},{"$f":"IF(COUNT($G1641:R1641)>='PTRM input'!$R$7,0,R1628)","v":119.25530195391529},{"$f":"IF(COUNT($G1641:S1641)>='PTRM input'!$R$7,0,S1628)","v":109.29168050121481},{"$f":"IF(COUNT($G1641:T1641)>='PTRM input'!$R$7,0,T1628)","v":99.369229062445854},{"$f":"IF(COUNT($G1641:U1641)>='PTRM input'!$R$7,0,U1628)","v":89.487748626308871},{"$f":"IF(COUNT($G1641:V1641)>='PTRM input'!$R$7,0,V1628)","v":72.417432015799491},{"$f":"IF(COUNT($G1641:W1641)>='PTRM input'!$R$7,0,W1628)","v":55.323508757343539},{"$f":"IF(COUNT($G1641:X1641)>='PTRM input'!$R$7,0,X1628)","v":39.20832324418474}]
[null,"Net Capex (without cap cons)",null,null,null,null,{"$f":"'PTRM input'!G327*G7","v":8.5530492406421654},{"$f":"IF(COUNT($G1642:G1642)>='PTRM input'!$R$7,0,'PTRM input'!H327*H7)","v":7.4643135722525606},{"$f":"IF(COUNT($G1642:H1642)>='PTRM input'!$R$7,0,'PTRM input'!I327*I7)","v":7.6118571340636398},{"$f":"IF(COUNT($G1642:I1642)>='PTRM input'!$R$7,0,'PTRM input'!J327*J7)","v":8.5768542699125199},{"$f":"IF(COUNT($G1642:J1642)>='PTRM input'!$R$7,0,'PTRM input'!K327*K7)","v":10.014036659703915},{"$f":"IF(COUNT($G1642:K1642)>='PTRM input'!$R$7,0,'PTRM input'!L327*L7)","v":7.0202927558323696},{"$f":"IF(COUNT($G1642:L1642)>='PTRM input'!$R$7,0,'PTRM input'!M327*M7)","v":6.727785270039087},{"$f":"IF(COUNT($G1642:M1642)>='PTRM input'!$R$7,0,'PTRM input'!N327*N7)","v":6.8034409425901456},{"$f":"IF(COUNT($G1642:N1642)>='PTRM input'!$R$7,0,'PTRM input'!O327*O7)","v":6.9837283932411927},{"$f":"IF(COUNT($G1642:O1642)>='PTRM input'!$R$7,0,'PTRM input'!P327*P7)","v":6.1804072922532542},{"$f":"IF(COUNT($G1642:P1642)>='PTRM input'!$R$7,0,'PTRM input'!Q327*Q7)","v":6.3441846987650576},{"$f":"IF(COUNT($G1642:Q1642)>='PTRM input'!$R$7,0,'PTRM input'!R327*R7)","v":6.5123021168028581},{"$f":"IF(COUNT($G1642:R1642)>='PTRM input'!$R$7,0,'PTRM input'!S327*S7)","v":6.6848745542938577},{"$f":"IF(COUNT($G1642:S1642)>='PTRM input'!$R$7,0,'PTRM input'!T327*T7)","v":6.8620200668123124},{"$f":"IF(COUNT($G1642:T1642)>='PTRM input'!$R$7,0,'PTRM input'!U327*U7)","v":7.0438598383404987},{"$f":"IF(COUNT($G1642:U1642)>='PTRM input'!$R$7,0,'PTRM input'!V327*V7)","v":0},{"$f":"IF(COUNT($G1642:V1642)>='PTRM input'!$R$7,0,'PTRM input'!W327*W7)","v":0},{"$f":"IF(COUNT($G1642:W1642)>='PTRM input'!$R$7,0,'PTRM input'!X327*X7)","v":0},{"$f":"IF(COUNT($G1642:X1642)>='PTRM input'!$R$7,0,'PTRM input'!Y327*Y7)","v":0}]
[null,"Capital Contributions",null,null,null,null,{"$f":"'PTRM input'!G273*G7","v":0.1222145776101053},{"$f":"IF(COUNT($G1643:G1643)>='PTRM input'!$R$7,0,'PTRM input'!H273*H7)","v":0.12375857002304559},{"$f":"IF(COUNT($G1643:H1643)>='PTRM input'!$R$7,0,'PTRM input'!I273*I7)","v":0.13010072462517422},{"$f":"IF(COUNT($G1643:I1643)>='PTRM input'!$R$7,0,'PTRM input'!J273*J7)","v":0.13568789662737857},{"$f":"IF(COUNT($G1643:J1643)>='PTRM input'!$R$7,0,'PTRM input'!K273*K7)","v":0.14073384603589334},{"$f":"IF(COUNT($G1643:K1643)>='PTRM input'!$R$7,0,'PTRM input'!L273*L7)","v":0},{"$f":"IF(COUNT($G1643:L1643)>='PTRM input'!$R$7,0,'PTRM input'!M273*M7)","v":0},{"$f":"IF(COUNT($G1643:M1643)>='PTRM input'!$R$7,0,'PTRM input'!N273*N7)","v":0},{"$f":"IF(COUNT($G1643:N1643)>='PTRM input'!$R$7,0,'PTRM input'!O273*O7)","v":0},{"$f":"IF(COUNT($G1643:O1643)>='PTRM input'!$R$7,0,'PTRM input'!P273*P7)","v":0},{"$f":"IF(COUNT($G1643:P1643)>='PTRM input'!$R$7,0,'PTRM input'!Q273*Q7)","v":0},{"$f":"IF(COUNT($G1643:Q1643)>='PTRM input'!$R$7,0,'PTRM input'!R273*R7)","v":0},{"$f":"IF(COUNT($G1643:R1643)>='PTRM input'!$R$7,0,'PTRM input'!S273*S7)","v":0},{"$f":"IF(COUNT($G1643:S1643)>='PTRM input'!$R$7,0,'PTRM input'!T273*T7)","v":0},{"$f":"IF(COUNT($G1643:T1643)>='PTRM input'!$R$7,0,'PTRM input'!U273*U7)","v":0},{"$f":"IF(COUNT($G1643:U1643)>='PTRM input'!$R$7,0,'PTRM input'!V273*V7)","v":0},{"$f":"IF(COUNT($G1643:V1643)>='PTRM input'!$R$7,0,'PTRM input'!W273*W7)","v":0},{"$f":"IF(COUNT($G1643:W1643)>='PTRM input'!$R$7,0,'PTRM input'!X273*X7)","v":0},{"$f":"IF(COUNT($G1643:X1643)>='PTRM input'!$R$7,0,'PTRM input'!Y273*Y7)","v":0}]
[null,"Tax Depreciation",null,null,null,null,{"$f":"-G878","v":-14.85778451345837},{"$f":"IF(COUNT($G1644:G1644)>='PTRM input'!$R$7,0,-H878)","v":-15.918188501498912},{"$f":"IF(COUNT($G1644:H1644)>='PTRM input'!$R$7,0,-I878)","v":-16.754194795852584},{"$f":"IF(COUNT($G1644:I1644)>='PTRM input'!$R$7,0,-J878)","v":-17.415882541350413},{"$f":"IF(COUNT($G1644:J1644)>='PTRM input'!$R$7,0,-K878)","v":-18.238078460968975},{"$f":"IF(COUNT($G1644:K1644)>='PTRM input'!$R$7,0,-L878)","v":-19.093077941053771},{"$f":"IF(COUNT($G1644:L1644)>='PTRM input'!$R$7,0,-M878)","v":-19.482964992838717},{"$f":"IF(COUNT($G1644:M1644)>='PTRM input'!$R$7,0,-N878)","v":-19.715097677616928},{"$f":"IF(COUNT($G1644:N1644)>='PTRM input'!$R$7,0,-O878)","v":-19.936388056385663},{"$f":"IF(COUNT($G1644:O1644)>='PTRM input'!$R$7,0,-P878)","v":-18.637552432745103},{"$f":"IF(COUNT($G1644:P1644)>='PTRM input'!$R$7,0,-Q878)","v":-16.395174562173409},{"$f":"IF(COUNT($G1644:Q1644)>='PTRM input'!$R$7,0,-R878)","v":-16.530274381156786},{"$f":"IF(COUNT($G1644:R1644)>='PTRM input'!$R$7,0,-S878)","v":-16.648496006994332},{"$f":"IF(COUNT($G1644:S1644)>='PTRM input'!$R$7,0,-T878)","v":-16.784471505581269},{"$f":"IF(COUNT($G1644:T1644)>='PTRM input'!$R$7,0,-U878)","v":-16.925340274477477},{"$f":"IF(COUNT($G1644:U1644)>='PTRM input'!$R$7,0,-V878)","v":-17.07031661050938},{"$f":"IF(COUNT($G1644:V1644)>='PTRM input'!$R$7,0,-W878)","v":-17.093923258455952},{"$f":"IF(COUNT($G1644:W1644)>='PTRM input'!$R$7,0,-X878)","v":-16.115185513158803},{"$f":"IF(COUNT($G1644:X1644)>='PTRM input'!$R$7,0,-Y878)","v":-14.020542716231073}]
[null,"Closing TAB",null,null,null,null,{"$f":"SUM(G1641:G1644)","v":236.60269215478849},{"$f":"SUM(H1641:H1644)","v":228.27257579556519},219.26033885840138,210.55699848359089,202.47369052836169,190.40090534314029,177.64572562034067,164.73406888531389,151.78140922216943,139.32426408167757,{"$f":"SUM(Q1641:Q1644)","v":129.27327421826919},119.25530195391529,109.29168050121481,99.369229062445854,89.487748626308871,72.417432015799491,55.323508757343539,39.20832324418474,25.187780527953667]
[]
[null,"Check",null,null,null,null,{"$f":"IF(ROUND(G1645,8)=ROUND(G1628,8),\"ok\",\"error\")","v":"ok"},{"$f":"IF(COUNT($G1645:G1645)>='PTRM input'!$R$7,\"\",IF(ROUND(H1645,8)=ROUND(H1628,8),\"ok\",\"error\"))","v":"ok"},{"$f":"IF(COUNT($G1645:H1645)>='PTRM input'!$R$7,\"\",IF(ROUND(I1645,8)=ROUND(I1628,8),\"ok\",\"error\"))","v":"ok"},{"$f":"IF(COUNT($G1645:I1645)>='PTRM input'!$R$7,\"\",IF(ROUND(J1645,8)=ROUND(J1628,8),\"ok\",\"error\"))","v":"ok"},{"$f":"IF(COUNT($G1645:J1645)>='PTRM input'!$R$7,\"\",IF(ROUND(K1645,8)=ROUND(K1628,8),\"ok\",\"error\"))","v":"ok"},{"$f":"IF(COUNT($G1645:K1645)>='PTRM input'!$R$7,\"\",IF(ROUND(L1645,8)=ROUND(L1628,8),\"ok\",\"error\"))","v":"ok"},{"$f":"IF(COUNT($G1645:L1645)>='PTRM input'!$R$7,\"\",IF(ROUND(M1645,8)=ROUND(M1628,8),\"ok\",\"error\"))","v":"ok"},{"$f":"IF(COUNT($G1645:M1645)>='PTRM input'!$R$7,\"\",IF(ROUND(N1645,8)=ROUND(N1628,8),\"ok\",\"error\"))","v":"ok"},{"$f":"IF(COUNT($G1645:N1645)>='PTRM input'!$R$7,\"\",IF(ROUND(O1645,8)=ROUND(O1628,8),\"ok\",\"error\"))","v":"ok"},{"$f":"IF(COUNT($G1645:O1645)>='PTRM input'!$R$7,\"\",IF(ROUND(P1645,8)=ROUND(P1628,8),\"ok\",\"error\"))","v":"ok"},{"$f":"IF(COUNT($G1645:P1645)>='PTRM input'!$R$7,\"\",IF(ROUND(Q1645,8)=ROUND(Q1628,8),\"ok\",\"error\"))","v":"ok"},{"$f":"IF(COUNT($G1645:Q1645)>='PTRM input'!$R$7,\"\",IF(ROUND(R1645,8)=ROUND(R1628,8),\"ok\",\"error\"))","v":"ok"},{"$f":"IF(COUNT($G1645:R1645)>='PTRM input'!$R$7,\"\",IF(ROUND(S1645,8)=ROUND(S1628,8),\"ok\",\"error\"))","v":"ok"},{"$f":"IF(COUNT($G1645:S1645)>='PTRM input'!$R$7,\"\",IF(ROUND(T1645,8)=ROUND(T1628,8),\"ok\",\"error\"))","v":"ok"},{"$f":"IF(COUNT($G1645:T1645)>='PTRM input'!$R$7,\"\",IF(ROUND(U1645,8)=ROUND(U1628,8),\"ok\",\"error\"))","v":"ok"},{"$f":"IF(COUNT($G1645:U1645)>='PTRM input'!$R$7,\"\",IF(ROUND(V1645,8)=ROUND(V1628,8),\"ok\",\"error\"))","v":"ok"},{"$f":"IF(COUNT($G1645:V1645)>='PTRM input'!$R$7,\"\",IF(ROUND(W1645,8)=ROUND(W1628,8),\"ok\",\"error\"))","v":"ok"},{"$f":"IF(COUNT($G1645:W1645)>='PTRM input'!$R$7,\"\",IF(ROUND(X1645,8)=ROUND(X1628,8),\"ok\",\"error\"))","v":"ok"},{"$f":"IF(COUNT($G1645:X1645)>='PTRM input'!$R$7,\"\",IF(ROUND(Y1645,8)=ROUND(Y1628,8),\"ok\",\"error\"))","v":"ok"}]

{"sheet":"PTRM input","index":12,"n_rows":915,"n_cols":77,"rows_kept":915,"cut":false,"hidden":false,"merged":[[378,6,378,19],[686,47,686,52],[686,53,686,58],[336,4,336,5],[335,4,335,5],[608,65,608,70],[608,71,608,76],[686,65,686,70],[686,71,686,76],[495,4,495,5],[473,4,473,5],[474,4,474,5],[475,4,475,5],[476,4,476,5],[499,4,499,5],[504,4,504,5],[505,4,505,5],[506,4,506,5],[507,4,507,5],[686,59,686,64],[686,5,686,10],[686,11,686,16],[686,17,686,22],[686,23,686,28],[686,29,686,34],[686,35,686,40],[686,41,686,46],[288,4,288,5],[314,4,314,5],[307,4,307,5],[308,4,308,5],[309,4,309,5],[310,4,310,5],[311,4,311,5],[312,4,312,5],[330,4,330,5],[512,4,512,5],[478,4,478,5],[479,4,479,5],[480,4,480,5],[481,4,481,5],[502,4,502,5],[503,4,503,5],[413,4,413,5],[414,4,414,5],[415,4,415,5],[416,4,416,5],[417,4,417,5],[418,4,418,5],[456,4,456,5],[508,4,508,5],[509,4,509,5],[489,4,489,5],[482,4,482,5],[483,4,483,5],[484,4,484,5],[485,4,485,5],[486,4,486,5],[490,4,490,5],[501,4,501,5],[457,4,457,5],[458,4,458,5],[459,4,459,5],[460,4,460,5],[462,4,462,5],[471,4,471,5],[472,4,472,5],[487,4,487,5],[497,4,497,5],[477,4,477,5],[469,4,469,6],[496,4,496,5],[498,4,498,5],[54,6,54,8],[313,4,313,5],[256,4,256,5],[257,4,257,5],[268,4,268,5],[269,4,269,5],[270,4,270,5],[260,4,260,5],[261,4,261,5],[189,4,189,5],[190,4,190,5],[195,4,195,5],[176,4,176,5],[187,4,187,5],[184,4,184,5],[185,4,185,5],[283,4,283,5],[266,4,266,5],[258,4,258,5],[259,4,259,5],[285,4,285,5],[293,4,293,5],[290,4,290,5],[291,4,291,5],[252,4,252,5],[292,4,292,5],[286,4,286,5],[287,4,287,5],[412,4,412,5],[349,4,349,5],[350,4,350,5],[356,4,356,5],[354,4,354,5],[340,4,340,5],[352,4,352,5],[342,4,342,6],[410,4,410,6],[351,4,351,5],[316,4,316,5],[317,4,317,5],[318,4,318,5],[319,4,319,5],[320,4,320,5],[321,4,321,5],[322,4,322,5],[324,4,324,5],[339,4,339,5],[305,4,305,5],[191,4,191,5],[192,4,192,5],[193,4,193,5],[194,4,194,5],[241,4,241,5],[244,4,244,5],[242,4,242,5],[245,4,245,5],[249,4,249,5],[248,4,248,5],[243,4,243,5],[246,4,246,5],[247,4,247,5],[240,4,240,5],[209,4,209,5],[200,4,200,5],[201,4,201,5],[232,4,232,5],[220,4,220,6],[203,4,203,5],[204,4,204,5],[205,4,205,5],[206,4,206,5],[207,4,207,5],[178,4,178,5],[175,4,175,5],[186,4,186,5],[180,4,180,5],[181,4,181,5],[182,4,182,5],[183,4,183,5],[177,4,177,5],[188,4,188,5],[179,4,179,5],[172,4,172,5],[173,4,173,5],[159,4,159,5],[160,4,160,5],[161,4,161,5],[162,4,162,5],[163,4,163,5],[164,4,164,5],[174,4,174,5],[166,4,166,6],[171,4,171,5],[154,4,154,5],[155,4,155,5],[156,4,156,5],[157,4,157,5],[158,4,158,5],[122,4,122,5],[123,4,123,5],[124,4,124,5],[125,4,125,5],[137,4,137,5],[146,4,146,5],[147,4,147,5],[148,4,148,5],[149,4,149,5],[150,4,150,5],[138,4,138,5],[139,4,139,5],[140,4,140,5],[141,4,141,5],[143,4,143,5],[135,4,135,5],[108,4,108,5],[120,4,120,5],[121,4,121,5],[114,4,114,5],[115,4,115,5],[116,4,116,5],[126,4,126,5],[142,4,142,5],[112,4,112,6],[127,4,127,5],[128,4,128,5],[89,4,89,5],[99,4,99,5],[100,4,100,5],[101,4,101,5],[102,4,102,5],[103,4,103,5],[104,4,104,5],[105,4,105,5],[106,4,106,5],[107,4,107,5],[109,4,109,5],[282,4,282,5],[153,4,153,5],[94,4,94,5],[95,4,95,5],[85,4,85,5],[86,4,86,5],[87,4,87,5],[88,4,88,5],[144,4,144,5],[145,4,145,5],[136,4,136,5],[117,4,117,5],[118,4,118,5],[119,4,119,5],[129,4,129,5],[130,4,130,5],[131,4,131,5],[132,4,132,5],[133,4,133,5],[96,4,96,5],[97,4,97,5],[98,4,98,5],[79,4,79,5],[80,4,80,5],[81,4,81,5],[82,4,82,5],[70,4,70,5],[71,4,71,5],[72,4,72,5],[289,4,289,5],[306,4,306,5],[280,4,280,5],[281,4,281,5],[295,4,295,5],[296,4,296,5],[297,4,297,5],[276,4,276,5],[274,4,274,6],[277,4,277,5],[278,4,278,5],[279,4,279,5],[134,4,134,5],[303,4,303,5],[304,4,304,5],[294,4,294,5],[272,4,272,5],[25,6,25,8],[25,4,25,5],[26,4,26,5],[27,4,27,5],[28,4,28,5],[26,6,26,8],[27,6,27,8],[28,6,28,8],[36,4,36,5],[35,4,35,5],[29,6,29,8],[30,6,30,8],[29,4,29,5],[31,6,31,8],[31,4,31,5],[42,6,42,8],[43,6,43,8],[44,6,44,8],[47,6,47,8],[75,4,75,5],[77,4,77,5],[73,4,73,5],[74,4,74,5],[61,4,61,5],[54,4,54,5],[62,4,62,5],[63,4,63,5],[47,4,47,5],[48,4,48,5],[49,4,49,5],[50,4,50,5],[51,4,51,5],[76,4,76,5],[55,4,55,5],[64,4,64,5],[60,4,60,5],[56,4,56,5],[67,4,67,5],[68,4,68,5],[37,4,37,5],[30,4,30,5],[32,4,32,5],[196,4,196,5],[217,4,217,5],[226,4,226,5],[222,4,222,5],[218,4,218,5],[227,4,227,5],[202,4,202,5],[211,4,211,5],[212,4,212,5],[213,4,213,5],[214,4,214,5],[215,4,215,5],[216,4,216,5],[197,4,197,5],[198,4,198,5],[208,4,208,5],[78,4,78,5],[90,4,90,5],[91,4,91,5],[92,4,92,5],[93,4,93,5],[58,4,58,6],[65,4,65,5],[66,4,66,5],[40,6,40,8],[41,6,41,8],[21,6,21,8],[22,6,22,8],[69,4,69,5],[23,6,23,8],[34,6,34,8],[32,6,32,8],[33,4,33,5],[34,4,34,5],[33,6,33,8],[38,4,38,5],[39,4,39,5],[40,4,40,5],[41,4,41,5],[42,4,42,5],[43,4,43,5],[24,6,24,8],[35,6,35,8],[36,6,36,8],[45,6,45,8],[46,6,46,8],[53,6,53,8],[37,6,37,8],[38,6,38,8],[39,6,39,8],[10,4,10,5],[11,4,11,5],[12,4,12,5],[13,4,13,5],[17,4,17,5],[18,4,18,5],[19,4,19,5],[19,6,19,8],[20,6,20,8],[20,4,20,5],[44,4,44,5],[45,4,45,5],[46,4,46,5],[52,4,52,5],[53,4,53,5],[21,4,21,5],[22,4,22,5],[23,4,23,5],[24,4,24,5],[1,8,1,9],[16,6,16,8],[17,6,17,8],[18,6,18,8],[15,6,15,8],[8,6,8,8],[9,6,9,8],[10,6,10,8],[11,6,11,8],[5,6,5,8],[6,6,6,8],[7,6,7,8],[14,6,14,8],[4,4,4,6],[14,4,14,5],[15,4,15,5],[1,4,1,5],[16,4,16,5],[12,6,12,8],[13,6,13,8],[6,4,6,5],[7,4,7,5],[8,4,8,5],[9,4,9,5],[521,4,521,5],[491,4,491,5],[492,4,492,5],[493,4,493,5],[494,4,494,5],[488,4,488,5],[420,4,420,5],[421,4,421,5],[517,4,517,5],[518,4,518,5],[519,4,519,5],[500,4,500,5],[433,4,433,5],[434,4,434,5],[435,4,435,5],[436,4,436,5],[437,4,437,5],[438,4,438,5],[439,4,439,5],[440,4,440,5],[461,4,461,5],[441,4,441,5],[442,4,442,5],[455,4,455,5],[606,4,606,6],[527,4,527,6],[344,4,344,5],[353,4,353,5],[513,4,513,5],[514,4,514,5],[515,4,515,5],[516,4,516,5],[348,4,348,5],[345,4,345,5],[346,4,346,5],[347,4,347,5],[358,4,358,5],[422,4,422,5],[423,4,423,5],[428,4,428,5],[447,4,447,5],[448,4,448,5],[449,4,449,5],[450,4,450,5],[453,4,453,5],[510,4,510,5],[511,4,511,5],[520,4,520,5],[608,59,608,64],[608,5,608,10],[608,35,608,40],[608,41,608,46],[608,47,608,52],[608,53,608,58],[608,11,608,16],[608,17,608,22],[608,29,608,34],[608,23,608,28],[452,4,452,5],[337,4,337,5],[301,4,301,5],[302,4,302,5],[298,4,298,5],[299,4,299,5],[454,4,454,5],[431,4,431,5],[432,4,432,5],[424,4,424,5],[425,4,425,5],[426,4,426,5],[427,4,427,5],[419,4,419,5],[451,4,451,5],[300,4,300,5],[429,4,429,5],[430,4,430,5],[323,4,323,5],[331,4,331,5],[332,4,332,5],[333,4,333,5],[334,4,334,5],[443,4,443,5],[254,4,254,5],[325,4,325,5],[253,4,253,5],[262,4,262,5],[263,4,263,5],[264,4,264,5],[48,6,48,8],[49,6,49,8],[50,6,50,8],[51,6,51,8],[52,6,52,8],[199,4,199,5],[265,4,265,5],[271,4,271,5],[315,4,315,5],[284,4,284,5],[83,4,83,5],[84,4,84,5],[168,4,168,5],[110,4,110,5],[169,4,169,5],[170,4,170,5],[151,4,151,5],[152,4,152,5],[444,4,444,5],[445,4,445,5],[446,4,446,5],[210,4,210,5],[224,4,224,5],[239,4,239,5],[238,4,238,5],[236,4,236,5],[237,4,237,5],[229,4,229,5],[230,4,230,5],[231,4,231,5],[235,4,235,5],[233,4,233,5],[234,4,234,5],[328,4,328,6],[326,4,326,5],[225,4,225,5],[223,4,223,5],[228,4,228,5],[250,4,250,5],[255,4,255,5],[251,4,251,5],[267,4,267,5],[764,59,764,64],[764,65,764,70],[764,71,764,76],[842,5,842,10],[842,11,842,16],[842,17,842,22],[842,23,842,28],[842,29,842,34],[842,35,842,40],[842,41,842,46],[842,47,842,52],[842,53,842,58],[842,59,842,64],[842,65,842,70],[842,71,842,76],[764,5,764,10],[764,11,764,16],[764,17,764,22],[764,23,764,28],[764,29,764,34],[764,35,764,40],[764,41,764,46],[764,47,764,52],[764,53,764,58]]}
[]
[null,null,null,null,{"$f":"'DMS input'!$C$16&\" - PTRM input\"&\" - DNSP PTRM - version \"&Intro!$L$4","v":"Aus Gas - PTRM input - DNSP PTRM - version 2"},null,null,null,"Input cells are in blue"]
[]
[]
[null,null,null,null,{"$f":"\"Opening Capital Base and Opening Tax Asset Base for \"&Q7&\" ($m Nominal)\"","v":"Opening Capital Base and Opening Tax Asset Base for 2026-27 ($m Nominal)"}]
[null,null,null,null,null,null,"Asset Class Name",null,null,"Opening Asset Value","Assets Under Construction","Remaining Life","Standard Life","Opening Tax Value","Tax Remaining Life","Tax Standard Life","Base Regulatory Year","Length of Access Arrangement Period (Year)"]
[null,null,null,null,"Asset Class 1",null,"HP Mains",null,null,104.77229437418482,null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,'Key inputs & assumptions'!E16,'Key inputs & assumptions'!D16)","v":19},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,'Key inputs & assumptions'!G16,'Key inputs & assumptions'!F16)","v":19},29.14486793606747,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,'Key inputs & assumptions'!I16,'Key inputs & assumptions'!H16)","v":19},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,'Key inputs & assumptions'!K16,'Key inputs & assumptions'!J16)","v":19},"2026-27",20]
[null,null,null,null,"Asset Class 2",null,"HP Services",null,null,0.87328137122398408,null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,'Key inputs & assumptions'!E17,'Key inputs & assumptions'!D17)","v":19},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,'Key inputs & assumptions'!G17,'Key inputs & assumptions'!F17)","v":19},17.438440866303917,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,'Key inputs & assumptions'!I17,'Key inputs & assumptions'!H17)","v":18.778456593924911},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,'Key inputs & assumptions'!K17,'Key inputs & assumptions'!J17)","v":19}]
[null,null,null,null,"Asset Class 3",null,"MP Mains",null,null,145.08312021206021,null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,'Key inputs & assumptions'!E18,'Key inputs & assumptions'!D18)","v":19},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,'Key inputs & assumptions'!G18,'Key inputs & assumptions'!F18)","v":19},91.982434163813139,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,'Key inputs & assumptions'!I18,'Key inputs & assumptions'!H18)","v":19},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,'Key inputs & assumptions'!K18,'Key inputs & assumptions'!J18)","v":19}]
[null,null,null,null,"Asset Class 4",null,"MP Services",null,null,106.71936552655441,null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,'Key inputs & assumptions'!E19,'Key inputs & assumptions'!D19)","v":19},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,'Key inputs & assumptions'!G19,'Key inputs & assumptions'!F19)","v":19},41.952552840010888,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,'Key inputs & assumptions'!I19,'Key inputs & assumptions'!H19)","v":18.468097517907207},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,'Key inputs & assumptions'!K19,'Key inputs & assumptions'!J19)","v":19}]
[null,null,null,null,"Asset Class 5",null,"TRS & DRS - valves & Regulators",null,null,10.855127191133736,null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,'Key inputs & assumptions'!E20,'Key inputs & assumptions'!D20)","v":8.6167789987887282},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,'Key inputs & assumptions'!G20,'Key inputs & assumptions'!F20)","v":15},24.697505380696484,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,'Key inputs & assumptions'!I20,'Key inputs & assumptions'!H20)","v":19},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,'Key inputs & assumptions'!K20,'Key inputs & assumptions'!J20)","v":19}]
[null,null,null,null,"Asset Class 6",null,"Contract meters",null,null,0.8560580515480074,null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,'Key inputs & assumptions'!E21,'Key inputs & assumptions'!D21)","v":9.4185316543549948},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,'Key inputs & assumptions'!G21,'Key inputs & assumptions'!F21)","v":15},0.78298109131343308,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,'Key inputs & assumptions'!I21,'Key inputs & assumptions'!H21)","v":9.4044338945145842},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,'Key inputs & assumptions'!K21,'Key inputs & assumptions'!J21)","v":15}]
[null,null,null,null,"Asset Class 7",null,"Tariff meters",null,null,42.441258504995631,null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,'Key inputs & assumptions'!E22,'Key inputs & assumptions'!D22)","v":8.8547259272227645},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,'Key inputs & assumptions'!G22,'Key inputs & assumptions'!F22)","v":15},36.487008603789249,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,'Key inputs & assumptions'!I22,'Key inputs & assumptions'!H22)","v":9.6105342475497029},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,'Key inputs & assumptions'!K22,'Key inputs & assumptions'!J22)","v":15}]
[null,null,null,null,"Asset Class 8",null,"Regulatory costs",null,null,-3.896968525423414E-5,null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,'Key inputs & assumptions'!E23,'Key inputs & assumptions'!D23)","v":5},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,'Key inputs & assumptions'!G23,'Key inputs & assumptions'!F23)","v":5},0,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,'Key inputs & assumptions'!I23,'Key inputs & assumptions'!H23)","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,'Key inputs & assumptions'!K23,'Key inputs & assumptions'!J23)","v":5}]
[null,null,null,null,"Asset Class 9",null,"IT System",null,null,0.59147862843090027,null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,'Key inputs & assumptions'!E24,'Key inputs & assumptions'!D24)","v":2.949829007116207},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,'Key inputs & assumptions'!G24,'Key inputs & assumptions'!F24)","v":5},0.29942196799999998,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,'Key inputs & assumptions'!I24,'Key inputs & assumptions'!H24)","v":2.9152071834622371},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,'Key inputs & assumptions'!K24,'Key inputs & assumptions'!J24)","v":5}]
[null,null,null,null,"Asset Class 10",null,"Land and easement",null,null,0,null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,'Key inputs & assumptions'!E25,'Key inputs & assumptions'!D25)","v":"n/a"},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,'Key inputs & assumptions'!G25,'Key inputs & assumptions'!F25)","v":"n/a"},0,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,'Key inputs & assumptions'!I25,'Key inputs & assumptions'!H25)","v":"n/a"},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,'Key inputs & assumptions'!K25,'Key inputs & assumptions'!J25)","v":"n/a"}]
[null,null,null,null,"Asset Class 11",null,"Non-system assets",null,null,0,null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,'Key inputs & assumptions'!E26,'Key inputs & assumptions'!D26)","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,'Key inputs & assumptions'!G26,'Key inputs & assumptions'!F26)","v":5},0,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,'Key inputs & assumptions'!I26,'Key inputs & assumptions'!H26)","v":0},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,'Key inputs & assumptions'!K26,'Key inputs & assumptions'!J26)","v":5}]
[null,null,null,null,"Asset Class 12"]
[null,null,null,null,"Asset Class 13"]
[null,null,null,null,"Asset Class 14"]
[null,null,null,null,"Asset Class 15"]
[null,null,null,null,"Asset Class 16"]
[null,null,null,null,"Asset Class 17"]
[null,null,null,null,"Asset Class 18"]
[null,null,null,null,"Asset Class 19"]
[null,null,null,null,"Asset Class 20"]
[null,null,null,null,"Asset Class 21"]
[null,null,null,null,"Asset Class 22"]
[null,null,null,null,"Asset Class 23"]
[null,null,null,null,"Asset Class 24"]
[null,null,null,null,"Asset Class 25"]
[null,null,null,null,"Asset Class 26"]
[null,null,null,null,"Asset Class 27"]
[null,null,null,null,"Asset Class 28"]
[null,null,null,null,"Asset Class 29"]
[null,null,null,null,"Asset Class 30"]
[null,null,null,null,"Asset Class 31"]
[null,null,null,null,"Asset Class 32"]
[null,null,null,null,"Asset Class 33"]
[null,null,null,null,"Asset Class 34"]
[null,null,null,null,"Asset Class 35"]
[null,null,null,null,"Asset Class 36"]
[null,null,null,null,"Asset Class 37"]
[null,null,null,null,"Asset Class 38"]
[null,null,null,null,"Asset Class 39"]
[null,null,null,null,"Asset Class 40"]
[null,null,null,null,"Asset Class 41"]
[null,null,null,null,"Asset Class 42"]
[null,null,null,null,"Asset Class 43"]
[null,null,null,null,"Asset Class 44"]
[null,null,null,null,"Asset Class 45"]
[null,null,null,null,"Asset Class 46"]
[null,null,null,null,"Asset Class 47",null,"Spare straight-line tax asset class"]
[null,null,null,null,"Asset Class 48",null,"Buildings"]
[null,null,null,null,"Asset Class 49",null,"In-house software"]
[null,null,null,null,"Asset Class 50",null,"Equity raising costs",null,null,0,null,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,'Key inputs & assumptions'!E27,'Key inputs & assumptions'!D27)","v":"n/a"},{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,'Key inputs & assumptions'!G27,'Key inputs & assumptions'!F27)","v":18},0,{"$f":"IF('Key inputs & assumptions'!$D$13='Key inputs & assumptions'!$W$12,'Key inputs & assumptions'!I27,'Key inputs & assumptions'!H27)","v":"n/a"},19]
[null,null,null,null,"Total",null,null,null,null,{"$f":"SUM(J7:J56)+K57","v":412.19194489044651},{"$f":"SUM(K7:K56)","v":0},null,null,{"$f":"SUM(N7:N56)","v":242.78521284999459}]
[]
[null,null,null,null,{"$f":"\"Forecast Capital Expenditure – As Incurred ($m Real \"&$F$525&\")\"","v":"Forecast Capital Expenditure – As Incurred ($m Real 2025-26)"}]
[null,null,null,null,"Year",null,{"$f":"Q7","v":"2026-27"},{"$f":"(LEFT(G60,4)+1&IF(MID(G60,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(G60,6,2)+1,100),\"00\")))","v":"2027-28"},{"$f":"(LEFT(H60,4)+1&IF(MID(H60,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(H60,6,2)+1,100),\"00\")))","v":"2028-29"},"2029-30","2030-31","2031-32","2032-33","2033-34","2034-35",{"$f":"(LEFT(O60,4)+1&IF(MID(O60,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(O60,6,2)+1,100),\"00\")))","v":"2035-36"},{"$f":"(LEFT(P60,4)+1&IF(MID(P60,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(P60,6,2)+1,100),\"00\")))","v":"2036-37"},"2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45"]
[null,null,null,null,{"$f":"Asset1","v":"HP Mains"},null,{"$f":"'Key inputs & assumptions'!D37","v":0.32593065144361894},{"$f":"'Key inputs & assumptions'!E37","v":0.3151551696063995},{"$f":"'Key inputs & assumptions'!F37","v":0.32351464418729486},{"$f":"'Key inputs & assumptions'!G37","v":0.32726221563913283},{"$f":"'Key inputs & assumptions'!H37","v":0.32764026523163658},{"$f":"'Key inputs & assumptions'!I37","v":0},{"$f":"'Key inputs & assumptions'!J37","v":0},{"$f":"'Key inputs & assumptions'!K37","v":0},{"$f":"'Key inputs & assumptions'!L37","v":0},{"$f":"'Key inputs & assumptions'!M37","v":0},{"$f":"'Key inputs & assumptions'!N37","v":0},{"$f":"'Key inputs & assumptions'!O37","v":0},{"$f":"'Key inputs & assumptions'!P37","v":0},{"$f":"'Key inputs & assumptions'!Q37","v":0},{"$f":"'Key inputs & assumptions'!R37","v":0},{"$f":"'Key inputs & assumptions'!S37","v":0},{"$f":"'Key inputs & assumptions'!T37","v":0},{"$f":"'Key inputs & assumptions'!U37","v":0},{"$f":"'Key inputs & assumptions'!V37","v":0}]
[null,null,null,null,{"$f":"Asset2","v":"HP Services"},null,{"$f":"'Key inputs & assumptions'!D38","v":0},{"$f":"'Key inputs & assumptions'!E38","v":0},{"$f":"'Key inputs & assumptions'!F38","v":0},{"$f":"'Key inputs & assumptions'!G38","v":0},{"$f":"'Key inputs & assumptions'!H38","v":0},{"$f":"'Key inputs & assumptions'!I38","v":0},{"$f":"'Key inputs & assumptions'!J38","v":0},{"$f":"'Key inputs & assumptions'!K38","v":0},{"$f":"'Key inputs & assumptions'!L38","v":0},{"$f":"'Key inputs & assumptions'!M38","v":0},{"$f":"'Key inputs & assumptions'!N38","v":0},{"$f":"'Key inputs & assumptions'!O38","v":0},{"$f":"'Key inputs & assumptions'!P38","v":0},{"$f":"'Key inputs & assumptions'!Q38","v":0},{"$f":"'Key inputs & assumptions'!R38","v":0},{"$f":"'Key inputs & assumptions'!S38","v":0},{"$f":"'Key inputs & assumptions'!T38","v":0},{"$f":"'Key inputs & assumptions'!U38","v":0},{"$f":"'Key inputs & assumptions'!V38","v":0}]
[null,null,null,null,{"$f":"Asset3","v":"MP Mains"},null,{"$f":"'Key inputs & assumptions'!D39","v":0},{"$f":"'Key inputs & assumptions'!E39","v":0},{"$f":"'Key inputs & assumptions'!F39","v":0},{"$f":"'Key inputs & assumptions'!G39","v":0},{"$f":"'Key inputs & assumptions'!H39","v":0},{"$f":"'Key inputs & assumptions'!I39","v":0.27541612493741957},{"$f":"'Key inputs & assumptions'!J39","v":0.27123630438383811},{"$f":"'Key inputs & assumptions'!K39","v":0.23334125375766002},{"$f":"'Key inputs & assumptions'!L39","v":0.23334125355099322},{"$f":"'Key inputs & assumptions'!M39","v":0},{"$f":"'Key inputs & assumptions'!N39","v":0},{"$f":"'Key inputs & assumptions'!O39","v":0},{"$f":"'Key inputs & assumptions'!P39","v":0},{"$f":"'Key inputs & assumptions'!Q39","v":0},{"$f":"'Key inputs & assumptions'!R39","v":0},{"$f":"'Key inputs & assumptions'!S39","v":0},{"$f":"'Key inputs & assumptions'!T39","v":0},{"$f":"'Key inputs & assumptions'!U39","v":0},{"$f":"'Key inputs & assumptions'!V39","v":0}]
[null,null,null,null,{"$f":"Asset4","v":"MP Services"},null,{"$f":"'Key inputs & assumptions'!D40","v":0.77891204393641056},{"$f":"'Key inputs & assumptions'!E40","v":0.75651638666531151},{"$f":"'Key inputs & assumptions'!F40","v":0.77533032617783626},{"$f":"'Key inputs & assumptions'!G40","v":0.78435467445798368},{"$f":"'Key inputs & assumptions'!H40","v":0.78623739980641427},{"$f":"'Key inputs & assumptions'!I40","v":0.61229377696553644},{"$f":"'Key inputs & assumptions'!J40","v":0.60300137219304051},{"$f":"'Key inputs & assumptions'!K40","v":0.52757944934944423},{"$f":"'Key inputs & assumptions'!L40","v":0.52757944888217523},{"$f":"'Key inputs & assumptions'!M40","v":0},{"$f":"'Key inputs & assumptions'!N40","v":0},{"$f":"'Key inputs & assumptions'!O40","v":0},{"$f":"'Key inputs & assumptions'!P40","v":0},{"$f":"'Key inputs & assumptions'!Q40","v":0},{"$f":"'Key inputs & assumptions'!R40","v":0},{"$f":"'Key inputs & assumptions'!S40","v":0},{"$f":"'Key inputs & assumptions'!T40","v":0},{"$f":"'Key inputs & assumptions'!U40","v":0},{"$f":"'Key inputs & assumptions'!V40","v":0}]
[null,null,null,null,{"$f":"Asset5","v":"TRS & DRS - valves & Regulators"},null,{"$f":"'Key inputs & assumptions'!D41","v":1.4319753655863161},{"$f":"'Key inputs & assumptions'!E41","v":0.12356590385833925},{"$f":"'Key inputs & assumptions'!F41","v":5.984324063050285E-2},{"$f":"'Key inputs & assumptions'!G41","v":6.043671648418663E-2},{"$f":"'Key inputs & assumptions'!H41","v":6.1084491635046291E-2},{"$f":"'Key inputs & assumptions'!I41","v":0.10420380015797615},{"$f":"'Key inputs & assumptions'!J41","v":0.10262236339293347},{"$f":"'Key inputs & assumptions'!K41","v":0.10438221963417485},{"$f":"'Key inputs & assumptions'!L41","v":0.10438221954172507},{"$f":"'Key inputs & assumptions'!M41","v":0.10438221954172507},{"$f":"'Key inputs & assumptions'!N41","v":0.10438221954172507},{"$f":"'Key inputs & assumptions'!O41","v":0.10438221954172507},{"$f":"'Key inputs & assumptions'!P41","v":0.10438221954172507},{"$f":"'Key inputs & assumptions'!Q41","v":0.10438221954172507},{"$f":"'Key inputs & assumptions'!R41","v":0.10438221954172507},{"$f":"'Key inputs & assumptions'!S41","v":0},{"$f":"'Key inputs & assumptions'!T41","v":0},{"$f":"'Key inputs & assumptions'!U41","v":0},{"$f":"'Key inputs & assumptions'!V41","v":0}]
[null,null,null,null,{"$f":"Asset6","v":"Contract meters"},null,{"$f":"'Key inputs & assumptions'!D42","v":0},{"$f":"'Key inputs & assumptions'!E42","v":0},{"$f":"'Key inputs & assumptions'!F42","v":0},{"$f":"'Key inputs & assumptions'!G42","v":0},{"$f":"'Key inputs & assumptions'!H42","v":0},{"$f":"'Key inputs & assumptions'!I42","v":0},{"$f":"'Key inputs & assumptions'!J42","v":0},{"$f":"'Key inputs & assumptions'!K42","v":0},{"$f":"'Key inputs & assumptions'!L42","v":0},{"$f":"'Key inputs & assumptions'!M42","v":0},{"$f":"'Key inputs & assumptions'!N42","v":0},{"$f":"'Key inputs & assumptions'!O42","v":0},{"$f":"'Key inputs & assumptions'!P42","v":0},{"$f":"'Key inputs & assumptions'!Q42","v":0},{"$f":"'Key inputs & assumptions'!R42","v":0},{"$f":"'Key inputs & assumptions'!S42","v":0},{"$f":"'Key inputs & assumptions'!T42","v":0},{"$f":"'Key inputs & assumptions'!U42","v":0},{"$f":"'Key inputs & assumptions'!V42","v":0}]
[null,null,null,null,{"$f":"Asset7","v":"Tariff meters"},null,{"$f":"'Key inputs & assumptions'!D43","v":5.63441051649811},{"$f":"'Key inputs & assumptions'!E43","v":6.0061140068512868},{"$f":"'Key inputs & assumptions'!F43","v":5.9990306687735462},{"$f":"'Key inputs & assumptions'!G43","v":6.5513893860550869},{"$f":"'Key inputs & assumptions'!H43","v":7.735013215525492},{"$f":"'Key inputs & assumptions'!I43","v":4.8368807274632628},{"$f":"'Key inputs & assumptions'!J43","v":4.6140612206416227},{"$f":"'Key inputs & assumptions'!K43","v":4.6536773830382971},{"$f":"'Key inputs & assumptions'!L43","v":4.6536773789166093},{"$f":"'Key inputs & assumptions'!M43","v":4.6536773789166093},{"$f":"'Key inputs & assumptions'!N43","v":4.6536773789166093},{"$f":"'Key inputs & assumptions'!O43","v":4.6536773789166093},{"$f":"'Key inputs & assumptions'!P43","v":4.6536773789166093},{"$f":"'Key inputs & assumptions'!Q43","v":4.6536773789166093},{"$f":"'Key inputs & assumptions'!R43","v":4.6536773789166093},{"$f":"'Key inputs & assumptions'!S43","v":0},{"$f":"'Key inputs & assumptions'!T43","v":0},{"$f":"'Key inputs & assumptions'!U43","v":0},{"$f":"'Key inputs & assumptions'!V43","v":0}]
[null,null,null,null,{"$f":"Asset8","v":"Regulatory costs"},null,{"$f":"'Key inputs & assumptions'!D44","v":0},{"$f":"'Key inputs & assumptions'!E44","v":0},{"$f":"'Key inputs & assumptions'!F44","v":0},{"$f":"'Key inputs & assumptions'!G44","v":0},{"$f":"'Key inputs & assumptions'!H44","v":0},{"$f":"'Key inputs & assumptions'!I44","v":0},{"$f":"'Key inputs & assumptions'!J44","v":0},{"$f":"'Key inputs & assumptions'!K44","v":0},{"$f":"'Key inputs & assumptions'!L44","v":0},{"$f":"'Key inputs & assumptions'!M44","v":0},{"$f":"'Key inputs & assumptions'!N44","v":0},{"$f":"'Key inputs & assumptions'!O44","v":0},{"$f":"'Key inputs & assumptions'!P44","v":0},{"$f":"'Key inputs & assumptions'!Q44","v":0},{"$f":"'Key inputs & assumptions'!R44","v":0},{"$f":"'Key inputs & assumptions'!S44","v":0},{"$f":"'Key inputs & assumptions'!T44","v":0},{"$f":"'Key inputs & assumptions'!U44","v":0},{"$f":"'Key inputs & assumptions'!V44","v":0}]
[null,null,null,null,{"$f":"Asset9","v":"IT System"},null,{"$f":"'Key inputs & assumptions'!D45","v":0},{"$f":"'Key inputs & assumptions'!E45","v":0},{"$f":"'Key inputs & assumptions'!F45","v":0},{"$f":"'Key inputs & assumptions'!G45","v":0.12367179511754717},{"$f":"'Key inputs & assumptions'!H45","v":0},{"$f":"'Key inputs & assumptions'!I45","v":0},{"$f":"'Key inputs & assumptions'!J45","v":0},{"$f":"'Key inputs & assumptions'!K45","v":0},{"$f":"'Key inputs & assumptions'!L45","v":0},{"$f":"'Key inputs & assumptions'!M45","v":0},{"$f":"'Key inputs & assumptions'!N45","v":0},{"$f":"'Key inputs & assumptions'!O45","v":0},{"$f":"'Key inputs & assumptions'!P45","v":0},{"$f":"'Key inputs & assumptions'!Q45","v":0},{"$f":"'Key inputs & assumptions'!R45","v":0},{"$f":"'Key inputs & assumptions'!S45","v":0},{"$f":"'Key inputs & assumptions'!T45","v":0},{"$f":"'Key inputs & assumptions'!U45","v":0},{"$f":"'Key inputs & assumptions'!V45","v":0}]
[null,null,null,null,{"$f":"Asset10","v":"Land and easement"},null,{"$f":"'Key inputs & assumptions'!D46","v":0},{"$f":"'Key inputs & assumptions'!E46","v":0},{"$f":"'Key inputs & assumptions'!F46","v":0},{"$f":"'Key inputs & assumptions'!G46","v":0},{"$f":"'Key inputs & assumptions'!H46","v":0},{"$f":"'Key inputs & assumptions'!I46","v":0},{"$f":"'Key inputs & assumptions'!J46","v":0},{"$f":"'Key inputs & assumptions'!K46","v":0},{"$f":"'Key inputs & assumptions'!L46","v":0},{"$f":"'Key inputs & assumptions'!M46","v":0},{"$f":"'Key inputs & assumptions'!N46","v":0},{"$f":"'Key inputs & assumptions'!O46","v":0},{"$f":"'Key inputs & assumptions'!P46","v":0},{"$f":"'Key inputs & assumptions'!Q46","v":0},{"$f":"'Key inputs & assumptions'!R46","v":0},{"$f":"'Key inputs & assumptions'!S46","v":0},{"$f":"'Key inputs & assumptions'!T46","v":0},{"$f":"'Key inputs & assumptions'!U46","v":0},{"$f":"'Key inputs & assumptions'!V46","v":0}]
[null,null,null,null,{"$f":"Asset11","v":"Non-system assets"},null,{"$f":"'Key inputs & assumptions'!D47","v":0},{"$f":"'Key inputs & assumptions'!E47","v":0},{"$f":"'Key inputs & assumptions'!F47","v":0},{"$f":"'Key inputs & assumptions'!G47","v":0},{"$f":"'Key inputs & assumptions'!H47","v":0},{"$f":"'Key inputs & assumptions'!I47","v":0.17191906800000031},{"$f":"'Key inputs & assumptions'!J47","v":1.1310464999999962E-2},{"$f":"'Key inputs & assumptions'!K47","v":0},{"$f":"'Key inputs & assumptions'!L47","v":0},{"$f":"'Key inputs & assumptions'!M47","v":0},{"$f":"'Key inputs & assumptions'!N47","v":0},{"$f":"'Key inputs & assumptions'!O47","v":0},{"$f":"'Key inputs & assumptions'!P47","v":0},{"$f":"'Key inputs & assumptions'!Q47","v":0},{"$f":"'Key inputs & assumptions'!R47","v":0},{"$f":"'Key inputs & assumptions'!S47","v":0},{"$f":"'Key inputs & assumptions'!T47","v":0},{"$f":"'Key inputs & assumptions'!U47","v":0},{"$f":"'Key inputs & assumptions'!V47","v":0}]
[null,null,null,null,{"$f":"Asset12","v":0}]
[null,null,null,null,{"$f":"Asset13","v":0}]
[null,null,null,null,{"$f":"Asset14","v":0}]
[null,null,null,null,{"$f":"Asset15","v":0}]
[null,null,null,null,{"$f":"Asset16","v":0}]
[null,null,null,null,{"$f":"Asset17","v":0}]
[null,null,null,null,{"$f":"Asset18","v":0}]
[null,null,null,null,{"$f":"Asset19","v":0}]
[null,null,null,null,{"$f":"Asset20","v":0}]
[null,null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,{"$f":"Asset30","v":0}]
[null,null,null,null,{"$f":"Asset31","v":0}]
[null,null,null,null,{"$f":"Asset32","v":0}]
[null,null,null,null,{"$f":"Asset33","v":0}]
[null,null,null,null,{"$f":"Asset34","v":0}]
[null,null,null,null,{"$f":"Asset35","v":0}]
[null,null,null,null,{"$f":"Asset36","v":0}]
[null,null,null,null,{"$f":"Asset37","v":0}]
[null,null,null,null,{"$f":"Asset38","v":0}]
[null,null,null,null,{"$f":"Asset39","v":0}]
[null,null,null,null,{"$f":"Asset40","v":0}]
[null,null,null,null,{"$f":"Asset41","v":0}]
[null,null,null,null,{"$f":"Asset42","v":0}]
[null,null,null,null,{"$f":"Asset43","v":0}]
[null,null,null,null,{"$f":"Asset44","v":0}]
[null,null,null,null,{"$f":"Asset45","v":0}]
[null,null,null,null,{"$f":"Asset46","v":0}]
[null,null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"}]
[null,null,null,null,{"$f":"Asset48","v":"Buildings"}]
[null,null,null,null,{"$f":"Asset49","v":"In-house software"}]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,0.28008018959966086]
[null,null,null,null,"Total",null,{"$f":"SUM(G61:G110)","v":8.4513087670641163},7.201351466981337,7.1577188797691802,7.8471147877539371,8.9099753721985895,6.0007134975241954,{"$f":"SUM(M61:M110)","v":5.6022317256114347},5.5189803057795759,5.5189803008915028,4.7580595984583347,{"$f":"SUM(Q61:Q110)","v":4.7580595984583347},4.7580595984583347,4.7580595984583347,4.7580595984583347,4.7580595984583347,0,0,0,0]
[]
[null,null,null,null,{"$f":"\"Forecast Immediate Expensing of Capital Expenditure - As Incurred ($m Real \"&$F$525&\")\"","v":"Forecast Immediate Expensing of Capital Expenditure - As Incurred ($m Real 2025-26)"}]
[null,null,null,null,{"$f":"E$60","v":"Year"},null,{"$f":"G$60","v":"2026-27"},{"$f":"H$60","v":"2027-28"},"2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45"]
[null,null,null,null,{"$f":"Asset1","v":"HP Mains"}]
[null,null,null,null,{"$f":"Asset2","v":"HP Services"}]
[null,null,null,null,{"$f":"Asset3","v":"MP Mains"}]
[null,null,null,null,{"$f":"Asset4","v":"MP Services"}]
[null,null,null,null,{"$f":"Asset5","v":"TRS & DRS - valves & Regulators"}]
[null,null,null,null,{"$f":"Asset6","v":"Contract meters"}]
[null,null,null,null,{"$f":"Asset7","v":"Tariff meters"}]
[null,null,null,null,{"$f":"Asset8","v":"Regulatory costs"}]
[null,null,null,null,{"$f":"Asset9","v":"IT System"}]
[null,null,null,null,{"$f":"Asset10","v":"Land and easement"}]
[null,null,null,null,{"$f":"Asset11","v":"Non-system assets"}]
[null,null,null,null,{"$f":"Asset12","v":0}]
[null,null,null,null,{"$f":"Asset13","v":0}]
[null,null,null,null,{"$f":"Asset14","v":0}]
[null,null,null,null,{"$f":"Asset15","v":0}]
[null,null,null,null,{"$f":"Asset16","v":0}]
[null,null,null,null,{"$f":"Asset17","v":0}]
[null,null,null,null,{"$f":"Asset18","v":0}]
[null,null,null,null,{"$f":"Asset19","v":0}]
[null,null,null,null,{"$f":"Asset20","v":0}]
[null,null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,{"$f":"Asset30","v":0}]
[null,null,null,null,{"$f":"Asset31","v":0}]
[null,null,null,null,{"$f":"Asset32","v":0}]
[null,null,null,null,{"$f":"Asset33","v":0}]
[null,null,null,null,{"$f":"Asset34","v":0}]
[null,null,null,null,{"$f":"Asset35","v":0}]
[null,null,null,null,{"$f":"Asset36","v":0}]
[null,null,null,null,{"$f":"Asset37","v":0}]
[null,null,null,null,{"$f":"Asset38","v":0}]
[null,null,null,null,{"$f":"Asset39","v":0}]
[null,null,null,null,{"$f":"Asset40","v":0}]
[null,null,null,null,{"$f":"Asset41","v":0}]
[null,null,null,null,{"$f":"Asset42","v":0}]
[null,null,null,null,{"$f":"Asset43","v":0}]
[null,null,null,null,{"$f":"Asset44","v":0}]
[null,null,null,null,{"$f":"Asset45","v":0}]
[null,null,null,null,{"$f":"Asset46","v":0}]
[null,null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"}]
[null,null,null,null,{"$f":"Asset48","v":"Buildings"}]
[null,null,null,null,{"$f":"Asset49","v":"In-house software"}]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"}]
[null,null,null,null,"Total",null,{"$f":"SUM(G115:G164)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q115:Q164)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"\"Forecast Asset Disposal – As Incurred ($m Real \"&$F$525&\")\"","v":"Forecast Asset Disposal – As Incurred ($m Real 2025-26)"}]
[null,null,null,null,{"$f":"E60","v":"Year"},null,{"$f":"G60","v":"2026-27"},"2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36",{"$f":"Q60","v":"2036-37"},"2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45"]
[null,null,null,null,{"$f":"Asset1","v":"HP Mains"}]
[null,null,null,null,{"$f":"Asset2","v":"HP Services"}]
[null,null,null,null,{"$f":"Asset3","v":"MP Mains"}]
[null,null,null,null,{"$f":"Asset4","v":"MP Services"}]
[null,null,null,null,{"$f":"Asset5","v":"TRS & DRS - valves & Regulators"}]
[null,null,null,null,{"$f":"Asset6","v":"Contract meters"}]
[null,null,null,null,{"$f":"Asset7","v":"Tariff meters"}]
[null,null,null,null,{"$f":"Asset8","v":"Regulatory costs"}]
[null,null,null,null,{"$f":"Asset9","v":"IT System"}]
[null,null,null,null,{"$f":"Asset10","v":"Land and easement"}]
[null,null,null,null,{"$f":"Asset11","v":"Non-system assets"}]
[null,null,null,null,{"$f":"Asset12","v":0}]
[null,null,null,null,{"$f":"Asset13","v":0}]
[null,null,null,null,{"$f":"Asset14","v":0}]
[null,null,null,null,{"$f":"Asset15","v":0}]
[null,null,null,null,{"$f":"Asset16","v":0}]
[null,null,null,null,{"$f":"Asset17","v":0}]
[null,null,null,null,{"$f":"Asset18","v":0}]
[null,null,null,null,{"$f":"Asset19","v":0}]
[null,null,null,null,{"$f":"Asset20","v":0}]
[null,null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,{"$f":"Asset30","v":0}]
[null,null,null,null,{"$f":"Asset31","v":0}]
[null,null,null,null,{"$f":"Asset32","v":0}]
[null,null,null,null,{"$f":"Asset33","v":0}]
[null,null,null,null,{"$f":"Asset34","v":0}]
[null,null,null,null,{"$f":"Asset35","v":0}]
[null,null,null,null,{"$f":"Asset36","v":0}]
[null,null,null,null,{"$f":"Asset37","v":0}]
[null,null,null,null,{"$f":"Asset38","v":0}]
[null,null,null,null,{"$f":"Asset39","v":0}]
[null,null,null,null,{"$f":"Asset40","v":0}]
[null,null,null,null,{"$f":"Asset41","v":0}]
[null,null,null,null,{"$f":"Asset42","v":0}]
[null,null,null,null,{"$f":"Asset43","v":0}]
[null,null,null,null,{"$f":"Asset44","v":0}]
[null,null,null,null,{"$f":"Asset45","v":0}]
[null,null,null,null,{"$f":"Asset46","v":0}]
[null,null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"}]
[null,null,null,null,{"$f":"Asset48","v":"Buildings"}]
[null,null,null,null,{"$f":"Asset49","v":"In-house software"}]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"}]
[null,null,null,null,"Total",null,{"$f":"SUM(G169:G218)","v":0},0,0,{"$f":"SUM(J169:J218)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q169:Q218)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"\"Forecast Capital Contributions – As Incurred ($m Real \"&$F$525&\")\"","v":"Forecast Capital Contributions – As Incurred ($m Real 2025-26)"}]
[null,null,null,null,{"$f":"E60","v":"Year"},null,{"$f":"G168","v":"2026-27"},{"$f":"H168","v":"2027-28"},"2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36",{"$f":"Q168","v":"2036-37"},"2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45"]
[null,null,null,null,{"$f":"Asset1","v":"HP Mains"},null,7.3711976616623737E-2,7.2281440201982683E-2,7.4190700856129374E-2,7.5379275411206648E-2,7.6042204127999696E-2]
[null,null,null,null,{"$f":"Asset2","v":"HP Services"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset3","v":"MP Mains"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset4","v":"MP Services"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset5","v":"TRS & DRS - valves & Regulators"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset6","v":"Contract meters"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset7","v":"Tariff meters"},null,4.5347587779125627E-2,4.5169862721410332E-2,4.6092104852525517E-2,4.6830577900388672E-2,4.7440163248577895E-2]
[null,null,null,null,{"$f":"Asset8","v":"Regulatory costs"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset9","v":"IT System"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset10","v":"Land and easement"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset11","v":"Non-system assets"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset12","v":0}]
[null,null,null,null,{"$f":"Asset13","v":0}]
[null,null,null,null,{"$f":"Asset14","v":0}]
[null,null,null,null,{"$f":"Asset15","v":0}]
[null,null,null,null,{"$f":"Asset16","v":0}]
[null,null,null,null,{"$f":"Asset17","v":0}]
[null,null,null,null,{"$f":"Asset18","v":0}]
[null,null,null,null,{"$f":"Asset19","v":0}]
[null,null,null,null,{"$f":"Asset20","v":0}]
[null,null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,{"$f":"Asset30","v":0}]
[null,null,null,null,{"$f":"Asset31","v":0}]
[null,null,null,null,{"$f":"Asset32","v":0}]
[null,null,null,null,{"$f":"Asset33","v":0}]
[null,null,null,null,{"$f":"Asset34","v":0}]
[null,null,null,null,{"$f":"Asset35","v":0}]
[null,null,null,null,{"$f":"Asset36","v":0}]
[null,null,null,null,{"$f":"Asset37","v":0}]
[null,null,null,null,{"$f":"Asset38","v":0}]
[null,null,null,null,{"$f":"Asset39","v":0}]
[null,null,null,null,{"$f":"Asset40","v":0}]
[null,null,null,null,{"$f":"Asset41","v":0}]
[null,null,null,null,{"$f":"Asset42","v":0}]
[null,null,null,null,{"$f":"Asset43","v":0}]
[null,null,null,null,{"$f":"Asset44","v":0}]
[null,null,null,null,{"$f":"Asset45","v":0}]
[null,null,null,null,{"$f":"Asset46","v":0}]
[null,null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"}]
[null,null,null,null,{"$f":"Asset48","v":"Buildings"}]
[null,null,null,null,{"$f":"Asset49","v":"In-house software"}]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"}]
[null,null,null,null,"Total",null,{"$f":"SUM(G223:G272)","v":0.11905956439574936},0.11745130292339301,0.12028280570865489,0.12220985331159531,0.12348236737657758,0,0,0,0,0,{"$f":"SUM(Q223:Q272)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"\"Forecast Net Capital Expenditure – As Incurred ($m Real \"&$F$525&\")\"","v":"Forecast Net Capital Expenditure – As Incurred ($m Real 2025-26)"}]
[null,null,null,null,{"$f":"E60","v":"Year"},null,{"$f":"G60","v":"2026-27"},"2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36",{"$f":"Q60","v":"2036-37"},"2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45"]
[null,null,null,null,{"$f":"Asset1","v":"HP Mains"},null,{"$f":"G61-G169-G223","v":0.25221867482699523},0.24287372940441682,0.24932394333116548,0.25188294022792618,0.25159806110363692,0,0,0,0,0,{"$f":"Q61-Q169-Q223","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset2","v":"HP Services"},null,{"$f":"G62-G170-G224","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q62-Q170-Q224","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset3","v":"MP Mains"},null,{"$f":"G63-G171-G225","v":0},0,0,0,0,0.27541612493741957,0.27123630438383811,0.23334125375766002,0.23334125355099322,0,{"$f":"Q63-Q171-Q225","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset4","v":"MP Services"},null,{"$f":"G64-G172-G226","v":0.77891204393641056},0.75651638666531151,0.77533032617783626,0.78435467445798368,0.78623739980641427,0.61229377696553644,0.60300137219304051,0.52757944934944423,0.52757944888217523,0,{"$f":"Q64-Q172-Q226","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset5","v":"TRS & DRS - valves & Regulators"},null,{"$f":"G65-G173-G227","v":1.4319753655863161},0.12356590385833925,5.984324063050285E-2,6.043671648418663E-2,6.1084491635046291E-2,0.10420380015797615,0.10262236339293347,0.10438221963417485,0.10438221954172507,0.10438221954172507,{"$f":"Q65-Q173-Q227","v":0.10438221954172507},0.10438221954172507,0.10438221954172507,0.10438221954172507,0.10438221954172507,0,0,0,0]
[null,null,null,null,{"$f":"Asset6","v":"Contract meters"},null,{"$f":"G66-G174-G228","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q66-Q174-Q228","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset7","v":"Tariff meters"},null,{"$f":"G67-G175-G229","v":5.5890629287189846},5.9609441441298765,5.9529385639210206,6.5045588081546981,7.6875730522769139,4.8368807274632628,4.6140612206416227,4.6536773830382971,4.6536773789166093,4.6536773789166093,{"$f":"Q67-Q175-Q229","v":4.6536773789166093},4.6536773789166093,4.6536773789166093,4.6536773789166093,4.6536773789166093,0,0,0,0]
[null,null,null,null,{"$f":"Asset8","v":"Regulatory costs"},null,{"$f":"G68-G176-G230","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q68-Q176-Q230","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset9","v":"IT System"},null,{"$f":"G69-G177-G231","v":0},0,0,0.12367179511754717,0,0,0,0,0,0,{"$f":"Q69-Q177-Q231","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset10","v":"Land and easement"},null,{"$f":"G70-G178-G232","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q70-Q178-Q232","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset11","v":"Non-system assets"},null,{"$f":"G71-G179-G233","v":0},0,0,0,0,0.17191906800000031,1.1310464999999962E-2,0,0,0,{"$f":"Q71-Q179-Q233","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset12","v":0},null,{"$f":"G72-G180-G234","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q72-Q180-Q234","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset13","v":0},null,{"$f":"G73-G181-G235","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q73-Q181-Q235","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset14","v":0},null,{"$f":"G74-G182-G236","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q74-Q182-Q236","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset15","v":0},null,{"$f":"G75-G183-G237","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q75-Q183-Q237","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset16","v":0},null,{"$f":"G76-G184-G238","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q76-Q184-Q238","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset17","v":0},null,{"$f":"G77-G185-G239","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q77-Q185-Q239","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset18","v":0},null,{"$f":"G78-G186-G240","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q78-Q186-Q240","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset19","v":0},null,{"$f":"G79-G187-G241","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q79-Q187-Q241","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset20","v":0},null,{"$f":"G80-G188-G242","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q80-Q188-Q242","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset21","v":0},null,{"$f":"G81-G189-G243","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q81-Q189-Q243","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset22","v":0},null,{"$f":"G82-G190-G244","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q82-Q190-Q244","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset23","v":0},null,{"$f":"G83-G191-G245","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q83-Q191-Q245","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset24","v":0},null,{"$f":"G84-G192-G246","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q84-Q192-Q246","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset25","v":0},null,{"$f":"G85-G193-G247","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q85-Q193-Q247","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset26","v":0},null,{"$f":"G86-G194-G248","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q86-Q194-Q248","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset27","v":0},null,{"$f":"G87-G195-G249","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q87-Q195-Q249","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset28","v":0},null,{"$f":"G88-G196-G250","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q88-Q196-Q250","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset29","v":0},null,{"$f":"G89-G197-G251","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q89-Q197-Q251","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset30","v":0},null,{"$f":"G90-G198-G252","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q90-Q198-Q252","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset31","v":0},null,{"$f":"G91-G199-G253","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q91-Q199-Q253","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset32","v":0},null,{"$f":"G92-G200-G254","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q92-Q200-Q254","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset33","v":0},null,{"$f":"G93-G201-G255","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q93-Q201-Q255","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset34","v":0},null,{"$f":"G94-G202-G256","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q94-Q202-Q256","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset35","v":0},null,{"$f":"G95-G203-G257","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q95-Q203-Q257","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset36","v":0},null,{"$f":"G96-G204-G258","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q96-Q204-Q258","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset37","v":0},null,{"$f":"G97-G205-G259","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q97-Q205-Q259","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset38","v":0},null,{"$f":"G98-G206-G260","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q98-Q206-Q260","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset39","v":0},null,{"$f":"G99-G207-G261","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q99-Q207-Q261","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset40","v":0},null,{"$f":"G100-G208-G262","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q100-Q208-Q262","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset41","v":0},null,{"$f":"G101-G209-G263","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q101-Q209-Q263","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset42","v":0},null,{"$f":"G102-G210-G264","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q102-Q210-Q264","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset43","v":0},null,{"$f":"G103-G211-G265","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q103-Q211-Q265","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset44","v":0},null,{"$f":"G104-G212-G266","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q104-Q212-Q266","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset45","v":0},null,{"$f":"G105-G213-G267","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q105-Q213-Q267","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset46","v":0},null,{"$f":"G106-G214-G268","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q106-Q214-Q268","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,{"$f":"G107-G215-G269","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q107-Q215-Q269","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset48","v":"Buildings"},null,{"$f":"G108-G216-G270","v":0},{"$f":"H108-H216-H270","v":0},0,0,0,0,0,0,0,0,{"$f":"Q108-Q216-Q270","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset49","v":"In-house software"},null,{"$f":"G109-G217-G271","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q109-Q217-Q271","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,0.28008018959966086,{"$f":"H110-H218-H272","v":0},0,0,0,0,0,0,0,0,{"$f":"Q110-Q218-Q272","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,{"$f":"SUM(G277:G326)","v":8.3322492026683666},7.083900164057944,{"$f":"SUM(I277:I326)","v":7.0374360740605253},7.7249049344423408,8.7864930048220113,6.0007134975241954,5.6022317256114347,5.5189803057795759,5.5189803008915028,4.7580595984583347,{"$f":"SUM(Q277:Q326)","v":4.7580595984583347},4.7580595984583347,4.7580595984583347,4.7580595984583347,4.7580595984583347,0,0,0,0]
[]
[null,null,null,null,{"$f":"\"Forecast Operating and Maintenance Expenditure ($m Real \"&$F$525&\")\"","v":"Forecast Operating and Maintenance Expenditure ($m Real 2025-26)"}]
[null,null,null,null,{"$f":"E60","v":"Year"},{"$f":"F525","v":"2025-26"},{"$f":"G60","v":"2026-27"},"2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36",{"$f":"Q60","v":"2036-37"},"2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45"]
[null,null,null,null,"Controllable opex",null,{"$f":"'Key inputs & assumptions'!D54","v":22.648518447319205},{"$f":"'Key inputs & assumptions'!E54","v":22.643449899952042},{"$f":"'Key inputs & assumptions'!F54","v":22.635099676540207},{"$f":"'Key inputs & assumptions'!G54","v":22.624985740120703},{"$f":"'Key inputs & assumptions'!H54","v":22.616872938134172},{"$f":"'Key inputs & assumptions'!I54","v":22.545975672782287},{"$f":"'Key inputs & assumptions'!J54","v":22.444238625152327},{"$f":"'Key inputs & assumptions'!K54","v":22.334746044361648},{"$f":"'Key inputs & assumptions'!L54","v":22.218332429703899},{"$f":"'Key inputs & assumptions'!M54","v":22.089975445797709},{"$f":"'Key inputs & assumptions'!N54","v":21.950321271009226},{"$f":"'Key inputs & assumptions'!O54","v":21.796887438048802},{"$f":"'Key inputs & assumptions'!P54","v":21.634189795445113},{"$f":"'Key inputs & assumptions'!Q54","v":21.459774371623688},{"$f":"'Key inputs & assumptions'!R54","v":21.248742779309183},{"$f":"'Key inputs & assumptions'!S54","v":17.170773234546235},{"$f":"'Key inputs & assumptions'!T54","v":13.841935967643787},{"$f":"'Key inputs & assumptions'!U54","v":11.129007256042891},{"$f":"'Key inputs & assumptions'!V54","v":8.569745781541048}]
[null,null,null,null,"Category specific",null,{"$f":"'Key inputs & assumptions'!D57","v":2.3456415862844704},{"$f":"'Key inputs & assumptions'!E57","v":2.0292000601893219},{"$f":"'Key inputs & assumptions'!F57","v":1.8862468578174103},{"$f":"'Key inputs & assumptions'!G57","v":1.6705624784180768},{"$f":"'Key inputs & assumptions'!H57","v":1.4902728063187181},{"$f":"'Key inputs & assumptions'!I57","v":1.3818589558779555},{"$f":"'Key inputs & assumptions'!J57","v":1.2736870238017173},{"$f":"'Key inputs & assumptions'!K57","v":1.1733086579265648},{"$f":"'Key inputs & assumptions'!L57","v":1.0816562120984725},{"$f":"'Key inputs & assumptions'!M57","v":0.99589745168136057},{"$f":"'Key inputs & assumptions'!N57","v":0.91804123139556193},{"$f":"'Key inputs & assumptions'!O57","v":0.84053883079405034},{"$f":"'Key inputs & assumptions'!P57","v":0.76604919124092719},{"$f":"'Key inputs & assumptions'!Q57","v":0.6967694580475563},{"$f":"'Key inputs & assumptions'!R57","v":0.65635107866878717},{"$f":"'Key inputs & assumptions'!S57","v":0.51840883869185506},{"$f":"'Key inputs & assumptions'!T57","v":0.39444007060542924},{"$f":"'Key inputs & assumptions'!U57","v":0.27424457705016059},{"$f":"'Key inputs & assumptions'!V57","v":5.0979411824954732E-2}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Debt raising costs",null,{"$f":"(Drc*Dv*Assets!G874)/Assets!G7","v":0.20032528521675699},{"$f":"IF(COUNT($G340:G340)>='PTRM input'!$R$7,0,(Drc*Dv*Assets!H874)/Assets!H7)","v":0.181561189343734},{"$f":"IF(COUNT($G340:H340)>='PTRM input'!$R$7,0,(Drc*Dv*Assets!I874)/Assets!I7)","v":0.16325166240830599},{"$f":"IF(COUNT($G340:I340)>='PTRM input'!$R$7,0,(Drc*Dv*Assets!J874)/Assets!J7)","v":0.14609595226510838},{"$f":"IF(COUNT($G340:J340)>='PTRM input'!$R$7,0,(Drc*Dv*Assets!K874)/Assets!K7)","v":0.13047964361701744},{"$f":"IF(COUNT($G340:K340)>='PTRM input'!$R$7,0,(Drc*Dv*Assets!L874)/Assets!L7)","v":0.11651379588102491},{"$f":"IF(COUNT($G340:L340)>='PTRM input'!$R$7,0,(Drc*Dv*Assets!M874)/Assets!M7)","v":0.10222711411722919},{"$f":"IF(COUNT($G340:M340)>='PTRM input'!$R$7,0,(Drc*Dv*Assets!N874)/Assets!N7)","v":8.9011004227184595E-2},{"$f":"IF(COUNT($G340:N340)>='PTRM input'!$R$7,0,(Drc*Dv*Assets!O874)/Assets!O7)","v":7.7048570471955333E-2},{"$f":"IF(COUNT($G340:O340)>='PTRM input'!$R$7,0,(Drc*Dv*Assets!P874)/Assets!P7)","v":6.6432516712362374E-2},{"$f":"IF(COUNT($G340:P340)>='PTRM input'!$R$7,0,(Drc*Dv*Assets!Q874)/Assets!Q7)","v":5.6583588484841948E-2},{"$f":"IF(COUNT($G340:Q340)>='PTRM input'!$R$7,0,(Drc*Dv*Assets!R874)/Assets!R7)","v":4.7502010573641069E-2},{"$f":"IF(COUNT($G340:R340)>='PTRM input'!$R$7,0,(Drc*Dv*Assets!S874)/Assets!S7)","v":3.9186644431401789E-2},{"$f":"IF(COUNT($G340:S340)>='PTRM input'!$R$7,0,(Drc*Dv*Assets!T874)/Assets!T7)","v":3.1637827546335644E-2},{"$f":"IF(COUNT($G340:T340)>='PTRM input'!$R$7,0,(Drc*Dv*Assets!U874)/Assets!U7)","v":2.4855863079028245E-2},{"$f":"IF(COUNT($G340:U340)>='PTRM input'!$R$7,0,(Drc*Dv*Assets!V874)/Assets!V7)","v":1.8841008308684612E-2},{"$f":"IF(COUNT($G340:V340)>='PTRM input'!$R$7,0,(Drc*Dv*Assets!W874)/Assets!W7)","v":1.1252352794258118E-2},{"$f":"IF(COUNT($G340:W340)>='PTRM input'!$R$7,0,(Drc*Dv*Assets!X874)/Assets!X7)","v":5.6012621973186953E-3},{"$f":"IF(COUNT($G340:X340)>='PTRM input'!$R$7,0,(Drc*Dv*Assets!Y874)/Assets!Y7)","v":1.8588302156826175E-3}]
[null,null,null,null,"Total",null,{"$f":"SUM(G331:G340)","v":25.194485318820433},24.854211149485099,24.684598196765926,24.441644170803887,24.237625388069908,24.044348424541269,23.820152763071274,23.597065706515398,23.377037212274328,23.152305414191432,{"$f":"SUM(Q331:Q340)","v":22.92494609088963},22.684928279416493,22.439425631117444,22.18818165721758,21.929949721057,17.708023081546774,14.247628391043474,11.40885309529037,8.6225840235816857]
[]
[null,null,null,null,{"$f":"\"Revenue Adjustments ($m Real \"&$F$525&\")\"","v":"Revenue Adjustments ($m Real 2025-26)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax income?","Tax Expense?"]
[null,null,null,null,{"$f":"E60","v":"Year"},null,{"$f":"G60","v":"2026-27"},"2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36",{"$f":"Q60","v":"2036-37"},"2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45",null,"Yes","Yes"]
[null,null,null,null,"Opex Efficiency Mechanism Carryover",null,1.0900753813015633,-0.46798846623942225,-3.6950833098376528,0,3.0781387941248965,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes","Yes"]
[null,null,null,null,"Capital Expenditure Sharing Scheme",null,0.98489608012506169,0.98489608012506169,0.98489608012506169,0.98489608012506169,0.98489608012506169]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total Adjustments Included as Tax Income",null,{"$f":"SUMIF($AA$344:$AA$353,\"Yes\",G345:G354)","v":2.074971461426625},{"$f":"SUMIF($AA$344:$AA$353,\"Yes\",H345:H354)","v":0.51690761388563944},-2.7101872297125911,0.98489608012506169,4.0630348742499578,{"$f":"SUMIF($AA$345:$AA$354,\"Yes\",L345:L354)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Adjustments Included as Non-tax Income",null,{"$f":"SUMIF($AA$344:$AA$353,\"No\",G345:G354)","v":0},{"$f":"SUMIF($AA$344:$AA$353,\"No\",H345:H354)","v":0},0,0,0,{"$f":"SUMIF($AA$345:$AA$354,\"No\",L345:L354)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Adjustments Included as Tax Expense",null,{"$f":"SUMIF($AB$344:$AB$353,\"Yes\",G345:G354)","v":2.074971461426625},{"$f":"SUMIF($AB$344:$AB$353,\"Yes\",H345:H354)","v":0.51690761388563944},-2.7101872297125911,0.98489608012506169,4.0630348742499578,{"$f":"SUMIF($AB$345:$AB$354,\"Yes\",L345:L354)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Adjustments Included as Non-tax Expense",null,{"$f":"SUMIF($AB$344:$AB$353,\"No\",G345:G354)","v":0},{"$f":"SUMIF($AB$344:$AB$353,\"No\",H345:H354)","v":0},0,0,0,{"$f":"SUMIF($AB$345:$AB$354,\"No\",L345:L354)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Adjustments",null,{"$f":"SUM(G345:G354)","v":2.074971461426625},{"$f":"SUM(H345:H354)","v":0.51690761388563944},-2.7101872297125911,0.98489608012506169,4.0630348742499578,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Tax"]
[null,null,null,null,{"$f":"E60","v":"Year"},null,{"$f":"G60","v":"2026-27"},"2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36",{"$f":"Q60","v":"2036-37"},"2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45"]
[null,null,null,null,"Expected Corporate Tax Rate","T",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[]
[null,null,null,null,{"$f":"E60","v":"Year"},{"$f":"F525","v":"2025-26"}]
[null,null,null,null,"Tax Loss Carried Forward From Previous Period ",0,{"$f":"IF(F366>0,\"Caution - The tax loss carried forward should be a negative number.\",\"\")","v":""}]
[]
[null,null,null,null,{"$f":"E60","v":"Year"},null,{"$f":"G$60","v":"2026-27"},{"$f":"H$60","v":"2027-28"},"2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45"]
[null,null,null,null,"Diminishing Value Multiplier ",null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[]
[null,null,null,null,"Expected Inflation"]
[null,null,null,null,{"$f":"E60","v":"Year"},null,{"$f":"G60","v":"2026-27"},{"$f":"H60","v":"2027-28"},"2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36",{"$f":"Q60","v":"2036-37"},"2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45"]
[null,null,null,null,"Expected Inflation",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"IF(COUNT($G$374:K374)>=Reg_Period_Length,\"n/a\",K373)","v":2.5000000000000001E-2},{"$f":"IF(COUNT($G$374:L374)>=Reg_Period_Length,\"n/a\",L373)","v":2.5000000000000001E-2},{"$f":"IF(COUNT($G$374:M374)>=Reg_Period_Length,\"n/a\",M373)","v":2.5000000000000001E-2},{"$f":"IF(COUNT($G$374:N374)>=Reg_Period_Length,\"n/a\",N373)","v":2.5000000000000001E-2},{"$f":"IF(COUNT($G$374:O374)>=Reg_Period_Length,\"n/a\",O373)","v":2.5000000000000001E-2},{"$f":"IF(COUNT($G$374:P374)>=Reg_Period_Length,\"n/a\",P373)","v":2.5000000000000001E-2},{"$f":"IF(COUNT($G$374:Q374)>=Reg_Period_Length,\"n/a\",Q373)","v":2.5000000000000001E-2},{"$f":"IF(COUNT($G$374:R374)>=Reg_Period_Length,\"n/a\",R373)","v":2.5000000000000001E-2},{"$f":"IF(COUNT($G$374:S374)>=Reg_Period_Length,\"n/a\",S373)","v":2.5000000000000001E-2},{"$f":"IF(COUNT($G$374:T374)>=Reg_Period_Length,\"n/a\",T373)","v":2.5000000000000001E-2},{"$f":"IF(COUNT($G$374:U374)>=Reg_Period_Length,\"n/a\",U373)","v":2.5000000000000001E-2},{"$f":"IF(COUNT($G$374:V374)>=Reg_Period_Length,\"n/a\",V373)","v":2.5000000000000001E-2},{"$f":"IF(COUNT($G$374:W374)>=Reg_Period_Length,\"n/a\",W373)","v":2.5000000000000001E-2},{"$f":"IF(COUNT($G$374:X374)>=Reg_Period_Length,\"n/a\",X373)","v":2.5000000000000001E-2}]
[null,null,null,null,"Interim Calculation",null,{"$f":"1+G373","v":1.0249999999999999},{"$f":"IF(COUNT($G374:G374)>=Reg_Period_Length,\"n/a\",1+H373)","v":1.0249999999999999},{"$f":"IF(COUNT($G374:H374)>=Reg_Period_Length,\"n/a\",1+I373)","v":1.0249999999999999},{"$f":"IF(COUNT($G374:I374)>=Reg_Period_Length,\"n/a\",1+J373)","v":1.0249999999999999},{"$f":"IF(COUNT($G374:J374)>=Reg_Period_Length,\"n/a\",1+K373)","v":1.0249999999999999},{"$f":"IF(COUNT($G374:K374)>=Reg_Period_Length,\"n/a\",1+L373)","v":1.0249999999999999},{"$f":"IF(COUNT($G374:L374)>=Reg_Period_Length,\"n/a\",1+M373)","v":1.0249999999999999},{"$f":"IF(COUNT($G374:M374)>=Reg_Period_Length,\"n/a\",1+N373)","v":1.0249999999999999},{"$f":"IF(COUNT($G374:N374)>=Reg_Period_Length,\"n/a\",1+O373)","v":1.0249999999999999},{"$f":"IF(COUNT($G374:O374)>=Reg_Period_Length,\"n/a\",1+P373)","v":1.0249999999999999},{"$f":"IF(COUNT($G374:P374)>=Reg_Period_Length,\"n/a\",1+Q373)","v":1.0249999999999999},{"$f":"IF(COUNT($G374:Q374)>=Reg_Period_Length,\"n/a\",1+R373)","v":1.0249999999999999},{"$f":"IF(COUNT($G374:R374)>=Reg_Period_Length,\"n/a\",1+S373)","v":1.0249999999999999},{"$f":"IF(COUNT($G374:S374)>=Reg_Period_Length,\"n/a\",1+T373)","v":1.0249999999999999},{"$f":"IF(COUNT($G374:T374)>=Reg_Period_Length,\"n/a\",1+U373)","v":1.0249999999999999},{"$f":"IF(COUNT($G374:U374)>=Reg_Period_Length,\"n/a\",1+V373)","v":1.0249999999999999},{"$f":"IF(COUNT($G374:V374)>=Reg_Period_Length,\"n/a\",1+W373)","v":1.0249999999999999},{"$f":"IF(COUNT($G374:W374)>=Reg_Period_Length,\"n/a\",1+X373)","v":1.0249999999999999},{"$f":"IF(COUNT($G374:X374)>=Reg_Period_Length,\"n/a\",1+Y373)","v":1.0249999999999999}]
[]
[null,null,null,null,{"$f":"E60","v":"Year"},null,{"$f":"G60","v":"2026-27"}]
[null,null,null,null,"Inflation Rate","f",2.6499452021080838E-2]
[]
[null,null,null,null,null,null,"Rule 75B(2)(b) of the NGR requires the AER to specify in the PTRM a methodology that is likely to result in the best estimate of expected inflation. \nThe AER uses an approach that calculates the geometric average of expected inflation over the access arrangement period. The expected inflation for each regulatory year are determined using: inflation forecasts for the regulatory year from the latest available RBA’s Statement on Monetary Policy, if such a forecast is available; a linear glide-path from the latest RBA forecast to the mid-point of the RBA’s target inflation band in the fifth year from the start of the access arrangement period; and the mid-point of the RBA’s target inflation band beyond that, where relevant.\nFurther detail of the method and calculation is set out in the individual input cells and in the PTRM handbook."]
[]
[null,null,null,null,"Cost of Capital"]
[null,null,null,null,{"$f":"E60","v":"Year"},null,{"$f":"CONCATENATE(LEFT(G60,4),\"-\",RIGHT(OFFSET(G60,0,R7-1,1,1),2))","v":"2026-"}]
[null,null,null,null,"Return on Equity","Re",{"$f":"'Key inputs & assumptions'!D105","v":8.0400824620894693E-2}]
[null,null,null,null,"Value of Imputation Credits (gamma)","γ",{"$f":"'Key inputs & assumptions'!D109","v":0.56999999999999995}]
[null,null,null,null,"Proportion of Debt Funding","D/V",{"$f":"'Key inputs & assumptions'!D107","v":0.6}]
[]
[null,null,null,null,{"$f":"E60","v":"Year"},null,{"$f":"G60","v":"2026-27"},"2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36",{"$f":"Q60","v":"2036-37"},"2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45"]
[null,null,null,null,"Trailing Average Portfolio Return on Debt",null,{"$f":"'Key inputs & assumptions'!D114","v":4.7722841062273133E-2},{"$f":"'Key inputs & assumptions'!E114","v":4.8615846264253096E-2},{"$f":"'Key inputs & assumptions'!F114","v":5.005740784042477E-2},{"$f":"'Key inputs & assumptions'!G114","v":5.1127882809444095E-2},{"$f":"'Key inputs & assumptions'!H114","v":5.3892231216277495E-2},{"$f":"'Key inputs & assumptions'!I114","v":5.2359588891288611E-2},{"$f":"'Key inputs & assumptions'!J114","v":5.3344469906778193E-2},{"$f":"'Key inputs & assumptions'!K114","v":5.1125237686859018E-2},{"$f":"'Key inputs & assumptions'!L114","v":4.9036391887846129E-2},{"$f":"'Key inputs & assumptions'!M114","v":4.7591139073217409E-2},{"$f":"'Key inputs & assumptions'!N114","v":4.6434936821514436E-2},{"$f":"'Key inputs & assumptions'!O114","v":4.5567785132737196E-2},{"$f":"'Key inputs & assumptions'!P114","v":4.4989684006885709E-2},{"$f":"'Key inputs & assumptions'!Q114","v":4.4700633443959963E-2},{"$f":"'Key inputs & assumptions'!R114","v":4.4700633443959963E-2},{"$f":"'Key inputs & assumptions'!S114","v":4.4700633443959963E-2},{"$f":"'Key inputs & assumptions'!T114","v":4.4700633443959963E-2},{"$f":"'Key inputs & assumptions'!U114","v":4.4700633443959963E-2},{"$f":"'Key inputs & assumptions'!V114","v":4.4700633443959963E-2}]
[null,null,null,null,null,null,{"$f":"IF(AND(G387<'X factors'!$F$21,ISBLANK(G388)),\"Value expected\",IF(G387='X factors'!$F$21,IF(ISBLANK(G388),\"Value expected\",\"\"),\"\"))","v":""},{"$f":"IF(AND(H387<'X factors'!$F$21,ISBLANK(H388)),\"Value expected\",IF(H387='X factors'!$F$21,IF(ISBLANK(H388),\"Value expected\",\"Year of Update\"),\"\"))","v":""},{"$f":"IF(AND(I387<'X factors'!$F$21,ISBLANK(I388)),\"Value expected\",IF(I387='X factors'!$F$21,IF(ISBLANK(I388),\"Value expected\",\"Year of Update\"),\"\"))","v":""},{"$f":"IF(AND(J387<'X factors'!$F$21,ISBLANK(J388)),\"Value expected\",IF(J387='X factors'!$F$21,IF(ISBLANK(J388),\"Value expected\",\"Year of Update\"),\"\"))","v":""},{"$f":"IF(AND(K387<'X factors'!$F$21,ISBLANK(K388)),\"Value expected\",IF(K387='X factors'!$F$21,IF(ISBLANK(K388),\"Value expected\",\"Year of Update\"),\"\"))","v":""},{"$f":"IF(AND(L387<'X factors'!$F$21,ISBLANK(L388)),\"Value expected\",IF(L387='X factors'!$F$21,IF(ISBLANK(L388),\"Value expected\",\"Year of Update\"),\"\"))","v":""},{"$f":"IF(AND(M387<'X factors'!$F$21,ISBLANK(M388)),\"Value expected\",IF(M387='X factors'!$F$21,IF(ISBLANK(M388),\"Value expected\",\"Year of Update\"),\"\"))","v":""},{"$f":"IF(AND(N387<'X factors'!$F$21,ISBLANK(N388)),\"Value expected\",IF(N387='X factors'!$F$21,IF(ISBLANK(N388),\"Value expected\",\"Year of Update\"),\"\"))","v":""},{"$f":"IF(AND(O387<'X factors'!$F$21,ISBLANK(O388)),\"Value expected\",IF(O387='X factors'!$F$21,IF(ISBLANK(O388),\"Value expected\",\"Year of Update\"),\"\"))","v":""},{"$f":"IF(AND(P387<'X factors'!$F$21,ISBLANK(P388)),\"Value expected\",IF(P387='X factors'!$F$21,IF(ISBLANK(P388),\"Value expected\",\"Year of Update\"),\"\"))","v":""}]
[null,null,null,null,null,null,{"$f":"IF(ISERROR(HLOOKUP(\"Value expected\",G389:P389,1,FALSE)),IF(ISERROR(HLOOKUP(\"Year of update\",G389:P389,1,FALSE)),\"\",\"On the X factors tab (cell F21) you have indicated that you are updating debt costs within the access arranagement period\"),\"CAUTION - return on debt inputs are expected above because the X factors tab (cell F21) indicates that you are updating debt costs within the access arrangement period.\")","v":""}]
[null,null,null,null,null,null,"The trailing average portfolio return on debt must be entered up to the year of update (i.e. year 1 at the final decision, year 2 in the first annual update etc.). Future years can be left blank."]
[]
[null,null,null,null,"Debt and Equity Raising Costs – Transaction Costs (per cent)"]
[null,null,null,null,null,null,"Value"]
[null,null,null,null,"Imputation Credit Payout Ratio","ICPR",0.9]
[null,null,null,null,"Subsequent Equity Raising Costs","SEO",0.03]
[null,null,null,null,"Dividend Reinvestment Plan Costs","DRPC",0.01]
[null,null,null,null,"Dividend Reinvestment Plan Take Up","DRPT",0.3]
[null,null,null,null,"Debt Raising Costs","DRC",8.0999999999999996E-4]
[]
[null,null,null,null,{"$f":"\"Price/Revenue Constraint for \"&$F$525& \" ($ Nominal)\"","v":"Price/Revenue Constraint for 2025-26 ($ Nominal)"}]
[null,null,null,null,null,null,"Value"]
[null,null,null,null,"Maximum Allowed Revenue","$m Nominal",{"$f":"'Forecast revenues'!F9/1000000","v":74.896015147259746}]
[null,null,null,null,"Revenue Yield","$/GJ",{"$f":"G403*1000000/F526","v":11.429736572246519}]
[]
[null,null,null,null,"Straight-line Depreciation Option for Opening Capital Base"]
[null,null,null,null,null,null,"Weighted Average Remaining Life Depreciation"]
[null,null,null,null,"Weighted Average Remaining Life Depreciation",null,"Year-by-Year Tracking Depreciation"]
[null,null,null,null,null,null,{"$f":"IF(E408=G407,\"WARL\",\"YBY Tracking\")","v":"WARL"}]
[]
[null,null,null,null,{"$f":"\"Year-by-Year Tracking Depreciation on Opening Capital Base ($m Real \"&$F$525&\")\"","v":"Year-by-Year Tracking Depreciation on Opening Capital Base ($m Real 2025-26)"}]
[null,null,null,null,{"$f":"E$60","v":"Year"},null,{"$f":"G$60","v":"2026-27"},{"$f":"H$60","v":"2027-28"},"2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36",{"$f":"(LEFT(P412,4)+1&IF(MID(P412,5,1)=\"\",\"\",\"-\"&TEXT(MID(P412,6,2)+1,\"00\")))","v":"2036-37"},{"$f":"(LEFT(Q412,4)+1&IF(MID(Q412,5,1)=\"\",\"\",\"-\"&TEXT(MID(Q412,6,2)+1,\"00\")))","v":"2037-38"},"2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81"]
[null,null,null,null,{"$f":"Asset1","v":"HP Mains"}]
[null,null,null,null,{"$f":"Asset2","v":"HP Services"}]
[null,null,null,null,{"$f":"Asset3","v":"MP Mains"}]
[null,null,null,null,{"$f":"Asset4","v":"MP Services"}]
[null,null,null,null,{"$f":"Asset5","v":"TRS & DRS - valves & Regulators"}]
[null,null,null,null,{"$f":"Asset6","v":"Contract meters"}]
[null,null,null,null,{"$f":"Asset7","v":"Tariff meters"}]
[null,null,null,null,{"$f":"Asset8","v":"Regulatory costs"}]
[null,null,null,null,{"$f":"Asset9","v":"IT System"}]
[null,null,null,null,{"$f":"Asset10","v":"Land and easement"}]
[null,null,null,null,{"$f":"Asset11","v":"Non-system assets"}]
[null,null,null,null,{"$f":"Asset12","v":0}]
[null,null,null,null,{"$f":"Asset13","v":0}]
[null,null,null,null,{"$f":"Asset14","v":0}]
[null,null,null,null,{"$f":"Asset15","v":0}]
[null,null,null,null,{"$f":"Asset16","v":0}]
[null,null,null,null,{"$f":"Asset17","v":0}]
[null,null,null,null,{"$f":"Asset18","v":0}]
[null,null,null,null,{"$f":"Asset19","v":0}]
[null,null,null,null,{"$f":"Asset20","v":0}]
[null,null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,{"$f":"Asset30","v":0}]
[null,null,null,null,{"$f":"Asset31","v":0}]
[null,null,null,null,{"$f":"Asset32","v":0}]
[null,null,null,null,{"$f":"Asset33","v":0}]
[null,null,null,null,{"$f":"Asset34","v":0}]
[null,null,null,null,{"$f":"Asset35","v":0}]
[null,null,null,null,{"$f":"Asset36","v":0}]
[null,null,null,null,{"$f":"Asset37","v":0}]
[null,null,null,null,{"$f":"Asset38","v":0}]
[null,null,null,null,{"$f":"Asset39","v":0}]
[null,null,null,null,{"$f":"Asset40","v":0}]
[null,null,null,null,{"$f":"Asset41","v":0}]
[null,null,null,null,{"$f":"Asset42","v":0}]
[null,null,null,null,{"$f":"Asset43","v":0}]
[null,null,null,null,{"$f":"Asset44","v":0}]
[null,null,null,null,{"$f":"Asset45","v":0}]
[null,null,null,null,{"$f":"Asset46","v":0}]
[null,null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"}]
[null,null,null,null,{"$f":"Asset48","v":"Buildings"}]
[null,null,null,null,{"$f":"Asset49","v":"In-house software"}]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"}]
[null,null,null,null,"Total"]
[]
[null,null,null,null,"Depreciation Option for Opening TAB"]
[null,null,null,null,null,null,"Weighted Average Remaining Life Depreciation"]
[null,null,null,null,"Weighted Average Remaining Life Depreciation",null,"Year-by-Year Tracking Depreciation"]
[null,null,null,null,null,null,{"$f":"IF(E467=G466,\"WARL\",\"YBY Tracking\")","v":"WARL"}]
[]
[null,null,null,null,{"$f":"\"Year-by-Year Tracking Depreciation on Opening TAB ($m Nominal)\"","v":"Year-by-Year Tracking Depreciation on Opening TAB ($m Nominal)"}]
[null,null,null,null,{"$f":"E$60","v":"Year"},null,{"$f":"G$60","v":"2026-27"},{"$f":"H$60","v":"2027-28"},"2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36",{"$f":"(LEFT(P471,4)+1&IF(MID(P471,5,1)=\"\",\"\",\"-\"&TEXT(MID(P471,6,2)+1,\"00\")))","v":"2036-37"},{"$f":"(LEFT(Q471,4)+1&IF(MID(Q471,5,1)=\"\",\"\",\"-\"&TEXT(MID(Q471,6,2)+1,\"00\")))","v":"2037-38"},"2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81"]
[null,null,null,null,{"$f":"Asset1","v":"HP Mains"}]
[null,null,null,null,{"$f":"Asset2","v":"HP Services"}]
[null,null,null,null,{"$f":"Asset3","v":"MP Mains"}]
[null,null,null,null,{"$f":"Asset4","v":"MP Services"}]
[null,null,null,null,{"$f":"Asset5","v":"TRS & DRS - valves & Regulators"}]
[null,null,null,null,{"$f":"Asset6","v":"Contract meters"}]
[null,null,null,null,{"$f":"Asset7","v":"Tariff meters"}]
[null,null,null,null,{"$f":"Asset8","v":"Regulatory costs"}]
[null,null,null,null,{"$f":"Asset9","v":"IT System"}]
[null,null,null,null,{"$f":"Asset10","v":"Land and easement"}]
[null,null,null,null,{"$f":"Asset11","v":"Non-system assets"}]
[null,null,null,null,{"$f":"Asset12","v":0}]
[null,null,null,null,{"$f":"Asset13","v":0}]
[null,null,null,null,{"$f":"Asset14","v":0}]
[null,null,null,null,{"$f":"Asset15","v":0}]
[null,null,null,null,{"$f":"Asset16","v":0}]
[null,null,null,null,{"$f":"Asset17","v":0}]
[null,null,null,null,{"$f":"Asset18","v":0}]
[null,null,null,null,{"$f":"Asset19","v":0}]
[null,null,null,null,{"$f":"Asset20","v":0}]
[null,null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,{"$f":"Asset30","v":0}]
[null,null,null,null,{"$f":"Asset31","v":0}]
[null,null,null,null,{"$f":"Asset32","v":0}]
[null,null,null,null,{"$f":"Asset33","v":0}]
[null,null,null,null,{"$f":"Asset34","v":0}]
[null,null,null,null,{"$f":"Asset35","v":0}]
[null,null,null,null,{"$f":"Asset36","v":0}]
[null,null,null,null,{"$f":"Asset37","v":0}]
[null,null,null,null,{"$f":"Asset38","v":0}]
[null,null,null,null,{"$f":"Asset39","v":0}]
[null,null,null,null,{"$f":"Asset40","v":0}]
[null,null,null,null,{"$f":"Asset41","v":0}]
[null,null,null,null,{"$f":"Asset42","v":0}]
[null,null,null,null,{"$f":"Asset43","v":0}]
[null,null,null,null,{"$f":"Asset44","v":0}]
[null,null,null,null,{"$f":"Asset45","v":0}]
[null,null,null,null,{"$f":"Asset46","v":0}]
[null,null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"}]
[null,null,null,null,{"$f":"Asset48","v":"Buildings"}]
[null,null,null,null,{"$f":"Asset49","v":"In-house software"}]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"}]
[null,null,null,null,"Total",null,{"$f":"SUM(G472:G521)","v":0},0,0,{"$f":"SUM(J472:J521)","v":0},{"$f":"SUM(K472:K521)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Energy Delivered Forecast (GJ)"]
[null,null,null,null,"Year",{"$f":"(LEFT(G525,4)-1&IF(MID(G525,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(G525,6,2)-1,100),\"00\")))","v":"2025-26"},{"$f":"G60","v":"2026-27"},"2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45"]
[null,null,null,null,"Energy",{"$f":"'Key inputs & assumptions'!D96","v":6552733.273758986},{"$f":"'Key inputs & assumptions'!D91","v":6272274.3775986657},{"$f":"'Key inputs & assumptions'!E91","v":5891237.2442042828},{"$f":"'Key inputs & assumptions'!F91","v":5505604.0721366731},{"$f":"'Key inputs & assumptions'!G91","v":5113843.6597377211},{"$f":"'Key inputs & assumptions'!H91","v":4744198.7769042347},{"$f":"'Key inputs & assumptions'!I91","v":4399069.4458986837},{"$f":"'Key inputs & assumptions'!J91","v":4054710.248256783},{"$f":"'Key inputs & assumptions'!K91","v":3735161.4256563806},{"$f":"'Key inputs & assumptions'!L91","v":3443391.0735743302},{"$f":"'Key inputs & assumptions'!M91","v":3170382.9340212066},{"$f":"'Key inputs & assumptions'!N91","v":2922532.0818227548},{"$f":"'Key inputs & assumptions'!O91","v":2675807.5944793294},{"$f":"'Key inputs & assumptions'!P91","v":2438674.060698411},{"$f":"'Key inputs & assumptions'!Q91","v":2218125.9677004977},{"$f":"'Key inputs & assumptions'!R91","v":2089456.3541906888},{"$f":"'Key inputs & assumptions'!S91","v":1650325.0733894524},{"$f":"'Key inputs & assumptions'!T91","v":1255677.5461472725},{"$f":"'Key inputs & assumptions'!U91","v":873042.02391500701},{"$f":"'Key inputs & assumptions'!V91","v":162290.06004926236}]
[]
[null,null,null,null,{"$f":"\"Base Year Prices per Tariff Component for \"&$G$531","v":"Base Year Prices per Tariff Component for 2025-26"}]
[null,null,null,null,null,null,{"$f":"(LEFT($G$530,4)-1&IF(MID($G$530,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID($G$530,6,2)-1,100),\"00\")))","v":"2025-26"}]
[null,null,null,null,"t-1",null,{"$f":"$Q$7","v":"2026-27"}]
[null,null,null,null,null,null,{"$f":"IF($E$530=\"t-1\", $G$529, $G$530)","v":"2025-26"}]
[]
[null,null,null,null,null,{"$f":"'Key inputs & assumptions'!D119","v":"Standing Charge ($ per customer per year)"},{"$f":"'Key inputs & assumptions'!E119","v":"Throughput rate Block 1 ($/GJ)"},{"$f":"'Key inputs & assumptions'!F119","v":"Throughput rate Block 2 ($/GJ)"},{"$f":"'Key inputs & assumptions'!G119","v":"Throughput rate Block 3 ($/GJ)"},{"$f":"'Key inputs & assumptions'!H119","v":"Throughput rate Block 4 ($/GJ)"},{"$f":"'Key inputs & assumptions'!I119","v":"Capacity rate Block 1 ($/GJ/CD pa)"},{"$f":"'Key inputs & assumptions'!J119","v":"Capacity rate Block 2 ($/GJ/CD pa)"},{"$f":"'Key inputs & assumptions'!K119","v":"Capacity rate Block 3 ($/GJ/CD pa)"}]
[null,null,null,null,null,{"$f":"$G$531","v":"2025-26"},{"$f":"F534","v":"2025-26"},{"$f":"G534","v":"2025-26"},"2025-26","2025-26","2025-26","2025-26","2025-26",null,null,{"$f":"O534","v":0},{"$f":"P534","v":0}]
[null,null,null,null,{"$f":"'Key inputs & assumptions'!C121","v":"Residential & Small Business Network Tariffs"}]
[null,null,null,null,{"$f":"'Key inputs & assumptions'!C122","v":"VI - Volume Individually Metered"},{"$f":"'Key inputs & assumptions'!N122","v":91.6},{"$f":"'Key inputs & assumptions'!O122","v":17.891999999999999},{"$f":"'Key inputs & assumptions'!P122","v":8.4130000000000003},{"$f":"'Key inputs & assumptions'!Q122","v":7.641},{"$f":"'Key inputs & assumptions'!R122","v":7.3559999999999999},{"$f":"'Key inputs & assumptions'!S122","v":0},{"$f":"'Key inputs & assumptions'!T122","v":0},{"$f":"'Key inputs & assumptions'!U122","v":0}]
[null,null,null,null,{"$f":"'Key inputs & assumptions'!C123","v":"VB - Boundary metered with gas heating and cooking"},{"$f":"'Key inputs & assumptions'!N123","v":999.15300000000002},{"$f":"'Key inputs & assumptions'!O123","v":14.981999999999999},{"$f":"'Key inputs & assumptions'!P123","v":8.7219999999999995},{"$f":"'Key inputs & assumptions'!Q123","v":7.9989999999999997},{"$f":"'Key inputs & assumptions'!R123","v":0},{"$f":"'Key inputs & assumptions'!S123","v":0},{"$f":"'Key inputs & assumptions'!T123","v":0},{"$f":"'Key inputs & assumptions'!U123","v":0}]
[null,null,null,null,{"$f":"'Key inputs & assumptions'!C124","v":"Large Business Network Tariffs"}]
[null,null,null,null,{"$f":"'Key inputs & assumptions'!C125","v":"DBC - Large capacity "},{"$f":"'Key inputs & assumptions'!N125","v":0},{"$f":"'Key inputs & assumptions'!O125","v":0},{"$f":"'Key inputs & assumptions'!P125","v":0},{"$f":"'Key inputs & assumptions'!Q125","v":0},{"$f":"'Key inputs & assumptions'!R125","v":0},{"$f":"'Key inputs & assumptions'!S125","v":409.69900000000001},{"$f":"'Key inputs & assumptions'!T125","v":390.54500000000002},{"$f":"'Key inputs & assumptions'!U125","v":364.58800000000002}]
[null,null,null,null,{"$f":"'Key inputs & assumptions'!C126","v":"DBT - Large throughput"},{"$f":"'Key inputs & assumptions'!N126","v":0},{"$f":"'Key inputs & assumptions'!O126","v":5.2450000000000001},{"$f":"'Key inputs & assumptions'!P126","v":0},{"$f":"'Key inputs & assumptions'!Q126","v":0},{"$f":"'Key inputs & assumptions'!R126","v":0},{"$f":"'Key inputs & assumptions'!S126","v":0},{"$f":"'Key inputs & assumptions'!T126","v":0},{"$f":"'Key inputs & assumptions'!U126","v":0}]
[null,null,null,null,{"$f":"'Key inputs & assumptions'!C127","v":"Closed Tariff - 15+ Connections"},{"$f":"'Key inputs & assumptions'!N127","v":2391},{"$f":"'Key inputs & assumptions'!O127","v":0},{"$f":"'Key inputs & assumptions'!P127","v":0},{"$f":"'Key inputs & assumptions'!Q127","v":0},{"$f":"'Key inputs & assumptions'!R127","v":0},{"$f":"'Key inputs & assumptions'!S127","v":0},{"$f":"'Key inputs & assumptions'!T127","v":0},{"$f":"'Key inputs & assumptions'!U127","v":0}]
[null,null,null,null,{"$f":"'Key inputs & assumptions'!C128","v":"Large Business Metering Tariffs"}]
[null,null,null,null,{"$f":"'Key inputs & assumptions'!C129","v":"Metering - Single Meter"}]
[null,null,null,null,{"$f":"'Key inputs & assumptions'!C130","v":"MHQ < 16 GJ/hr"},{"$f":"'Key inputs & assumptions'!N130","v":9952},{"$f":"'Key inputs & assumptions'!O130","v":0},{"$f":"'Key inputs & assumptions'!P130","v":0},{"$f":"'Key inputs & assumptions'!Q130","v":0},{"$f":"'Key inputs & assumptions'!R130","v":0},{"$f":"'Key inputs & assumptions'!S130","v":0},{"$f":"'Key inputs & assumptions'!T130","v":0},{"$f":"'Key inputs & assumptions'!U130","v":0}]
[null,null,null,null,{"$f":"'Key inputs & assumptions'!C131","v":"16 to < 50 GJ/hr"},{"$f":"'Key inputs & assumptions'!N131","v":13682},{"$f":"'Key inputs & assumptions'!O131","v":0},{"$f":"'Key inputs & assumptions'!P131","v":0},{"$f":"'Key inputs & assumptions'!Q131","v":0},{"$f":"'Key inputs & assumptions'!R131","v":0},{"$f":"'Key inputs & assumptions'!S131","v":0},{"$f":"'Key inputs & assumptions'!T131","v":0},{"$f":"'Key inputs & assumptions'!U131","v":0}]
[null,null,null,null,{"$f":"'Key inputs & assumptions'!C132","v":"50 to < 100 GJ/hr"},{"$f":"'Key inputs & assumptions'!N132","v":20939},{"$f":"'Key inputs & assumptions'!O132","v":0},{"$f":"'Key inputs & assumptions'!P132","v":0},{"$f":"'Key inputs & assumptions'!Q132","v":0},{"$f":"'Key inputs & assumptions'!R132","v":0},{"$f":"'Key inputs & assumptions'!S132","v":0},{"$f":"'Key inputs & assumptions'!T132","v":0},{"$f":"'Key inputs & assumptions'!U132","v":0}]
[null,null,null,null,{"$f":"'Key inputs & assumptions'!C133","v":"100 to < 1000 GJ/hr"},{"$f":"'Key inputs & assumptions'!N133","v":27074},{"$f":"'Key inputs & assumptions'!O133","v":0},{"$f":"'Key inputs & assumptions'!P133","v":0},{"$f":"'Key inputs & assumptions'!Q133","v":0},{"$f":"'Key inputs & assumptions'!R133","v":0},{"$f":"'Key inputs & assumptions'!S133","v":0},{"$f":"'Key inputs & assumptions'!T133","v":0},{"$f":"'Key inputs & assumptions'!U133","v":0}]
[null,null,null,null,{"$f":"'Key inputs & assumptions'!C134","v":"Metering Double Meter"}]
[null,null,null,null,{"$f":"'Key inputs & assumptions'!C135","v":"MHQ < 16 GJ/hr"},{"$f":"'Key inputs & assumptions'!N135","v":19902},{"$f":"'Key inputs & assumptions'!O135","v":0},{"$f":"'Key inputs & assumptions'!P135","v":0},{"$f":"'Key inputs & assumptions'!Q135","v":0},{"$f":"'Key inputs & assumptions'!R135","v":0},{"$f":"'Key inputs & assumptions'!S135","v":0},{"$f":"'Key inputs & assumptions'!T135","v":0},{"$f":"'Key inputs & assumptions'!U135","v":0}]
[null,null,null,null,{"$f":"'Key inputs & assumptions'!C136","v":"16 to < 50 GJ/hr"},{"$f":"'Key inputs & assumptions'!N136","v":27364},{"$f":"'Key inputs & assumptions'!O136","v":0},{"$f":"'Key inputs & assumptions'!P136","v":0},{"$f":"'Key inputs & assumptions'!Q136","v":0},{"$f":"'Key inputs & assumptions'!R136","v":0},{"$f":"'Key inputs & assumptions'!S136","v":0},{"$f":"'Key inputs & assumptions'!T136","v":0},{"$f":"'Key inputs & assumptions'!U136","v":0}]
[null,null,null,null,{"$f":"'Key inputs & assumptions'!C137","v":"50 to < 100 GJ/hr"},{"$f":"'Key inputs & assumptions'!N137","v":41877},{"$f":"'Key inputs & assumptions'!O137","v":0},{"$f":"'Key inputs & assumptions'!P137","v":0},{"$f":"'Key inputs & assumptions'!Q137","v":0},{"$f":"'Key inputs & assumptions'!R137","v":0},{"$f":"'Key inputs & assumptions'!S137","v":0},{"$f":"'Key inputs & assumptions'!T137","v":0},{"$f":"'Key inputs & assumptions'!U137","v":0}]
[null,null,null,null,{"$f":"'Key inputs & assumptions'!C138","v":"100 to < 1000 GJ/hr"},{"$f":"'Key inputs & assumptions'!N138","v":54147},{"$f":"'Key inputs & assumptions'!O138","v":0},{"$f":"'Key inputs & assumptions'!P138","v":0},{"$f":"'Key inputs & assumptions'!Q138","v":0},{"$f":"'Key inputs & assumptions'!R138","v":0},{"$f":"'Key inputs & assumptions'!S138","v":0},{"$f":"'Key inputs & assumptions'!T138","v":0},{"$f":"'Key inputs & assumptions'!U138","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"IF($G$531=$G$529, \"Forecast Sales Quantities (Years 1-5, including final year of previous access arrangement period)\", \"Forecast Sales Quantities (Years 1-5)\")","v":"Forecast Sales Quantities (Years 1-5, including final year of previous access arrangement period)"}]
[null,null,null,null,null,{"$f":"IF(AND($G$530=$G$531, COUNTA(F$611:F$636, L$611:L$636, R$611:R$636, X$611:X$636, AD$611:AD$636, AJ$611:AJ$636, AP$611:AP$636, AV$611:AV$636, BB$611:BB$636, BH$611:BH$636)>0), \"Caution: selected base tariff year 't' means data entered in first column of each table below will not affect calculations\", \"\")","v":""}]
[null,null,null,null,"Tariff Quantities","Customer Numbers",null,null,null,null,null,{"$f":"\"Volumes - \"&G533","v":"Volumes - Throughput rate Block 1 ($/GJ)"},null,null,null,null,null,{"$f":"\"Volumes - \"&H533","v":"Volumes - Throughput rate Block 2 ($/GJ)"},null,null,null,null,null,{"$f":"\"Volumes - \"&I533","v":"Volumes - Throughput rate Block 3 ($/GJ)"},null,null,null,null,null,{"$f":"\"Volumes - \"&J533","v":"Volumes - Throughput rate Block 4 ($/GJ)"},null,null,null,null,null,{"$f":"\"Volumes - \"&K533","v":"Volumes - Capacity rate Block 1 ($/GJ/CD pa)"},null,null,null,null,null,{"$f":"\"Volumes - \"&L533","v":"Volumes - Capacity rate Block 2 ($/GJ/CD pa)"},null,null,null,null,null,{"$f":"\"Volumes - \"&M533","v":"Volumes - Capacity rate Block 3 ($/GJ/CD pa)"},null,null,null,null,null,{"$f":"\"Volumes - \"&N533","v":"Volumes - "},null,null,null,null,null,{"$f":"\"Volumes - \"&O533","v":"Volumes - "},null,null,null,null,null,{"$f":"\"Volumes - \"&P533","v":"Volumes - "},null,null,null,null,null,{"$f":"\"Volumes - \"&Q533","v":"Volumes - "}]
[null,null,null,null,"Year",{"$f":"IF($G$531=$G$529, $G$531, \"\")","v":"2025-26"},{"$f":"G525","v":"2026-27"},{"$f":"H525","v":"2027-28"},{"$f":"I525","v":"2028-29"},{"$f":"J525","v":"2029-30"},{"$f":"K525","v":"2030-31"},{"$f":"F610","v":"2025-26"},"2026-27","2027-28","2028-29","2029-30","2030-31",{"$f":"L610","v":"2025-26"},"2026-27","2027-28","2028-29","2029-30","2030-31",{"$f":"R610","v":"2025-26"},"2026-27","2027-28","2028-29","2029-30","2030-31",{"$f":"X610","v":"2025-26"},"2026-27","2027-28","2028-29","2029-30","2030-31",{"$f":"AD610","v":"2025-26"},"2026-27","2027-28","2028-29","2029-30","2030-31",{"$f":"AJ610","v":"2025-26"},"2026-27","2027-28","2028-29","2029-30","2030-31",{"$f":"AP610","v":"2025-26"},"2026-27","2027-28","2028-29","2029-30","2030-31",{"$f":"AV610","v":"2025-26"},"2026-27","2027-28","2028-29","2029-30","2030-31",{"$f":"BB610","v":"2025-26"},"2026-27","2027-28","2028-29","2029-30","2030-31",{"$f":"BH610","v":"2025-26"},{"$f":"BI610","v":"2026-27"},{"$f":"BJ610","v":"2027-28"},{"$f":"BK610","v":"2028-29"},{"$f":"BL610","v":"2029-30"},{"$f":"BM610","v":"2030-31"},{"$f":"BN610","v":"2025-26"},{"$f":"BO610","v":"2026-27"},{"$f":"BP610","v":"2027-28"},{"$f":"BQ610","v":"2028-29"},{"$f":"BR610","v":"2029-30"},{"$f":"BS610","v":"2030-31"}]
[null,null,null,null,{"$f":"E535","v":"Residential & Small Business Network Tariffs"}]
[null,null,null,null,"VI - Volume Individually Metered",{"$f":"Demand!H60","v":149444.61726732235},{"$f":"Demand!I60","v":143167.27359267185},{"$f":"Demand!J60","v":133709.85869523103},{"$f":"Demand!K60","v":123543.85187007103},{"$f":"Demand!L60","v":113237.02400298725},{"$f":"Demand!M60","v":103318.83731853485},{"$f":"Demand!AG60","v":1408779.1726619664},{"$f":"Demand!AH60","v":1331647.6634136073},{"$f":"Demand!AI60","v":1228261.9518620821},{"$f":"Demand!AJ60","v":1119746.2270806842},{"$f":"Demand!AK60","v":1010240.5264984901},{"$f":"Demand!AL60","v":904752.72420517926},{"$f":"Demand!BF60","v":2609496.5188344163},{"$f":"Demand!BG60","v":2470427.8971185377},{"$f":"Demand!BH60","v":2281945.9011014276},{"$f":"Demand!BI60","v":2085704.0242764077},{"$f":"Demand!BJ60","v":1889555.4436813521},{"$f":"Demand!BK60","v":1702063.9350114441},{"$f":"Demand!CE60","v":539731.89714806434},{"$f":"Demand!CF60","v":531708.01848107006},{"$f":"Demand!CG60","v":516837.69444242719},{"$f":"Demand!CH60","v":501287.59127450956},{"$f":"Demand!CI60","v":485547.1363820734},{"$f":"Demand!CJ60","v":470062.23373267928},{"$f":"Demand!DD60","v":915135.99140325713},{"$f":"Demand!DE60","v":904068.08798502188},{"$f":"Demand!DF60","v":882385.05625993758},{"$f":"Demand!DG60","v":859738.05981918401},{"$f":"Demand!DH60","v":836762.5238958043},{"$f":"Demand!DI60","v":813795.76091390813},{"$f":"Demand!EC60","v":0},{"$f":"Demand!ED60","v":0},{"$f":"Demand!EE60","v":0},{"$f":"Demand!EF60","v":0},{"$f":"Demand!EG60","v":0},{"$f":"Demand!EH60","v":0},{"$f":"Demand!FB60","v":0},{"$f":"Demand!FC60","v":0},{"$f":"Demand!FD60","v":0},{"$f":"Demand!FE60","v":0},{"$f":"Demand!FF60","v":0},{"$f":"Demand!FG60","v":0},{"$f":"Demand!GA60","v":0},{"$f":"Demand!GB60","v":0},{"$f":"Demand!GC60","v":0},{"$f":"Demand!GD60","v":0},{"$f":"Demand!GE60","v":0},{"$f":"Demand!GF60","v":0}]
[null,null,null,null,"VB - Boundary metered with gas heating and cooking",{"$f":"Demand!H61","v":16.230578151757747},{"$f":"Demand!I61","v":15.183656088094342},{"$f":"Demand!J61","v":14.03514768210399},{"$f":"Demand!K61","v":12.829147475779738},{"$f":"Demand!L61","v":11.648426948900026},{"$f":"Demand!M61","v":10.530711749704285},{"$f":"Demand!AG61","v":6997.2166032187306},{"$f":"Demand!AH61","v":6539.920028143777},{"$f":"Demand!AI61","v":6037.8134252148702},{"$f":"Demand!AJ61","v":5510.4749437640867},{"$f":"Demand!AK61","v":4994.9276205597143},{"$f":"Demand!AL61","v":4507.5785066121725},{"$f":"Demand!BF61","v":24076.023192639317},{"$f":"Demand!BG61","v":22413.344673503085},{"$f":"Demand!BH61","v":20598.510351761812},{"$f":"Demand!BI61","v":18702.955949839525},{"$f":"Demand!BJ61","v":16861.647445903101},{"$f":"Demand!BK61","v":15131.480199508625},{"$f":"Demand!CE61","v":0},{"$f":"Demand!CF61","v":0},{"$f":"Demand!CG61","v":0},{"$f":"Demand!CH61","v":0},{"$f":"Demand!CI61","v":0},{"$f":"Demand!CJ61","v":0},{"$f":"Demand!DD61","v":0},{"$f":"Demand!DE61","v":0},{"$f":"Demand!DF61","v":0},{"$f":"Demand!DG61","v":0},{"$f":"Demand!DH61","v":0},{"$f":"Demand!DI61","v":0},{"$f":"Demand!EC61","v":0},{"$f":"Demand!ED61","v":0},{"$f":"Demand!EE61","v":0},{"$f":"Demand!EF61","v":0},{"$f":"Demand!EG61","v":0},{"$f":"Demand!EH61","v":0},{"$f":"Demand!FB61","v":0},{"$f":"Demand!FC61","v":0},{"$f":"Demand!FD61","v":0},{"$f":"Demand!FE61","v":0},{"$f":"Demand!FF61","v":0},{"$f":"Demand!FG61","v":0},{"$f":"Demand!GA61","v":0},{"$f":"Demand!GB61","v":0},{"$f":"Demand!GC61","v":0},{"$f":"Demand!GD61","v":0},{"$f":"Demand!GE61","v":0},{"$f":"Demand!GF61","v":0}]
[null,null,null,null,"Large Business Network Tariffs",{"$f":"Demand!H62","v":0},{"$f":"Demand!I62","v":0},{"$f":"Demand!J62","v":0},{"$f":"Demand!K62","v":0},{"$f":"Demand!L62","v":0},{"$f":"Demand!M62","v":0},{"$f":"Demand!AG62","v":0},{"$f":"Demand!AH62","v":0},{"$f":"Demand!AI62","v":0},{"$f":"Demand!AJ62","v":0},{"$f":"Demand!AK62","v":0},{"$f":"Demand!AL62","v":0},{"$f":"Demand!BF62","v":0},{"$f":"Demand!BG62","v":0},{"$f":"Demand!BH62","v":0},{"$f":"Demand!BI62","v":0},{"$f":"Demand!BJ62","v":0},{"$f":"Demand!BK62","v":0},{"$f":"Demand!CE62","v":0},{"$f":"Demand!CF62","v":0},{"$f":"Demand!CG62","v":0},{"$f":"Demand!CH62","v":0},{"$f":"Demand!CI62","v":0},{"$f":"Demand!CJ62","v":0},{"$f":"Demand!DD62","v":0},{"$f":"Demand!DE62","v":0},{"$f":"Demand!DF62","v":0},{"$f":"Demand!DG62","v":0},{"$f":"Demand!DH62","v":0},{"$f":"Demand!DI62","v":0},{"$f":"Demand!EC62","v":0},{"$f":"Demand!ED62","v":0},{"$f":"Demand!EE62","v":0},{"$f":"Demand!EF62","v":0},{"$f":"Demand!EG62","v":0},{"$f":"Demand!EH62","v":0},{"$f":"Demand!FB62","v":0},{"$f":"Demand!FC62","v":0},{"$f":"Demand!FD62","v":0},{"$f":"Demand!FE62","v":0},{"$f":"Demand!FF62","v":0},{"$f":"Demand!FG62","v":0},{"$f":"Demand!GA62","v":0},{"$f":"Demand!GB62","v":0},{"$f":"Demand!GC62","v":0},{"$f":"Demand!GD62","v":0},{"$f":"Demand!GE62","v":0},{"$f":"Demand!GF62","v":0}]
[null,null,null,null,"DBC - Large capacity ","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC"]
[null,null,null,null,"DBT - Large throughput","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC"]
[null,null,null,null,"Closed Tariff - 15+ Connections","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC"]
[null,null,null,null,"Large Business Metering Tariffs",{"$f":"Demand!H66","v":0},{"$f":"Demand!I66","v":0},{"$f":"Demand!J66","v":0},{"$f":"Demand!K66","v":0},{"$f":"Demand!L66","v":0},{"$f":"Demand!M66","v":0},{"$f":"Demand!AG66","v":0},{"$f":"Demand!AH66","v":0},{"$f":"Demand!AI66","v":0},{"$f":"Demand!AJ66","v":0},{"$f":"Demand!AK66","v":0},{"$f":"Demand!AL66","v":0},{"$f":"Demand!BF66","v":0},{"$f":"Demand!BG66","v":0},{"$f":"Demand!BH66","v":0},{"$f":"Demand!BI66","v":0},{"$f":"Demand!BJ66","v":0},{"$f":"Demand!BK66","v":0},{"$f":"Demand!CE66","v":0},{"$f":"Demand!CF66","v":0},{"$f":"Demand!CG66","v":0},{"$f":"Demand!CH66","v":0},{"$f":"Demand!CI66","v":0},{"$f":"Demand!CJ66","v":0},{"$f":"Demand!DD66","v":0},{"$f":"Demand!DE66","v":0},{"$f":"Demand!DF66","v":0},{"$f":"Demand!DG66","v":0},{"$f":"Demand!DH66","v":0},{"$f":"Demand!DI66","v":0},{"$f":"Demand!EC66","v":0},{"$f":"Demand!ED66","v":0},{"$f":"Demand!EE66","v":0},{"$f":"Demand!EF66","v":0},{"$f":"Demand!EG66","v":0},{"$f":"Demand!EH66","v":0},{"$f":"Demand!FB66","v":0},{"$f":"Demand!FC66","v":0},{"$f":"Demand!FD66","v":0},{"$f":"Demand!FE66","v":0},{"$f":"Demand!FF66","v":0},{"$f":"Demand!FG66","v":0},{"$f":"Demand!GA66","v":0},{"$f":"Demand!GB66","v":0},{"$f":"Demand!GC66","v":0},{"$f":"Demand!GD66","v":0},{"$f":"Demand!GE66","v":0},{"$f":"Demand!GF66","v":0}]
[null,null,null,null,"Metering - Single Meter",{"$f":"Demand!H67","v":0},{"$f":"Demand!I67","v":0},{"$f":"Demand!J67","v":0},{"$f":"Demand!K67","v":0},{"$f":"Demand!L67","v":0},{"$f":"Demand!M67","v":0},{"$f":"Demand!AG67","v":0},{"$f":"Demand!AH67","v":0},{"$f":"Demand!AI67","v":0},{"$f":"Demand!AJ67","v":0},{"$f":"Demand!AK67","v":0},{"$f":"Demand!AL67","v":0},{"$f":"Demand!BF67","v":0},{"$f":"Demand!BG67","v":0},{"$f":"Demand!BH67","v":0},{"$f":"Demand!BI67","v":0},{"$f":"Demand!BJ67","v":0},{"$f":"Demand!BK67","v":0},{"$f":"Demand!CE67","v":0},{"$f":"Demand!CF67","v":0},{"$f":"Demand!CG67","v":0},{"$f":"Demand!CH67","v":0},{"$f":"Demand!CI67","v":0},{"$f":"Demand!CJ67","v":0},{"$f":"Demand!DD67","v":0},{"$f":"Demand!DE67","v":0},{"$f":"Demand!DF67","v":0},{"$f":"Demand!DG67","v":0},{"$f":"Demand!DH67","v":0},{"$f":"Demand!DI67","v":0},{"$f":"Demand!EC67","v":0},{"$f":"Demand!ED67","v":0},{"$f":"Demand!EE67","v":0},{"$f":"Demand!EF67","v":0},{"$f":"Demand!EG67","v":0},{"$f":"Demand!EH67","v":0},{"$f":"Demand!FB67","v":0},{"$f":"Demand!FC67","v":0},{"$f":"Demand!FD67","v":0},{"$f":"Demand!FE67","v":0},{"$f":"Demand!FF67","v":0},{"$f":"Demand!FG67","v":0},{"$f":"Demand!GA67","v":0},{"$f":"Demand!GB67","v":0},{"$f":"Demand!GC67","v":0},{"$f":"Demand!GD67","v":0},{"$f":"Demand!GE67","v":0},{"$f":"Demand!GF67","v":0}]
[null,null,null,null,"MHQ < 16 GJ/hr",{"$f":"Demand!H68","v":25.995442632248729},{"$f":"Demand!I68","v":25.995442632248729},{"$f":"Demand!J68","v":25.37650352195709},{"$f":"Demand!K68","v":25.37650352195709},{"$f":"Demand!L68","v":24.138625301373821},{"$f":"Demand!M68","v":23.519686191082183},{"$f":"Demand!AG68","v":0},{"$f":"Demand!AH68","v":0},{"$f":"Demand!AI68","v":0},{"$f":"Demand!AJ68","v":0},{"$f":"Demand!AK68","v":0},{"$f":"Demand!AL68","v":0},{"$f":"Demand!BF68","v":0},{"$f":"Demand!BG68","v":0},{"$f":"Demand!BH68","v":0},{"$f":"Demand!BI68","v":0},{"$f":"Demand!BJ68","v":0},{"$f":"Demand!BK68","v":0},{"$f":"Demand!CE68","v":0},{"$f":"Demand!CF68","v":0},{"$f":"Demand!CG68","v":0},{"$f":"Demand!CH68","v":0},{"$f":"Demand!CI68","v":0},{"$f":"Demand!CJ68","v":0},{"$f":"Demand!DD68","v":0},{"$f":"Demand!DE68","v":0},{"$f":"Demand!DF68","v":0},{"$f":"Demand!DG68","v":0},{"$f":"Demand!DH68","v":0},{"$f":"Demand!DI68","v":0},{"$f":"Demand!EC68","v":0},{"$f":"Demand!ED68","v":0},{"$f":"Demand!EE68","v":0},{"$f":"Demand!EF68","v":0},{"$f":"Demand!EG68","v":0},{"$f":"Demand!EH68","v":0},{"$f":"Demand!FB68","v":0},{"$f":"Demand!FC68","v":0},{"$f":"Demand!FD68","v":0},{"$f":"Demand!FE68","v":0},{"$f":"Demand!FF68","v":0},{"$f":"Demand!FG68","v":0},{"$f":"Demand!GA68","v":0},{"$f":"Demand!GB68","v":0},{"$f":"Demand!GC68","v":0},{"$f":"Demand!GD68","v":0},{"$f":"Demand!GE68","v":0},{"$f":"Demand!GF68","v":0}]
[null,null,null,null,"16 to < 50 GJ/hr",{"$f":"Demand!H69","v":12.03287671232877},{"$f":"Demand!I69","v":12.03287671232877},{"$f":"Demand!J69","v":11.746379647749514},{"$f":"Demand!K69","v":11.746379647749514},{"$f":"Demand!L69","v":11.173385518591001},{"$f":"Demand!M69","v":10.886888454011745},{"$f":"Demand!AG69","v":0},{"$f":"Demand!AH69","v":0},{"$f":"Demand!AI69","v":0},{"$f":"Demand!AJ69","v":0},{"$f":"Demand!AK69","v":0},{"$f":"Demand!AL69","v":0},{"$f":"Demand!BF69","v":0},{"$f":"Demand!BG69","v":0},{"$f":"Demand!BH69","v":0},{"$f":"Demand!BI69","v":0},{"$f":"Demand!BJ69","v":0},{"$f":"Demand!BK69","v":0},{"$f":"Demand!CE69","v":0},{"$f":"Demand!CF69","v":0},{"$f":"Demand!CG69","v":0},{"$f":"Demand!CH69","v":0},{"$f":"Demand!CI69","v":0},{"$f":"Demand!CJ69","v":0},{"$f":"Demand!DD69","v":0},{"$f":"Demand!DE69","v":0},{"$f":"Demand!DF69","v":0},{"$f":"Demand!DG69","v":0},{"$f":"Demand!DH69","v":0},{"$f":"Demand!DI69","v":0},{"$f":"Demand!EC69","v":0},{"$f":"Demand!ED69","v":0},{"$f":"Demand!EE69","v":0},{"$f":"Demand!EF69","v":0},{"$f":"Demand!EG69","v":0},{"$f":"Demand!EH69","v":0},{"$f":"Demand!FB69","v":0},{"$f":"Demand!FC69","v":0},{"$f":"Demand!FD69","v":0},{"$f":"Demand!FE69","v":0},{"$f":"Demand!FF69","v":0},{"$f":"Demand!FG69","v":0},{"$f":"Demand!GA69","v":0},{"$f":"Demand!GB69","v":0},{"$f":"Demand!GC69","v":0},{"$f":"Demand!GD69","v":0},{"$f":"Demand!GE69","v":0},{"$f":"Demand!GF69","v":0}]
[null,null,null,null,"50 to < 100 GJ/hr","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC"]
[null,null,null,null,"100 to < 1000 GJ/hr",{"$f":"Demand!H71","v":0},{"$f":"Demand!I71","v":0},{"$f":"Demand!J71","v":0},{"$f":"Demand!K71","v":0},{"$f":"Demand!L71","v":0},{"$f":"Demand!M71","v":0},{"$f":"Demand!AG71","v":0},{"$f":"Demand!AH71","v":0},{"$f":"Demand!AI71","v":0},{"$f":"Demand!AJ71","v":0},{"$f":"Demand!AK71","v":0},{"$f":"Demand!AL71","v":0},{"$f":"Demand!BF71","v":0},{"$f":"Demand!BG71","v":0},{"$f":"Demand!BH71","v":0},{"$f":"Demand!BI71","v":0},{"$f":"Demand!BJ71","v":0},{"$f":"Demand!BK71","v":0},{"$f":"Demand!CE71","v":0},{"$f":"Demand!CF71","v":0},{"$f":"Demand!CG71","v":0},{"$f":"Demand!CH71","v":0},{"$f":"Demand!CI71","v":0},{"$f":"Demand!CJ71","v":0},{"$f":"Demand!DD71","v":0},{"$f":"Demand!DE71","v":0},{"$f":"Demand!DF71","v":0},{"$f":"Demand!DG71","v":0},{"$f":"Demand!DH71","v":0},{"$f":"Demand!DI71","v":0},{"$f":"Demand!EC71","v":0},{"$f":"Demand!ED71","v":0},{"$f":"Demand!EE71","v":0},{"$f":"Demand!EF71","v":0},{"$f":"Demand!EG71","v":0},{"$f":"Demand!EH71","v":0},{"$f":"Demand!FB71","v":0},{"$f":"Demand!FC71","v":0},{"$f":"Demand!FD71","v":0},{"$f":"Demand!FE71","v":0},{"$f":"Demand!FF71","v":0},{"$f":"Demand!FG71","v":0},{"$f":"Demand!GA71","v":0},{"$f":"Demand!GB71","v":0},{"$f":"Demand!GC71","v":0},{"$f":"Demand!GD71","v":0},{"$f":"Demand!GE71","v":0},{"$f":"Demand!GF71","v":0}]
[null,null,null,null,"Metering Double Meter",{"$f":"Demand!H72","v":0},{"$f":"Demand!I72","v":0},{"$f":"Demand!J72","v":0},{"$f":"Demand!K72","v":0},{"$f":"Demand!L72","v":0},{"$f":"Demand!M72","v":0},{"$f":"Demand!AG72","v":0},{"$f":"Demand!AH72","v":0},{"$f":"Demand!AI72","v":0},{"$f":"Demand!AJ72","v":0},{"$f":"Demand!AK72","v":0},{"$f":"Demand!AL72","v":0},{"$f":"Demand!BF72","v":0},{"$f":"Demand!BG72","v":0},{"$f":"Demand!BH72","v":0},{"$f":"Demand!BI72","v":0},{"$f":"Demand!BJ72","v":0},{"$f":"Demand!BK72","v":0},{"$f":"Demand!CE72","v":0},{"$f":"Demand!CF72","v":0},{"$f":"Demand!CG72","v":0},{"$f":"Demand!CH72","v":0},{"$f":"Demand!CI72","v":0},{"$f":"Demand!CJ72","v":0},{"$f":"Demand!DD72","v":0},{"$f":"Demand!DE72","v":0},{"$f":"Demand!DF72","v":0},{"$f":"Demand!DG72","v":0},{"$f":"Demand!DH72","v":0},{"$f":"Demand!DI72","v":0},{"$f":"Demand!EC72","v":0},{"$f":"Demand!ED72","v":0},{"$f":"Demand!EE72","v":0},{"$f":"Demand!EF72","v":0},{"$f":"Demand!EG72","v":0},{"$f":"Demand!EH72","v":0},{"$f":"Demand!FB72","v":0},{"$f":"Demand!FC72","v":0},{"$f":"Demand!FD72","v":0},{"$f":"Demand!FE72","v":0},{"$f":"Demand!FF72","v":0},{"$f":"Demand!FG72","v":0},{"$f":"Demand!GA72","v":0},{"$f":"Demand!GB72","v":0},{"$f":"Demand!GC72","v":0},{"$f":"Demand!GD72","v":0},{"$f":"Demand!GE72","v":0},{"$f":"Demand!GF72","v":0}]
[null,null,null,null,"MHQ < 16 GJ/hr",{"$f":"Demand!H73","v":0},{"$f":"Demand!I73","v":0},{"$f":"Demand!J73","v":0},{"$f":"Demand!K73","v":0},{"$f":"Demand!L73","v":0},{"$f":"Demand!M73","v":0},{"$f":"Demand!AG73","v":0},{"$f":"Demand!AH73","v":0},{"$f":"Demand!AI73","v":0},{"$f":"Demand!AJ73","v":0},{"$f":"Demand!AK73","v":0},{"$f":"Demand!AL73","v":0},{"$f":"Demand!BF73","v":0},{"$f":"Demand!BG73","v":0},{"$f":"Demand!BH73","v":0},{"$f":"Demand!BI73","v":0},{"$f":"Demand!BJ73","v":0},{"$f":"Demand!BK73","v":0},{"$f":"Demand!CE73","v":0},{"$f":"Demand!CF73","v":0},{"$f":"Demand!CG73","v":0},{"$f":"Demand!CH73","v":0},{"$f":"Demand!CI73","v":0},{"$f":"Demand!CJ73","v":0},{"$f":"Demand!DD73","v":0},{"$f":"Demand!DE73","v":0},{"$f":"Demand!DF73","v":0},{"$f":"Demand!DG73","v":0},{"$f":"Demand!DH73","v":0},{"$f":"Demand!DI73","v":0},{"$f":"Demand!EC73","v":0},{"$f":"Demand!ED73","v":0},{"$f":"Demand!EE73","v":0},{"$f":"Demand!EF73","v":0},{"$f":"Demand!EG73","v":0},{"$f":"Demand!EH73","v":0},{"$f":"Demand!FB73","v":0},{"$f":"Demand!FC73","v":0},{"$f":"Demand!FD73","v":0},{"$f":"Demand!FE73","v":0},{"$f":"Demand!FF73","v":0},{"$f":"Demand!FG73","v":0},{"$f":"Demand!GA73","v":0},{"$f":"Demand!GB73","v":0},{"$f":"Demand!GC73","v":0},{"$f":"Demand!GD73","v":0},{"$f":"Demand!GE73","v":0},{"$f":"Demand!GF73","v":0}]
[null,null,null,null,"16 to < 50 GJ/hr","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC"]
[null,null,null,null,"50 to < 100 GJ/hr",{"$f":"Demand!H75","v":0},{"$f":"Demand!I75","v":0},{"$f":"Demand!J75","v":0},{"$f":"Demand!K75","v":0},{"$f":"Demand!L75","v":0},{"$f":"Demand!M75","v":0},{"$f":"Demand!AG75","v":0},{"$f":"Demand!AH75","v":0},{"$f":"Demand!AI75","v":0},{"$f":"Demand!AJ75","v":0},{"$f":"Demand!AK75","v":0},{"$f":"Demand!AL75","v":0},{"$f":"Demand!BF75","v":0},{"$f":"Demand!BG75","v":0},{"$f":"Demand!BH75","v":0},{"$f":"Demand!BI75","v":0},{"$f":"Demand!BJ75","v":0},{"$f":"Demand!BK75","v":0},{"$f":"Demand!CE75","v":0},{"$f":"Demand!CF75","v":0},{"$f":"Demand!CG75","v":0},{"$f":"Demand!CH75","v":0},{"$f":"Demand!CI75","v":0},{"$f":"Demand!CJ75","v":0},{"$f":"Demand!DD75","v":0},{"$f":"Demand!DE75","v":0},{"$f":"Demand!DF75","v":0},{"$f":"Demand!DG75","v":0},{"$f":"Demand!DH75","v":0},{"$f":"Demand!DI75","v":0},{"$f":"Demand!EC75","v":0},{"$f":"Demand!ED75","v":0},{"$f":"Demand!EE75","v":0},{"$f":"Demand!EF75","v":0},{"$f":"Demand!EG75","v":0},{"$f":"Demand!EH75","v":0},{"$f":"Demand!FB75","v":0},{"$f":"Demand!FC75","v":0},{"$f":"Demand!FD75","v":0},{"$f":"Demand!FE75","v":0},{"$f":"Demand!FF75","v":0},{"$f":"Demand!FG75","v":0},{"$f":"Demand!GA75","v":0},{"$f":"Demand!GB75","v":0},{"$f":"Demand!GC75","v":0},{"$f":"Demand!GD75","v":0},{"$f":"Demand!GE75","v":0},{"$f":"Demand!GF75","v":0}]
[null,null,null,null,"100 to < 1000 GJ/hr",{"$f":"Demand!H76","v":0},{"$f":"Demand!I76","v":0},{"$f":"Demand!J76","v":0},{"$f":"Demand!K76","v":0},{"$f":"Demand!L76","v":0},{"$f":"Demand!M76","v":0},{"$f":"Demand!AG76","v":0},{"$f":"Demand!AH76","v":0},{"$f":"Demand!AI76","v":0},{"$f":"Demand!AJ76","v":0},{"$f":"Demand!AK76","v":0},{"$f":"Demand!AL76","v":0},{"$f":"Demand!BF76","v":0},{"$f":"Demand!BG76","v":0},{"$f":"Demand!BH76","v":0},{"$f":"Demand!BI76","v":0},{"$f":"Demand!BJ76","v":0},{"$f":"Demand!BK76","v":0},{"$f":"Demand!CE76","v":0},{"$f":"Demand!CF76","v":0},{"$f":"Demand!CG76","v":0},{"$f":"Demand!CH76","v":0},{"$f":"Demand!CI76","v":0},{"$f":"Demand!CJ76","v":0},{"$f":"Demand!DD76","v":0},{"$f":"Demand!DE76","v":0},{"$f":"Demand!DF76","v":0},{"$f":"Demand!DG76","v":0},{"$f":"Demand!DH76","v":0},{"$f":"Demand!DI76","v":0},{"$f":"Demand!EC76","v":0},{"$f":"Demand!ED76","v":0},{"$f":"Demand!EE76","v":0},{"$f":"Demand!EF76","v":0},{"$f":"Demand!EG76","v":0},{"$f":"Demand!EH76","v":0},{"$f":"Demand!FB76","v":0},{"$f":"Demand!FC76","v":0},{"$f":"Demand!FD76","v":0},{"$f":"Demand!FE76","v":0},{"$f":"Demand!FF76","v":0},{"$f":"Demand!FG76","v":0},{"$f":"Demand!GA76","v":0},{"$f":"Demand!GB76","v":0},{"$f":"Demand!GC76","v":0},{"$f":"Demand!GD76","v":0},{"$f":"Demand!GE76","v":0},{"$f":"Demand!GF76","v":0}]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,{"$f":"E567","v":0}]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,{"$f":"E599","v":0}]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Total",149503.9656536933,143225.57505697914,133765.98503665091,123598.77221128459,113288.7103947111,103368.3793805781,1444952.6672651852,1367363.861441751,1263528.0713775968,1154473.6390786441,1044419.984304542,938423.48100787087,2633572.5420270558,2492841.2417920409,2302544.4114531893,2104406.9802262471,1906417.0911272552,1717195.4152109527,539731.89714806434,531708.01848107006,516837.69444242719,501287.59127450956,485547.1363820734,470062.23373267928,915135.99140325713,904068.08798502188,882385.05625993758,859738.05981918401,836762.5238958043,813795.76091390813,1980.404760558516,1963.8315097722018,1890.3247233249601,1855.2538122795372,1767.7833538062209,1677.5092592501601,1992.691064552761,1896.608108313902,1814.5963549993076,1696.0215656635962,1579.568396405896,1528.8309242833493,1646.3536792402047,1536.6257770250147,1442.1633271752362,1384.8859329016727,1344.55322368723,1305.4775043861741,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Forecast Sales Quantities (Years 6-10)"]
[null,null,null,null,"If the access arrangement period is longer than 5 years, expand this section to input forecast sales quantities for years 6 through to 10."]
[null,null,null,null,{"$f":"IF(SUM(G759:K759,M759:Q759,S759:W759,Y759:AC759,AE759:AI759,AK759:AO759,AQ759:AU759,AW759:BA759,BC759:BG759,BI759:BM759)>0,IF($R$7<6,\"Caution - there appears to be data entered below for years 6 to 10, when the access arrangement period is only \"&$R$7&\" years.\",\"\"),\"\")","v":""}]
[null,null,null,null,"Note that year 5 quantities are transferred from the table above as a reference point"]
[null,null,null,null,"Tariff Quantities",{"$f":"F609&\" [years 6-10]\"","v":"Customer Numbers [years 6-10]"},null,null,null,null,null,{"$f":"L609&\" [years 6-10]\"","v":"Volumes - Throughput rate Block 1 ($/GJ) [years 6-10]"},null,null,null,null,null,{"$f":"R609&\" [years 6-10]\"","v":"Volumes - Throughput rate Block 2 ($/GJ) [years 6-10]"},null,null,null,null,null,{"$f":"X609&\" [years 6-10]\"","v":"Volumes - Throughput rate Block 3 ($/GJ) [years 6-10]"},null,null,null,null,null,{"$f":"AD609&\" [years 6-10]\"","v":"Volumes - Throughput rate Block 4 ($/GJ) [years 6-10]"},null,null,null,null,null,{"$f":"AJ609&\" [years 6-10]\"","v":"Volumes - Capacity rate Block 1 ($/GJ/CD pa) [years 6-10]"},null,null,null,null,null,{"$f":"AP609&\" [years 6-10]\"","v":"Volumes - Capacity rate Block 2 ($/GJ/CD pa) [years 6-10]"},null,null,null,null,null,{"$f":"AV609&\" [years 6-10]\"","v":"Volumes - Capacity rate Block 3 ($/GJ/CD pa) [years 6-10]"},null,null,null,null,null,{"$f":"BB609&\" [years 6-10]\"","v":"Volumes -  [years 6-10]"},null,null,null,null,null,{"$f":"BH609&\" [years 6-10]\"","v":"Volumes -  [years 6-10]"},null,null,null,null,null,{"$f":"BN609&\" [years 6-10]\"","v":"Volumes -  [years 6-10]"},null,null,null,null,null,{"$f":"BT609&\" [years 6-10]\"","v":"Volumes -  [years 6-10]"}]
[null,null,null,null,"Year",{"$f":"K610","v":"2030-31"},{"$f":"L525","v":"2031-32"},{"$f":"M525","v":"2032-33"},{"$f":"N525","v":"2033-34"},{"$f":"O525","v":"2034-35"},{"$f":"P525","v":"2035-36"},{"$f":"F688","v":"2030-31"},"2031-32","2032-33","2033-34","2034-35","2035-36","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2030-31","2031-32",{"$f":"AL688","v":"2032-33"},"2033-34","2034-35","2035-36","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36",{"$f":"BH688","v":"2030-31"},{"$f":"BI688","v":"2031-32"},{"$f":"BJ688","v":"2032-33"},{"$f":"BK688","v":"2033-34"},{"$f":"BL688","v":"2034-35"},{"$f":"BM688","v":"2035-36"},{"$f":"BN688","v":"2030-31"},{"$f":"BO688","v":"2031-32"},{"$f":"BP688","v":"2032-33"},{"$f":"BQ688","v":"2033-34"},{"$f":"BR688","v":"2034-35"},{"$f":"BS688","v":"2035-36"}]
[null,null,null,null,{"$f":"E611","v":"Residential & Small Business Network Tariffs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BY611","v":0}]
[null,null,null,null,"VI - Volume Individually Metered",103318.83731853485,{"$f":"Demand!N60","v":93094.879623489585},{"$f":"Demand!O60","v":82599.077917258386},{"$f":"Demand!P60","v":72983.639662096743},{"$f":"Demand!Q60","v":64243.310961216368},{"$f":"Demand!R60","v":56186.051533473124},{"$f":"Q612","v":904752.72420517926},{"$f":"Demand!AM60","v":809167.7082942595},{"$f":"Demand!AN60","v":712438.28690253641},{"$f":"Demand!AO60","v":624072.345780915},{"$f":"Demand!AP60","v":545324.59133887757},{"$f":"Demand!AQ60","v":472833.53448466881},{"$f":"W612","v":1702063.9350114441},{"$f":"Demand!BL60","v":1535744.2060114744},{"$f":"Demand!BM60","v":1369800.6723091088},{"$f":"Demand!BN60","v":1218768.4111574315},{"$f":"Demand!BO60","v":1084456.4048598933},{"$f":"Demand!BP60","v":961325.93630181765},{"$f":"AC612","v":470062.23373267928},{"$f":"Demand!CK60","v":456360.22235278395},{"$f":"Demand!CL60","v":442935.95339908457},{"$f":"Demand!CM60","v":430171.81586470146},{"$f":"Demand!CN60","v":418146.5726543729},{"$f":"Demand!CO60","v":406634.24173608748},{"$f":"AI612","v":813795.76091390813},{"$f":"Demand!DJ60","v":794240.33512743388},{"$f":"Demand!DK60","v":775669.93288024177},{"$f":"Demand!DL60","v":757516.04481468967},{"$f":"Demand!DM60","v":739778.08129645174},{"$f":"Demand!DN60","v":722440.02732255275},{"$f":"AO612","v":0},{"$f":"Demand!EI60","v":0},{"$f":"Demand!EJ60","v":0},{"$f":"Demand!EK60","v":0},{"$f":"Demand!EL60","v":0},{"$f":"Demand!EM60","v":0},{"$f":"AU612","v":0},{"$f":"Demand!FH60","v":0},{"$f":"Demand!FI60","v":0},{"$f":"Demand!FJ60","v":0},{"$f":"Demand!FK60","v":0},{"$f":"Demand!FL60","v":0},{"$f":"BA612","v":0},{"$f":"Demand!GG60","v":0},{"$f":"Demand!GH60","v":0},{"$f":"Demand!GI60","v":0},{"$f":"Demand!GJ60","v":0},{"$f":"Demand!GK60","v":0}]
[null,null,null,null,"VB - Boundary metered with gas heating and cooking",10.530711749704285,{"$f":"Demand!N61","v":9.2813115357014961},{"$f":"Demand!O61","v":8.1026982918091655},{"$f":"Demand!P61","v":7.0556565226082375},{"$f":"Demand!Q61","v":6.0788745910548343},{"$f":"Demand!R61","v":5.1887079863011234},4507.5785066121725,{"$f":"Demand!AM61","v":3970.2400240763491},{"$f":"Demand!AN61","v":3464.1482786610918},{"$f":"Demand!AO61","v":3014.8543632688725},{"$f":"Demand!AP61","v":2596.0019562530811},{"$f":"Demand!AQ61","v":2214.6632200019217},15131.480199508625,{"$f":"Demand!BL61","v":13280.056471516113},{"$f":"Demand!BM61","v":11550.109706139741},{"$f":"Demand!BN61","v":10020.118286924708},{"$f":"Demand!BO61","v":8600.4460723551074},{"$f":"Demand!BP61","v":7314.1472867401653},0,{"$f":"Demand!CK61","v":0},{"$f":"Demand!CL61","v":0},{"$f":"Demand!CM61","v":0},{"$f":"Demand!CN61","v":0},{"$f":"Demand!CO61","v":0},0,{"$f":"Demand!DJ61","v":0},{"$f":"Demand!DK61","v":0},{"$f":"Demand!DL61","v":0},{"$f":"Demand!DM61","v":0},{"$f":"Demand!DN61","v":0},0,{"$f":"Demand!EI61","v":0},{"$f":"Demand!EJ61","v":0},{"$f":"Demand!EK61","v":0},{"$f":"Demand!EL61","v":0},{"$f":"Demand!EM61","v":0},0,{"$f":"Demand!FH61","v":0},{"$f":"Demand!FI61","v":0},{"$f":"Demand!FJ61","v":0},{"$f":"Demand!FK61","v":0},{"$f":"Demand!FL61","v":0},0,{"$f":"Demand!GG61","v":0},{"$f":"Demand!GH61","v":0},{"$f":"Demand!GI61","v":0},{"$f":"Demand!GJ61","v":0},{"$f":"Demand!GK61","v":0}]
[null,null,null,null,"Large Business Network Tariffs",0,{"$f":"Demand!N62","v":0},{"$f":"Demand!O62","v":0},{"$f":"Demand!P62","v":0},{"$f":"Demand!Q62","v":0},{"$f":"Demand!R62","v":0},0,{"$f":"Demand!AM62","v":0},{"$f":"Demand!AN62","v":0},{"$f":"Demand!AO62","v":0},{"$f":"Demand!AP62","v":0},{"$f":"Demand!AQ62","v":0},0,{"$f":"Demand!BL62","v":0},{"$f":"Demand!BM62","v":0},{"$f":"Demand!BN62","v":0},{"$f":"Demand!BO62","v":0},{"$f":"Demand!BP62","v":0},0,{"$f":"Demand!CK62","v":0},{"$f":"Demand!CL62","v":0},{"$f":"Demand!CM62","v":0},{"$f":"Demand!CN62","v":0},{"$f":"Demand!CO62","v":0},0,{"$f":"Demand!DJ62","v":0},{"$f":"Demand!DK62","v":0},{"$f":"Demand!DL62","v":0},{"$f":"Demand!DM62","v":0},{"$f":"Demand!DN62","v":0},0,{"$f":"Demand!EI62","v":0},{"$f":"Demand!EJ62","v":0},{"$f":"Demand!EK62","v":0},{"$f":"Demand!EL62","v":0},{"$f":"Demand!EM62","v":0},0,{"$f":"Demand!FH62","v":0},{"$f":"Demand!FI62","v":0},{"$f":"Demand!FJ62","v":0},{"$f":"Demand!FK62","v":0},{"$f":"Demand!FL62","v":0},0,{"$f":"Demand!GG62","v":0},{"$f":"Demand!GH62","v":0},{"$f":"Demand!GI62","v":0},{"$f":"Demand!GJ62","v":0},{"$f":"Demand!GK62","v":0}]
[null,null,null,null,"DBC - Large capacity ","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC"]
[null,null,null,null,"DBT - Large throughput","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC"]
[null,null,null,null,"Closed Tariff - 15+ Connections","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC"]
[null,null,null,null,"Large Business Metering Tariffs",0,{"$f":"Demand!N66","v":0},{"$f":"Demand!O66","v":0},{"$f":"Demand!P66","v":0},{"$f":"Demand!Q66","v":0},{"$f":"Demand!R66","v":0},0,{"$f":"Demand!AM66","v":0},{"$f":"Demand!AN66","v":0},{"$f":"Demand!AO66","v":0},{"$f":"Demand!AP66","v":0},{"$f":"Demand!AQ66","v":0},0,{"$f":"Demand!BL66","v":0},{"$f":"Demand!BM66","v":0},{"$f":"Demand!BN66","v":0},{"$f":"Demand!BO66","v":0},{"$f":"Demand!BP66","v":0},0,{"$f":"Demand!CK66","v":0},{"$f":"Demand!CL66","v":0},{"$f":"Demand!CM66","v":0},{"$f":"Demand!CN66","v":0},{"$f":"Demand!CO66","v":0},0,{"$f":"Demand!DJ66","v":0},{"$f":"Demand!DK66","v":0},{"$f":"Demand!DL66","v":0},{"$f":"Demand!DM66","v":0},{"$f":"Demand!DN66","v":0},0,{"$f":"Demand!EI66","v":0},{"$f":"Demand!EJ66","v":0},{"$f":"Demand!EK66","v":0},{"$f":"Demand!EL66","v":0},{"$f":"Demand!EM66","v":0},0,{"$f":"Demand!FH66","v":0},{"$f":"Demand!FI66","v":0},{"$f":"Demand!FJ66","v":0},{"$f":"Demand!FK66","v":0},{"$f":"Demand!FL66","v":0},0,{"$f":"Demand!GG66","v":0},{"$f":"Demand!GH66","v":0},{"$f":"Demand!GI66","v":0},{"$f":"Demand!GJ66","v":0},{"$f":"Demand!GK66","v":0}]
[null,null,null,null,"Metering - Single Meter",0,{"$f":"Demand!N67","v":0},{"$f":"Demand!O67","v":0},{"$f":"Demand!P67","v":0},{"$f":"Demand!Q67","v":0},{"$f":"Demand!R67","v":0},0,{"$f":"Demand!AM67","v":0},{"$f":"Demand!AN67","v":0},{"$f":"Demand!AO67","v":0},{"$f":"Demand!AP67","v":0},{"$f":"Demand!AQ67","v":0},0,{"$f":"Demand!BL67","v":0},{"$f":"Demand!BM67","v":0},{"$f":"Demand!BN67","v":0},{"$f":"Demand!BO67","v":0},{"$f":"Demand!BP67","v":0},0,{"$f":"Demand!CK67","v":0},{"$f":"Demand!CL67","v":0},{"$f":"Demand!CM67","v":0},{"$f":"Demand!CN67","v":0},{"$f":"Demand!CO67","v":0},0,{"$f":"Demand!DJ67","v":0},{"$f":"Demand!DK67","v":0},{"$f":"Demand!DL67","v":0},{"$f":"Demand!DM67","v":0},{"$f":"Demand!DN67","v":0},0,{"$f":"Demand!EI67","v":0},{"$f":"Demand!EJ67","v":0},{"$f":"Demand!EK67","v":0},{"$f":"Demand!EL67","v":0},{"$f":"Demand!EM67","v":0},0,{"$f":"Demand!FH67","v":0},{"$f":"Demand!FI67","v":0},{"$f":"Demand!FJ67","v":0},{"$f":"Demand!FK67","v":0},{"$f":"Demand!FL67","v":0},0,{"$f":"Demand!GG67","v":0},{"$f":"Demand!GH67","v":0},{"$f":"Demand!GI67","v":0},{"$f":"Demand!GJ67","v":0},{"$f":"Demand!GK67","v":0}]
[null,null,null,null,"MHQ < 16 GJ/hr",23.519686191082183,{"$f":"Demand!N68","v":23.519686191082183},{"$f":"Demand!O68","v":23.519686191082183},{"$f":"Demand!P68","v":23.519686191082183},{"$f":"Demand!Q68","v":23.519686191082183},{"$f":"Demand!R68","v":23.519686191082183},0,{"$f":"Demand!AM68","v":0},{"$f":"Demand!AN68","v":0},{"$f":"Demand!AO68","v":0},{"$f":"Demand!AP68","v":0},{"$f":"Demand!AQ68","v":0},0,{"$f":"Demand!BL68","v":0},{"$f":"Demand!BM68","v":0},{"$f":"Demand!BN68","v":0},{"$f":"Demand!BO68","v":0},{"$f":"Demand!BP68","v":0},0,{"$f":"Demand!CK68","v":0},{"$f":"Demand!CL68","v":0},{"$f":"Demand!CM68","v":0},{"$f":"Demand!CN68","v":0},{"$f":"Demand!CO68","v":0},0,{"$f":"Demand!DJ68","v":0},{"$f":"Demand!DK68","v":0},{"$f":"Demand!DL68","v":0},{"$f":"Demand!DM68","v":0},{"$f":"Demand!DN68","v":0},0,{"$f":"Demand!EI68","v":0},{"$f":"Demand!EJ68","v":0},{"$f":"Demand!EK68","v":0},{"$f":"Demand!EL68","v":0},{"$f":"Demand!EM68","v":0},0,{"$f":"Demand!FH68","v":0},{"$f":"Demand!FI68","v":0},{"$f":"Demand!FJ68","v":0},{"$f":"Demand!FK68","v":0},{"$f":"Demand!FL68","v":0},0,{"$f":"Demand!GG68","v":0},{"$f":"Demand!GH68","v":0},{"$f":"Demand!GI68","v":0},{"$f":"Demand!GJ68","v":0},{"$f":"Demand!GK68","v":0}]
[null,null,null,null,"16 to < 50 GJ/hr",10.886888454011745,{"$f":"Demand!N69","v":10.886888454011745},{"$f":"Demand!O69","v":10.886888454011745},{"$f":"Demand!P69","v":10.886888454011745},{"$f":"Demand!Q69","v":10.886888454011745},{"$f":"Demand!R69","v":10.886888454011745},0,{"$f":"Demand!AM69","v":0},{"$f":"Demand!AN69","v":0},{"$f":"Demand!AO69","v":0},{"$f":"Demand!AP69","v":0},{"$f":"Demand!AQ69","v":0},0,{"$f":"Demand!BL69","v":0},{"$f":"Demand!BM69","v":0},{"$f":"Demand!BN69","v":0},{"$f":"Demand!BO69","v":0},{"$f":"Demand!BP69","v":0},0,{"$f":"Demand!CK69","v":0},{"$f":"Demand!CL69","v":0},{"$f":"Demand!CM69","v":0},{"$f":"Demand!CN69","v":0},{"$f":"Demand!CO69","v":0},0,{"$f":"Demand!DJ69","v":0},{"$f":"Demand!DK69","v":0},{"$f":"Demand!DL69","v":0},{"$f":"Demand!DM69","v":0},{"$f":"Demand!DN69","v":0},0,{"$f":"Demand!EI69","v":0},{"$f":"Demand!EJ69","v":0},{"$f":"Demand!EK69","v":0},{"$f":"Demand!EL69","v":0},{"$f":"Demand!EM69","v":0},0,{"$f":"Demand!FH69","v":0},{"$f":"Demand!FI69","v":0},{"$f":"Demand!FJ69","v":0},{"$f":"Demand!FK69","v":0},{"$f":"Demand!FL69","v":0},0,{"$f":"Demand!GG69","v":0},{"$f":"Demand!GH69","v":0},{"$f":"Demand!GI69","v":0},{"$f":"Demand!GJ69","v":0},{"$f":"Demand!GK69","v":0}]
[null,null,null,null,"50 to < 100 GJ/hr","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC"]
[null,null,null,null,"100 to < 1000 GJ/hr",0,{"$f":"Demand!N71","v":0},{"$f":"Demand!O71","v":0},{"$f":"Demand!P71","v":0},{"$f":"Demand!Q71","v":0},{"$f":"Demand!R71","v":0},0,{"$f":"Demand!AM71","v":0},{"$f":"Demand!AN71","v":0},{"$f":"Demand!AO71","v":0},{"$f":"Demand!AP71","v":0},{"$f":"Demand!AQ71","v":0},0,{"$f":"Demand!BL71","v":0},{"$f":"Demand!BM71","v":0},{"$f":"Demand!BN71","v":0},{"$f":"Demand!BO71","v":0},{"$f":"Demand!BP71","v":0},0,{"$f":"Demand!CK71","v":0},{"$f":"Demand!CL71","v":0},{"$f":"Demand!CM71","v":0},{"$f":"Demand!CN71","v":0},{"$f":"Demand!CO71","v":0},0,{"$f":"Demand!DJ71","v":0},{"$f":"Demand!DK71","v":0},{"$f":"Demand!DL71","v":0},{"$f":"Demand!DM71","v":0},{"$f":"Demand!DN71","v":0},0,{"$f":"Demand!EI71","v":0},{"$f":"Demand!EJ71","v":0},{"$f":"Demand!EK71","v":0},{"$f":"Demand!EL71","v":0},{"$f":"Demand!EM71","v":0},0,{"$f":"Demand!FH71","v":0},{"$f":"Demand!FI71","v":0},{"$f":"Demand!FJ71","v":0},{"$f":"Demand!FK71","v":0},{"$f":"Demand!FL71","v":0},0,{"$f":"Demand!GG71","v":0},{"$f":"Demand!GH71","v":0},{"$f":"Demand!GI71","v":0},{"$f":"Demand!GJ71","v":0},{"$f":"Demand!GK71","v":0}]
[null,null,null,null,"Metering Double Meter",0,{"$f":"Demand!N72","v":0},{"$f":"Demand!O72","v":0},{"$f":"Demand!P72","v":0},{"$f":"Demand!Q72","v":0},{"$f":"Demand!R72","v":0},0,{"$f":"Demand!AM72","v":0},{"$f":"Demand!AN72","v":0},{"$f":"Demand!AO72","v":0},{"$f":"Demand!AP72","v":0},{"$f":"Demand!AQ72","v":0},0,{"$f":"Demand!BL72","v":0},{"$f":"Demand!BM72","v":0},{"$f":"Demand!BN72","v":0},{"$f":"Demand!BO72","v":0},{"$f":"Demand!BP72","v":0},0,{"$f":"Demand!CK72","v":0},{"$f":"Demand!CL72","v":0},{"$f":"Demand!CM72","v":0},{"$f":"Demand!CN72","v":0},{"$f":"Demand!CO72","v":0},0,{"$f":"Demand!DJ72","v":0},{"$f":"Demand!DK72","v":0},{"$f":"Demand!DL72","v":0},{"$f":"Demand!DM72","v":0},{"$f":"Demand!DN72","v":0},0,{"$f":"Demand!EI72","v":0},{"$f":"Demand!EJ72","v":0},{"$f":"Demand!EK72","v":0},{"$f":"Demand!EL72","v":0},{"$f":"Demand!EM72","v":0},0,{"$f":"Demand!FH72","v":0},{"$f":"Demand!FI72","v":0},{"$f":"Demand!FJ72","v":0},{"$f":"Demand!FK72","v":0},{"$f":"Demand!FL72","v":0},0,{"$f":"Demand!GG72","v":0},{"$f":"Demand!GH72","v":0},{"$f":"Demand!GI72","v":0},{"$f":"Demand!GJ72","v":0},{"$f":"Demand!GK72","v":0}]
[null,null,null,null,"MHQ < 16 GJ/hr",0,{"$f":"Demand!N73","v":0},{"$f":"Demand!O73","v":0},{"$f":"Demand!P73","v":0},{"$f":"Demand!Q73","v":0},{"$f":"Demand!R73","v":0},0,{"$f":"Demand!AM73","v":0},{"$f":"Demand!AN73","v":0},{"$f":"Demand!AO73","v":0},{"$f":"Demand!AP73","v":0},{"$f":"Demand!AQ73","v":0},0,{"$f":"Demand!BL73","v":0},{"$f":"Demand!BM73","v":0},{"$f":"Demand!BN73","v":0},{"$f":"Demand!BO73","v":0},{"$f":"Demand!BP73","v":0},0,{"$f":"Demand!CK73","v":0},{"$f":"Demand!CL73","v":0},{"$f":"Demand!CM73","v":0},{"$f":"Demand!CN73","v":0},{"$f":"Demand!CO73","v":0},0,{"$f":"Demand!DJ73","v":0},{"$f":"Demand!DK73","v":0},{"$f":"Demand!DL73","v":0},{"$f":"Demand!DM73","v":0},{"$f":"Demand!DN73","v":0},0,{"$f":"Demand!EI73","v":0},{"$f":"Demand!EJ73","v":0},{"$f":"Demand!EK73","v":0},{"$f":"Demand!EL73","v":0},{"$f":"Demand!EM73","v":0},0,{"$f":"Demand!FH73","v":0},{"$f":"Demand!FI73","v":0},{"$f":"Demand!FJ73","v":0},{"$f":"Demand!FK73","v":0},{"$f":"Demand!FL73","v":0},0,{"$f":"Demand!GG73","v":0},{"$f":"Demand!GH73","v":0},{"$f":"Demand!GI73","v":0},{"$f":"Demand!GJ73","v":0},{"$f":"Demand!GK73","v":0}]
[null,null,null,null,"16 to < 50 GJ/hr","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC"]
[null,null,null,null,"50 to < 100 GJ/hr",0,{"$f":"Demand!N75","v":0},{"$f":"Demand!O75","v":0},{"$f":"Demand!P75","v":0},{"$f":"Demand!Q75","v":0},{"$f":"Demand!R75","v":0},0,{"$f":"Demand!AM75","v":0},{"$f":"Demand!AN75","v":0},{"$f":"Demand!AO75","v":0},{"$f":"Demand!AP75","v":0},{"$f":"Demand!AQ75","v":0},0,{"$f":"Demand!BL75","v":0},{"$f":"Demand!BM75","v":0},{"$f":"Demand!BN75","v":0},{"$f":"Demand!BO75","v":0},{"$f":"Demand!BP75","v":0},0,{"$f":"Demand!CK75","v":0},{"$f":"Demand!CL75","v":0},{"$f":"Demand!CM75","v":0},{"$f":"Demand!CN75","v":0},{"$f":"Demand!CO75","v":0},0,{"$f":"Demand!DJ75","v":0},{"$f":"Demand!DK75","v":0},{"$f":"Demand!DL75","v":0},{"$f":"Demand!DM75","v":0},{"$f":"Demand!DN75","v":0},0,{"$f":"Demand!EI75","v":0},{"$f":"Demand!EJ75","v":0},{"$f":"Demand!EK75","v":0},{"$f":"Demand!EL75","v":0},{"$f":"Demand!EM75","v":0},0,{"$f":"Demand!FH75","v":0},{"$f":"Demand!FI75","v":0},{"$f":"Demand!FJ75","v":0},{"$f":"Demand!FK75","v":0},{"$f":"Demand!FL75","v":0},0,{"$f":"Demand!GG75","v":0},{"$f":"Demand!GH75","v":0},{"$f":"Demand!GI75","v":0},{"$f":"Demand!GJ75","v":0},{"$f":"Demand!GK75","v":0}]
[null,null,null,null,"100 to < 1000 GJ/hr",0,{"$f":"Demand!N76","v":0},{"$f":"Demand!O76","v":0},{"$f":"Demand!P76","v":0},{"$f":"Demand!Q76","v":0},{"$f":"Demand!R76","v":0},0,{"$f":"Demand!AM76","v":0},{"$f":"Demand!AN76","v":0},{"$f":"Demand!AO76","v":0},{"$f":"Demand!AP76","v":0},{"$f":"Demand!AQ76","v":0},0,{"$f":"Demand!BL76","v":0},{"$f":"Demand!BM76","v":0},{"$f":"Demand!BN76","v":0},{"$f":"Demand!BO76","v":0},{"$f":"Demand!BP76","v":0},0,{"$f":"Demand!CK76","v":0},{"$f":"Demand!CL76","v":0},{"$f":"Demand!CM76","v":0},{"$f":"Demand!CN76","v":0},{"$f":"Demand!CO76","v":0},0,{"$f":"Demand!DJ76","v":0},{"$f":"Demand!DK76","v":0},{"$f":"Demand!DL76","v":0},{"$f":"Demand!DM76","v":0},{"$f":"Demand!DN76","v":0},0,{"$f":"Demand!EI76","v":0},{"$f":"Demand!EJ76","v":0},{"$f":"Demand!EK76","v":0},{"$f":"Demand!EL76","v":0},{"$f":"Demand!EM76","v":0},0,{"$f":"Demand!FH76","v":0},{"$f":"Demand!FI76","v":0},{"$f":"Demand!FJ76","v":0},{"$f":"Demand!FK76","v":0},{"$f":"Demand!FL76","v":0},0,{"$f":"Demand!GG76","v":0},{"$f":"Demand!GH76","v":0},{"$f":"Demand!GI76","v":0},{"$f":"Demand!GJ76","v":0},{"$f":"Demand!GK76","v":0}]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,{"$f":"E637","v":0},{"$f":"K637","v":0},null,null,null,null,null,{"$f":"Q637","v":0},null,null,null,null,null,{"$f":"W637","v":0},null,null,null,null,null,{"$f":"AC637","v":0},null,null,null,null,null,{"$f":"AI637","v":0},null,null,null,null,null,{"$f":"AO637","v":0},null,null,null,null,null,{"$f":"AU637","v":0},null,null,null,null,null,{"$f":"BA637","v":0}]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,{"$f":"BG641","v":0},null,null,null,null,null,{"$f":"BM641","v":0},null,null,null,null,null,{"$f":"BS641","v":0},null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,{"$f":"BS675","v":0},null,null,null,null,null,{"$f":"BY675","v":0}]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,"Total",103368.3793805781,93143.17228531884,82646.191965843755,73029.706668912913,64288.401186100964,56230.251591752967,938423.48100787087,842305.90955202677,745073.34740843624,656262.25361906283,577098.67930343759,504232.68330366485,1717195.4152109527,1549024.2624829905,1381350.7820152484,1228788.5294443562,1093056.8509322484,968640.08358855778,470062.23373267928,456360.22235278395,442935.95339908457,430171.81586470146,418146.5726543729,406634.24173608748,813795.76091390813,794240.33512743388,775669.93288024177,757516.04481468967,739778.08129645174,722440.02732255275,1677.5092592501601,1668.0147585582397,1650.4775786966263,1625.9875587722786,1594.9892311615395,1547.5512651621234,1528.8309242833493,1436.1719477113029,1350.9405615003695,1250.9484834541097,1140.1317192610086,1020.994397588222,1305.4775043861741,1133.9801084763367,963.963365280728,816.95183383671781,688.25413944527781,585.80422449222749,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Forecast Sales Quantities (Years 11-15)"]
[null,null,null,null,"If the access arrangement period is longer than 5 years, expand this section to input forecast sales quantities for years 6 through to 10."]
[null,null,null,null,{"$f":"IF(SUM(G837:K837,M837:Q837,S837:W837,Y837:AC837,AE837:AI837,AK837:AO837,AQ837:AU837,AW837:BA837,BC837:BG837,BI837:BM837)>0,IF($R$7<6,\"Caution - there appears to be data entered below for years 6 to 10, when the access arrangement period is only \"&$R$7&\" years.\",\"\"),\"\")","v":""}]
[null,null,null,null,"Note that year 5 quantities are transferred from the table above as a reference point"]
[null,null,null,null,"Tariff Quantities",{"$f":"F609&\" [years 11-15]\"","v":"Customer Numbers [years 11-15]"},null,null,null,null,null,{"$f":"L609&\" [years 11-15]\"","v":"Volumes - Throughput rate Block 1 ($/GJ) [years 11-15]"},null,null,null,null,null,{"$f":"R609&\" [years 11-15]\"","v":"Volumes - Throughput rate Block 2 ($/GJ) [years 11-15]"},null,null,null,null,null,{"$f":"X609&\" [years 11-15]\"","v":"Volumes - Throughput rate Block 3 ($/GJ) [years 11-15]"},null,null,null,null,null,{"$f":"AD609&\" [years 11-15]\"","v":"Volumes - Throughput rate Block 4 ($/GJ) [years 11-15]"},null,null,null,null,null,{"$f":"AJ609&\" [years 11-15]\"","v":"Volumes - Capacity rate Block 1 ($/GJ/CD pa) [years 11-15]"},null,null,null,null,null,{"$f":"AP609&\" [years 11-15]\"","v":"Volumes - Capacity rate Block 2 ($/GJ/CD pa) [years 11-15]"},null,null,null,null,null,{"$f":"AV609&\" [years 11-15]\"","v":"Volumes - Capacity rate Block 3 ($/GJ/CD pa) [years 11-15]"},null,null,null,null,null,{"$f":"BB687&\" [years 6-10]\"","v":"Volumes -  [years 6-10] [years 6-10]"},null,null,null,null,null,{"$f":"BH687&\" [years 6-10]\"","v":"Volumes -  [years 6-10] [years 6-10]"},null,null,null,null,null,{"$f":"BN687&\" [years 6-10]\"","v":"Volumes -  [years 6-10] [years 6-10]"},null,null,null,null,null,{"$f":"BT687&\" [years 6-10]\"","v":"Volumes -  [years 6-10] [years 6-10]"}]
[null,null,null,null,"Year",{"$f":"K688","v":"2035-36"},{"$f":"Q525","v":"2036-37"},{"$f":"R525","v":"2037-38"},"2038-39","2039-40","2040-41",{"$f":"F766","v":"2035-36"},{"$f":"G766","v":"2036-37"},{"$f":"H766","v":"2037-38"},{"$f":"I766","v":"2038-39"},{"$f":"J766","v":"2039-40"},{"$f":"K766","v":"2040-41"},{"$f":"L766","v":"2035-36"},{"$f":"M766","v":"2036-37"},{"$f":"N766","v":"2037-38"},{"$f":"O766","v":"2038-39"},{"$f":"P766","v":"2039-40"},{"$f":"Q766","v":"2040-41"},{"$f":"R766","v":"2035-36"},{"$f":"S766","v":"2036-37"},{"$f":"T766","v":"2037-38"},{"$f":"U766","v":"2038-39"},{"$f":"V766","v":"2039-40"},{"$f":"W766","v":"2040-41"},{"$f":"X766","v":"2035-36"},{"$f":"Y766","v":"2036-37"},{"$f":"Z766","v":"2037-38"},{"$f":"AA766","v":"2038-39"},{"$f":"AB766","v":"2039-40"},{"$f":"AC766","v":"2040-41"},{"$f":"AD766","v":"2035-36"},{"$f":"AE766","v":"2036-37"},{"$f":"AF766","v":"2037-38"},{"$f":"AG766","v":"2038-39"},{"$f":"AH766","v":"2039-40"},{"$f":"AI766","v":"2040-41"},{"$f":"AJ766","v":"2035-36"},{"$f":"AK766","v":"2036-37"},{"$f":"AL766","v":"2037-38"},{"$f":"AM766","v":"2038-39"},{"$f":"AN766","v":"2039-40"},{"$f":"AO766","v":"2040-41"},{"$f":"AP766","v":"2035-36"},{"$f":"AQ766","v":"2036-37"},{"$f":"AR766","v":"2037-38"},{"$f":"AS766","v":"2038-39"},{"$f":"AT766","v":"2039-40"},{"$f":"AU766","v":"2040-41"},{"$f":"AV766","v":"2035-36"},{"$f":"AW766","v":"2036-37"},{"$f":"AX766","v":"2037-38"},{"$f":"AY766","v":"2038-39"},{"$f":"AZ766","v":"2039-40"},{"$f":"BA766","v":"2040-41"},{"$f":"BB766","v":"2035-36"},{"$f":"BC766","v":"2036-37"},{"$f":"BD766","v":"2037-38"},{"$f":"BE766","v":"2038-39"},{"$f":"BF766","v":"2039-40"},{"$f":"BG766","v":"2040-41"},{"$f":"BH766","v":"2035-36"},{"$f":"BI766","v":"2036-37"},{"$f":"BJ766","v":"2037-38"},{"$f":"BK766","v":"2038-39"},{"$f":"BL766","v":"2039-40"},{"$f":"BM766","v":"2040-41"},{"$f":"BN766","v":"2035-36"},{"$f":"BO766","v":"2036-37"},{"$f":"BP766","v":"2037-38"},{"$f":"BQ766","v":"2038-39"},{"$f":"BR766","v":"2039-40"},{"$f":"BS766","v":"2040-41"}]
[null,null,null,null,{"$f":"E689","v":"Residential & Small Business Network Tariffs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BY689","v":0}]
[null,null,null,null,"VI - Volume Individually Metered",{"$f":"K690","v":56186.051533473124},{"$f":"Demand!S60","v":48832.306427707081},{"$f":"Demand!T60","v":42113.933551370836},{"$f":"Demand!U60","v":36119.252328758907},{"$f":"Demand!V60","v":30760.981992534878},{"$f":"Demand!W60","v":25662.338853571688},{"$f":"Q690","v":472833.53448466881},{"$f":"Demand!AR60","v":409258.57973607164},{"$f":"Demand!AS60","v":351068.31185501226},{"$f":"Demand!AT60","v":298789.50070471654},{"$f":"Demand!AU60","v":252504.75006832913},{"$f":"Demand!AV60","v":213198.49564552697},{"$f":"W690","v":961325.93630181765},{"$f":"Demand!BQ60","v":852913.7365841025},{"$f":"Demand!BR60","v":751677.61582864379},{"$f":"Demand!BS60","v":659635.44229113404},{"$f":"Demand!BT60","v":577869.0609412156},{"$f":"Demand!BU60","v":523790.79289883713},{"$f":"AC690","v":406634.24173608748},{"$f":"Demand!CP60","v":396345.79826839123},{"$f":"Demand!CQ60","v":382331.22372337291},{"$f":"Demand!CR60","v":366444.9841549095},{"$f":"Demand!CS60","v":350782.2486862638},{"$f":"Demand!CT60","v":364863.71935716603},{"$f":"AI690","v":722440.02732255275},{"$f":"Demand!DO60","v":705678.07281292696},{"$f":"Demand!DP60","v":681044.48827496602},{"$f":"Demand!DQ60","v":652391.83705048391},{"$f":"Demand!DR60","v":623590.09405140602},{"$f":"Demand!DS60","v":647296.78452390316},{"$f":"AO690","v":0},{"$f":"Demand!EN60","v":0},{"$f":"Demand!EO60","v":0},{"$f":"Demand!EP60","v":0},{"$f":"Demand!EQ60","v":0},{"$f":"Demand!ER60","v":0},{"$f":"AU690","v":0},{"$f":"Demand!FM60","v":0},{"$f":"Demand!FN60","v":0},{"$f":"Demand!FO60","v":0},{"$f":"Demand!FP60","v":0},{"$f":"Demand!FQ60","v":0},{"$f":"BA690","v":0},{"$f":"Demand!GL60","v":0},{"$f":"Demand!GM60","v":0},{"$f":"Demand!GN60","v":0},{"$f":"Demand!GO60","v":0},{"$f":"Demand!GP60","v":0}]
[null,null,null,null,"VB - Boundary metered with gas heating and cooking",5.1887079863011234,{"$f":"Demand!S61","v":4.376163402030528},{"$f":"Demand!T61","v":3.636566243372136},{"$f":"Demand!U61","v":2.9941231723946933},{"$f":"Demand!V61","v":2.4093992378617641},{"$f":"Demand!W61","v":1.8812150619398129},2214.6632200019217,{"$f":"Demand!AR61","v":1865.0386815849081},{"$f":"Demand!AS61","v":1547.1921012622024},{"$f":"Demand!AT61","v":1271.6690681281586},{"$f":"Demand!AU61","v":1021.5252332234172},{"$f":"Demand!AV61","v":796.11830078893149},7314.1472867401653,{"$f":"Demand!BQ61","v":6129.858330214086},{"$f":"Demand!BR61","v":5058.2121021727489},{"$f":"Demand!BS61","v":4135.2886658718089},{"$f":"Demand!BT61","v":3303.9927320472634},{"$f":"Demand!BU61","v":2560.7389663011677},0,{"$f":"Demand!CP61","v":0},{"$f":"Demand!CQ61","v":0},{"$f":"Demand!CR61","v":0},{"$f":"Demand!CS61","v":0},{"$f":"Demand!CT61","v":0},0,{"$f":"Demand!DO61","v":0},{"$f":"Demand!DP61","v":0},{"$f":"Demand!DQ61","v":0},{"$f":"Demand!DR61","v":0},{"$f":"Demand!DS61","v":0},0,{"$f":"Demand!EN61","v":0},{"$f":"Demand!EO61","v":0},{"$f":"Demand!EP61","v":0},{"$f":"Demand!EQ61","v":0},{"$f":"Demand!ER61","v":0},0,{"$f":"Demand!FM61","v":0},{"$f":"Demand!FN61","v":0},{"$f":"Demand!FO61","v":0},{"$f":"Demand!FP61","v":0},{"$f":"Demand!FQ61","v":0},0,{"$f":"Demand!GL61","v":0},{"$f":"Demand!GM61","v":0},{"$f":"Demand!GN61","v":0},{"$f":"Demand!GO61","v":0},{"$f":"Demand!GP61","v":0}]
[null,null,null,null,"Large Business Network Tariffs",0,{"$f":"Demand!S62","v":0},{"$f":"Demand!T62","v":0},{"$f":"Demand!U62","v":0},{"$f":"Demand!V62","v":0},{"$f":"Demand!W62","v":0},0,{"$f":"Demand!AR62","v":0},{"$f":"Demand!AS62","v":0},{"$f":"Demand!AT62","v":0},{"$f":"Demand!AU62","v":0},{"$f":"Demand!AV62","v":0},0,{"$f":"Demand!BQ62","v":0},{"$f":"Demand!BR62","v":0},{"$f":"Demand!BS62","v":0},{"$f":"Demand!BT62","v":0},{"$f":"Demand!BU62","v":0},0,{"$f":"Demand!CP62","v":0},{"$f":"Demand!CQ62","v":0},{"$f":"Demand!CR62","v":0},{"$f":"Demand!CS62","v":0},{"$f":"Demand!CT62","v":0},0,{"$f":"Demand!DO62","v":0},{"$f":"Demand!DP62","v":0},{"$f":"Demand!DQ62","v":0},{"$f":"Demand!DR62","v":0},{"$f":"Demand!DS62","v":0},0,{"$f":"Demand!EN62","v":0},{"$f":"Demand!EO62","v":0},{"$f":"Demand!EP62","v":0},{"$f":"Demand!EQ62","v":0},{"$f":"Demand!ER62","v":0},0,{"$f":"Demand!FM62","v":0},{"$f":"Demand!FN62","v":0},{"$f":"Demand!FO62","v":0},{"$f":"Demand!FP62","v":0},{"$f":"Demand!FQ62","v":0},0,{"$f":"Demand!GL62","v":0},{"$f":"Demand!GM62","v":0},{"$f":"Demand!GN62","v":0},{"$f":"Demand!GO62","v":0},{"$f":"Demand!GP62","v":0}]
[null,null,null,null,"DBC - Large capacity ","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC"]
[null,null,null,null,"DBT - Large throughput","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC"]
[null,null,null,null,"Closed Tariff - 15+ Connections","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC"]
[null,null,null,null,"Large Business Metering Tariffs",0,{"$f":"Demand!S66","v":0},{"$f":"Demand!T66","v":0},{"$f":"Demand!U66","v":0},{"$f":"Demand!V66","v":0},{"$f":"Demand!W66","v":0},0,{"$f":"Demand!AR66","v":0},{"$f":"Demand!AS66","v":0},{"$f":"Demand!AT66","v":0},{"$f":"Demand!AU66","v":0},{"$f":"Demand!AV66","v":0},0,{"$f":"Demand!BQ66","v":0},{"$f":"Demand!BR66","v":0},{"$f":"Demand!BS66","v":0},{"$f":"Demand!BT66","v":0},{"$f":"Demand!BU66","v":0},0,{"$f":"Demand!CP66","v":0},{"$f":"Demand!CQ66","v":0},{"$f":"Demand!CR66","v":0},{"$f":"Demand!CS66","v":0},{"$f":"Demand!CT66","v":0},0,{"$f":"Demand!DO66","v":0},{"$f":"Demand!DP66","v":0},{"$f":"Demand!DQ66","v":0},{"$f":"Demand!DR66","v":0},{"$f":"Demand!DS66","v":0},0,{"$f":"Demand!EN66","v":0},{"$f":"Demand!EO66","v":0},{"$f":"Demand!EP66","v":0},{"$f":"Demand!EQ66","v":0},{"$f":"Demand!ER66","v":0},0,{"$f":"Demand!FM66","v":0},{"$f":"Demand!FN66","v":0},{"$f":"Demand!FO66","v":0},{"$f":"Demand!FP66","v":0},{"$f":"Demand!FQ66","v":0},0,{"$f":"Demand!GL66","v":0},{"$f":"Demand!GM66","v":0},{"$f":"Demand!GN66","v":0},{"$f":"Demand!GO66","v":0},{"$f":"Demand!GP66","v":0}]
[null,null,null,null,"Metering - Single Meter",0,{"$f":"Demand!S67","v":0},{"$f":"Demand!T67","v":0},{"$f":"Demand!U67","v":0},{"$f":"Demand!V67","v":0},{"$f":"Demand!W67","v":0},0,{"$f":"Demand!AR67","v":0},{"$f":"Demand!AS67","v":0},{"$f":"Demand!AT67","v":0},{"$f":"Demand!AU67","v":0},{"$f":"Demand!AV67","v":0},0,{"$f":"Demand!BQ67","v":0},{"$f":"Demand!BR67","v":0},{"$f":"Demand!BS67","v":0},{"$f":"Demand!BT67","v":0},{"$f":"Demand!BU67","v":0},0,{"$f":"Demand!CP67","v":0},{"$f":"Demand!CQ67","v":0},{"$f":"Demand!CR67","v":0},{"$f":"Demand!CS67","v":0},{"$f":"Demand!CT67","v":0},0,{"$f":"Demand!DO67","v":0},{"$f":"Demand!DP67","v":0},{"$f":"Demand!DQ67","v":0},{"$f":"Demand!DR67","v":0},{"$f":"Demand!DS67","v":0},0,{"$f":"Demand!EN67","v":0},{"$f":"Demand!EO67","v":0},{"$f":"Demand!EP67","v":0},{"$f":"Demand!EQ67","v":0},{"$f":"Demand!ER67","v":0},0,{"$f":"Demand!FM67","v":0},{"$f":"Demand!FN67","v":0},{"$f":"Demand!FO67","v":0},{"$f":"Demand!FP67","v":0},{"$f":"Demand!FQ67","v":0},0,{"$f":"Demand!GL67","v":0},{"$f":"Demand!GM67","v":0},{"$f":"Demand!GN67","v":0},{"$f":"Demand!GO67","v":0},{"$f":"Demand!GP67","v":0}]
[null,null,null,null,"MHQ < 16 GJ/hr",23.519686191082183,{"$f":"Demand!S68","v":23.519686191082183},{"$f":"Demand!T68","v":23.519686191082183},{"$f":"Demand!U68","v":23.519686191082183},{"$f":"Demand!V68","v":23.519686191082183},{"$f":"Demand!W68","v":16.711355977874184},0,{"$f":"Demand!AR68","v":0},{"$f":"Demand!AS68","v":0},{"$f":"Demand!AT68","v":0},{"$f":"Demand!AU68","v":0},{"$f":"Demand!AV68","v":0},0,{"$f":"Demand!BQ68","v":0},{"$f":"Demand!BR68","v":0},{"$f":"Demand!BS68","v":0},{"$f":"Demand!BT68","v":0},{"$f":"Demand!BU68","v":0},0,{"$f":"Demand!CP68","v":0},{"$f":"Demand!CQ68","v":0},{"$f":"Demand!CR68","v":0},{"$f":"Demand!CS68","v":0},{"$f":"Demand!CT68","v":0},0,{"$f":"Demand!DO68","v":0},{"$f":"Demand!DP68","v":0},{"$f":"Demand!DQ68","v":0},{"$f":"Demand!DR68","v":0},{"$f":"Demand!DS68","v":0},0,{"$f":"Demand!EN68","v":0},{"$f":"Demand!EO68","v":0},{"$f":"Demand!EP68","v":0},{"$f":"Demand!EQ68","v":0},{"$f":"Demand!ER68","v":0},0,{"$f":"Demand!FM68","v":0},{"$f":"Demand!FN68","v":0},{"$f":"Demand!FO68","v":0},{"$f":"Demand!FP68","v":0},{"$f":"Demand!FQ68","v":0},0,{"$f":"Demand!GL68","v":0},{"$f":"Demand!GM68","v":0},{"$f":"Demand!GN68","v":0},{"$f":"Demand!GO68","v":0},{"$f":"Demand!GP68","v":0}]
[null,null,null,null,"16 to < 50 GJ/hr",10.886888454011745,{"$f":"Demand!S69","v":10.886888454011745},{"$f":"Demand!T69","v":10.886888454011745},{"$f":"Demand!U69","v":10.886888454011745},{"$f":"Demand!V69","v":10.886888454011745},{"$f":"Demand!W69","v":7.7354207436399243},0,{"$f":"Demand!AR69","v":0},{"$f":"Demand!AS69","v":0},{"$f":"Demand!AT69","v":0},{"$f":"Demand!AU69","v":0},{"$f":"Demand!AV69","v":0},0,{"$f":"Demand!BQ69","v":0},{"$f":"Demand!BR69","v":0},{"$f":"Demand!BS69","v":0},{"$f":"Demand!BT69","v":0},{"$f":"Demand!BU69","v":0},0,{"$f":"Demand!CP69","v":0},{"$f":"Demand!CQ69","v":0},{"$f":"Demand!CR69","v":0},{"$f":"Demand!CS69","v":0},{"$f":"Demand!CT69","v":0},0,{"$f":"Demand!DO69","v":0},{"$f":"Demand!DP69","v":0},{"$f":"Demand!DQ69","v":0},{"$f":"Demand!DR69","v":0},{"$f":"Demand!DS69","v":0},0,{"$f":"Demand!EN69","v":0},{"$f":"Demand!EO69","v":0},{"$f":"Demand!EP69","v":0},{"$f":"Demand!EQ69","v":0},{"$f":"Demand!ER69","v":0},0,{"$f":"Demand!FM69","v":0},{"$f":"Demand!FN69","v":0},{"$f":"Demand!FO69","v":0},{"$f":"Demand!FP69","v":0},{"$f":"Demand!FQ69","v":0},0,{"$f":"Demand!GL69","v":0},{"$f":"Demand!GM69","v":0},{"$f":"Demand!GN69","v":0},{"$f":"Demand!GO69","v":0},{"$f":"Demand!GP69","v":0}]
[null,null,null,null,"50 to < 100 GJ/hr","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC"]
[null,null,null,null,"100 to < 1000 GJ/hr",0,{"$f":"Demand!S71","v":0},{"$f":"Demand!T71","v":0},{"$f":"Demand!U71","v":0},{"$f":"Demand!V71","v":0},{"$f":"Demand!W71","v":0},0,{"$f":"Demand!AR71","v":0},{"$f":"Demand!AS71","v":0},{"$f":"Demand!AT71","v":0},{"$f":"Demand!AU71","v":0},{"$f":"Demand!AV71","v":0},0,{"$f":"Demand!BQ71","v":0},{"$f":"Demand!BR71","v":0},{"$f":"Demand!BS71","v":0},{"$f":"Demand!BT71","v":0},{"$f":"Demand!BU71","v":0},0,{"$f":"Demand!CP71","v":0},{"$f":"Demand!CQ71","v":0},{"$f":"Demand!CR71","v":0},{"$f":"Demand!CS71","v":0},{"$f":"Demand!CT71","v":0},0,{"$f":"Demand!DO71","v":0},{"$f":"Demand!DP71","v":0},{"$f":"Demand!DQ71","v":0},{"$f":"Demand!DR71","v":0},{"$f":"Demand!DS71","v":0},0,{"$f":"Demand!EN71","v":0},{"$f":"Demand!EO71","v":0},{"$f":"Demand!EP71","v":0},{"$f":"Demand!EQ71","v":0},{"$f":"Demand!ER71","v":0},0,{"$f":"Demand!FM71","v":0},{"$f":"Demand!FN71","v":0},{"$f":"Demand!FO71","v":0},{"$f":"Demand!FP71","v":0},{"$f":"Demand!FQ71","v":0},0,{"$f":"Demand!GL71","v":0},{"$f":"Demand!GM71","v":0},{"$f":"Demand!GN71","v":0},{"$f":"Demand!GO71","v":0},{"$f":"Demand!GP71","v":0}]
[null,null,null,null,"Metering Double Meter",0,{"$f":"Demand!S72","v":0},{"$f":"Demand!T72","v":0},{"$f":"Demand!U72","v":0},{"$f":"Demand!V72","v":0},{"$f":"Demand!W72","v":0},0,{"$f":"Demand!AR72","v":0},{"$f":"Demand!AS72","v":0},{"$f":"Demand!AT72","v":0},{"$f":"Demand!AU72","v":0},{"$f":"Demand!AV72","v":0},0,{"$f":"Demand!BQ72","v":0},{"$f":"Demand!BR72","v":0},{"$f":"Demand!BS72","v":0},{"$f":"Demand!BT72","v":0},{"$f":"Demand!BU72","v":0},0,{"$f":"Demand!CP72","v":0},{"$f":"Demand!CQ72","v":0},{"$f":"Demand!CR72","v":0},{"$f":"Demand!CS72","v":0},{"$f":"Demand!CT72","v":0},0,{"$f":"Demand!DO72","v":0},{"$f":"Demand!DP72","v":0},{"$f":"Demand!DQ72","v":0},{"$f":"Demand!DR72","v":0},{"$f":"Demand!DS72","v":0},0,{"$f":"Demand!EN72","v":0},{"$f":"Demand!EO72","v":0},{"$f":"Demand!EP72","v":0},{"$f":"Demand!EQ72","v":0},{"$f":"Demand!ER72","v":0},0,{"$f":"Demand!FM72","v":0},{"$f":"Demand!FN72","v":0},{"$f":"Demand!FO72","v":0},{"$f":"Demand!FP72","v":0},{"$f":"Demand!FQ72","v":0},0,{"$f":"Demand!GL72","v":0},{"$f":"Demand!GM72","v":0},{"$f":"Demand!GN72","v":0},{"$f":"Demand!GO72","v":0},{"$f":"Demand!GP72","v":0}]
[null,null,null,null,"MHQ < 16 GJ/hr",0,{"$f":"Demand!S73","v":0},{"$f":"Demand!T73","v":0},{"$f":"Demand!U73","v":0},{"$f":"Demand!V73","v":0},{"$f":"Demand!W73","v":0},0,{"$f":"Demand!AR73","v":0},{"$f":"Demand!AS73","v":0},{"$f":"Demand!AT73","v":0},{"$f":"Demand!AU73","v":0},{"$f":"Demand!AV73","v":0},0,{"$f":"Demand!BQ73","v":0},{"$f":"Demand!BR73","v":0},{"$f":"Demand!BS73","v":0},{"$f":"Demand!BT73","v":0},{"$f":"Demand!BU73","v":0},0,{"$f":"Demand!CP73","v":0},{"$f":"Demand!CQ73","v":0},{"$f":"Demand!CR73","v":0},{"$f":"Demand!CS73","v":0},{"$f":"Demand!CT73","v":0},0,{"$f":"Demand!DO73","v":0},{"$f":"Demand!DP73","v":0},{"$f":"Demand!DQ73","v":0},{"$f":"Demand!DR73","v":0},{"$f":"Demand!DS73","v":0},0,{"$f":"Demand!EN73","v":0},{"$f":"Demand!EO73","v":0},{"$f":"Demand!EP73","v":0},{"$f":"Demand!EQ73","v":0},{"$f":"Demand!ER73","v":0},0,{"$f":"Demand!FM73","v":0},{"$f":"Demand!FN73","v":0},{"$f":"Demand!FO73","v":0},{"$f":"Demand!FP73","v":0},{"$f":"Demand!FQ73","v":0},0,{"$f":"Demand!GL73","v":0},{"$f":"Demand!GM73","v":0},{"$f":"Demand!GN73","v":0},{"$f":"Demand!GO73","v":0},{"$f":"Demand!GP73","v":0}]
[null,null,null,null,"16 to < 50 GJ/hr","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC"]
[null,null,null,null,"50 to < 100 GJ/hr",0,{"$f":"Demand!S75","v":0},{"$f":"Demand!T75","v":0},{"$f":"Demand!U75","v":0},{"$f":"Demand!V75","v":0},{"$f":"Demand!W75","v":0},0,{"$f":"Demand!AR75","v":0},{"$f":"Demand!AS75","v":0},{"$f":"Demand!AT75","v":0},{"$f":"Demand!AU75","v":0},{"$f":"Demand!AV75","v":0},0,{"$f":"Demand!BQ75","v":0},{"$f":"Demand!BR75","v":0},{"$f":"Demand!BS75","v":0},{"$f":"Demand!BT75","v":0},{"$f":"Demand!BU75","v":0},0,{"$f":"Demand!CP75","v":0},{"$f":"Demand!CQ75","v":0},{"$f":"Demand!CR75","v":0},{"$f":"Demand!CS75","v":0},{"$f":"Demand!CT75","v":0},0,{"$f":"Demand!DO75","v":0},{"$f":"Demand!DP75","v":0},{"$f":"Demand!DQ75","v":0},{"$f":"Demand!DR75","v":0},{"$f":"Demand!DS75","v":0},0,{"$f":"Demand!EN75","v":0},{"$f":"Demand!EO75","v":0},{"$f":"Demand!EP75","v":0},{"$f":"Demand!EQ75","v":0},{"$f":"Demand!ER75","v":0},0,{"$f":"Demand!FM75","v":0},{"$f":"Demand!FN75","v":0},{"$f":"Demand!FO75","v":0},{"$f":"Demand!FP75","v":0},{"$f":"Demand!FQ75","v":0},0,{"$f":"Demand!GL75","v":0},{"$f":"Demand!GM75","v":0},{"$f":"Demand!GN75","v":0},{"$f":"Demand!GO75","v":0},{"$f":"Demand!GP75","v":0}]
[null,null,null,null,"100 to < 1000 GJ/hr",0,{"$f":"Demand!S76","v":0},{"$f":"Demand!T76","v":0},{"$f":"Demand!U76","v":0},{"$f":"Demand!V76","v":0},{"$f":"Demand!W76","v":0},0,{"$f":"Demand!AR76","v":0},{"$f":"Demand!AS76","v":0},{"$f":"Demand!AT76","v":0},{"$f":"Demand!AU76","v":0},{"$f":"Demand!AV76","v":0},0,{"$f":"Demand!BQ76","v":0},{"$f":"Demand!BR76","v":0},{"$f":"Demand!BS76","v":0},{"$f":"Demand!BT76","v":0},{"$f":"Demand!BU76","v":0},0,{"$f":"Demand!CP76","v":0},{"$f":"Demand!CQ76","v":0},{"$f":"Demand!CR76","v":0},{"$f":"Demand!CS76","v":0},{"$f":"Demand!CT76","v":0},0,{"$f":"Demand!DO76","v":0},{"$f":"Demand!DP76","v":0},{"$f":"Demand!DQ76","v":0},{"$f":"Demand!DR76","v":0},{"$f":"Demand!DS76","v":0},0,{"$f":"Demand!EN76","v":0},{"$f":"Demand!EO76","v":0},{"$f":"Demand!EP76","v":0},{"$f":"Demand!EQ76","v":0},{"$f":"Demand!ER76","v":0},0,{"$f":"Demand!FM76","v":0},{"$f":"Demand!FN76","v":0},{"$f":"Demand!FO76","v":0},{"$f":"Demand!FP76","v":0},{"$f":"Demand!FQ76","v":0},0,{"$f":"Demand!GL76","v":0},{"$f":"Demand!GM76","v":0},{"$f":"Demand!GN76","v":0},{"$f":"Demand!GO76","v":0},{"$f":"Demand!GP76","v":0}]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,{"$f":"BG719","v":0},null,null,null,null,null,{"$f":"BM719","v":0},null,null,null,null,null,{"$f":"BS719","v":0},null,null,null,null,null,{"$f":"BY719","v":0}]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,{"$f":"E753","v":0},0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,{"$f":"K754","v":0},null,null,null,null,null,{"$f":"Q754","v":0},null,null,null,null,null,{"$f":"W754","v":0},null,null,null,null,null,{"$f":"AC754","v":0},null,null,null,null,null,{"$f":"AI754","v":0},null,null,null,null,null,{"$f":"AO754","v":0},null,null,null,null,null,{"$f":"AU754","v":0},null,null,null,null,null,{"$f":"BA754","v":0},null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,"Total",56230.251591752967,48875.693941402656,42156.581467907752,36161.257802224842,30802.402742066279,25691.938659631669,504232.68330366485,440284.29571871308,381738.72194271791,329139.83025324339,282546.68694545276,237127.87908298694,968640.08358855778,859043.59491431655,756735.82793081657,663770.73095700587,581173.05367326282,526351.53186513833,406634.24173608748,396345.79826839123,382331.22372337291,366444.9841549095,350782.2486862638,364863.71935716603,722440.02732255275,705678.07281292696,681044.48827496602,652391.83705048391,623590.09405140602,647296.78452390316,1547.5512651621234,1492.59578492127,1420.5910299872826,1307.3372665864028,1130.620289874638,926.27311066980076,1020.994397588222,878.15991875271334,743.42676890797725,643.36133199051631,607.71969172186846,505.29974281837298,585.80422449222749,512.63587667679531,448.79083937858434,392.79328532864213,336.81086533164671,285.44374794374772,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Forecast Sales Quantities (Years 16-19)"]
[null,null,null,null,"If the access arrangement period is longer than 5 years, expand this section to input forecast sales quantities for years 6 through to 10."]
[null,null,null,null,{"$f":"IF(SUM(G915:K915,M915:Q915,S915:W915,Y915:AC915,AE915:AI915,AK915:AO915,AQ915:AU915,AW915:BA915,BC915:BG915,BI915:BM915)>0,IF($R$7<6,\"Caution - there appears to be data entered below for years 6 to 10, when the access arrangement period is only \"&$R$7&\" years.\",\"\"),\"\")","v":""}]
[null,null,null,null,"Note that year 5 quantities are transferred from the table above as a reference point"]
[null,null,null,null,"Tariff Quantities",{"$f":"F609&\" [years 16-19]\"","v":"Customer Numbers [years 16-19]"},null,null,null,null,null,{"$f":"L609&\" [years 16-19]\"","v":"Volumes - Throughput rate Block 1 ($/GJ) [years 16-19]"},null,null,null,null,null,{"$f":"R609&\" [years 16-19]\"","v":"Volumes - Throughput rate Block 2 ($/GJ) [years 16-19]"},null,null,null,null,null,{"$f":"X609&\" [years 16-19]\"","v":"Volumes - Throughput rate Block 3 ($/GJ) [years 16-19]"},null,null,null,null,null,{"$f":"AD609&\" [years 16-19]\"","v":"Volumes - Throughput rate Block 4 ($/GJ) [years 16-19]"},null,null,null,null,null,{"$f":"AJ609&\" [years 16-19]\"","v":"Volumes - Capacity rate Block 1 ($/GJ/CD pa) [years 16-19]"},null,null,null,null,null,{"$f":"AP609&\" [years 16-19]\"","v":"Volumes - Capacity rate Block 2 ($/GJ/CD pa) [years 16-19]"},null,null,null,null,null,{"$f":"AV609&\" [years 16-19]\"","v":"Volumes - Capacity rate Block 3 ($/GJ/CD pa) [years 16-19]"},null,null,null,null,null,{"$f":"BB765&\" [years 6-10]\"","v":"Volumes -  [years 6-10] [years 6-10] [years 6-10]"},null,null,null,null,null,{"$f":"BH765&\" [years 6-10]\"","v":"Volumes -  [years 6-10] [years 6-10] [years 6-10]"},null,null,null,null,null,{"$f":"BN765&\" [years 6-10]\"","v":"Volumes -  [years 6-10] [years 6-10] [years 6-10]"},null,null,null,null,null,{"$f":"BT765&\" [years 6-10]\"","v":"Volumes -  [years 6-10] [years 6-10] [years 6-10]"}]
[null,null,null,null,"Year",{"$f":"K766","v":"2040-41"},{"$f":"V525","v":"2041-42"},{"$f":"W525","v":"2042-43"},"2043-44","2044-45",0,{"$f":"F844","v":"2040-41"},{"$f":"G844","v":"2041-42"},{"$f":"H844","v":"2042-43"},{"$f":"I844","v":"2043-44"},{"$f":"J844","v":"2044-45"},{"$f":"K844","v":0},{"$f":"L844","v":"2040-41"},{"$f":"M844","v":"2041-42"},{"$f":"N844","v":"2042-43"},{"$f":"O844","v":"2043-44"},{"$f":"P844","v":"2044-45"},{"$f":"Q844","v":0},{"$f":"R844","v":"2040-41"},{"$f":"S844","v":"2041-42"},{"$f":"T844","v":"2042-43"},{"$f":"U844","v":"2043-44"},{"$f":"V844","v":"2044-45"},{"$f":"W844","v":0},{"$f":"X844","v":"2040-41"},{"$f":"Y844","v":"2041-42"},{"$f":"Z844","v":"2042-43"},{"$f":"AA844","v":"2043-44"},{"$f":"AB844","v":"2044-45"},{"$f":"AC844","v":0},{"$f":"AD844","v":"2040-41"},{"$f":"AE844","v":"2041-42"},{"$f":"AF844","v":"2042-43"},{"$f":"AG844","v":"2043-44"},{"$f":"AH844","v":"2044-45"},{"$f":"AI844","v":0},{"$f":"AJ844","v":"2040-41"},{"$f":"AK844","v":"2041-42"},{"$f":"AL844","v":"2042-43"},{"$f":"AM844","v":"2043-44"},{"$f":"AN844","v":"2044-45"},{"$f":"AO844","v":0},{"$f":"AP844","v":"2040-41"},{"$f":"AQ844","v":"2041-42"},{"$f":"AR844","v":"2042-43"},{"$f":"AS844","v":"2043-44"},{"$f":"AT844","v":"2044-45"},{"$f":"AU844","v":0},{"$f":"AV844","v":"2040-41"},{"$f":"AW844","v":"2041-42"},{"$f":"AX844","v":"2042-43"},{"$f":"AY844","v":"2043-44"},{"$f":"AZ844","v":"2044-45"},{"$f":"BA844","v":0},{"$f":"BB844","v":"2040-41"},{"$f":"BC844","v":"2041-42"},{"$f":"BD844","v":"2042-43"},{"$f":"BE844","v":"2043-44"},{"$f":"BF844","v":"2044-45"},{"$f":"BG844","v":0},{"$f":"BH844","v":"2040-41"},{"$f":"BI844","v":"2041-42"},{"$f":"BJ844","v":"2042-43"},{"$f":"BK844","v":"2043-44"},{"$f":"BL844","v":"2044-45"},{"$f":"BM844","v":0},{"$f":"BN844","v":"2040-41"},{"$f":"BO844","v":"2041-42"},{"$f":"BP844","v":"2042-43"},{"$f":"BQ844","v":"2043-44"},{"$f":"BR844","v":"2044-45"},{"$f":"BS844","v":0}]
[null,null,null,null,{"$f":"E767","v":"Residential & Small Business Network Tariffs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BY767","v":0}]
[null,null,null,null,"VI - Volume Individually Metered",{"$f":"K768","v":25662.338853571688},{"$f":"Demand!X60","v":20865.318365495958},{"$f":"Demand!Y60","v":16556.504592562022},{"$f":"Demand!Z60","v":12783.582957270459},{"$f":"Demand!AA60","v":5526.4837889200444},{"$f":"Demand!AB60","v":0},{"$f":"Q768","v":213198.49564552697},{"$f":"Demand!AW60","v":170160.6868693307},{"$f":"Demand!AX60","v":131024.01426661114},{"$f":"Demand!AY60","v":94393.698819277663},{"$f":"Demand!AZ60","v":0},{"$f":"Demand!BA60","v":0},{"$f":"W768","v":523790.79289883713},{"$f":"Demand!BV60","v":411753.40023601765},{"$f":"Demand!BW60","v":311107.57338657405},{"$f":"Demand!BX60","v":215306.34096440973},{"$f":"Demand!BY60","v":0},{"$f":"Demand!BZ60","v":0},{"$f":"AC768","v":364863.71935716603},{"$f":"Demand!CU60","v":281706.4641115691},{"$f":"Demand!CV60","v":207558.86683806792},{"$f":"Demand!CW60","v":134602.77512321284},{"$f":"Demand!CX60","v":0},{"$f":"Demand!CY60","v":0},{"$f":"AI768","v":647296.78452390316},{"$f":"Demand!DT60","v":492866.70758442819},{"$f":"Demand!DU60","v":356186.46994649444},{"$f":"Demand!DV60","v":222539.29950176069},{"$f":"Demand!DW60","v":0},{"$f":"Demand!DX60","v":0},{"$f":"AO768","v":0},{"$f":"Demand!ES60","v":0},{"$f":"Demand!ET60","v":0},{"$f":"Demand!EU60","v":0},{"$f":"Demand!EV60","v":0},{"$f":"Demand!EW60","v":0},{"$f":"AU768","v":0},{"$f":"Demand!FR60","v":0},{"$f":"Demand!FS60","v":0},{"$f":"Demand!FT60","v":0},{"$f":"Demand!FU60","v":0},{"$f":"Demand!FV60","v":0},{"$f":"BA768","v":0},{"$f":"Demand!GQ60","v":0},{"$f":"Demand!GR60","v":0},{"$f":"Demand!GS60","v":0},{"$f":"Demand!GT60","v":0},{"$f":"Demand!GU60","v":0}]
[null,null,null,null,"VB - Boundary metered with gas heating and cooking",1.8812150619398129,{"$f":"Demand!X61","v":1.419400121401547},{"$f":"Demand!Y61","v":1.0076701262633847},{"$f":"Demand!Z61","v":0.66577940353572584},{"$f":"Demand!AA61","v":0},{"$f":"Demand!AB61","v":0},796.11830078893149,{"$f":"Demand!AW61","v":600.02029260696713},{"$f":"Demand!AX61","v":425.53887831175246},{"$f":"Demand!AY61","v":280.87989165818374},{"$f":"Demand!AZ61","v":0},{"$f":"Demand!BA61","v":0},2560.7389663011677,{"$f":"Demand!BV61","v":1921.8819626656211},{"$f":"Demand!BW61","v":1357.6852056853124},{"$f":"Demand!BX61","v":892.69866020489144},{"$f":"Demand!BY61","v":0},{"$f":"Demand!BZ61","v":0},0,{"$f":"Demand!CU61","v":0},{"$f":"Demand!CV61","v":0},{"$f":"Demand!CW61","v":0},{"$f":"Demand!CX61","v":0},{"$f":"Demand!CY61","v":0},0,{"$f":"Demand!DT61","v":0},{"$f":"Demand!DU61","v":0},{"$f":"Demand!DV61","v":0},{"$f":"Demand!DW61","v":0},{"$f":"Demand!DX61","v":0},0,{"$f":"Demand!ES61","v":0},{"$f":"Demand!ET61","v":0},{"$f":"Demand!EU61","v":0},{"$f":"Demand!EV61","v":0},{"$f":"Demand!EW61","v":0},0,{"$f":"Demand!FR61","v":0},{"$f":"Demand!FS61","v":0},{"$f":"Demand!FT61","v":0},{"$f":"Demand!FU61","v":0},{"$f":"Demand!FV61","v":0},0,{"$f":"Demand!GQ61","v":0},{"$f":"Demand!GR61","v":0},{"$f":"Demand!GS61","v":0},{"$f":"Demand!GT61","v":0},{"$f":"Demand!GU61","v":0}]
[null,null,null,null,"Large Business Network Tariffs",0,{"$f":"Demand!X62","v":0},{"$f":"Demand!Y62","v":0},{"$f":"Demand!Z62","v":0},{"$f":"Demand!AA62","v":0},{"$f":"Demand!AB62","v":0},0,{"$f":"Demand!AW62","v":0},{"$f":"Demand!AX62","v":0},{"$f":"Demand!AY62","v":0},{"$f":"Demand!AZ62","v":0},{"$f":"Demand!BA62","v":0},0,{"$f":"Demand!BV62","v":0},{"$f":"Demand!BW62","v":0},{"$f":"Demand!BX62","v":0},{"$f":"Demand!BY62","v":0},{"$f":"Demand!BZ62","v":0},0,{"$f":"Demand!CU62","v":0},{"$f":"Demand!CV62","v":0},{"$f":"Demand!CW62","v":0},{"$f":"Demand!CX62","v":0},{"$f":"Demand!CY62","v":0},0,{"$f":"Demand!DT62","v":0},{"$f":"Demand!DU62","v":0},{"$f":"Demand!DV62","v":0},{"$f":"Demand!DW62","v":0},{"$f":"Demand!DX62","v":0},0,{"$f":"Demand!ES62","v":0},{"$f":"Demand!ET62","v":0},{"$f":"Demand!EU62","v":0},{"$f":"Demand!EV62","v":0},{"$f":"Demand!EW62","v":0},0,{"$f":"Demand!FR62","v":0},{"$f":"Demand!FS62","v":0},{"$f":"Demand!FT62","v":0},{"$f":"Demand!FU62","v":0},{"$f":"Demand!FV62","v":0},0,{"$f":"Demand!GQ62","v":0},{"$f":"Demand!GR62","v":0},{"$f":"Demand!GS62","v":0},{"$f":"Demand!GT62","v":0},{"$f":"Demand!GU62","v":0}]
[null,null,null,null,"DBC - Large capacity ","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC"]
[null,null,null,null,"DBT - Large throughput","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC"]
[null,null,null,null,"Closed Tariff - 15+ Connections","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC"]
[null,null,null,null,"Large Business Metering Tariffs",0,{"$f":"Demand!X66","v":0},{"$f":"Demand!Y66","v":0},{"$f":"Demand!Z66","v":0},{"$f":"Demand!AA66","v":0},{"$f":"Demand!AB66","v":0},0,{"$f":"Demand!AW66","v":0},{"$f":"Demand!AX66","v":0},{"$f":"Demand!AY66","v":0},{"$f":"Demand!AZ66","v":0},{"$f":"Demand!BA66","v":0},0,{"$f":"Demand!BV66","v":0},{"$f":"Demand!BW66","v":0},{"$f":"Demand!BX66","v":0},{"$f":"Demand!BY66","v":0},{"$f":"Demand!BZ66","v":0},0,{"$f":"Demand!CU66","v":0},{"$f":"Demand!CV66","v":0},{"$f":"Demand!CW66","v":0},{"$f":"Demand!CX66","v":0},{"$f":"Demand!CY66","v":0},0,{"$f":"Demand!DT66","v":0},{"$f":"Demand!DU66","v":0},{"$f":"Demand!DV66","v":0},{"$f":"Demand!DW66","v":0},{"$f":"Demand!DX66","v":0},0,{"$f":"Demand!ES66","v":0},{"$f":"Demand!ET66","v":0},{"$f":"Demand!EU66","v":0},{"$f":"Demand!EV66","v":0},{"$f":"Demand!EW66","v":0},0,{"$f":"Demand!FR66","v":0},{"$f":"Demand!FS66","v":0},{"$f":"Demand!FT66","v":0},{"$f":"Demand!FU66","v":0},{"$f":"Demand!FV66","v":0},0,{"$f":"Demand!GQ66","v":0},{"$f":"Demand!GR66","v":0},{"$f":"Demand!GS66","v":0},{"$f":"Demand!GT66","v":0},{"$f":"Demand!GU66","v":0}]
[null,null,null,null,"Metering - Single Meter",0,{"$f":"Demand!X67","v":0},{"$f":"Demand!Y67","v":0},{"$f":"Demand!Z67","v":0},{"$f":"Demand!AA67","v":0},{"$f":"Demand!AB67","v":0},0,{"$f":"Demand!AW67","v":0},{"$f":"Demand!AX67","v":0},{"$f":"Demand!AY67","v":0},{"$f":"Demand!AZ67","v":0},{"$f":"Demand!BA67","v":0},0,{"$f":"Demand!BV67","v":0},{"$f":"Demand!BW67","v":0},{"$f":"Demand!BX67","v":0},{"$f":"Demand!BY67","v":0},{"$f":"Demand!BZ67","v":0},0,{"$f":"Demand!CU67","v":0},{"$f":"Demand!CV67","v":0},{"$f":"Demand!CW67","v":0},{"$f":"Demand!CX67","v":0},{"$f":"Demand!CY67","v":0},0,{"$f":"Demand!DT67","v":0},{"$f":"Demand!DU67","v":0},{"$f":"Demand!DV67","v":0},{"$f":"Demand!DW67","v":0},{"$f":"Demand!DX67","v":0},0,{"$f":"Demand!ES67","v":0},{"$f":"Demand!ET67","v":0},{"$f":"Demand!EU67","v":0},{"$f":"Demand!EV67","v":0},{"$f":"Demand!EW67","v":0},0,{"$f":"Demand!FR67","v":0},{"$f":"Demand!FS67","v":0},{"$f":"Demand!FT67","v":0},{"$f":"Demand!FU67","v":0},{"$f":"Demand!FV67","v":0},0,{"$f":"Demand!GQ67","v":0},{"$f":"Demand!GR67","v":0},{"$f":"Demand!GS67","v":0},{"$f":"Demand!GT67","v":0},{"$f":"Demand!GU67","v":0}]
[null,null,null,null,"MHQ < 16 GJ/hr",16.711355977874184,{"$f":"Demand!X68","v":16.711355977874184},{"$f":"Demand!Y68","v":16.711355977874184},{"$f":"Demand!Z68","v":16.711355977874184},{"$f":"Demand!AA68","v":11.140903985249455},{"$f":"Demand!AB68","v":0},0,{"$f":"Demand!AW68","v":0},{"$f":"Demand!AX68","v":0},{"$f":"Demand!AY68","v":0},{"$f":"Demand!AZ68","v":0},{"$f":"Demand!BA68","v":0},0,{"$f":"Demand!BV68","v":0},{"$f":"Demand!BW68","v":0},{"$f":"Demand!BX68","v":0},{"$f":"Demand!BY68","v":0},{"$f":"Demand!BZ68","v":0},0,{"$f":"Demand!CU68","v":0},{"$f":"Demand!CV68","v":0},{"$f":"Demand!CW68","v":0},{"$f":"Demand!CX68","v":0},{"$f":"Demand!CY68","v":0},0,{"$f":"Demand!DT68","v":0},{"$f":"Demand!DU68","v":0},{"$f":"Demand!DV68","v":0},{"$f":"Demand!DW68","v":0},{"$f":"Demand!DX68","v":0},0,{"$f":"Demand!ES68","v":0},{"$f":"Demand!ET68","v":0},{"$f":"Demand!EU68","v":0},{"$f":"Demand!EV68","v":0},{"$f":"Demand!EW68","v":0},0,{"$f":"Demand!FR68","v":0},{"$f":"Demand!FS68","v":0},{"$f":"Demand!FT68","v":0},{"$f":"Demand!FU68","v":0},{"$f":"Demand!FV68","v":0},0,{"$f":"Demand!GQ68","v":0},{"$f":"Demand!GR68","v":0},{"$f":"Demand!GS68","v":0},{"$f":"Demand!GT68","v":0},{"$f":"Demand!GU68","v":0}]
[null,null,null,null,"16 to < 50 GJ/hr",7.7354207436399243,{"$f":"Demand!X69","v":7.7354207436399243},{"$f":"Demand!Y69","v":7.7354207436399243},{"$f":"Demand!Z69","v":7.7354207436399243},{"$f":"Demand!AA69","v":5.1569471624266159},{"$f":"Demand!AB69","v":0},0,{"$f":"Demand!AW69","v":0},{"$f":"Demand!AX69","v":0},{"$f":"Demand!AY69","v":0},{"$f":"Demand!AZ69","v":0},{"$f":"Demand!BA69","v":0},0,{"$f":"Demand!BV69","v":0},{"$f":"Demand!BW69","v":0},{"$f":"Demand!BX69","v":0},{"$f":"Demand!BY69","v":0},{"$f":"Demand!BZ69","v":0},0,{"$f":"Demand!CU69","v":0},{"$f":"Demand!CV69","v":0},{"$f":"Demand!CW69","v":0},{"$f":"Demand!CX69","v":0},{"$f":"Demand!CY69","v":0},0,{"$f":"Demand!DT69","v":0},{"$f":"Demand!DU69","v":0},{"$f":"Demand!DV69","v":0},{"$f":"Demand!DW69","v":0},{"$f":"Demand!DX69","v":0},0,{"$f":"Demand!ES69","v":0},{"$f":"Demand!ET69","v":0},{"$f":"Demand!EU69","v":0},{"$f":"Demand!EV69","v":0},{"$f":"Demand!EW69","v":0},0,{"$f":"Demand!FR69","v":0},{"$f":"Demand!FS69","v":0},{"$f":"Demand!FT69","v":0},{"$f":"Demand!FU69","v":0},{"$f":"Demand!FV69","v":0},0,{"$f":"Demand!GQ69","v":0},{"$f":"Demand!GR69","v":0},{"$f":"Demand!GS69","v":0},{"$f":"Demand!GT69","v":0},{"$f":"Demand!GU69","v":0}]
[null,null,null,null,"50 to < 100 GJ/hr","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC"]
[null,null,null,null,"100 to < 1000 GJ/hr",0,{"$f":"Demand!X71","v":0},{"$f":"Demand!Y71","v":0},{"$f":"Demand!Z71","v":0},{"$f":"Demand!AA71","v":0},{"$f":"Demand!AB71","v":0},0,{"$f":"Demand!AW71","v":0},{"$f":"Demand!AX71","v":0},{"$f":"Demand!AY71","v":0},{"$f":"Demand!AZ71","v":0},{"$f":"Demand!BA71","v":0},0,{"$f":"Demand!BV71","v":0},{"$f":"Demand!BW71","v":0},{"$f":"Demand!BX71","v":0},{"$f":"Demand!BY71","v":0},{"$f":"Demand!BZ71","v":0},0,{"$f":"Demand!CU71","v":0},{"$f":"Demand!CV71","v":0},{"$f":"Demand!CW71","v":0},{"$f":"Demand!CX71","v":0},{"$f":"Demand!CY71","v":0},0,{"$f":"Demand!DT71","v":0},{"$f":"Demand!DU71","v":0},{"$f":"Demand!DV71","v":0},{"$f":"Demand!DW71","v":0},{"$f":"Demand!DX71","v":0},0,{"$f":"Demand!ES71","v":0},{"$f":"Demand!ET71","v":0},{"$f":"Demand!EU71","v":0},{"$f":"Demand!EV71","v":0},{"$f":"Demand!EW71","v":0},0,{"$f":"Demand!FR71","v":0},{"$f":"Demand!FS71","v":0},{"$f":"Demand!FT71","v":0},{"$f":"Demand!FU71","v":0},{"$f":"Demand!FV71","v":0},0,{"$f":"Demand!GQ71","v":0},{"$f":"Demand!GR71","v":0},{"$f":"Demand!GS71","v":0},{"$f":"Demand!GT71","v":0},{"$f":"Demand!GU71","v":0}]
[null,null,null,null,"Metering Double Meter",0,{"$f":"Demand!X72","v":0},{"$f":"Demand!Y72","v":0},{"$f":"Demand!Z72","v":0},{"$f":"Demand!AA72","v":0},{"$f":"Demand!AB72","v":0},0,{"$f":"Demand!AW72","v":0},{"$f":"Demand!AX72","v":0},{"$f":"Demand!AY72","v":0},{"$f":"Demand!AZ72","v":0},{"$f":"Demand!BA72","v":0},0,{"$f":"Demand!BV72","v":0},{"$f":"Demand!BW72","v":0},{"$f":"Demand!BX72","v":0},{"$f":"Demand!BY72","v":0},{"$f":"Demand!BZ72","v":0},0,{"$f":"Demand!CU72","v":0},{"$f":"Demand!CV72","v":0},{"$f":"Demand!CW72","v":0},{"$f":"Demand!CX72","v":0},{"$f":"Demand!CY72","v":0},0,{"$f":"Demand!DT72","v":0},{"$f":"Demand!DU72","v":0},{"$f":"Demand!DV72","v":0},{"$f":"Demand!DW72","v":0},{"$f":"Demand!DX72","v":0},0,{"$f":"Demand!ES72","v":0},{"$f":"Demand!ET72","v":0},{"$f":"Demand!EU72","v":0},{"$f":"Demand!EV72","v":0},{"$f":"Demand!EW72","v":0},0,{"$f":"Demand!FR72","v":0},{"$f":"Demand!FS72","v":0},{"$f":"Demand!FT72","v":0},{"$f":"Demand!FU72","v":0},{"$f":"Demand!FV72","v":0},0,{"$f":"Demand!GQ72","v":0},{"$f":"Demand!GR72","v":0},{"$f":"Demand!GS72","v":0},{"$f":"Demand!GT72","v":0},{"$f":"Demand!GU72","v":0}]
[null,null,null,null,"MHQ < 16 GJ/hr",0,{"$f":"Demand!X73","v":0},{"$f":"Demand!Y73","v":0},{"$f":"Demand!Z73","v":0},{"$f":"Demand!AA73","v":0},{"$f":"Demand!AB73","v":0},0,{"$f":"Demand!AW73","v":0},{"$f":"Demand!AX73","v":0},{"$f":"Demand!AY73","v":0},{"$f":"Demand!AZ73","v":0},{"$f":"Demand!BA73","v":0},0,{"$f":"Demand!BV73","v":0},{"$f":"Demand!BW73","v":0},{"$f":"Demand!BX73","v":0},{"$f":"Demand!BY73","v":0},{"$f":"Demand!BZ73","v":0},0,{"$f":"Demand!CU73","v":0},{"$f":"Demand!CV73","v":0},{"$f":"Demand!CW73","v":0},{"$f":"Demand!CX73","v":0},{"$f":"Demand!CY73","v":0},0,{"$f":"Demand!DT73","v":0},{"$f":"Demand!DU73","v":0},{"$f":"Demand!DV73","v":0},{"$f":"Demand!DW73","v":0},{"$f":"Demand!DX73","v":0},0,{"$f":"Demand!ES73","v":0},{"$f":"Demand!ET73","v":0},{"$f":"Demand!EU73","v":0},{"$f":"Demand!EV73","v":0},{"$f":"Demand!EW73","v":0},0,{"$f":"Demand!FR73","v":0},{"$f":"Demand!FS73","v":0},{"$f":"Demand!FT73","v":0},{"$f":"Demand!FU73","v":0},{"$f":"Demand!FV73","v":0},0,{"$f":"Demand!GQ73","v":0},{"$f":"Demand!GR73","v":0},{"$f":"Demand!GS73","v":0},{"$f":"Demand!GT73","v":0},{"$f":"Demand!GU73","v":0}]
[null,null,null,null,"16 to < 50 GJ/hr","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC"]
[null,null,null,null,"50 to < 100 GJ/hr",0,{"$f":"Demand!X75","v":0},{"$f":"Demand!Y75","v":0},{"$f":"Demand!Z75","v":0},{"$f":"Demand!AA75","v":0},{"$f":"Demand!AB75","v":0},0,{"$f":"Demand!AW75","v":0},{"$f":"Demand!AX75","v":0},{"$f":"Demand!AY75","v":0},{"$f":"Demand!AZ75","v":0},{"$f":"Demand!BA75","v":0},0,{"$f":"Demand!BV75","v":0},{"$f":"Demand!BW75","v":0},{"$f":"Demand!BX75","v":0},{"$f":"Demand!BY75","v":0},{"$f":"Demand!BZ75","v":0},0,{"$f":"Demand!CU75","v":0},{"$f":"Demand!CV75","v":0},{"$f":"Demand!CW75","v":0},{"$f":"Demand!CX75","v":0},{"$f":"Demand!CY75","v":0},0,{"$f":"Demand!DT75","v":0},{"$f":"Demand!DU75","v":0},{"$f":"Demand!DV75","v":0},{"$f":"Demand!DW75","v":0},{"$f":"Demand!DX75","v":0},0,{"$f":"Demand!ES75","v":0},{"$f":"Demand!ET75","v":0},{"$f":"Demand!EU75","v":0},{"$f":"Demand!EV75","v":0},{"$f":"Demand!EW75","v":0},0,{"$f":"Demand!FR75","v":0},{"$f":"Demand!FS75","v":0},{"$f":"Demand!FT75","v":0},{"$f":"Demand!FU75","v":0},{"$f":"Demand!FV75","v":0},0,{"$f":"Demand!GQ75","v":0},{"$f":"Demand!GR75","v":0},{"$f":"Demand!GS75","v":0},{"$f":"Demand!GT75","v":0},{"$f":"Demand!GU75","v":0}]
[null,null,null,null,"100 to < 1000 GJ/hr",0,{"$f":"Demand!X76","v":0},{"$f":"Demand!Y76","v":0},{"$f":"Demand!Z76","v":0},{"$f":"Demand!AA76","v":0},{"$f":"Demand!AB76","v":0},0,{"$f":"Demand!AW76","v":0},{"$f":"Demand!AX76","v":0},{"$f":"Demand!AY76","v":0},{"$f":"Demand!AZ76","v":0},{"$f":"Demand!BA76","v":0},0,{"$f":"Demand!BV76","v":0},{"$f":"Demand!BW76","v":0},{"$f":"Demand!BX76","v":0},{"$f":"Demand!BY76","v":0},{"$f":"Demand!BZ76","v":0},0,{"$f":"Demand!CU76","v":0},{"$f":"Demand!CV76","v":0},{"$f":"Demand!CW76","v":0},{"$f":"Demand!CX76","v":0},{"$f":"Demand!CY76","v":0},0,{"$f":"Demand!DT76","v":0},{"$f":"Demand!DU76","v":0},{"$f":"Demand!DV76","v":0},{"$f":"Demand!DW76","v":0},{"$f":"Demand!DX76","v":0},0,{"$f":"Demand!ES76","v":0},{"$f":"Demand!ET76","v":0},{"$f":"Demand!EU76","v":0},{"$f":"Demand!EV76","v":0},{"$f":"Demand!EW76","v":0},0,{"$f":"Demand!FR76","v":0},{"$f":"Demand!FS76","v":0},{"$f":"Demand!FT76","v":0},{"$f":"Demand!FU76","v":0},{"$f":"Demand!FV76","v":0},0,{"$f":"Demand!GQ76","v":0},{"$f":"Demand!GR76","v":0},{"$f":"Demand!GS76","v":0},{"$f":"Demand!GT76","v":0},{"$f":"Demand!GU76","v":0}]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,{"$f":"BG797","v":0},null,null,null,null,null,{"$f":"BM797","v":0},null,null,null,null,null,{"$f":"BS797","v":0},null,null,null,null,null,{"$f":"BY797","v":0}]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,{"$f":"E831","v":0},0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,{"$f":"K832","v":0},null,null,null,null,null,{"$f":"Q832","v":0},null,null,null,null,null,{"$f":"W832","v":0},null,null,null,null,null,{"$f":"AC832","v":0},null,null,null,null,null,{"$f":"AI832","v":0},null,null,null,null,null,{"$f":"AO832","v":0},null,null,null,null,null,{"$f":"AU832","v":0},null,null,null,null,null,{"$f":"BA832","v":0},null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,"Total",25691.938659631669,20894.456356615399,16585.230853686324,12811.967327672039,5544.9628495854067,0,237127.87908298694,188025.37826963753,142985.6886731344,100467.014379992,0,0,526351.53186513833,413675.2821986833,312465.25859225937,216199.03962461461,0,0,364863.71935716603,281706.4641115691,207558.86683806792,134602.77512321284,0,0,647296.78452390316,492866.70758442819,356186.46994649444,222539.29950176069,0,0,926.27311066980076,842.516504676625,729.6583236523702,596.83866172789942,447.37596632992074,0,505.29974281837298,415.14909990826482,361.97780504570829,329.71596876130008,314.64677037737863,0,285.44374794374772,255.28614808092533,229.33396286413767,204.35005147509429,180.77560938510567,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"WACC","index":13,"n_rows":35,"n_cols":26,"rows_kept":35,"cut":false,"hidden":false,"merged":[[16,6,16,15],[4,25,8,25]]}
[]
[null,{"$f":"'DMS input'!$C$16&\" - Cost of Capital Parameters\"&\" - DNSP PTRM - version \"&Intro!$L$4","v":"Aus Gas - Cost of Capital Parameters - DNSP PTRM - version 2"}]
[]
[null,"Year",null,null,null,null,{"$f":"'PTRM input'!G60","v":"2026-27"},{"$f":"'PTRM input'!H60","v":"2027-28"},{"$f":"'PTRM input'!I60","v":"2028-29"},{"$f":"'PTRM input'!J60","v":"2029-30"},{"$f":"'PTRM input'!K60","v":"2030-31"},{"$f":"'PTRM input'!L60","v":"2031-32"},{"$f":"'PTRM input'!M60","v":"2032-33"},{"$f":"'PTRM input'!N60","v":"2033-34"},{"$f":"'PTRM input'!O60","v":"2034-35"},{"$f":"'PTRM input'!P60","v":"2035-36"},{"$f":"'PTRM input'!Q60","v":"2036-37"},{"$f":"'PTRM input'!R60","v":"2037-38"},{"$f":"'PTRM input'!S60","v":"2038-39"},{"$f":"'PTRM input'!T60","v":"2039-40"},{"$f":"'PTRM input'!U60","v":"2040-41"},{"$f":"'PTRM input'!V60","v":"2041-42"},{"$f":"'PTRM input'!W60","v":"2042-43"},{"$f":"'PTRM input'!X60","v":"2043-44"},{"$f":"'PTRM input'!Y60","v":"2044-45"},"Final decision checks"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"This column contains calculations that presume a constant WACC. They are therefore to be used at the start of the access arrangement period (prior to any annual debt updates)."]
[null,"Inflation Rate",null,"f",null,"Constant",{"$f":"f","v":2.6499452021080838E-2},2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2]
[null,"Value of Imputation Credits (gamma)",null,"γ",null,"Constant",{"$f":"g","v":0.56999999999999995},0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995]
[null,"Proportion of Equity Funding",null,"E/V",null,"Constant",{"$f":"1-G9","v":0.4},{"$f":"1-H9","v":0.4},{"$f":"1-I9","v":0.4},0.4,0.4,0.4,0.4,0.4,0.4,{"$f":"1-P9","v":0.4},{"$f":"1-Q9","v":0.4},0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4]
[null,"Proportion of Debt Funding",null,"D/V",null,"Constant",{"$f":"Dv","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Post-tax Nominal Return on Equity",null,"Re",null,"Constant",{"$f":"'Key inputs & assumptions'!$D$105","v":8.0400824620894693E-2},{"$f":"'Key inputs & assumptions'!$D$105","v":8.0400824620894693E-2},{"$f":"'Key inputs & assumptions'!$D$105","v":8.0400824620894693E-2},{"$f":"'Key inputs & assumptions'!$D$105","v":8.0400824620894693E-2},{"$f":"'Key inputs & assumptions'!$D$105","v":8.0400824620894693E-2},{"$f":"'Key inputs & assumptions'!$E$105","v":6.4696666666666652E-2},{"$f":"'Key inputs & assumptions'!$E$105","v":6.4696666666666652E-2},{"$f":"'Key inputs & assumptions'!$E$105","v":6.4696666666666652E-2},{"$f":"'Key inputs & assumptions'!$E$105","v":6.4696666666666652E-2},{"$f":"'Key inputs & assumptions'!$E$105","v":6.4696666666666652E-2},{"$f":"'Key inputs & assumptions'!$F$105","v":6.2829666666666673E-2},{"$f":"'Key inputs & assumptions'!$F$105","v":6.2829666666666673E-2},{"$f":"'Key inputs & assumptions'!$F$105","v":6.2829666666666673E-2},{"$f":"'Key inputs & assumptions'!$F$105","v":6.2829666666666673E-2},{"$f":"'Key inputs & assumptions'!$F$105","v":6.2829666666666673E-2},{"$f":"'Key inputs & assumptions'!$G$105","v":6.2829666666666673E-2},{"$f":"'Key inputs & assumptions'!$G$105","v":6.2829666666666673E-2},{"$f":"'Key inputs & assumptions'!$G$105","v":6.2829666666666673E-2},{"$f":"'Key inputs & assumptions'!$G$105","v":6.2829666666666673E-2},{"$f":"Analysis!$E$111","v":7.4190731575456415E-2}]
[null,"Post-tax Real Return on Equity",null,"Rre",null,"Constant",{"$f":"(1+G10)/(1+G6)-1","v":5.2509889307478019E-2},5.2509889307478019E-2,5.2509889307478019E-2,5.2509889307478019E-2,5.2509889307478019E-2,3.7211139830984896E-2,3.7211139830984896E-2,3.7211139830984896E-2,3.7211139830984896E-2,3.7211139830984896E-2,{"$f":"(1+Q10)/(1+Q6)-1","v":3.539233710651768E-2},3.539233710651768E-2,3.539233710651768E-2,3.539233710651768E-2,3.539233710651768E-2,3.539233710651768E-2,3.539233710651768E-2,3.539233710651768E-2,3.539233710651768E-2,{"$f":"Analysis!$E$115","v":4.646011204433198E-2}]
[]
[null,"Corporate Tax Rate",null,"T",null,"Varying",{"$f":"'PTRM input'!G363","v":0.3},{"$f":"IF(OR(ISBLANK('PTRM input'!H363),'PTRM input'!H363=0),G13,'PTRM input'!H363)","v":0.3},{"$f":"IF(OR(ISBLANK('PTRM input'!I363),'PTRM input'!I363=0),H13,'PTRM input'!I363)","v":0.3},{"$f":"IF(OR(ISBLANK('PTRM input'!J363),'PTRM input'!J363=0),I13,'PTRM input'!J363)","v":0.3},{"$f":"IF(OR(ISBLANK('PTRM input'!K363),'PTRM input'!K363=0),J13,'PTRM input'!K363)","v":0.3},{"$f":"IF(OR(ISBLANK('PTRM input'!L363),'PTRM input'!L363=0),K13,'PTRM input'!L363)","v":0.3},{"$f":"IF(OR(ISBLANK('PTRM input'!M363),'PTRM input'!M363=0),L13,'PTRM input'!M363)","v":0.3},{"$f":"IF(OR(ISBLANK('PTRM input'!N363),'PTRM input'!N363=0),M13,'PTRM input'!N363)","v":0.3},{"$f":"IF(OR(ISBLANK('PTRM input'!O363),'PTRM input'!O363=0),N13,'PTRM input'!O363)","v":0.3},{"$f":"IF(OR(ISBLANK('PTRM input'!P363),'PTRM input'!P363=0),O13,'PTRM input'!P363)","v":0.3},{"$f":"IF(OR(ISBLANK('PTRM input'!Q363),'PTRM input'!Q363=0),P13,'PTRM input'!Q363)","v":0.3},{"$f":"IF(OR(ISBLANK('PTRM input'!R363),'PTRM input'!R363=0),Q13,'PTRM input'!R363)","v":0.3},{"$f":"IF(OR(ISBLANK('PTRM input'!S363),'PTRM input'!S363=0),R13,'PTRM input'!S363)","v":0.3},{"$f":"IF(OR(ISBLANK('PTRM input'!T363),'PTRM input'!T363=0),S13,'PTRM input'!T363)","v":0.3},{"$f":"IF(OR(ISBLANK('PTRM input'!U363),'PTRM input'!U363=0),T13,'PTRM input'!U363)","v":0.3},{"$f":"IF(OR(ISBLANK('PTRM input'!V363),'PTRM input'!V363=0),U13,'PTRM input'!V363)","v":0.3},{"$f":"IF(OR(ISBLANK('PTRM input'!W363),'PTRM input'!W363=0),V13,'PTRM input'!W363)","v":0.3},{"$f":"IF(OR(ISBLANK('PTRM input'!X363),'PTRM input'!X363=0),W13,'PTRM input'!X363)","v":0.3},{"$f":"IF(OR(ISBLANK('PTRM input'!Y363),'PTRM input'!Y363=0),X13,'PTRM input'!Y363)","v":0.3}]
[null,"Nominal Pre-tax Return on Debt",null,"Rd",null,"Varying",{"$f":"'PTRM input'!G388","v":4.7722841062273133E-2},{"$f":"IF(OR(ISBLANK('PTRM input'!H388),'PTRM input'!H388=0),G14,'PTRM input'!H388)","v":4.8615846264253096E-2},{"$f":"IF(OR(ISBLANK('PTRM input'!I388),'PTRM input'!I388=0),H14,'PTRM input'!I388)","v":5.005740784042477E-2},{"$f":"IF(OR(ISBLANK('PTRM input'!J388),'PTRM input'!J388=0),I14,'PTRM input'!J388)","v":5.1127882809444095E-2},{"$f":"IF(OR(ISBLANK('PTRM input'!K388),'PTRM input'!K388=0),J14,'PTRM input'!K388)","v":5.3892231216277495E-2},{"$f":"IF(OR(ISBLANK('PTRM input'!L388),'PTRM input'!L388=0),K14,'PTRM input'!L388)","v":5.2359588891288611E-2},{"$f":"IF(OR(ISBLANK('PTRM input'!M388),'PTRM input'!M388=0),L14,'PTRM input'!M388)","v":5.3344469906778193E-2},{"$f":"IF(OR(ISBLANK('PTRM input'!N388),'PTRM input'!N388=0),M14,'PTRM input'!N388)","v":5.1125237686859018E-2},{"$f":"IF(OR(ISBLANK('PTRM input'!O388),'PTRM input'!O388=0),N14,'PTRM input'!O388)","v":4.9036391887846129E-2},{"$f":"IF(OR(ISBLANK('PTRM input'!P388),'PTRM input'!P388=0),O14,'PTRM input'!P388)","v":4.7591139073217409E-2},{"$f":"IF(OR(ISBLANK('PTRM input'!Q388),'PTRM input'!Q388=0),P14,'PTRM input'!Q388)","v":4.6434936821514436E-2},{"$f":"IF(OR(ISBLANK('PTRM input'!R388),'PTRM input'!R388=0),Q14,'PTRM input'!R388)","v":4.5567785132737196E-2},{"$f":"IF(OR(ISBLANK('PTRM input'!S388),'PTRM input'!S388=0),R14,'PTRM input'!S388)","v":4.4989684006885709E-2},{"$f":"IF(OR(ISBLANK('PTRM input'!T388),'PTRM input'!T388=0),S14,'PTRM input'!T388)","v":4.4700633443959963E-2},{"$f":"IF(OR(ISBLANK('PTRM input'!U388),'PTRM input'!U388=0),T14,'PTRM input'!U388)","v":4.4700633443959963E-2},{"$f":"IF(OR(ISBLANK('PTRM input'!V388),'PTRM input'!V388=0),U14,'PTRM input'!V388)","v":4.4700633443959963E-2},{"$f":"IF(OR(ISBLANK('PTRM input'!W388),'PTRM input'!W388=0),V14,'PTRM input'!W388)","v":4.4700633443959963E-2},{"$f":"IF(OR(ISBLANK('PTRM input'!X388),'PTRM input'!X388=0),W14,'PTRM input'!X388)","v":4.4700633443959963E-2},{"$f":"IF(OR(ISBLANK('PTRM input'!Y388),'PTRM input'!Y388=0),X14,'PTRM input'!Y388)","v":4.4700633443959963E-2}]
[null,"Real Pre-tax Return on Debt",null,"Rrd",null,"Varying",{"$f":"(1+G14)/(1+G6)-1","v":2.0675499630716354E-2},2.1545451582684505E-2,2.2949798729030579E-2,2.3992639002263783E-2,2.6685624762159188E-2,2.5192548149238325E-2,2.6152004107593108E-2,2.3990062164467973E-2,2.1955140669965401E-2,2.0547197575808696E-2,{"$f":"(1+Q14)/(1+Q6)-1","v":1.942084310048342E-2},1.8576077243989353E-2,1.8012900006326715E-2,1.7731311387495285E-2,1.7731311387495285E-2,1.7731311387495285E-2,1.7731311387495285E-2,1.7731311387495285E-2,1.7731311387495285E-2]
[]
[null,null,null,null,null,null,"Formula approximations of WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cashflow derivations of WACC"]
[null,"Nominal Vanilla WACC",null,null,null,"Varying",{"$f":"G8*G10+G9*G14","v":6.0794034485721758E-2},6.1329837606909736E-2,6.2194774552612742E-2,6.2837059534024325E-2,6.4495668578124374E-2,5.7294420001439826E-2,5.7885348610733578E-2,5.655380927878207E-2,5.5300501799374333E-2,5.4433350110597106E-2,{"$f":"Q8*Q10+Q9*Q14","v":5.2992828759575325E-2},5.2472537746308986E-2,5.2125677070798099E-2,5.1952246733042648E-2,5.1952246733042648E-2,5.1952246733042648E-2,5.1952246733042648E-2,5.1952246733042648E-2,5.1952246733042648E-2,{"$f":"Analysis!$E$126","v":5.9502676206578453E-2}]
[null,"Real Vanilla WACC",null,null,null,"Varying",{"$f":"G8*G11+G9*G15","v":3.3409255501421022E-2},3.3931226672601913E-2,3.4773834960409561E-2,3.5399539124349483E-2,3.7015330580286721E-2,2.9999984821936953E-2,3.0575658396949822E-2,2.9278493231074742E-2,2.8057540334373198E-2,2.7212774477879176E-2,{"$f":"Q8*Q11+Q9*Q15","v":2.5809440702897125E-2},2.5302581189000684E-2,2.49646748464031E-2,2.4795721675104243E-2,2.4795721675104243E-2,2.4795721675104243E-2,2.4795721675104243E-2,2.4795721675104243E-2,2.4795721675104243E-2,{"$f":"Analysis!$E$127","v":3.2151234100908699E-2}]
[null,"Post-tax Nominal WACC ",null,null,null,"Varying",{"$f":"G10*G8+G14*G9*(1-G28*(1-G7))","v":5.7057354980425745E-2},5.7523236148894971E-2,5.8275299395601846E-2,5.8833766612005539E-2,6.0275928273523446E-2,5.3194684982300892E-2,5.3708497799160308E-2,5.2550723468811358E-2,5.1460971786023317E-2,5.0706982818747678E-2,{"$f":"Q10*Q8+Q14*Q9*(1-Q28*(1-Q7))","v":5.2992828759575325E-2},5.2472537746308986E-2,5.2125677070798099E-2,5.1952246733042648E-2,5.1952246733042648E-2,5.1952246733042648E-2,5.1952246733042648E-2,5.1952246733042648E-2,5.1952246733042648E-2,{"$f":"Analysis!$E$123","v":4.2203943946795608E-2}]
[null,"Post-tax Real WACC ",null,null,null,"Varying",{"$f":"(1+G20)/(1+G6)-1","v":2.9769039719582224E-2},3.0222893998366196E-2,3.0955542462256069E-2,3.1499592646894836E-2,3.2904524387168399E-2,2.6006085934736412E-2,2.650663448919266E-2,2.5378748518996241E-2,2.431712916728368E-2,2.358260469599327E-2,{"$f":"(1+Q20)/(1+Q6)-1","v":2.5809440702897257E-2},2.5302581189000639E-2,2.496467484640319E-2,2.4795721675104243E-2,2.4795721675104243E-2,2.4795721675104243E-2,2.4795721675104243E-2,2.4795721675104243E-2,2.4795721675104243E-2,{"$f":"Analysis!$E$125","v":1.5299074826289782E-2}]
[null,"Pre-tax Nominal WACC ",null,null,null,"Varying",{"$f":"G10*(1/(1-G27*(1-G7)))*G8+G14*G9","v":6.747060854851035E-2},6.8006411669698327E-2,6.8871348615401326E-2,6.9513633596812924E-2,7.1172242640912958E-2,6.2666903289419554E-2,6.3257831898713313E-2,6.1926292566761798E-2,6.0672985087354067E-2,5.9805833398576834E-2,{"$f":"Q10*(1/(1-Q27*(1-Q7)))*Q8+Q14*Q9","v":5.2992828759575325E-2},5.2472537746308986E-2,5.2125677070798099E-2,5.1952246733042648E-2,5.1952246733042648E-2,5.1952246733042648E-2,5.1952246733042648E-2,5.1952246733042648E-2,5.1952246733042648E-2,{"$f":"Analysis!$E$122","v":7.2529696173631253E-2}]
[null,"Pre-tax Real WACC ",null,null,null,"Varying",{"$f":"(1+G22)/(1+G6)-1","v":3.9913471406887835E-2},4.0435442578068859E-2,4.1278050865876548E-2,4.190375502981647E-2,4.3519546485753624E-2,3.523377552431084E-2,3.5809449099323709E-2,3.4512283933448629E-2,3.3291331036746863E-2,3.2446565180253018E-2,{"$f":"(1+Q22)/(1+Q6)-1","v":2.5809440702897257E-2},2.5302581189000639E-2,2.496467484640319E-2,2.4795721675104243E-2,2.4795721675104243E-2,2.4795721675104243E-2,2.4795721675104243E-2,2.4795721675104243E-2,2.4795721675104243E-2,{"$f":"Analysis!$E$124","v":4.484195686791792E-2}]
[null,"Nominal Tax Allowance",null,null,null,"Varying",{"$f":"G22-G20","v":1.0413253568084604E-2},{"$f":"H22-H20","v":1.0483175520803356E-2},1.059604921979948E-2,1.0679866984807385E-2,1.0896314367389512E-2,9.4722183071186614E-3,9.5493340995530043E-3,9.3755690979504397E-3,9.2120133013307501E-3,9.0988505798291555E-3,{"$f":"Q22-Q20","v":0},0,0,0,0,0,0,0,0,{"$f":"$Z$22-$Z$20","v":3.0325752226835645E-2}]
[null,"Real Tax Allowance",null,null,null,"Varying",{"$f":"G23-G21","v":1.0144431687305611E-2},{"$f":"H23-H21","v":1.0212548579702663E-2},1.0322508403620478E-2,1.0404162382921633E-2,1.0615022098585225E-2,9.2276895895744282E-3,9.3028146101310494E-3,9.1335354144523873E-3,8.9742018694631831E-3,8.8639604842597475E-3,{"$f":"Q23-Q21","v":0},0,0,0,0,0,0,0,0,{"$f":"$Z$23-$Z$21","v":2.9542882041628138E-2}]
[]
[null,"Effective Tax Rate for Equity (from relevant cashflows)",null,"Te",null,null,0.39979799781705605,{"$f":"G27","v":0.39979799781705605},{"$f":"H27","v":0.39979799781705605},0.39979799781705605,0.39979799781705605,0.39979799781705605,0.39979799781705605,0.39979799781705605,0.39979799781705605,0.39979799781705605,null,null,null,null,null,null,null,null,null,{"$f":"Analysis!$D$109","v":0.71768744286967689}]
[null,"Effective Tax Rate for Debt (effective debt shield)",null,"Td",null,null,0.30348683301560098,{"$f":"G28","v":0.30348683301560098},{"$f":"H28","v":0.30348683301560098},0.30348683301560098,0.30348683301560098,0.30348683301560098,0.30348683301560098,0.30348683301560098,0.30348683301560098,0.30348683301560098,null,null,null,null,null,null,null,null,null,{"$f":"Analysis!$D$120","v":0.29890427702355216}]
[]
[null,null,null,null,null,null,"At the start of an access arrangement period, indicative cashflow-calculated average of Te and Td are copied over to this sheet"]
[null,null,null,null,null,null,"These calculations presume a constant WACC so Te/Td are not be updated during a access arrangement period "]
[null,null,null,null,null,null,"when annually updating the return on debt - the same Te/Td are used from the final decision."]
[]
[null,null,null,null,null,null,"Numbers in White cells are calculated on this sheet from input parameters."]
[null,null,null,null,null,null,"Numbers in Orange cells are transferred from relevant sheets"]

{"sheet":"Analysis","index":14,"n_rows":168,"n_cols":61,"rows_kept":168,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"'DMS input'!$C$16&\" - Cash Flow Analysis\"&\" - DNSP PTRM - version \"&Intro!$L$4","v":"Aus Gas - Cash Flow Analysis - DNSP PTRM - version 2"}]
[]
[null,"Year",null,null,null,{"$f":"Assets!F4","v":"2025-26"},{"$f":"Assets!G4","v":"2026-27"},{"$f":"Assets!H4","v":"2027-28"},{"$f":"Assets!I4","v":"2028-29"},{"$f":"Assets!J4","v":"2029-30"},{"$f":"Assets!K4","v":"2030-31"},{"$f":"Assets!L4","v":"2031-32"},{"$f":"Assets!M4","v":"2032-33"},{"$f":"Assets!N4","v":"2033-34"},{"$f":"Assets!O4","v":"2034-35"},{"$f":"Assets!P4","v":"2035-36"},{"$f":"Assets!Q4","v":"2036-37"},{"$f":"Assets!R4","v":"2037-38"},{"$f":"Assets!S4","v":"2038-39"},{"$f":"Assets!T4","v":"2039-40"},{"$f":"Assets!U4","v":"2040-41"},{"$f":"Assets!V4","v":"2041-42"},{"$f":"Assets!W4","v":"2042-43"},{"$f":"Assets!X4","v":"2043-44"},{"$f":"Assets!Y4","v":"2044-45"},{"$f":"Assets!Z4","v":"2045-46"},{"$f":"Assets!AA4","v":"2046-47"},{"$f":"Assets!AB4","v":"2047-48"},{"$f":"Assets!AC4","v":"2048-49"},{"$f":"Assets!AD4","v":"2049-50"},{"$f":"Assets!AE4","v":"2050-51"},{"$f":"Assets!AF4","v":"2051-52"},{"$f":"Assets!AG4","v":"2052-53"},{"$f":"Assets!AH4","v":"2053-54"},{"$f":"Assets!AI4","v":"2054-55"},{"$f":"Assets!AJ4","v":"2055-56"},{"$f":"Assets!AK4","v":"2056-57"},{"$f":"Assets!AL4","v":"2057-58"},{"$f":"Assets!AM4","v":"2058-59"},{"$f":"Assets!AN4","v":"2059-60"},{"$f":"Assets!AO4","v":"2060-61"},{"$f":"Assets!AP4","v":"2061-62"},{"$f":"Assets!AQ4","v":"2062-63"},{"$f":"Assets!AR4","v":"2063-64"},{"$f":"Assets!AS4","v":"2064-65"},{"$f":"Assets!AT4","v":"2065-66"},{"$f":"Assets!AU4","v":"2066-67"},{"$f":"Assets!AV4","v":"2067-68"},{"$f":"Assets!AW4","v":"2068-69"},{"$f":"Assets!AX4","v":"2069-70"},{"$f":"Assets!AY4","v":"2070-71"},{"$f":"Assets!AZ4","v":"2071-72"},{"$f":"Assets!BA4","v":"2072-73"},{"$f":"Assets!BB4","v":"2073-74"},{"$f":"Assets!BC4","v":"2074-75"},{"$f":"Assets!BD4","v":"2075-76"},{"$f":"Assets!BE4","v":"2076-77"},{"$f":"Assets!BF4","v":"2077-78"},{"$f":"Assets!BG4","v":"2078-79"},{"$f":"Assets!BH4","v":"2079-80"},{"$f":"Assets!BI4","v":"2080-81"}]
[]
[null,"Inflation Assumption (CPI % increase)",null,null,null,null,{"$f":"WACC!G6","v":2.6499452021080838E-2},{"$f":"G6","v":2.6499452021080838E-2},{"$f":"H6","v":2.6499452021080838E-2},2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,{"$f":"P6","v":2.6499452021080838E-2},{"$f":"Q6","v":2.6499452021080838E-2},{"$f":"R6","v":2.6499452021080838E-2},2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,{"$f":"AQ6","v":2.6499452021080838E-2},2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2,2.6499452021080838E-2]
[null,"Cumulative Inflation Index (CPI end period)",null,null,null,1,{"$f":"F7*(1+G6)","v":1.0264994520210808},{"$f":"G7*(1+H6)","v":1.0537011249995794},1.0816236274060647,1.1102860608253791,1.139708033023896,1.1699096713630532,1.200911636568337,1.2327351368631374,1.2654019424771425,{"$f":"O7*(1+P6)","v":1.2989344005391981},{"$f":"P7*(1+Q6)","v":1.333355450364818},{"$f":"Q7*(1+R6)","v":1.3686886391488071},{"$f":"R7*(1+S6)","v":1.4049581380737293},1.4421887588452411,1.4804059706656028,1.5196359176569776,1.5599054367464398,1.6012420760249253,1.6436741135926838,1.6872305769041256,1.731941262625297,1.7778367570175662,1.8249484568614671,1.8733085909350131,1.9229502420611742,1.9739073697396001,2.0262148333780727,2.0799084161395771,2.1350248494213102,2.1916018379823656,2.2496780857372918,2.309293322233164,2.3704883298282842,2.433304971591101,2.4977862199384369,2.5639761860326122,{"$f":"AP7*(1+AQ6)","v":2.6319201499575775},2.7016645916946942,2.7732572229193608,2.8467470196402282,2.9221842557033395,2.999620537184108,3.0791088376906672,3.160703534602737,3.2444604462708027,3.3304368702010505,3.4186916222521817,3.5092850768709245,3.6022792083937607,3.6977376334431282,3.7957256544470992,3.8963103043123057,3.9995603922806726,4.1055465510013294,4.2143412848499029]
[]
[null,"Time Varying WACC"]
[null,"Time Varying Return on Debt",null,null,null,null,{"$f":"WACC!G14","v":4.7722841062273133E-2},{"$f":"WACC!H14","v":4.8615846264253096E-2},{"$f":"WACC!I14","v":5.005740784042477E-2},{"$f":"WACC!J14","v":5.1127882809444095E-2},{"$f":"WACC!K14","v":5.3892231216277495E-2},{"$f":"WACC!L14","v":5.2359588891288611E-2},{"$f":"WACC!M14","v":5.3344469906778193E-2},{"$f":"WACC!N14","v":5.1125237686859018E-2},{"$f":"WACC!O14","v":4.9036391887846129E-2},{"$f":"WACC!P14","v":4.7591139073217409E-2},{"$f":"WACC!$P14","v":4.7591139073217409E-2},{"$f":"WACC!$P14","v":4.7591139073217409E-2},{"$f":"WACC!$P14","v":4.7591139073217409E-2},{"$f":"WACC!$P14","v":4.7591139073217409E-2},{"$f":"WACC!$P14","v":4.7591139073217409E-2},{"$f":"WACC!$P14","v":4.7591139073217409E-2},{"$f":"WACC!$P14","v":4.7591139073217409E-2},{"$f":"WACC!$P14","v":4.7591139073217409E-2},{"$f":"WACC!$P14","v":4.7591139073217409E-2},{"$f":"WACC!$P14","v":4.7591139073217409E-2},{"$f":"WACC!$P14","v":4.7591139073217409E-2},{"$f":"WACC!$P14","v":4.7591139073217409E-2},{"$f":"WACC!$P14","v":4.7591139073217409E-2},{"$f":"WACC!$P14","v":4.7591139073217409E-2},{"$f":"WACC!$P14","v":4.7591139073217409E-2},{"$f":"WACC!$P14","v":4.7591139073217409E-2},{"$f":"WACC!$P14","v":4.7591139073217409E-2},{"$f":"WACC!$P14","v":4.7591139073217409E-2},{"$f":"WACC!$P14","v":4.7591139073217409E-2},{"$f":"WACC!$P14","v":4.7591139073217409E-2},{"$f":"WACC!$P14","v":4.7591139073217409E-2},{"$f":"WACC!$P14","v":4.7591139073217409E-2},{"$f":"WACC!$P14","v":4.7591139073217409E-2},{"$f":"WACC!$P14","v":4.7591139073217409E-2},{"$f":"WACC!$P14","v":4.7591139073217409E-2},{"$f":"WACC!$P14","v":4.7591139073217409E-2},{"$f":"WACC!$P14","v":4.7591139073217409E-2},{"$f":"WACC!$P14","v":4.7591139073217409E-2},{"$f":"WACC!$P14","v":4.7591139073217409E-2},{"$f":"WACC!$P14","v":4.7591139073217409E-2},{"$f":"WACC!$P14","v":4.7591139073217409E-2},{"$f":"WACC!$P14","v":4.7591139073217409E-2},{"$f":"WACC!$P14","v":4.7591139073217409E-2},{"$f":"WACC!$P14","v":4.7591139073217409E-2},{"$f":"WACC!$P14","v":4.7591139073217409E-2},{"$f":"WACC!$P14","v":4.7591139073217409E-2},{"$f":"WACC!$P14","v":4.7591139073217409E-2},{"$f":"WACC!$P14","v":4.7591139073217409E-2},{"$f":"WACC!$P14","v":4.7591139073217409E-2},{"$f":"WACC!$P14","v":4.7591139073217409E-2},{"$f":"WACC!$P14","v":4.7591139073217409E-2},{"$f":"WACC!$P14","v":4.7591139073217409E-2},{"$f":"WACC!$P14","v":4.7591139073217409E-2},{"$f":"WACC!$P14","v":4.7591139073217409E-2},{"$f":"WACC!$P14","v":4.7591139073217409E-2}]
[null,"Time Varying Nominal Vanilla WACC",null,null,null,null,{"$f":"WACC!G18","v":6.0794034485721758E-2},{"$f":"WACC!H18","v":6.1329837606909736E-2},{"$f":"WACC!I18","v":6.2194774552612742E-2},{"$f":"WACC!J18","v":6.2837059534024325E-2},{"$f":"WACC!K18","v":6.4495668578124374E-2},{"$f":"WACC!L18","v":5.7294420001439826E-2},{"$f":"WACC!M18","v":5.7885348610733578E-2},{"$f":"WACC!N18","v":5.655380927878207E-2},{"$f":"WACC!O18","v":5.5300501799374333E-2},{"$f":"WACC!P18","v":5.4433350110597106E-2},{"$f":"WACC!$P18","v":5.4433350110597106E-2},{"$f":"WACC!$P18","v":5.4433350110597106E-2},{"$f":"WACC!$P18","v":5.4433350110597106E-2},{"$f":"WACC!$P18","v":5.4433350110597106E-2},{"$f":"WACC!$P18","v":5.4433350110597106E-2},{"$f":"WACC!$P18","v":5.4433350110597106E-2},{"$f":"WACC!$P18","v":5.4433350110597106E-2},{"$f":"WACC!$P18","v":5.4433350110597106E-2},{"$f":"WACC!$P18","v":5.4433350110597106E-2},{"$f":"WACC!$P18","v":5.4433350110597106E-2},{"$f":"WACC!$P18","v":5.4433350110597106E-2},{"$f":"WACC!$P18","v":5.4433350110597106E-2},{"$f":"WACC!$P18","v":5.4433350110597106E-2},{"$f":"WACC!$P18","v":5.4433350110597106E-2},{"$f":"WACC!$P18","v":5.4433350110597106E-2},{"$f":"WACC!$P18","v":5.4433350110597106E-2},{"$f":"WACC!$P18","v":5.4433350110597106E-2},{"$f":"WACC!$P18","v":5.4433350110597106E-2},{"$f":"WACC!$P18","v":5.4433350110597106E-2},{"$f":"WACC!$P18","v":5.4433350110597106E-2},{"$f":"WACC!$P18","v":5.4433350110597106E-2},{"$f":"WACC!$P18","v":5.4433350110597106E-2},{"$f":"WACC!$P18","v":5.4433350110597106E-2},{"$f":"WACC!$P18","v":5.4433350110597106E-2},{"$f":"WACC!$P18","v":5.4433350110597106E-2},{"$f":"WACC!$P18","v":5.4433350110597106E-2},{"$f":"WACC!$P18","v":5.4433350110597106E-2},{"$f":"WACC!$P18","v":5.4433350110597106E-2},{"$f":"WACC!$P18","v":5.4433350110597106E-2},{"$f":"WACC!$P18","v":5.4433350110597106E-2},{"$f":"WACC!$P18","v":5.4433350110597106E-2},{"$f":"WACC!$P18","v":5.4433350110597106E-2},{"$f":"WACC!$P18","v":5.4433350110597106E-2},{"$f":"WACC!$P18","v":5.4433350110597106E-2},{"$f":"WACC!$P18","v":5.4433350110597106E-2},{"$f":"WACC!$P18","v":5.4433350110597106E-2},{"$f":"WACC!$P18","v":5.4433350110597106E-2},{"$f":"WACC!$P18","v":5.4433350110597106E-2},{"$f":"WACC!$P18","v":5.4433350110597106E-2},{"$f":"WACC!$P18","v":5.4433350110597106E-2},{"$f":"WACC!$P18","v":5.4433350110597106E-2},{"$f":"WACC!$P18","v":5.4433350110597106E-2},{"$f":"WACC!$P18","v":5.4433350110597106E-2},{"$f":"WACC!$P18","v":5.4433350110597106E-2},{"$f":"WACC!$P18","v":5.4433350110597106E-2}]
[null,"Cumulative Discount Factor",null,null,null,1,{"$f":"F12*(1+G11)","v":1.0607940344857218},{"$f":"G12*(1+H11)","v":1.1258523603551098},1.1958744940869228,1.2710197308670841,1.3529949981853444,1.4305140618712229,1.5133198670351951,1.5989038701732954,1.6873240565228405,1.7791707576415812,1.8760169823988218,{"$f":"Q12*(1+R11)","v":1.9781348716151628},2.085811379647772,2.1993490807408067,2.319067019268191,2.4453016062579556,2.5784075647174003,2.7187589264154748,2.8667500829233594,3.02279689386671,3.1873378555037823,3.3608353329131795,3.543776859253708,3.7366765057472975,3.9400763262346827,4.1545478803630909,4.3806938396861339,4.6191496811891053,4.870585472998525,5.1357077572938419,5.415261535712327,5.7100323628262064,6.0208485535747656,6.3485835108543833,6.6941581798070837,7.0585436357042406,7.4427638126974571,7.8478983811045007,8.2750857813155498,8.7255264228451228,9.2004860575191181,9.7012993362757243,10.229373559574924,10.786192631955352,11.373321231850921,11.992409208384551,12.645196217494096,13.333516610418151,14.059304588278504,14.824599637243793,15.631552259547316,16.482430016463351,17.379623900222917,18.325655052774252,19.323181850267947]
[null,"Inverse Cumulative Discount Factor",null,null,null,{"$f":"1/F12","v":1},{"$f":"1/G12","v":0.94269006752550688},0.88821592884930822,0.83620815139428373,0.78676984763863922,0.73910103240678182,0.69904940234695967,0.66079883161723085,0.62542846924975926,0.59265438439890072,0.56205959754283052,0.53304421515487665,{"$f":"1/R12","v":0.50552670313298309},0.47942973643612424,0.45467998179860108,0.43120789166134654,0.4089475087411813,0.38783628068885317,0.36781488431504361,0.34882705889041193,0.33081944805124408,0.31374144986645686,0.29754507464464136,0.28218481008157842,0.26761749336928758,0.25380218990723102,0.24070007827484804,0.22827434114218939,0.2164900618121062,0.20531412610327532,0.19471512929834814,0.18466328789574507,0.17513035591711523,0.16608954553528318,0.15751545179964427,0.14938398124748503,0.14167228420062442,0.13435869055712696,0.12742264889766089,0.12084466873538836,0.1146062657471079,0.10868990983174717,0.10307897585024879,9.7757696908426756E-2,9.2711120051516938E-2,8.7925064245921905E-2,8.3386080530077747E-2,7.9081414222465146E-2,7.4998969080568689E-2,7.1127273310069544E-2,6.7455447328756413E-2,6.3973173194570479E-2,6.0670665611876257E-2,5.7538644434484781E-2,5.4568308588162244E-2,5.175131133934515E-2]
[]
[null,"Annual Building Blocks ($m Nominal)"]
[]
[null,"Capital Base (start period)",null,"(nominal value)",null,null,{"$f":"Assets!F873","v":412.19194489044651},{"$f":"Assets!G873","v":383.48243080172563},{"$f":"Assets!H873","v":353.94744925449299},{"$f":"Assets!I873","v":325.14574863853875},{"$f":"Assets!J873","v":298.08586322929551},{"$f":"Assets!K873","v":273.23396939035104},{"$f":"Assets!L873","v":246.08331168987851},{"$f":"Assets!M873","v":219.94722378407289},{"$f":"Assets!N873","v":195.43308655525712},{"$f":"Assets!O873","v":172.97085533223992},{"$f":"Assets!P873","v":151.23121314591532},{"$f":"Assets!Q873","v":130.32317839845996},{"$f":"Assets!R873","v":110.35867292103602},{"$f":"Assets!S873","v":91.46054173291661},{"$f":"Assets!T873","v":73.758943053438273},{"$f":"Assets!U873","v":57.391648546372288},{"$f":"Assets!V873","v":35.184114124079201},{"$f":"Assets!W873","v":17.978270276213465},{"$f":"Assets!X873","v":6.1243562829989591},{"$f":"Assets!Y873","v":1.9562336747950905E-13},{"$f":"Assets!Z873","v":2.0080727952023455E-13},{"$f":"Assets!AA873","v":2.0612856238936477E-13},{"$f":"Assets!AB873","v":2.115908563385761E-13},{"$f":"Assets!AC873","v":2.1719789808421961E-13},{"$f":"Assets!AD873","v":2.2295352336358198E-13},{"$f":"Assets!AE873","v":2.2886166955888616E-13},{"$f":"Assets!AF873","v":2.3492637839082635E-13},{"$f":"Assets!AG873","v":2.4115179868348038E-13},{"$f":"Assets!AH873","v":2.4754218920249055E-13},{"$f":"Assets!AI873","v":2.5410192156845531E-13},{"$f":"Assets!AJ873","v":2.6083548324752303E-13},{"$f":"Assets!AK873","v":2.6774748062123621E-13},{"$f":"Assets!AL873","v":2.7484264213772389E-13},{"$f":"Assets!AM873","v":2.8212582154639962E-13},{"$f":"Assets!AN873","v":2.8960200121837645E-13},{"$f":"Assets!AO873","v":2.972762955548718E-13},{"$f":"Assets!AP873","v":3.0515395448593276E-13},{"$f":"Assets!AQ873","v":3.1324036706187588E-13},{"$f":"Assets!AR873","v":3.2154106513989782E-13},{"$f":"Assets!AS873","v":3.3006172716837976E-13},{"$f":"Assets!AT873","v":3.3880818207147331E-13},{"$f":"Assets!AU873","v":3.4778641323662597E-13},{"$f":"Assets!AV873","v":3.5700256260777371E-13},{"$f":"Assets!AW873","v":3.6646293488700134E-13},{"$f":"Assets!AX873","v":3.7617400184754393E-13},{"$f":"Assets!AY873","v":3.8614240676108088E-13},{"$f":"Assets!AZ873","v":3.9637496894235084E-13},{"$f":"Assets!BA873","v":4.0687868841419601E-13},{"$f":"Assets!BB873","v":4.1766075069622833E-13},{"$f":"Assets!BC873","v":4.2872853172039167E-13},{"$f":"Assets!BD873","v":4.4008960287678459E-13},{"$f":"Assets!BE873","v":4.5175173619319444E-13},{"$f":"Assets!BF873","v":4.6372290965188602E-13},{"$f":"Assets!BG873","v":4.7601131264728213E-13},{"$f":"Assets!BH873","v":4.8862535158827043E-13}]
[null," - Equity",null,{"$f":"WACC!G8","v":0.4},null,null,{"$f":"$D18*G$17","v":164.87677795617861},{"$f":"$D18*H$17","v":153.39297232069026},{"$f":"$D18*I$17","v":141.57897970179721},{"$f":"$D18*J$17","v":130.05829945541549},119.23434529171821,109.29358775614043,98.433324675951411,87.978889513629156,78.173234622102854,69.188342132895968,60.492485258366131,52.129271359383985,44.143469168414413,36.584216693166645,29.503577221375309,22.956659418548917,14.073645649631681,{"$f":"$D18*X$17","v":7.1913081104853864},2.4497425131995838,7.8249346991803627E-14,8.0322911808093831E-14,8.245142495574592E-14,8.4636342535430449E-14,8.6879159233687849E-14,8.9181409345432797E-14,9.1544667823554471E-14,9.3970551356330551E-14,9.6460719473392151E-14,9.9016875680996222E-14,1.0164076862738214E-13,1.0433419329900922E-13,1.0709899224849449E-13,1.0993705685508956E-13,1.1285032861855986E-13,1.1584080048735059E-13,1.1891051822194872E-13,{"$f":"$D18*AQ$17","v":1.2206158179437311E-13},1.2529614682475035E-13,1.2861642605595913E-13,1.3202469086735191E-13,1.3552327282858933E-13,1.3911456529465041E-13,1.4280102504310949E-13,1.4658517395480055E-13,1.5046960073901758E-13,1.5445696270443235E-13,1.5854998757694035E-13,1.6275147536567841E-13,1.6706430027849133E-13,1.7149141268815667E-13,1.7603584115071384E-13,1.8070069447727778E-13,{"$f":"$D18*BG$17","v":1.8548916386075441E-13},1.9040452505891285E-13,1.9545014063530817E-13]
[null," - Debt",null,{"$f":"WACC!G9","v":0.6},null,null,{"$f":"$D19*G$17","v":247.31516693426789},230.08945848103536,212.36846955269579,195.08744918312325,178.85151793757731,163.94038163421061,147.6499870139271,131.96833427044373,117.25985193315427,103.78251319934395,90.738727887549189,78.193907039075967,66.215203752621605,54.876325039749965,44.255365832062964,34.434989127823371,21.110468474447519,10.786962165728079,3.6746137697993753,1.1737402048770543E-13,1.2048436771214072E-13,1.2367713743361885E-13,1.2695451380314567E-13,1.3031873885053176E-13,1.3377211401814918E-13,1.373170017353317E-13,1.409558270344958E-13,1.4469107921008823E-13,1.4852531352149431E-13,1.5246115294107318E-13,1.5650128994851381E-13,1.6064848837274172E-13,1.6490558528263433E-13,1.6927549292783976E-13,1.7376120073102586E-13,1.7836577733292308E-13,1.8309237269155965E-13,1.8794422023712553E-13,1.9292463908393869E-13,1.9803703630102784E-13,2.0328490924288397E-13,2.0867184794197556E-13,2.1420153756466422E-13,2.1987776093220079E-13,2.2570440110852636E-13,2.3168544405664853E-13,2.3782498136541052E-13,2.4412721304851758E-13,2.50596450417737E-13,2.5723711903223497E-13,2.6405376172607073E-13,2.7105104171591667E-13,2.7823374579113158E-13,2.8560678758836928E-13,2.9317521095296226E-13]
[]
[null,"Revenue Building Blocks"]
[]
[null,"Nominal Vanilla WACC",null,null,null,null,{"$f":"SUM(G25:G26)","v":25.058811312406526},{"$f":"SUM(H25:H26)","v":23.518915206172835},{"$f":"SUM(I25:I26)","v":22.01368180985553},20.431202764434772,19.225247042660754,15.654781800911326,14.244618284452427,12.438853345282059,10.807547754706277,9.4153831272292585,8.1190821028445761,6.996601847661208,5.9247764239141976,4.9102009568865856,3.9598631923430929,3.0811596156145939,1.8889137060193457,0.9651913080857929,0.32879556048237391,1.1877275356800595E-14,1.2192016645259297E-14,1.2515098405390566E-14,1.2846741655123319E-14,1.3187173269240478E-14,1.3536626134582395E-14,1.3895339309363071E-14,1.4263558186708177E-14,1.4641534662526746E-14,1.5029527307831363E-14,1.5427801545624769E-14,1.5836629832473809E-14,1.6256291844895068E-14,1.6687074670679551E-14,1.7129273005287416E-14,1.7583189353447027E-14,1.8049134236096275E-14,1.8527426402807752E-14,1.9018393049843068E-14,1.9522370043985443E-14,2.0039702152303818E-14,2.0570743278005545E-14,2.1115856702539028E-14,2.1675415334111974E-14,2.2249801962795279E-14,2.2839409522386922E-14,2.3444641359215231E-14,2.4065911508065206E-14,2.4703644975416748E-14,2.5358278030188621E-14,2.6030258502186834E-14,2.6720046088461865E-14,2.7428112667784125E-14,2.8154942623452878E-14,2.8901033174659351E-14,2.9666894716630894E-14]
[null,"Return on Capital"]
[null," - Return on Equity",null,{"$f":"WACC!$G$10","v":8.0400824620894693E-2},null,null,{"$f":"WACC!G10*G18","v":13.256228908512913},{"$f":"WACC!H10*H18","v":12.332921465633572},{"$f":"WACC!I10*I18","v":11.383066717009408},{"$f":"WACC!J10*J18","v":10.456794525006664},{"$f":"WACC!K10*K18","v":9.5865396845866364},{"$f":"WACC!L10*L18","v":7.0709308158630968},{"$f":"WACC!M10*M18","v":6.3683079954518016},{"$f":"WACC!N10*N18","v":5.6919408885667595},{"$f":"WACC!O10*O18","v":5.0575477026013136},{"$f":"WACC!P10*P18","v":4.4762551081912587},{"$f":"WACC!Q10*Q18","v":3.8007226846213915},{"$f":"WACC!R10*R18","v":3.2752647430863098},{"$f":"WACC!S10*S18","v":2.7735194533617551},{"$f":"WACC!T10*T18","v":2.2985741400927626},{"$f":"WACC!U10*U18","v":1.8536999222932704},{"$f":"WACC!V10*V18","v":1.4423592590476224},{"$f":"WACC!W10*W18","v":0.884242464951142},{"$f":"WACC!X10*X18","v":0.4518274914790934},{"$f":"WACC!Y10*Y18","v":0.15391650552349212},{"$f":"$D25*Z18","v":6.2913120241875369E-15},6.4580283453221432E-15,6.6291625576097879E-15,6.8048317327451131E-15,6.9851560447585202E-15,7.1702588522263612E-15,7.360266782659664E-15,7.5553098191291103E-15,7.7555213891855232E-15,7.9610384561367107E-15,8.1720016127430863E-15,8.3885551773961666E-15,8.6108472928457648E-15,8.8390300275433842E-15,9.0732594796711645E-15,9.3136958839275276E-15,9.5605037211426019E-15,9.8138518307983844E-15,{"$f":"$D25*AR18","v":1.0073913526530623E-14},1.034086671469144E-14,1.0614894016053798E-14,1.0896182890741074E-14,1.1184925766467191E-14,1.1481320170175037E-14,1.178556886316326E-14,1.2097879979793798E-14,1.2418467169875138E-14,1.2747549744818614E-14,1.3085352827667772E-14,1.343210750710347E-14,1.3788050995529959E-14,1.4153426791350221E-14,1.4528484845541483E-14,1.4913481732644914E-14,1.5308680826286402E-14,1.5714352479348614E-14]
[null," - Return on Debt",null,null,null,null,{"$f":"G10*G19","v":11.802582403893615},{"$f":"H10*H19","v":11.185993740539262},{"$f":"I10*I19","v":10.630615092846122},9.9744082394281062,9.638707358074118,8.5838509850482296,7.8763102890006254,6.7469124567152985,5.7500000521049639,4.9391280190379998,4.3183594182231841,3.7213371045748982,3.151256970552442,2.6116268167938235,2.1061632700498225,1.6388003565669715,1.0046712410682037,0.5133638166066995,0.17487905495888176,5.5859633326130591E-15,5.733988299937154E-15,5.8859358477807776E-15,6.0419099223782046E-15,6.2020172244819577E-15,6.3663672823560339E-15,6.5350725267034073E-15,6.7082483675790683E-15,6.8860132733412246E-15,7.0684888516946539E-15,7.255799932881683E-15,7.4480746550776424E-15,7.6454445520493019E-15,7.848044643136165E-15,8.0560135256162517E-15,8.2694934695194989E-15,8.4886305149536717E-15,8.7135745720093692E-15,8.9444795233124433E-15,9.1815033292940018E-15,9.4248081362500201E-15,9.6745603872644709E-15,9.9309309360718352E-15,1.0194095163936938E-14,1.0464233099632017E-14,1.0741529542593124E-14,1.1026174189340092E-14,1.1318361763246591E-14,1.1618292147748976E-14,1.1926170523085152E-14,1.2242207506656876E-14,1.2566619297111644E-14,1.2899627822242643E-14,1.3241460890807962E-14,1.3592352348372946E-14,1.3952542237282279E-14]
[]
[null,"Return of Capital (regulatory depreciation)",null,null,null,null,{"$f":"Assets!G$872","v":37.404265019580166},{"$f":"Assets!H$872","v":37.124875390584251},{"$f":"Assets!I$872","v":36.544773511101837},{"$f":"Assets!J$872","v":35.787227802933707},{"$f":"Assets!K$872","v":35.049582891124672},{"$f":"Assets!L$872","v":34.275476641391478},{"$f":"Assets!M$872","v":32.965952001045657},{"$f":"Assets!N$872","v":31.416456887693638},{"$f":"Assets!O$872","v":29.543254990660273},{"$f":"Assets!P$872","v":28.003578046734241},{"$f":"Assets!Q$872","v":27.333567830302627},{"$f":"Assets!R$872","v":26.558681947925418},{"$f":"Assets!S$872","v":25.665934222141694},{"$f":"Assets!T$872","v":24.648172184706496},{"$f":"Assets!U$872","v":23.497948403606863},{"$f":"Assets!V$872","v":22.207534422293087},{"$f":"Assets!W$872","v":17.205843847865737},{"$f":"Assets!X$872","v":11.853913993214505},{"$f":"Assets!Y$872","v":6.1243562829987646},{"$f":"Assets!Z$872","v":-5.1839120407255153E-15},{"$f":"Assets!AA$872","v":-5.3212828691302247E-15},{"$f":"Assets!AB$872","v":-5.4622939492113402E-15},{"$f":"Assets!AC$872","v":-5.6070417456435056E-15},{"$f":"Assets!AD$872","v":-5.7556252793623835E-15},{"$f":"Assets!AE$872","v":-5.9081461953041661E-15},{"$f":"Assets!AF$872","v":-6.0647088319401609E-15},{"$f":"Assets!AG$872","v":-6.2254202926539853E-15},{"$f":"Assets!AH$872","v":-6.3903905190102336E-15},{"$f":"Assets!AI$872","v":-6.5597323659647132E-15},{"$f":"Assets!AJ$872","v":-6.7335616790677275E-15},{"$f":"Assets!AK$872","v":-6.9119973737131714E-15},{"$f":"Assets!AL$872","v":-7.0951615164877203E-15},{"$f":"Assets!AM$872","v":-7.2831794086757047E-15},{"$f":"Assets!AN$872","v":-7.4761796719768318E-15},{"$f":"Assets!AO$872","v":-7.6742943364953611E-15},{"$f":"Assets!AP$872","v":-7.8776589310609727E-15},{"$f":"Assets!AQ$872","v":-8.086412575943061E-15},{"$f":"Assets!AR$872","v":-8.3006980780219302E-15},{"$f":"Assets!AS$872","v":-8.5206620284819511E-15},{"$f":"Assets!AT$872","v":-8.7464549030935526E-15},{"$f":"Assets!AU$872","v":-8.9782311651526278E-15},{"$f":"Assets!AV$872","v":-9.216149371147764E-15},{"$f":"Assets!AW$872","v":-9.4603722792276081E-15},{"$f":"Assets!AX$872","v":-9.7110669605425635E-15},{"$f":"Assets!AY$872","v":-9.9684049135369643E-15},{"$f":"Assets!AZ$872","v":-1.0232562181269943E-14},{"$f":"Assets!BA$872","v":-1.0503719471845233E-14},{"$f":"Assets!BB$872","v":-1.0782062282032287E-14},{"$f":"Assets!BC$872","v":-1.1067781024163307E-14},{"$f":"Assets!BD$872","v":-1.1361071156392954E-14},{"$f":"Assets!BE$872","v":-1.1662133316409874E-14},{"$f":"Assets!BF$872","v":-1.1971173458691524E-14},{"$f":"Assets!BG$872","v":-1.2288402995396158E-14},{"$f":"Assets!BH$872","v":-1.2614038940988363E-14},{"$f":"Assets!BI$872","v":-1.2948304060697128E-14}]
[]
[null,"Opex",null,null,null,null,{"$f":"'PTRM input'!G341*G$7","v":25.862125373722343},{"$f":"'PTRM input'!H341*H$7","v":26.188910249189536},{"$f":"'PTRM input'!I341*I$7","v":26.699444642647162},{"$f":"'PTRM input'!J341*J$7","v":27.137216826497436},{"$f":"'PTRM input'!K341*K$7","v":27.6238163562072},{"$f":"'PTRM input'!L341*L$7","v":28.129715763493824},{"$f":"'PTRM input'!M341*M$7","v":28.605898638007719},{"$f":"'PTRM input'!N341*N$7","v":29.088932023289704},{"$f":"'PTRM input'!O341*O$7","v":29.581348297772379},{"$f":"'PTRM input'!P341*P$7","v":30.073325954283177},{"$f":"'PTRM input'!Q341*Q$7","v":30.567101819607316},{"$f":"'PTRM input'!R341*R$7","v":31.048603615942849},{"$f":"'PTRM input'!S341*S$7","v":31.526453654138681},{"$f":"'PTRM input'!T341*T$7","v":31.999546165255367},{"$f":"'PTRM input'!U341*U$7","v":32.465228503449254},{"$f":"'PTRM input'!V341*V$7","v":26.909747905417273},{"$f":"'PTRM input'!W341*W$7","v":22.224952987931644},{"$f":"'PTRM input'!X341*X$7","v":18.268335615366148},{"$f":"'PTRM input'!Y341*Y$7","v":14.172718151839064}]
[]
[null,"Revenue Adjustments",null,null,null,null,{"$f":"'PTRM input'!G359*Analysis!G$7","v":2.129957068113812},{"$f":"'PTRM input'!H359*Analysis!H$7","v":0.5446661342721465},{"$f":"'PTRM input'!I359*Analysis!I$7","v":-2.9314025423513264},{"$f":"'PTRM input'!J359*Analysis!J$7","v":1.0935163891244117},{"$f":"'PTRM input'!K359*Analysis!K$7","v":4.6306734846389119},{"$f":"'PTRM input'!L359*Analysis!L$7","v":0},{"$f":"'PTRM input'!M359*Analysis!M$7","v":0},{"$f":"'PTRM input'!N359*Analysis!N$7","v":0},{"$f":"'PTRM input'!O359*Analysis!O$7","v":0},{"$f":"'PTRM input'!P359*Analysis!P$7","v":0}]
[]
[null,"Tax Payable",null,null,null,null,{"$f":"G59","v":12.373682201691668},{"$f":"H59","v":11.594730284067262},{"$f":"I59","v":10.782002120625895},9.9760600516248026,9.1407960829316561,7.6647518425490677,6.8374150414438848,5.9908037079139378,5.0508890827356776,4.767720110969135,{"$f":"Q59","v":5.0766185830369492},{"$f":"R59","v":4.5822063064942355},{"$f":"S59","v":4.0611794495439},3.5002094670096411,2.9022875033602724,2.2662148349591225,0.34311012205313224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less Value of Imputation Credits",null,{"$f":"WACC!$G$7","v":0.56999999999999995},null,null,{"$f":"-G34*$D$35","v":-7.0529988549642502},{"$f":"-H34*$D$35","v":-6.6089962619183389},-6.1457412087567596,-5.6863542294261373,-5.2102537672710438,-4.3689085502529679,-3.897326573623014,-3.4147581135109442,-2.879006777159336,-2.7176004632524067,-2.8936725923310607,-2.6118575947017142,{"$f":"-S34*$D$35","v":-2.3148722862400226},-1.9951193961954952,-1.6543038769153551,-1.2917424559266997,-0.19557276957028535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AQ34*$D$35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Revenue Subtotal",null,null,null,null,{"$f":"SUM(G25:G36)","v":95.775842120550266},{"$f":"SUM(H25:H36)","v":92.363101002367699},86.962758333122338,88.738869605188995,90.459862090292162,81.355817498092719,78.75655739132668,75.520287850668396,72.104033348715276,69.5424067759634,68.202697743460405,66.574236123321981,64.863471463498456,63.063009377662588,61.171023725844123,53.172914322357371,41.467247894299575,31.087440916666445,20.625869995320201,6.6933633160750799E-15,6.8707337761290726E-15,7.0528044561792261E-15,7.2396999094798138E-15,7.4315479898780944E-15,7.628479939278229E-15,7.8306304774229112E-15,8.0381378940541917E-15,8.2511441435165134E-15,8.4697949418666498E-15,8.6942398665570425E-15,8.9246324587606368E-15,9.1611303284073488E-15,{"$f":"SUM(AM25:AM36)","v":9.403895262003846E-15},9.6530933333105844E-15,9.9088950169516654E-15,1.0171475305035303E-14,1.0441013826864691E-14,1.0717694971821138E-14,1.1001708015503492E-14,1.1293247249210266E-14,1.1592512112852917E-14,1.1899707331391264E-14,1.2215043054884366E-14,1.2538735002252715E-14,1.2871004608849958E-14,1.3212079177945288E-14,1.3562192036219973E-14,1.3921582693384461E-14,1.4290497006025314E-14,1.4669187345793881E-14,1.5057912772051991E-14,1.54569392090926E-14,1.5866539628056719E-14,1.6286994233670986E-14,1.6718590655933764E-14]
[]
[null,"Additional Tax Income calculations"]
[null," - Add Capital Contributions",null,null,null,null,{"$f":"'PTRM input'!G273*Analysis!G$7","v":0.1222145776101053},{"$f":"'PTRM input'!H273*Analysis!H$7","v":0.12375857002304559},{"$f":"'PTRM input'!I273*Analysis!I$7","v":0.13010072462517422},{"$f":"'PTRM input'!J273*Analysis!J$7","v":0.13568789662737857},{"$f":"'PTRM input'!K273*Analysis!K$7","v":0.14073384603589334},{"$f":"'PTRM input'!L273*Analysis!L$7","v":0},{"$f":"'PTRM input'!M273*Analysis!M$7","v":0},{"$f":"'PTRM input'!N273*Analysis!N$7","v":0},{"$f":"'PTRM input'!O273*Analysis!O$7","v":0},{"$f":"'PTRM input'!P273*Analysis!P$7","v":0}]
[null," - Deduct Non-tax Income Revenue Adjustments",null,null,null,null,{"$f":"-'PTRM input'!G356*Analysis!G$7","v":0},{"$f":"-'PTRM input'!H356*Analysis!H$7","v":0},{"$f":"-'PTRM input'!I356*Analysis!I$7","v":0},{"$f":"-'PTRM input'!J356*Analysis!J$7","v":0},{"$f":"-'PTRM input'!K356*Analysis!K$7","v":0},{"$f":"-'PTRM input'!L356*Analysis!L$7","v":0},{"$f":"-'PTRM input'!M356*Analysis!M$7","v":0},{"$f":"-'PTRM input'!N356*Analysis!N$7","v":0},{"$f":"-'PTRM input'!O356*Analysis!O$7","v":0},{"$f":"-'PTRM input'!P356*Analysis!P$7","v":0}]
[]
[null,"Revenue For Tax Assessment Subtotal",null,null,null,null,{"$f":"G37+G40+G41","v":95.898056698160374},{"$f":"H37+H40+H41","v":92.486859572390742},87.092859057747518,88.874557501816369,90.600595936328062,81.355817498092719,78.75655739132668,75.520287850668396,72.104033348715276,69.5424067759634,68.202697743460405,66.574236123321981,64.863471463498456,63.063009377662588,61.171023725844123,53.172914322357371,41.467247894299575,31.087440916666445,20.625869995320201,6.6933633160750799E-15,6.8707337761290726E-15,7.0528044561792261E-15,7.2396999094798138E-15,7.4315479898780944E-15,7.628479939278229E-15,7.8306304774229112E-15,8.0381378940541917E-15,8.2511441435165134E-15,8.4697949418666498E-15,8.6942398665570425E-15,8.9246324587606368E-15,9.1611303284073488E-15,9.403895262003846E-15,9.6530933333105844E-15,9.9088950169516654E-15,1.0171475305035303E-14,1.0441013826864691E-14,1.0717694971821138E-14,1.1001708015503492E-14,1.1293247249210266E-14,1.1592512112852917E-14,1.1899707331391264E-14,1.2215043054884366E-14,1.2538735002252715E-14,1.2871004608849958E-14,1.3212079177945288E-14,1.3562192036219973E-14,1.3921582693384461E-14,1.4290497006025314E-14,1.4669187345793881E-14,1.5057912772051991E-14,1.54569392090926E-14,1.5866539628056719E-14,1.6286994233670986E-14,1.6718590655933764E-14]
[]
[null,"Tax Expenses"]
[null," - Opex",null,null,null,null,{"$f":"G30","v":25.862125373722343},26.188910249189536,26.699444642647162,27.137216826497436,27.6238163562072,28.129715763493824,28.605898638007719,29.088932023289704,29.581348297772379,30.073325954283177,30.567101819607316,31.048603615942849,31.526453654138681,31.999546165255367,32.465228503449254,26.909747905417273,22.224952987931644,18.268335615366148,14.172718151839064,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," - Tax Depreciation",null,null,null,null,{"$f":"Assets!G878","v":14.85778451345837},{"$f":"Assets!H878","v":15.918188501498912},{"$f":"Assets!I878","v":16.754194795852584},{"$f":"Assets!J878","v":17.415882541350413},{"$f":"Assets!K878","v":18.238078460968975},{"$f":"Assets!L878","v":19.093077941053771},{"$f":"Assets!M878","v":19.482964992838717},{"$f":"Assets!N878","v":19.715097677616928},{"$f":"Assets!O878","v":19.936388056385663},{"$f":"Assets!P878","v":18.637552432745103},{"$f":"Assets!Q878","v":16.395174562173409},{"$f":"Assets!R878","v":16.530274381156786},{"$f":"Assets!S878","v":16.648496006994332},{"$f":"Assets!T878","v":16.784471505581269},{"$f":"Assets!U878","v":16.925340274477477},{"$f":"Assets!V878","v":17.07031661050938},{"$f":"Assets!W878","v":17.093923258455952},{"$f":"Assets!X878","v":16.115185513158803},{"$f":"Assets!Y878","v":14.020542716231073},{"$f":"Assets!Z878","v":4.0427574057155597},{"$f":"Assets!AA878","v":3.7782579678618391},{"$f":"Assets!AB878","v":2.9739504555512855},{"$f":"Assets!AC878","v":2.5822053652999015},{"$f":"Assets!AD878","v":2.2727775313754228},{"$f":"Assets!AE878","v":1.9979164025800724},{"$f":"Assets!AF878","v":1.7305817151449143},{"$f":"Assets!AG878","v":1.5240362805578433},{"$f":"Assets!AH878","v":1.3315600595901582},{"$f":"Assets!AI878","v":1.179082366081956},{"$f":"Assets!AJ878","v":0.94021700999468849},{"$f":"Assets!AK878","v":0.83443796820006422},{"$f":"Assets!AL878","v":0},{"$f":"Assets!AM878","v":0},{"$f":"Assets!AN878","v":0},{"$f":"Assets!AO878","v":0},{"$f":"Assets!AP878","v":0},{"$f":"Assets!AQ878","v":0},{"$f":"Assets!AR878","v":0},{"$f":"Assets!AS878","v":0},{"$f":"Assets!AT878","v":0},{"$f":"Assets!AU878","v":0},{"$f":"Assets!AV878","v":0},{"$f":"Assets!AW878","v":0},{"$f":"Assets!AX878","v":0},{"$f":"Assets!AY878","v":0},{"$f":"Assets!AZ878","v":0},{"$f":"Assets!BA878","v":0},{"$f":"Assets!BB878","v":0},{"$f":"Assets!BC878","v":0},{"$f":"Assets!BD878","v":0},{"$f":"Assets!BE878","v":0},{"$f":"Assets!BF878","v":0},{"$f":"Assets!BG878","v":0},{"$f":"Assets!BH878","v":0},{"$f":"Assets!BI878","v":0}]
[null," - Interest",null,null,null,null,{"$f":"G26","v":11.802582403893615},11.185993740539262,10.630615092846122,9.9744082394281062,9.638707358074118,8.5838509850482296,7.8763102890006254,6.7469124567152985,5.7500000521049639,4.9391280190379998,4.3183594182231841,3.7213371045748982,3.151256970552442,2.6116268167938235,2.1061632700498225,1.6388003565669715,1.0046712410682037,0.5133638166066995,0.17487905495888176,5.5859633326130591E-15,5.733988299937154E-15,5.8859358477807776E-15,6.0419099223782046E-15,6.2020172244819577E-15,6.3663672823560339E-15,6.5350725267034073E-15,6.7082483675790683E-15,6.8860132733412246E-15,7.0684888516946539E-15,7.255799932881683E-15,7.4480746550776424E-15,7.6454445520493019E-15,{"$f":"AM26","v":7.848044643136165E-15},8.0560135256162517E-15,8.2694934695194989E-15,8.4886305149536717E-15,8.7135745720093692E-15,8.9444795233124433E-15,9.1815033292940018E-15,9.4248081362500201E-15,9.6745603872644709E-15,9.9309309360718352E-15,1.0194095163936938E-14,1.0464233099632017E-14,1.0741529542593124E-14,1.1026174189340092E-14,1.1318361763246591E-14,1.1618292147748976E-14,1.1926170523085152E-14,1.2242207506656876E-14,1.2566619297111644E-14,1.2899627822242643E-14,1.3241460890807962E-14,1.3592352348372946E-14,1.3952542237282279E-14]
[null," - Tax Expense Revenue Adjustments",null,null,null,null,{"$f":"'PTRM input'!G357*Analysis!G$7","v":2.129957068113812},{"$f":"'PTRM input'!H357*Analysis!H$7","v":0.5446661342721465},{"$f":"'PTRM input'!I357*Analysis!I$7","v":-2.9314025423513264},{"$f":"'PTRM input'!J357*Analysis!J$7","v":1.0935163891244117},{"$f":"'PTRM input'!K357*Analysis!K$7","v":4.6306734846389119},{"$f":"'PTRM input'!L357*Analysis!L$7","v":0},{"$f":"'PTRM input'!M357*Analysis!M$7","v":0},{"$f":"'PTRM input'!N357*Analysis!N$7","v":0},{"$f":"'PTRM input'!O357*Analysis!O$7","v":0},{"$f":"'PTRM input'!P357*Analysis!P$7","v":0}]
[null,"Total Tax Expenses",null,null,null,null,{"$f":"SUM(G46:G49)","v":54.65244935918814},{"$f":"SUM(H46:H49)","v":53.837758625499859},51.152851988994541,55.621023996400368,60.131275659889205,55.806644689595828,55.965173919847061,55.550942157621932,55.267736406263012,53.650006406066282,51.280635800003907,51.300215101674539,51.326206631685451,51.395644487630456,51.49673204797655,45.618864872493631,40.323547487455798,34.896884945131646,28.36813992302902,4.0427574057155651,3.7782579678618449,2.9739504555512912,2.5822053652999077,2.272777531375429,1.9979164025800789,1.7305817151449208,1.52403628055785,1.3315600595901651,1.1790823660819632,0.94021700999469571,0.83443796820007166,7.6454445520493019E-15,7.848044643136165E-15,8.0560135256162517E-15,8.2694934695194989E-15,8.4886305149536717E-15,8.7135745720093692E-15,8.9444795233124433E-15,9.1815033292940018E-15,9.4248081362500201E-15,9.6745603872644709E-15,9.9309309360718352E-15,1.0194095163936938E-14,1.0464233099632017E-14,1.0741529542593124E-14,1.1026174189340092E-14,1.1318361763246591E-14,1.1618292147748976E-14,1.1926170523085152E-14,1.2242207506656876E-14,1.2566619297111644E-14,1.2899627822242643E-14,1.3241460890807962E-14,1.3592352348372946E-14,1.3952542237282279E-14]
[]
[null,"Tax Calculation"]
[null,"Corporate tax rate",null,null,null,null,{"$f":"WACC!G13","v":0.3},{"$f":"WACC!H13","v":0.3},{"$f":"WACC!I13","v":0.3},{"$f":"WACC!J13","v":0.3},{"$f":"WACC!K13","v":0.3},{"$f":"WACC!L13","v":0.3},{"$f":"WACC!M13","v":0.3},{"$f":"WACC!N13","v":0.3},{"$f":"WACC!O13","v":0.3},{"$f":"WACC!P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3}]
[null,"Taxable Income",null,null,null,null,{"$f":"G55+F56","v":41.245607338972235},{"$f":"H55+G56","v":38.649100946890883},{"$f":"I55+H56","v":35.940007068752976},33.253533505416002,30.469320276438857,25.549172808496891,22.79138347147962,19.969345693046463,16.836296942452265,15.892400369897118,16.922061943456498,15.274021021647442,13.537264831813005,11.667364890032133,9.674291677867572,7.5540494498637401,1.1437004068437773,-3.8094440284652009,-11.551713956174019,-15.594471361889578,-19.372729329751415,-22.346679785302697,-24.928885150602596,-27.201662681978018,-29.199579084558088,-30.930160799703003,-32.454197080260847,-33.785757139851007,-34.964839505932964,-35.905056515927654,-36.739494484127718,-36.739494484127718,{"$f":"AM55+AL56","v":-36.739494484127718},-36.739494484127718,-36.739494484127718,-36.739494484127718,-36.739494484127718,-36.739494484127718,-36.739494484127718,-36.739494484127718,-36.739494484127718,-36.739494484127718,-36.739494484127718,-36.739494484127718,-36.739494484127718,-36.739494484127718,-36.739494484127718,-36.739494484127718,-36.739494484127718,-36.739494484127718,-36.739494484127718,-36.739494484127718,-36.739494484127718,-36.739494484127718,-36.739494484127718]
[null," - Pre-tax Income",null,null,null,null,{"$f":"G43-G50","v":41.245607338972235},{"$f":"H43-H50","v":38.649100946890883},35.940007068752976,33.253533505416002,30.469320276438857,25.549172808496891,22.79138347147962,19.969345693046463,16.836296942452265,15.892400369897118,16.922061943456498,15.274021021647442,13.537264831813005,11.667364890032133,9.674291677867572,7.5540494498637401,1.1437004068437773,-3.8094440284652009,-7.7422699277088185,-4.042757405715558,-3.7782579678618382,-2.9739504555512841,-2.5822053652999006,-2.2727775313754215,-1.9979164025800713,-1.730581715144913,-1.524036280557842,-1.3315600595901569,-1.1790823660819547,-0.94021700999468705,-0.83443796820006277,1.5156857763580469E-15,1.555850618867681E-15,1.5970798076943327E-15,1.6394015474321665E-15,1.6828447900816308E-15,1.7274392548553218E-15,1.7732154485086948E-15,1.82020468620949E-15,1.8684391129602457E-15,1.9179517255884461E-15,1.968776395319429E-15,2.0209478909474285E-15,2.0745019026206982E-15,2.1294750662568338E-15,2.1859049886051963E-15,2.2438302729733824E-15,2.3032905456354846E-15,2.3643264829401613E-15,2.426979839137005E-15,2.4912934749403468E-15,2.5573113868499572E-15,2.6250787372487575E-15,2.6946418852980399E-15,2.7660484186514852E-15]
[null," - Tax Loss Carried Forward",null,null,null,{"$f":"'PTRM input'!F366","v":0},{"$f":"IF(G54<0,G54,0)","v":0},{"$f":"IF(H54<0,H54,0)","v":0},{"$f":"IF(I54<0,I54,0)","v":0},{"$f":"IF(J54<0,J54,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-3.8094440284652009,-11.551713956174019,-15.594471361889578,-19.372729329751415,-22.346679785302697,-24.928885150602596,-27.201662681978018,-29.199579084558088,-30.930160799703003,-32.454197080260847,-33.785757139851007,-34.964839505932964,-35.905056515927654,-36.739494484127718,-36.739494484127718,-36.739494484127718,-36.739494484127718,-36.739494484127718,-36.739494484127718,-36.739494484127718,-36.739494484127718,-36.739494484127718,-36.739494484127718,-36.739494484127718,-36.739494484127718,-36.739494484127718,-36.739494484127718,-36.739494484127718,-36.739494484127718,-36.739494484127718,-36.739494484127718,-36.739494484127718,-36.739494484127718,-36.739494484127718,-36.739494484127718,-36.739494484127718,-36.739494484127718,-36.739494484127718]
[null,"Tax Payable",null,null,null,null,{"$f":"IF(G54>0,G53*G54,0)","v":12.37368220169167},{"$f":"IF(H54>0,H53*H54,0)","v":11.594730284067264},10.782002120625892,9.9760600516248008,9.1407960829316561,7.6647518425490668,6.8374150414438857,5.9908037079139387,5.0508890827356794,4.767720110969135,5.0766185830369492,4.5822063064942329,4.0611794495439009,3.5002094670096398,2.9022875033602715,2.266214834959122,0.34311012205313318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Value of Imputation Credits",null,{"$f":"WACC!$G$7","v":0.56999999999999995},null,null,{"$f":"$D$58*G57","v":7.0529988549642511},6.6089962619183398,6.1457412087567578,5.6863542294261356,5.2102537672710438,4.3689085502529679,3.8973265736230145,3.4147581135109446,2.8790067771593368,2.7176004632524067,2.8936725923310607,2.6118575947017124,2.3148722862400235,1.9951193961954945,1.6543038769153546,1.2917424559266995,0.19557276957028591,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D$58*AM57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"(intermediate tax calculation)",null,null,{"$f":"MAX(0,(G25+G26+G28+G30+G32+G40+G41-G50+F56)*G53/(1-(1-$D$35)*G53))","v":12.373682201691668},{"$f":"MAX(0,(H25+H26+H28+H30+H32+H40+H41-H50+G56)*H53/(1-(1-$D$35)*H53))","v":11.594730284067262},{"$f":"MAX(0,(I25+I26+I28+I30+I32+I40+I41-I50+H56)*I53/(1-(1-$D$35)*I53))","v":10.782002120625895},9.9760600516248026,9.1407960829316561,7.6647518425490677,6.8374150414438848,5.9908037079139378,5.0508890827356776,4.767720110969135,5.0766185830369492,4.5822063064942355,4.0611794495439,3.5002094670096411,2.9022875033602724,2.2662148349591225,0.34311012205313224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cash Flow Analysis Below This Line"]
[]
[null,"Net Present Values"]
[null,"Capital Base (start period)",null,"Project NPV Check",null,{"$f":"F65-F66-G64+F67","v":-0.23797497399439996},{"$f":"Assets!F873","v":412.19194489044651},{"$f":"Assets!G873","v":383.48243080172563},{"$f":"Assets!H873","v":353.94744925449299},{"$f":"Assets!I873","v":325.14574863853875},{"$f":"Assets!J873","v":298.08586322929551},{"$f":"Assets!K873","v":273.23396939035104},{"$f":"Assets!L873","v":246.08331168987851},{"$f":"Assets!M873","v":219.94722378407289},{"$f":"Assets!N873","v":195.43308655525712},{"$f":"Assets!O873","v":172.97085533223992},{"$f":"Assets!P873","v":151.23121314591532},{"$f":"Assets!Q873","v":130.32317839845996},{"$f":"Assets!R873","v":110.35867292103602},{"$f":"Assets!S873","v":91.46054173291661},{"$f":"Assets!T873","v":73.758943053438273},{"$f":"Assets!U873","v":57.391648546372288},{"$f":"Assets!V873","v":35.184114124079201},{"$f":"Assets!W873","v":17.978270276213465},{"$f":"Assets!X873","v":6.1243562829989591},{"$f":"Assets!Y873","v":1.9562336747950905E-13},{"$f":"Assets!Z873","v":2.0080727952023455E-13},{"$f":"Assets!AA873","v":2.0612856238936477E-13},{"$f":"Assets!AB873","v":2.115908563385761E-13},{"$f":"Assets!AC873","v":2.1719789808421961E-13},{"$f":"Assets!AD873","v":2.2295352336358198E-13},{"$f":"Assets!AE873","v":2.2886166955888616E-13},{"$f":"Assets!AF873","v":2.3492637839082635E-13},{"$f":"Assets!AG873","v":2.4115179868348038E-13},{"$f":"Assets!AH873","v":2.4754218920249055E-13},{"$f":"Assets!AI873","v":2.5410192156845531E-13},{"$f":"Assets!AJ873","v":2.6083548324752303E-13},{"$f":"Assets!AK873","v":2.6774748062123621E-13},{"$f":"Assets!AL873","v":2.7484264213772389E-13},{"$f":"Assets!AM873","v":2.8212582154639962E-13},{"$f":"Assets!AN873","v":2.8960200121837645E-13},{"$f":"Assets!AO873","v":2.972762955548718E-13},{"$f":"Assets!AP873","v":3.0515395448593276E-13},{"$f":"Assets!AQ873","v":3.1324036706187588E-13},{"$f":"Assets!AR873","v":3.2154106513989782E-13},{"$f":"Assets!AS873","v":3.3006172716837976E-13},{"$f":"Assets!AT873","v":3.3880818207147331E-13},{"$f":"Assets!AU873","v":3.4778641323662597E-13},{"$f":"Assets!AV873","v":3.5700256260777371E-13},{"$f":"Assets!AW873","v":3.6646293488700134E-13},{"$f":"Assets!AX873","v":3.7617400184754393E-13},{"$f":"Assets!AY873","v":3.8614240676108088E-13},{"$f":"Assets!AZ873","v":3.9637496894235084E-13},{"$f":"Assets!BA873","v":4.0687868841419601E-13},{"$f":"Assets!BB873","v":4.1766075069622833E-13},{"$f":"Assets!BC873","v":4.2872853172039167E-13},{"$f":"Assets!BD873","v":4.4008960287678459E-13},{"$f":"Assets!BE873","v":4.5175173619319444E-13},{"$f":"Assets!BF873","v":4.6372290965188602E-13},{"$f":"Assets!BG873","v":4.7601131264728213E-13},{"$f":"Assets!BH873","v":4.8862535158827043E-13}]
[null,"PV for Returns on and of Asset Only",null,null,null,{"$f":"SUMPRODUCT(OFFSET(G65,0,0,1,55+1),OFFSET(G13,0,0,1,55+1))","v":485.53479550096802},{"$f":"SUM(G25:G26,G28)","v":62.463076331986692},60.643790596757086,58.558455320957364,56.218430567368479,54.274829933785426,49.930258442302801,47.210570285498086,43.855310232975697,40.350802745366551,37.418961173963496,35.4526499331472,33.555283795586625,31.590710646055889,29.55837314159308,27.457811595949956,25.288694037907682,19.094757553885081,12.819105301300297,6.4531518434811384,6.6933633160750799E-15,6.8707337761290726E-15,7.0528044561792261E-15,7.2396999094798138E-15,7.4315479898780944E-15,7.628479939278229E-15,7.8306304774229112E-15,8.0381378940541917E-15,8.2511441435165134E-15,8.4697949418666498E-15,8.6942398665570425E-15,8.9246324587606368E-15,9.1611303284073488E-15,{"$f":"SUM(AM25:AM26,AM28)","v":9.403895262003846E-15},9.6530933333105844E-15,9.9088950169516654E-15,1.0171475305035303E-14,1.0441013826864691E-14,1.0717694971821138E-14,1.1001708015503492E-14,1.1293247249210266E-14,1.1592512112852917E-14,1.1899707331391264E-14,1.2215043054884366E-14,1.2538735002252715E-14,1.2871004608849958E-14,1.3212079177945288E-14,1.3562192036219973E-14,1.3921582693384461E-14,1.4290497006025314E-14,1.4669187345793881E-14,1.5057912772051991E-14,1.54569392090926E-14,1.5866539628056719E-14,1.6286994233670986E-14,1.6718590655933764E-14]
[null,"PV for Capex Only",null,null,null,{"$f":"SUMPRODUCT(OFFSET(G66,0,0,1,55+1),OFFSET(G13,0,0,1,55+1))","v":73.580825584515935},{"$f":"Assets!G61","v":8.6947509308592554},{"$f":"Assets!H61","v":7.5898938433515735},{"$f":"Assets!I61","v":7.7430728951475691},{"$f":"Assets!J61","v":8.7273423936904901},{"$f":"Assets!K61","v":10.197689052180207},{"$f":"Assets!L61","v":7.1248189409189067},{"$f":"Assets!M61","v":6.8298640952400262},{"$f":"Assets!N61","v":6.9023196588778468},{"$f":"Assets!O61","v":7.0810237676430807},{"$f":"Assets!P61","v":6.2639358604096529},{"$f":"Assets!Q61","v":6.4255330828472523},{"$f":"Assets!R61","v":6.5941764705014583},{"$f":"Assets!S61","v":6.7678030340223039},{"$f":"Assets!T61","v":6.9465735052281623},{"$f":"Assets!U61","v":7.1306538965408679},{"$f":"Assets!V61","v":0},{"$f":"Assets!W61","v":0},{"$f":"Assets!X61","v":0},{"$f":"Assets!Y61","v":0},{"$f":"Assets!Z61","v":0},{"$f":"Assets!AA61","v":0},{"$f":"Assets!AB61","v":0},{"$f":"Assets!AC61","v":0},{"$f":"Assets!AD61","v":0},{"$f":"Assets!AE61","v":0},{"$f":"Assets!AF61","v":0},{"$f":"Assets!AG61","v":0},{"$f":"Assets!AH61","v":0},{"$f":"Assets!AI61","v":0},{"$f":"Assets!AJ61","v":0},{"$f":"Assets!AK61","v":0},{"$f":"Assets!AL61","v":0},{"$f":"Assets!AM61","v":0},{"$f":"Assets!AN61","v":0},{"$f":"Assets!AO61","v":0},{"$f":"Assets!AP61","v":0},{"$f":"Assets!AQ61","v":0},{"$f":"Assets!AR61","v":0},{"$f":"Assets!AS61","v":0},{"$f":"Assets!AT61","v":0},{"$f":"Assets!AU61","v":0},{"$f":"Assets!AV61","v":0},{"$f":"Assets!AW61","v":0},{"$f":"Assets!AX61","v":0},{"$f":"Assets!AY61","v":0},{"$f":"Assets!AZ61","v":0},{"$f":"Assets!BA61","v":0},{"$f":"Assets!BB61","v":0},{"$f":"Assets!BC61","v":0},{"$f":"Assets!BD61","v":0},{"$f":"Assets!BE61","v":0},{"$f":"Assets!BF61","v":0},{"$f":"Assets!BG61","v":0},{"$f":"Assets!BH61","v":0},{"$f":"Assets!BI61","v":0}]
[null,"PV for End of Period Assets",null,null,null,{"$f":"SUMPRODUCT(OFFSET(G67,0,0,1,55+1),OFFSET(G13,0,0,1,55+1))","v":2.5957094413103216E-14},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Assets!BI873","v":5.015736556489676E-13}]
[]
[null,"Nominal Cash Flow Analysis"]
[null,"Capital Expenditure",null,null,null,{"$f":"Assets!F9+Assets!F61","v":412.19194489044651},{"$f":"Assets!G9+Assets!G61","v":8.6947509308592554},{"$f":"Assets!H9+Assets!H61","v":7.5898938433515735},{"$f":"Assets!I9+Assets!I61","v":7.7430728951475691},{"$f":"Assets!J9+Assets!J61","v":8.7273423936904901},{"$f":"Assets!K9+Assets!K61","v":10.197689052180207},{"$f":"Assets!L9+Assets!L61","v":7.1248189409189067},{"$f":"Assets!M9+Assets!M61","v":6.8298640952400262},{"$f":"Assets!N9+Assets!N61","v":6.9023196588778468},{"$f":"Assets!O9+Assets!O61","v":7.0810237676430807},{"$f":"Assets!P9+Assets!P61","v":6.2639358604096529},{"$f":"Assets!Q9+Assets!Q61","v":6.4255330828472523},{"$f":"Assets!R9+Assets!R61","v":6.5941764705014583},{"$f":"Assets!S9+Assets!S61","v":6.7678030340223039},{"$f":"Assets!T9+Assets!T61","v":6.9465735052281623},{"$f":"Assets!U9+Assets!U61","v":7.1306538965408679},{"$f":"Assets!V9+Assets!V61","v":0},{"$f":"Assets!W9+Assets!W61","v":0},{"$f":"Assets!X9+Assets!X61","v":0},{"$f":"Assets!Y9+Assets!Y61","v":0},{"$f":"Assets!Z9+Assets!Z61","v":0},{"$f":"Assets!AA9+Assets!AA61","v":0},{"$f":"Assets!AB9+Assets!AB61","v":0},{"$f":"Assets!AC9+Assets!AC61","v":0},{"$f":"Assets!AD9+Assets!AD61","v":0},{"$f":"Assets!AE9+Assets!AE61","v":0},{"$f":"Assets!AF9+Assets!AF61","v":0},{"$f":"Assets!AG9+Assets!AG61","v":0},{"$f":"Assets!AH9+Assets!AH61","v":0},{"$f":"Assets!AI9+Assets!AI61","v":0},{"$f":"Assets!AJ9+Assets!AJ61","v":0},{"$f":"Assets!AK9+Assets!AK61","v":0},{"$f":"Assets!AL9+Assets!AL61","v":0},{"$f":"Assets!AM9+Assets!AM61","v":0},{"$f":"Assets!AN9+Assets!AN61","v":0},{"$f":"Assets!AO9+Assets!AO61","v":0},{"$f":"Assets!AP9+Assets!AP61","v":0},{"$f":"Assets!AQ9+Assets!AQ61","v":0},{"$f":"Assets!AR9+Assets!AR61","v":0},{"$f":"Assets!AS9+Assets!AS61","v":0},{"$f":"Assets!AT9+Assets!AT61","v":0},{"$f":"Assets!AU9+Assets!AU61","v":0},{"$f":"Assets!AV9+Assets!AV61","v":0},{"$f":"Assets!AW9+Assets!AW61","v":0},{"$f":"Assets!AX9+Assets!AX61","v":0},{"$f":"Assets!AY9+Assets!AY61","v":0},{"$f":"Assets!AZ9+Assets!AZ61","v":0},{"$f":"Assets!BA9+Assets!BA61","v":0},{"$f":"Assets!BB9+Assets!BB61","v":0},{"$f":"Assets!BC9+Assets!BC61","v":0},{"$f":"Assets!BD9+Assets!BD61","v":0},{"$f":"Assets!BE9+Assets!BE61","v":0},{"$f":"Assets!BF9+Assets!BF61","v":0},{"$f":"Assets!BG9+Assets!BG61","v":0},{"$f":"Assets!BH9+Assets!BH61","v":0},{"$f":"Assets!BI9+Assets!BI61","v":0}]
[null,"Interest Payments",null,null,null,{"$f":"F26","v":0},11.802582403893615,11.185993740539262,10.630615092846122,9.9744082394281062,9.638707358074118,8.5838509850482296,7.8763102890006254,6.7469124567152985,5.7500000521049639,4.9391280190379998,4.3183594182231841,3.7213371045748982,3.151256970552442,2.6116268167938235,2.1061632700498225,1.6388003565669715,1.0046712410682037,0.5133638166066995,0.17487905495888176,5.5859633326130591E-15,5.733988299937154E-15,5.8859358477807776E-15,6.0419099223782046E-15,6.2020172244819577E-15,6.3663672823560339E-15,6.5350725267034073E-15,6.7082483675790683E-15,6.8860132733412246E-15,7.0684888516946539E-15,7.255799932881683E-15,7.4480746550776424E-15,{"$f":"AL26","v":7.6454445520493019E-15},7.848044643136165E-15,8.0560135256162517E-15,8.2694934695194989E-15,8.4886305149536717E-15,8.7135745720093692E-15,8.9444795233124433E-15,9.1815033292940018E-15,9.4248081362500201E-15,9.6745603872644709E-15,9.9309309360718352E-15,1.0194095163936938E-14,1.0464233099632017E-14,1.0741529542593124E-14,1.1026174189340092E-14,1.1318361763246591E-14,1.1618292147748976E-14,1.1926170523085152E-14,1.2242207506656876E-14,1.2566619297111644E-14,1.2899627822242643E-14,1.3241460890807962E-14,1.3592352348372946E-14,1.3952542237282279E-14]
[null,"Repayment of Debt",null,null,null,{"$f":"F19-G19","v":-247.31516693426789},17.225708453232528,17.72098892833958,17.281020369572531,16.235931245545942,14.911136303366703,16.290394620283507,15.681652743483369,14.708482337289468,13.477338733810313,13.043785311794764,12.544820848473222,11.978703286454362,11.33887871287164,10.620959207687001,9.8203767042395924,13.324520653375853,10.323506308719439,7.1123483959287039,3.674613769799258,-3.1103472244352879E-15,-3.1927697214781329E-15,-3.2773763695268131E-15,-3.3642250473860928E-15,-3.4533751676174225E-15,-3.5448877171825173E-15,-3.6388252991641017E-15,-3.735252175592424E-15,-3.8342343114060886E-15,-3.9358394195788632E-15,-4.0401370074406323E-15,-4.1471984242279122E-15,{"$f":"AL19-AM19","v":-4.2570969098926071E-15},-4.3699076452054301E-15,-4.4857078031861E-15,-4.6045766018972201E-15,-4.7265953586365738E-15,-4.8518475455658789E-15,-4.9804188468131597E-15,-5.1123972170891511E-15,-5.2478729418561306E-15,-5.3869386990915874E-15,-5.5296896226886575E-15,-5.676223367536568E-15,-5.826640176325569E-15,-5.9810429481221704E-15,-6.1395373087619894E-15,-6.3022316831070623E-15,-6.4692373692194188E-15,-6.640668614497973E-15,-6.816642693835757E-15,-6.9972799898459394E-15,-7.1827040752149147E-15,-7.3730417972376987E-15,-7.5684233645929811E-15,{"$f":"BI19-Assets!BI873*D19","v":-7.76898243641827E-15}]
[]
[null,"Analysis Including Revenue Adjustments"]
[]
[null,"Nominal Cash Flow to Equity Holders"]
[null," -  Pre-tax","Te  =",{"$f":"1-E78/E77","v":0.69151412879007101},{"$f":"IRR(OFFSET(F77,0,0,1,55+1))","v":0.11186781886638908},{"$f":"F37-F46-F70-F71-F72","v":-164.87677795617861},{"$f":"G37-G46-G70-G71-G72","v":32.190674958842528},29.677314240947752,24.608605332908951,26.663970900027017,28.088513020463935,21.227037188348255,19.762831625594941,18.073641374496084,16.214322497384536,15.222231630437804,14.346882574309429,13.231415645848408,12.079079091913393,10.884303682698235,9.6486013515645865,11.299845406997274,7.9141173565802898,5.1933930887648945,2.6036590187229978,4.2177472078973087E-15,4.3295151976700515E-15,4.4442449779252616E-15,4.5620150344877019E-15,4.6829059330135592E-15,4.8070003741047124E-15,4.9343832498836057E-15,5.0651417020675474E-15,5.1993651815813774E-15,5.3371455097508592E-15,5.4785769411159918E-15,5.6237562279109066E-15,5.772782686250654E-15,5.9257582640731111E-15,6.0827876108804327E-15,6.2439781493293867E-15,6.4094401487182046E-15,6.5792868004212007E-15,6.7536342953218545E-15,6.9326019032986411E-15,7.1163120548163763E-15,7.3048904246800335E-15,7.4984660180080864E-15,7.6971712584839965E-15,7.9011420789462673E-15,8.1105180143790042E-15,8.3254422973671856E-15,8.5460619560804447E-15,8.7725279148549034E-15,9.0049950974381343E-15,9.243622532972762E-15,9.4885734647862862E-15,9.7400154620648719E-15,9.9981205344864562E-15,1.0263065249891021E-14,{"$f":"BI37-BI46-BI70-BI71-BI72+Assets!BI873*$D$18","v":2.111644931146568E-13}]
[null," -  Post-tax ",null,null,{"$f":"IRR(OFFSET(F78,0,0,1,55+1))","v":3.4509641563352567E-2},{"$f":"F77-F57","v":-164.87677795617861},19.816992757150857,18.082583956880487,13.826603212283059,16.687910848402218,18.947716937532277,13.562285345799189,12.925416584151055,12.082837666582146,11.163433414648857,10.454511519468669,9.2702639912724791,8.6492093393541758,8.0178996423694926,7.3840942156885951,6.7463138482043146,9.0336305720381525,7.5710072345271566,5.1933930887648945,2.6036590187229978,4.2177472078973087E-15,4.3295151976700515E-15,4.4442449779252616E-15,4.5620150344877019E-15,4.6829059330135592E-15,4.8070003741047124E-15,4.9343832498836057E-15,5.0651417020675474E-15,5.1993651815813774E-15,5.3371455097508592E-15,5.4785769411159918E-15,5.6237562279109066E-15,{"$f":"AL77-AL57","v":5.772782686250654E-15},5.9257582640731111E-15,6.0827876108804327E-15,6.2439781493293867E-15,6.4094401487182046E-15,6.5792868004212007E-15,6.7536342953218545E-15,6.9326019032986411E-15,7.1163120548163763E-15,7.3048904246800335E-15,7.4984660180080864E-15,7.6971712584839965E-15,7.9011420789462673E-15,8.1105180143790042E-15,8.3254422973671856E-15,8.5460619560804447E-15,8.7725279148549034E-15,9.0049950974381343E-15,9.243622532972762E-15,9.4885734647862862E-15,9.7400154620648719E-15,9.9981205344864562E-15,1.0263065249891021E-14,2.111644931146568E-13]
[null," -  Post-tax + Value of Imputation Credits",null,null,{"$f":"IRR(OFFSET(F79,0,0,1,55+1))","v":7.8732787338188226E-2},{"$f":"F78-F35","v":-164.87677795617861},26.869991612115108,24.691580218798826,19.972344421039818,22.374265077828355,24.157970704803322,17.931193896052157,16.82274315777407,15.497595780093089,14.042440191808193,13.172111982721075,12.16393658360354,11.26106693405589,10.332771928609516,9.3792136118840901,8.4006177251196696,10.325373027964853,7.7665800040974418,5.1933930887648945,2.6036590187229978,4.2177472078973087E-15,4.3295151976700515E-15,4.4442449779252616E-15,4.5620150344877019E-15,4.6829059330135592E-15,4.8070003741047124E-15,4.9343832498836057E-15,5.0651417020675474E-15,5.1993651815813774E-15,5.3371455097508592E-15,5.4785769411159918E-15,5.6237562279109066E-15,{"$f":"AL78-AL35","v":5.772782686250654E-15},5.9257582640731111E-15,6.0827876108804327E-15,6.2439781493293867E-15,6.4094401487182046E-15,6.5792868004212007E-15,6.7536342953218545E-15,6.9326019032986411E-15,7.1163120548163763E-15,7.3048904246800335E-15,7.4984660180080864E-15,7.6971712584839965E-15,7.9011420789462673E-15,8.1105180143790042E-15,8.3254422973671856E-15,8.5460619560804447E-15,8.7725279148549034E-15,9.0049950974381343E-15,9.243622532972762E-15,9.4885734647862862E-15,9.7400154620648719E-15,9.9981205344864562E-15,1.0263065249891021E-14,2.111644931146568E-13]
[null,"Real Cash Flow to Equity"]
[null," -  Pre-tax",null,null,{"$f":"IRR(OFFSET(F81,0,0,1,55+1))","v":8.3164551797887842E-2},{"$f":"F77/F$7","v":-164.87677795617861},31.35966112350291,28.164831124157335,22.751541949878611,24.015406336097929,24.645358466008997,18.144167629298071,16.456524380151887,14.661414957706915,12.813574843771367,11.719014928020179,10.759983446562575,9.6672210664925782,8.5974654792735947,7.547072888997751,6.5175374476681522,7.4358899231729998,5.0734596919458763,3.2433528737000619,1.5840481986006421,2.4998048670006862E-15,2.499804867000698E-15,2.4998048670007051E-15,2.4998048670006941E-15,2.4998048670006949E-15,2.4998048670007079E-15,2.4998048670007016E-15,2.4998048670007142E-15,2.4998048670006736E-15,2.4998048670007146E-15,2.4998048670006976E-15,2.4998048670007027E-15,{"$f":"AL77/AL$7","v":2.4998048670006889E-15},2.4998048670007023E-15,2.4998048670006992E-15,2.4998048670007004E-15,2.4998048670006956E-15,2.4998048670007138E-15,2.4998048670006996E-15,2.4998048670006921E-15,2.4998048670006988E-15,2.4998048670007023E-15,2.4998048670006996E-15,2.4998048670006992E-15,2.4998048670007094E-15,2.4998048670006964E-15,2.4998048670007063E-15,2.4998048670006771E-15,2.4998048670007114E-15,2.4998048670006952E-15,2.4998048670006945E-15,2.4998048670007027E-15,2.499804867000698E-15,2.4998048670007004E-15,2.4998048670006905E-15,5.0106168162927409E-14]
[null," -  Post-tax ",null,null,7.8034036203840085E-3,{"$f":"F78/F$7","v":-164.87677795617861},19.305409971854406,17.161017984950625,12.783192657728673,15.030280427006838,16.625062198833344,11.592591870787656,10.763003863536586,9.8016494421734208,8.8220454228127654,8.0485292522308427,6.9525826655870739,6.3193403466351219,5.7068601726187023,5.1200608591631456,4.5570701428413694,5.9446019056765174,4.8535039728551261,3.2433528737000619,1.5840481986006421,2.4998048670006862E-15,2.499804867000698E-15,2.4998048670007051E-15,2.4998048670006941E-15,2.4998048670006949E-15,2.4998048670007079E-15,2.4998048670007016E-15,2.4998048670007142E-15,2.4998048670006736E-15,2.4998048670007146E-15,2.4998048670006976E-15,2.4998048670007027E-15,{"$f":"AL78/AL$7","v":2.4998048670006889E-15},2.4998048670007023E-15,2.4998048670006992E-15,2.4998048670007004E-15,2.4998048670006956E-15,2.4998048670007138E-15,2.4998048670006996E-15,2.4998048670006921E-15,2.4998048670006988E-15,2.4998048670007023E-15,2.4998048670006996E-15,2.4998048670006992E-15,2.4998048670007094E-15,2.4998048670006964E-15,2.4998048670007063E-15,2.4998048670006771E-15,2.4998048670007114E-15,2.4998048670006952E-15,2.4998048670006945E-15,2.4998048670007027E-15,2.499804867000698E-15,2.4998048670007004E-15,2.4998048670006905E-15,5.0106168162927409E-14]
[null," -  Post-tax + Value of Imputation Credits",null,null,5.0884913006298049E-2,{"$f":"F79/F$7","v":-164.87677795617861},26.176333128294051,23.433191474298447,18.465151754254137,20.151802195188761,21.196631071123466,15.326990053138593,14.008310558007308,12.571715786027511,11.097217192759167,10.140706087430763,9.1228011107431097,8.2276323569538743,7.3545051974119913,6.5034577161688709,5.6745365065926361,6.794636075649513,4.9788787327368533,3.2433528737000619,1.5840481986006421,2.4998048670006862E-15,2.499804867000698E-15,2.4998048670007051E-15,2.4998048670006941E-15,2.4998048670006949E-15,2.4998048670007079E-15,2.4998048670007016E-15,2.4998048670007142E-15,2.4998048670006736E-15,2.4998048670007146E-15,2.4998048670006976E-15,2.4998048670007027E-15,{"$f":"AL79/AL$7","v":2.4998048670006889E-15},2.4998048670007023E-15,2.4998048670006992E-15,2.4998048670007004E-15,2.4998048670006956E-15,2.4998048670007138E-15,2.4998048670006996E-15,2.4998048670006921E-15,2.4998048670006988E-15,2.4998048670007023E-15,2.4998048670006996E-15,2.4998048670006992E-15,2.4998048670007094E-15,2.4998048670006964E-15,2.4998048670007063E-15,2.4998048670006771E-15,2.4998048670007114E-15,2.4998048670006952E-15,2.4998048670006945E-15,2.4998048670007027E-15,2.499804867000698E-15,2.4998048670007004E-15,2.4998048670006905E-15,5.0106168162927409E-14]
[null,"Net Cash Flow to Debt"]
[null,"Cash flow to debt before Tax calculation",null,null,{"$f":"IRR(OFFSET(F85,0,0,1,55+1))","v":4.9947179894954008E-2},{"$f":"F72","v":-247.31516693426789},{"$f":"G48+G72","v":29.028290857126144},28.90698266887884,27.911635462418651,26.21033948497405,24.549843661440821,24.874245605331737,23.557963032483993,21.455394794004768,19.227338785915279,17.982913330832766,16.863180266696407,15.70004039102926,14.490135683424082,13.232586024480824,11.926539974289415,14.963321009942824,11.328177549787643,7.6257122125354035,3.8494928247581397,2.4756161081777712E-15,2.5412185784590211E-15,2.6085594782539645E-15,2.6776848749921119E-15,2.7486420568645351E-15,2.8214795651735166E-15,2.8962472275393056E-15,2.9729961919866443E-15,3.051778961935136E-15,3.1326494321157907E-15,3.2156629254410507E-15,3.3008762308497302E-15,3.3883476421566948E-15,{"$f":"AM48+AM72","v":3.4781369979307349E-15},3.5703057224301517E-15,3.6649168676222787E-15,3.7620351563170979E-15,3.8617270264434903E-15,3.9640606764992836E-15,4.0691061122048507E-15,4.1769351943938894E-15,4.2876216881728835E-15,4.4012413133831778E-15,4.51787179640037E-15,4.6375929233064481E-15,4.7604865944709536E-15,4.8866368805781023E-15,5.0161300801395287E-15,5.1490547785295572E-15,5.2855019085871794E-15,5.4255648128211185E-15,5.5693393072657048E-15,5.7169237470277282E-15,5.8684190935702631E-15,6.0239289837799645E-15,{"$f":"BI48+BI72+Assets!$BI$873*$D$19","v":3.0712775319024452E-13}]
[null,"Deduction Utilised to Reduce Tax",null,null,null,null,{"$f":"MAX(0,MIN(G48+G55,F87+G48))","v":11.802582403893615},{"$f":"MAX(0,MIN(H48+H55,G87+H48))","v":11.185993740539262},10.630615092846122,9.9744082394281062,9.638707358074118,8.5838509850482296,7.8763102890006254,6.7469124567152985,5.7500000521049639,4.9391280190379998,4.3183594182231841,3.7213371045748982,3.151256970552442,2.6116268167938235,2.1061632700498225,1.6388003565669715,1.0046712410682037,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.1611303284073488E-15,{"$f":"MAX(0,MIN(AM48+AM55,AL87+AM48))","v":9.403895262003846E-15},9.6530933333105844E-15,9.9088950169516654E-15,1.0171475305035303E-14,1.0441013826864691E-14,1.0717694971821138E-14,1.1001708015503492E-14,1.1293247249210266E-14,1.1592512112852917E-14,1.1899707331391264E-14,1.2215043054884366E-14,1.2538735002252715E-14,1.2871004608849958E-14,1.3212079177945288E-14,1.3562192036219973E-14,1.3921582693384461E-14,1.4290497006025314E-14,1.4669187345793881E-14,1.5057912772051991E-14,1.54569392090926E-14,1.5866539628056719E-14,1.6286994233670986E-14,1.6718590655933764E-14]
[null,"Unutilised Deductions Carried Forward",null,null,null,null,{"$f":"MAX(0,F87+G48-G86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.5133638166066995,0.68824287156558128,0.68824287156558683,0.68824287156559261,0.68824287156559849,0.68824287156560449,0.6882428715656107,0.68824287156561703,0.68824287156562358,0.68824287156563024,0.68824287156563713,0.68824287156564423,0.68824287156565145,0.68824287156565889,0.68824287156565733,{"$f":"MAX(0,AL87+AM48-AM86)","v":0.68824287156565578},0.68824287156565422,0.68824287156565256,0.68824287156565078,0.68824287156564901,0.68824287156564723,0.68824287156564545,0.68824287156564357,0.68824287156564168,0.68824287156563968,0.68824287156563768,0.68824287156563557,0.68824287156563346,0.68824287156563124,0.68824287156562902,0.6882428715656268,0.68824287156562436,0.68824287156562192,0.68824287156561936,0.68824287156561681,0.68824287156561414,0.68824287156561137,0.68824287156560859]
[null,"Net Cash Flow to Debt","Td  =",{"$f":"1-$E$88/$E$85","v":0.29890427702355216},3.5017754199087481E-2,{"$f":"F72","v":-247.31516693426789},{"$f":"G48-G86*G53+G72","v":25.48751613595806},25.551184546717064,24.722450934564819,23.218017013145616,21.658231454018587,22.299090309817267,21.195069945783807,19.431321056990178,17.502338770283789,16.501174925121365,15.567672441229451,14.583639259656792,13.544758592258351,12.449097979442676,11.294690993274468,14.471680902972732,11.026776177467182,7.6257122125354035,3.8494928247581397,2.4756161081777712E-15,2.5412185784590211E-15,2.6085594782539645E-15,2.6776848749921119E-15,2.7486420568645351E-15,2.8214795651735166E-15,2.8962472275393056E-15,2.9729961919866443E-15,3.051778961935136E-15,3.1326494321157907E-15,3.2156629254410507E-15,3.3008762308497302E-15,6.4000854363448985E-16,{"$f":"AM48-AM86*AM53+AM72","v":6.5696841932958064E-16},6.7437772243697686E-16,6.9224836253677912E-16,7.1059256480650732E-16,7.2942287838408332E-16,7.4875218495294266E-16,7.6859370755380333E-16,7.8896101963080986E-16,8.0986805431700841E-16,8.3132911396579882E-16,8.5335887993506051E-16,8.7597242263063366E-16,8.9918521181596609E-16,9.230131271945158E-16,9.4747246927353714E-16,9.725799705142195E-16,9.9835280677958622E-16,1.0248086090829544E-15,1.0519654756501078E-15,1.0798419842999485E-15,1.1084572051532477E-15,1.1378307136786695E-15,{"$f":"BI48-BI86*BI53+BI72+Assets!BI873*$D$19","v":3.0211217599346442E-13}]
[null,"Nominal Cash Flows to Assets"]
[null,"Cash flow to Asset",null,null,7.4309036807231443E-2,{"$f":"F37-F70-F30","v":-412.19194489044651},61.218965815968666,58.584296909826591,52.520240795327609,52.874310385001067,52.638356681904753,46.101282793679999,43.320794658078938,39.529036168500852,35.441661283299823,33.20514496127057,31.210062841005836,28.931456036877673,26.569214775337468,24.116889707179055,21.575141325853998,26.263166416940098,19.242294906367931,12.819105301300297,6.4531518434811375,6.6933633160750799E-15,6.8707337761290726E-15,7.0528044561792261E-15,7.2396999094798138E-15,7.4315479898780944E-15,7.628479939278229E-15,7.8306304774229112E-15,8.0381378940541917E-15,8.2511441435165134E-15,8.4697949418666498E-15,8.6942398665570425E-15,8.9246324587606368E-15,{"$f":"AL37-AL70-AL30","v":9.1611303284073488E-15},9.403895262003846E-15,9.6530933333105844E-15,9.9088950169516654E-15,1.0171475305035303E-14,1.0441013826864691E-14,1.0717694971821138E-14,1.1001708015503492E-14,1.1293247249210266E-14,1.1592512112852917E-14,1.1899707331391264E-14,1.2215043054884366E-14,1.2538735002252715E-14,1.2871004608849958E-14,1.3212079177945288E-14,1.3562192036219973E-14,1.3921582693384461E-14,1.4290497006025314E-14,1.4669187345793881E-14,1.5057912772051991E-14,1.54569392090926E-14,1.5866539628056719E-14,1.6286994233670986E-14,{"$f":"BI37-BI70-BI30+Assets!BI873","v":5.182922463049014E-13}]
[null,"Cash flow to Asset Post-tax",null,null,4.3905391023681961E-2,{"$f":"F90-F57","v":-412.19194489044651},48.845283614276994,46.989566625759323,41.738238674701719,42.898250333376268,43.497560598973095,38.436530951130933,36.483379616635055,33.538232460586912,30.390772200564143,28.437424850301433,26.133444257968886,24.349249730383441,22.508035325793568,20.616680240169416,18.672853822493728,23.996951581980976,18.899184784314798,12.819105301300297,6.4531518434811375,6.6933633160750799E-15,6.8707337761290726E-15,7.0528044561792261E-15,7.2396999094798138E-15,7.4315479898780944E-15,7.628479939278229E-15,7.8306304774229112E-15,8.0381378940541917E-15,8.2511441435165134E-15,8.4697949418666498E-15,8.6942398665570425E-15,8.9246324587606368E-15,{"$f":"AL90-AL57","v":9.1611303284073488E-15},9.403895262003846E-15,9.6530933333105844E-15,9.9088950169516654E-15,1.0171475305035303E-14,1.0441013826864691E-14,1.0717694971821138E-14,1.1001708015503492E-14,1.1293247249210266E-14,1.1592512112852917E-14,1.1899707331391264E-14,1.2215043054884366E-14,1.2538735002252715E-14,1.2871004608849958E-14,1.3212079177945288E-14,1.3562192036219973E-14,1.3921582693384461E-14,1.4290497006025314E-14,1.4669187345793881E-14,1.5057912772051991E-14,1.54569392090926E-14,1.5866539628056719E-14,1.6286994233670986E-14,5.182922463049014E-13]
[null,"Cash flow to Asset Real",null,null,4.6575363184059526E-2,{"$f":"F90/F$7","v":-412.19194489044651},59.638576226645114,55.598590074438782,48.556854218579666,47.622241015702443,46.18582580509117,39.405848094210327,36.073257464529362,32.066122710745368,28.008224180468268,25.563373290819651,23.407158858102303,21.138084447658059,18.911036603386094,16.722422470196911,14.573800534020839,17.282538607953853,12.335552177125809,8.0057259881177085,3.926053096605671,3.9670708957614036E-15,3.9670708957614029E-15,3.9670708957614044E-15,3.9670708957614044E-15,3.9670708957614029E-15,3.9670708957614029E-15,3.9670708957614036E-15,3.9670708957614021E-15,3.9670708957614029E-15,3.9670708957614021E-15,3.9670708957614036E-15,3.9670708957614029E-15,{"$f":"AL90/AL$7","v":3.9670708957614052E-15},3.9670708957614044E-15,3.9670708957614029E-15,3.9670708957614036E-15,3.9670708957614036E-15,3.9670708957614021E-15,3.9670708957614036E-15,3.9670708957614036E-15,3.9670708957614036E-15,3.9670708957614036E-15,3.9670708957614044E-15,3.9670708957614029E-15,3.9670708957614036E-15,3.9670708957614044E-15,3.9670708957614036E-15,3.9670708957614052E-15,3.9670708957614029E-15,3.9670708957614029E-15,3.9670708957614029E-15,3.9670708957614029E-15,3.9670708957614021E-15,3.9670708957614036E-15,3.9670708957614036E-15,1.229829791355782E-13]
[null,"Cash flow to Asset Real Post-tax",null,null,1.6956598435865278E-2,{"$f":"F91/F$7","v":-412.19194489044651},47.584325074996606,44.594776935232069,38.588504926429728,38.637115106611354,38.165529537915518,32.85427233569991,30.379736947914065,27.206357195211872,24.016694759509669,21.892887615030311,19.599758077126804,17.790203727800602,16.0204312967312,14.295410440362305,12.613333229194057,15.791250590457372,12.115596458035059,8.0057259881177085,3.926053096605671,3.9670708957614036E-15,3.9670708957614029E-15,3.9670708957614044E-15,3.9670708957614044E-15,3.9670708957614029E-15,3.9670708957614029E-15,3.9670708957614036E-15,3.9670708957614021E-15,3.9670708957614029E-15,3.9670708957614021E-15,3.9670708957614036E-15,3.9670708957614029E-15,{"$f":"AL91/AL$7","v":3.9670708957614052E-15},3.9670708957614044E-15,3.9670708957614029E-15,3.9670708957614036E-15,3.9670708957614036E-15,3.9670708957614021E-15,3.9670708957614036E-15,3.9670708957614036E-15,3.9670708957614036E-15,3.9670708957614036E-15,3.9670708957614044E-15,3.9670708957614029E-15,3.9670708957614036E-15,3.9670708957614044E-15,3.9670708957614036E-15,3.9670708957614052E-15,3.9670708957614029E-15,3.9670708957614029E-15,3.9670708957614029E-15,3.9670708957614029E-15,3.9670708957614021E-15,3.9670708957614036E-15,3.9670708957614036E-15,1.229829791355782E-13]
[null,"Check on Vanilla WACC Cash Flow (nom)",null,null,6.1250102318806343E-2,{"$f":"(F90-F57+F58)","v":-412.19194489044651},55.898282469241245,53.598562887677666,47.88397988345848,48.584604562802404,48.707814366244136,42.805439501383901,40.380706190258067,36.952990574097853,33.269778977723483,31.155025313553839,29.027116850299947,26.961107325085152,24.822907612033593,22.611799636364911,20.327157699409081,25.288694037907675,19.094757553885085,12.819105301300297,6.4531518434811375,6.6933633160750799E-15,6.8707337761290726E-15,7.0528044561792261E-15,7.2396999094798138E-15,7.4315479898780944E-15,7.628479939278229E-15,7.8306304774229112E-15,8.0381378940541917E-15,8.2511441435165134E-15,8.4697949418666498E-15,8.6942398665570425E-15,8.9246324587606368E-15,9.1611303284073488E-15,{"$f":"(AM90-AM57+AM58)","v":9.403895262003846E-15},9.6530933333105844E-15,9.9088950169516654E-15,1.0171475305035303E-14,1.0441013826864691E-14,1.0717694971821138E-14,1.1001708015503492E-14,1.1293247249210266E-14,1.1592512112852917E-14,1.1899707331391264E-14,1.2215043054884366E-14,1.2538735002252715E-14,1.2871004608849958E-14,1.3212079177945288E-14,1.3562192036219973E-14,1.3921582693384461E-14,1.4290497006025314E-14,1.4669187345793881E-14,1.5057912772051991E-14,1.54569392090926E-14,1.5866539628056719E-14,1.6286994233670986E-14,5.182922463049014E-13]
[null,"Check on Vanilla WACC Cash Flow (real)",null,null,3.3853549769106817E-2,{"$f":"F94/F$7","v":-412.19194489044651},{"$f":"G94/G$7","v":54.455248231436251},50.866950424579898,44.270464022955196,43.758636874793275,42.737098410205633,36.588670518050847,33.625043642384782,29.976423539065962,26.291866529456072,23.985064450230233,21.769976522282839,19.698495738119352,17.668076321524492,15.678807297368031,13.730799592945321,16.641284760430366,12.240971217916787,8.0057259881177085,3.926053096605671,3.9670708957614036E-15,3.9670708957614029E-15,3.9670708957614044E-15,3.9670708957614044E-15,3.9670708957614029E-15,3.9670708957614029E-15,3.9670708957614036E-15,3.9670708957614021E-15,3.9670708957614029E-15,3.9670708957614021E-15,3.9670708957614036E-15,3.9670708957614029E-15,{"$f":"AL94/AL$7","v":3.9670708957614052E-15},3.9670708957614044E-15,3.9670708957614029E-15,3.9670708957614036E-15,3.9670708957614036E-15,3.9670708957614021E-15,3.9670708957614036E-15,3.9670708957614036E-15,3.9670708957614036E-15,3.9670708957614036E-15,3.9670708957614044E-15,3.9670708957614029E-15,3.9670708957614036E-15,3.9670708957614044E-15,3.9670708957614036E-15,3.9670708957614052E-15,3.9670708957614029E-15,3.9670708957614029E-15,3.9670708957614029E-15,3.9670708957614029E-15,3.9670708957614021E-15,3.9670708957614036E-15,3.9670708957614036E-15,1.229829791355782E-13]
[]
[null,"Analysis Excluding Revenue Adjustments (check target WACC is met)"]
[]
[null,"Restatement of Figures Above"]
[null,"Intermediate Tax Calculation (excluding revenue adjustments)",null,null,null,null,{"$f":"MAX(0,(G25+G26+G28+G30+G40-G46-G47-G48+F56)*G53/(1-(1-$D$35)*G53))","v":12.373682201691668},11.594730284067264,10.78200212062589,9.9760600516248008,9.1407960829316508,7.6647518425490704,6.8374150414438875,5.9908037079139396,5.0508890827356794,4.7677201109691358,5.0766185830369484,4.5822063064942364,4.0611794495438982,3.5002094670096398,2.9022875033602715,2.2662148349591251,0.34311012205313168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,(AM25+AM26+AM28+AM30+AM40-AM46-AM47-AM48+AL56)*AM53/(1-(1-$D$35)*AM53))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Imputation Credit Value (excluding revenue adjustments)",null,null,null,null,{"$f":"-$D$35*G100","v":-7.0529988549642502},{"$f":"-$D$35*H100","v":-6.6089962619183398},-6.1457412087567569,-5.6863542294261356,-5.2102537672710403,-4.3689085502529696,-3.8973265736230154,-3.414758113510945,-2.8790067771593368,-2.7176004632524071,-2.8936725923310602,-2.6118575947017146,-2.3148722862400217,-1.9951193961954945,-1.6543038769153546,-1.2917424559267012,-0.19557276957028505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Revenue Subtotal (excluding revenue adjustments)",null,null,null,null,{"$f":"SUM(G25:G30)+SUM(G100:G101)","v":93.645885052436455},{"$f":"SUM(H25:H30)+SUM(H100:H101)","v":91.818434868095537},89.894160875473659,87.645353216064592,85.829188605653243,81.355817498092719,78.75655739132668,75.520287850668396,72.104033348715276,69.5424067759634,68.202697743460405,66.574236123321995,64.863471463498456,63.063009377662596,61.171023725844123,53.172914322357379,41.467247894299575,31.087440916666445,20.625869995320201,6.6933633160750799E-15,6.8707337761290726E-15,7.0528044561792261E-15,7.2396999094798138E-15,7.4315479898780944E-15,7.628479939278229E-15,7.8306304774229112E-15,8.0381378940541917E-15,8.2511441435165134E-15,8.4697949418666498E-15,8.6942398665570425E-15,8.9246324587606368E-15,9.1611303284073488E-15,9.403895262003846E-15,9.6530933333105844E-15,9.9088950169516654E-15,1.0171475305035303E-14,1.0441013826864691E-14,1.0717694971821138E-14,1.1001708015503492E-14,1.1293247249210266E-14,1.1592512112852917E-14,1.1899707331391264E-14,1.2215043054884366E-14,1.2538735002252715E-14,1.2871004608849958E-14,1.3212079177945288E-14,1.3562192036219973E-14,1.3921582693384461E-14,1.4290497006025314E-14,1.4669187345793881E-14,1.5057912772051991E-14,1.54569392090926E-14,1.5866539628056719E-14,1.6286994233670986E-14,1.6718590655933764E-14]
[null,"Taxable Income Before Loss Carried Forward (excluding revenue adjustments)",null,null,null,null,{"$f":"G102+G40-G46-G47-G48","v":41.245607338972228},{"$f":"H102+H40-H46-H47-H48","v":38.649100946890876},35.940007068752969,33.253533505416009,30.469320276438847,25.549172808496898,22.791383471479623,19.969345693046471,16.836296942452272,15.892400369897119,16.922061943456495,15.274021021647458,13.537264831813005,11.667364890032136,9.6742916778675685,7.5540494498637543,1.1437004068437755,-3.8094440284652054,-7.7422699277088176,-4.042757405715558,-3.7782579678618382,-2.9739504555512841,-2.5822053652999006,-2.2727775313754215,-1.9979164025800713,-1.730581715144913,-1.524036280557842,-1.3315600595901569,-1.1790823660819547,-0.94021700999468705,-0.83443796820006277,1.5156857763580469E-15,1.555850618867681E-15,1.5970798076943327E-15,1.6394015474321665E-15,1.6828447900816308E-15,1.7274392548553218E-15,1.7732154485086948E-15,1.82020468620949E-15,1.8684391129602457E-15,1.9179517255884461E-15,1.968776395319429E-15,2.0209478909474285E-15,2.0745019026206982E-15,2.1294750662568338E-15,2.1859049886051963E-15,2.2438302729733824E-15,2.3032905456354846E-15,2.3643264829401613E-15,2.426979839137005E-15,2.4912934749403468E-15,2.5573113868499572E-15,2.6250787372487575E-15,2.6946418852980399E-15,2.7660484186514852E-15]
[null,"Taxable Income (excluding revenue adjustments)",null,null,null,null,{"$f":"F106+G103","v":41.245607338972228},{"$f":"G106+H103","v":38.649100946890876},35.940007068752969,33.253533505416009,30.469320276438847,25.549172808496898,22.791383471479623,19.969345693046471,16.836296942452272,15.892400369897119,16.922061943456495,15.274021021647458,13.537264831813005,11.667364890032136,9.6742916778675685,7.5540494498637543,1.1437004068437755,-3.8094440284652054,-11.551713956174023,-15.594471361889582,-19.372729329751419,-22.346679785302705,-24.928885150602603,-27.201662681978025,-29.199579084558096,-30.93016079970301,-32.454197080260855,-33.785757139851015,-34.964839505932972,-35.905056515927662,-36.739494484127725,-36.739494484127725,-36.739494484127725,-36.739494484127725,-36.739494484127725,-36.739494484127725,-36.739494484127725,-36.739494484127725,-36.739494484127725,-36.739494484127725,-36.739494484127725,-36.739494484127725,-36.739494484127725,-36.739494484127725,-36.739494484127725,-36.739494484127725,-36.739494484127725,-36.739494484127725,-36.739494484127725,-36.739494484127725,-36.739494484127725,-36.739494484127725,-36.739494484127725,-36.739494484127725,-36.739494484127725]
[null,"Tax Payable (excluding revenue adjustments)",null,null,null,null,{"$f":"IF(G104>0,G53*G104,0)","v":12.373682201691668},{"$f":"IF(H104>0,H53*H104,0)","v":11.594730284067262},10.78200212062589,9.9760600516248026,9.1407960829316544,7.6647518425490695,6.8374150414438866,5.9908037079139413,5.0508890827356812,4.7677201109691358,5.0766185830369484,4.5822063064942373,4.0611794495439009,3.5002094670096406,2.9022875033602706,2.266214834959126,0.34311012205313263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Loss Carried Forward (excluding revenue adjustments)",null,null,null,{"$f":"F56","v":0},{"$f":"IF(G104<0,G104,0)","v":0},{"$f":"IF(H104<0,H104,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.8094440284652054,-11.551713956174023,-15.594471361889582,-19.372729329751419,-22.346679785302705,-24.928885150602603,-27.201662681978025,-29.199579084558096,-30.93016079970301,-32.454197080260855,-33.785757139851015,-34.964839505932972,-35.905056515927662,-36.739494484127725,-36.739494484127725,-36.739494484127725,-36.739494484127725,-36.739494484127725,-36.739494484127725,-36.739494484127725,-36.739494484127725,-36.739494484127725,-36.739494484127725,-36.739494484127725,-36.739494484127725,-36.739494484127725,-36.739494484127725,-36.739494484127725,-36.739494484127725,-36.739494484127725,-36.739494484127725,-36.739494484127725,-36.739494484127725,-36.739494484127725,-36.739494484127725,-36.739494484127725,-36.739494484127725,-36.739494484127725]
[]
[null,"Nominal Cash Flow to Equity Holders (excluding revenue adjustments)"]
[null," -  Pre-tax","Te  =",{"$f":"1-E110/E109","v":0.71768744286967689},{"$f":"IRR(OFFSET(F109,0,0,1,55+1))","v":0.10715488263385509},{"$f":"SUM(F25:F30)+SUM(F100:F101)-F46-F70-F71-F72","v":-164.87677795617861},{"$f":"SUM(G25:G30)+SUM(G100:G101)-G46-G70-G71-G72","v":30.060717890728718},{"$f":"SUM(H25:H30)+SUM(H100:H101)-H46-H70-H71-H72","v":29.132648106675589},27.540007875260272,25.570454510902614,23.457839535825016,21.227037188348255,19.762831625594941,18.073641374496084,16.214322497384536,15.222231630437804,14.346882574309429,13.231415645848422,12.079079091913393,10.884303682698242,9.6486013515645865,11.299845406997282,7.9141173565802898,5.1933930887648945,2.6036590187229978,4.2177472078973087E-15,4.3295151976700515E-15,4.4442449779252616E-15,4.5620150344877019E-15,4.6829059330135592E-15,4.8070003741047124E-15,4.9343832498836057E-15,5.0651417020675474E-15,5.1993651815813774E-15,5.3371455097508592E-15,5.4785769411159918E-15,5.6237562279109066E-15,5.772782686250654E-15,5.9257582640731111E-15,6.0827876108804327E-15,6.2439781493293867E-15,6.4094401487182046E-15,6.5792868004212007E-15,6.7536342953218545E-15,6.9326019032986411E-15,7.1163120548163763E-15,7.3048904246800335E-15,7.4984660180080864E-15,7.6971712584839965E-15,7.9011420789462673E-15,8.1105180143790042E-15,8.3254422973671856E-15,8.5460619560804447E-15,8.7725279148549034E-15,9.0049950974381343E-15,9.243622532972762E-15,9.4885734647862862E-15,9.7400154620648719E-15,9.9981205344864562E-15,1.0263065249891021E-14,{"$f":"BI25+BI26+BI28+BI30+BI100+BI101-BI46-BI70-BI71-BI72+Assets!BI873*$D$18","v":2.111644931146568E-13}]
[null," -  Post-tax ",null,null,{"$f":"IRR(OFFSET(F110,0,0,1,55+1))","v":3.0251168925363281E-2},{"$f":"F109-F100","v":-164.87677795617861},17.687035689037049,17.537917822608325,16.758005754634382,15.594394459277813,14.317043452893365,13.562285345799186,12.925416584151055,12.082837666582144,11.163433414648857,10.454511519468667,9.2702639912724809,8.6492093393541865,8.0178996423694944,7.3840942156886022,6.7463138482043146,9.033630572038156,7.5710072345271584,5.1933930887648945,2.6036590187229978,4.2177472078973087E-15,4.3295151976700515E-15,4.4442449779252616E-15,4.5620150344877019E-15,4.6829059330135592E-15,4.8070003741047124E-15,4.9343832498836057E-15,5.0651417020675474E-15,5.1993651815813774E-15,5.3371455097508592E-15,5.4785769411159918E-15,5.6237562279109066E-15,{"$f":"AL109-AL100","v":5.772782686250654E-15},5.9257582640731111E-15,6.0827876108804327E-15,6.2439781493293867E-15,6.4094401487182046E-15,6.5792868004212007E-15,6.7536342953218545E-15,6.9326019032986411E-15,7.1163120548163763E-15,7.3048904246800335E-15,7.4984660180080864E-15,7.6971712584839965E-15,7.9011420789462673E-15,8.1105180143790042E-15,8.3254422973671856E-15,8.5460619560804447E-15,8.7725279148549034E-15,9.0049950974381343E-15,9.243622532972762E-15,9.4885734647862862E-15,9.7400154620648719E-15,9.9981205344864562E-15,1.0263065249891021E-14,2.111644931146568E-13]
[null," -  Post-tax + Value of Imputation Credits",null,null,{"$f":"IRR(OFFSET(F111,0,0,1,55+1))","v":7.4190731575456415E-2},{"$f":"F110-F101","v":-164.87677795617861},24.740034544001301,24.146914084526664,22.903746963391139,21.280748688703948,19.527297220164407,17.931193896052157,16.82274315777407,15.497595780093089,14.042440191808193,13.172111982721074,12.16393658360354,11.261066934055901,10.332771928609516,9.3792136118840972,8.4006177251196696,10.325373027964858,7.7665800040974435,5.1933930887648945,2.6036590187229978,4.2177472078973087E-15,4.3295151976700515E-15,4.4442449779252616E-15,4.5620150344877019E-15,4.6829059330135592E-15,4.8070003741047124E-15,4.9343832498836057E-15,5.0651417020675474E-15,5.1993651815813774E-15,5.3371455097508592E-15,5.4785769411159918E-15,5.6237562279109066E-15,5.772782686250654E-15,{"$f":"AM110-AM101","v":5.9257582640731111E-15},6.0827876108804327E-15,6.2439781493293867E-15,6.4094401487182046E-15,6.5792868004212007E-15,6.7536342953218545E-15,6.9326019032986411E-15,7.1163120548163763E-15,7.3048904246800335E-15,7.4984660180080864E-15,7.6971712584839965E-15,7.9011420789462673E-15,8.1105180143790042E-15,8.3254422973671856E-15,8.5460619560804447E-15,8.7725279148549034E-15,9.0049950974381343E-15,9.243622532972762E-15,9.4885734647862862E-15,9.7400154620648719E-15,9.9981205344864562E-15,1.0263065249891021E-14,2.111644931146568E-13]
[null,"Real Cash Flow to Equity (excluding revenue adjustments)"]
[null," -  Pre-tax",null,null,{"$f":"IRR(OFFSET(F113,0,0,1,55+1))","v":7.8573281704192199E-2},{"$f":"F109/F$7","v":-164.87677795617861},29.284689662076286,27.647923510271681,25.461729179591195,23.030510255972874,20.582323591759032,18.144167629298071,16.456524380151887,14.661414957706915,12.813574843771367,11.719014928020179,10.759983446562575,9.6672210664925888,8.5974654792735947,7.5470728889977563,6.5175374476681522,7.4358899231730051,5.0734596919458763,3.2433528737000619,1.5840481986006421,2.4998048670006862E-15,2.499804867000698E-15,2.4998048670007051E-15,2.4998048670006941E-15,2.4998048670006949E-15,2.4998048670007079E-15,2.4998048670007016E-15,2.4998048670007142E-15,2.4998048670006736E-15,2.4998048670007146E-15,2.4998048670006976E-15,2.4998048670007027E-15,{"$f":"AL109/AL$7","v":2.4998048670006889E-15},2.4998048670007023E-15,2.4998048670006992E-15,2.4998048670007004E-15,2.4998048670006956E-15,2.4998048670007138E-15,2.4998048670006996E-15,2.4998048670006921E-15,2.4998048670006988E-15,2.4998048670007023E-15,2.4998048670006996E-15,2.4998048670006992E-15,2.4998048670007094E-15,2.4998048670006964E-15,2.4998048670007063E-15,2.4998048670006771E-15,2.4998048670007114E-15,2.4998048670006952E-15,2.4998048670006945E-15,2.4998048670007027E-15,2.499804867000698E-15,2.4998048670007004E-15,2.4998048670006905E-15,5.0106168162927409E-14]
[null," -  Post-tax ",null,null,{"$f":"IRR(OFFSET(F114,0,0,1,55+1))","v":3.6548649727641269E-3},{"$f":"F110/F$7","v":-164.87677795617861},17.230438510427785,16.644110371064968,15.493379887441261,14.045384346881782,12.562027324583386,11.592591870787654,10.763003863536586,9.801649442173419,8.8220454228127654,8.0485292522308409,6.9525826655870748,6.3193403466351299,5.7068601726187032,5.12006085916315,4.5570701428413694,5.94460190567652,4.8535039728551279,3.2433528737000619,1.5840481986006421,2.4998048670006862E-15,2.499804867000698E-15,2.4998048670007051E-15,2.4998048670006941E-15,2.4998048670006949E-15,2.4998048670007079E-15,2.4998048670007016E-15,2.4998048670007142E-15,2.4998048670006736E-15,2.4998048670007146E-15,2.4998048670006976E-15,2.4998048670007027E-15,{"$f":"AL110/AL$7","v":2.4998048670006889E-15},2.4998048670007023E-15,2.4998048670006992E-15,2.4998048670007004E-15,2.4998048670006956E-15,2.4998048670007138E-15,2.4998048670006996E-15,2.4998048670006921E-15,2.4998048670006988E-15,2.4998048670007023E-15,2.4998048670006996E-15,2.4998048670006992E-15,2.4998048670007094E-15,2.4998048670006964E-15,2.4998048670007063E-15,2.4998048670006771E-15,2.4998048670007114E-15,2.4998048670006952E-15,2.4998048670006945E-15,2.4998048670007027E-15,2.499804867000698E-15,2.4998048670007004E-15,2.4998048670006905E-15,5.0106168162927409E-14]
[null," -  Post-tax + Value of Imputation Credits",null,null,{"$f":"IRR(OFFSET(F115,0,0,1,55+1))","v":4.646011204433198E-2},{"$f":"F111/F$7","v":-164.87677795617861},24.10136166686743,22.916283860412793,21.175338983966725,19.166906115063703,17.133596196873505,15.326990053138593,14.008310558007308,12.571715786027511,11.097217192759167,10.140706087430763,9.1228011107431097,8.2276323569538814,7.3545051974119913,6.5034577161688754,5.6745365065926361,6.7946360756495165,4.9788787327368542,3.2433528737000619,1.5840481986006421,2.4998048670006862E-15,2.499804867000698E-15,2.4998048670007051E-15,2.4998048670006941E-15,2.4998048670006949E-15,2.4998048670007079E-15,2.4998048670007016E-15,2.4998048670007142E-15,2.4998048670006736E-15,2.4998048670007146E-15,2.4998048670006976E-15,2.4998048670007027E-15,{"$f":"AL111/AL$7","v":2.4998048670006889E-15},2.4998048670007023E-15,2.4998048670006992E-15,2.4998048670007004E-15,2.4998048670006956E-15,2.4998048670007138E-15,2.4998048670006996E-15,2.4998048670006921E-15,2.4998048670006988E-15,2.4998048670007023E-15,2.4998048670006996E-15,2.4998048670006992E-15,2.4998048670007094E-15,2.4998048670006964E-15,2.4998048670007063E-15,2.4998048670006771E-15,2.4998048670007114E-15,2.4998048670006952E-15,2.4998048670006945E-15,2.4998048670007027E-15,2.499804867000698E-15,2.4998048670007004E-15,2.4998048670006905E-15,5.0106168162927409E-14]
[null,"Net Cash Flow to Debt (excluding revenue adjustments)"]
[null,"Cash Flow to Debt Before Tax Calculation",null,null,{"$f":"IRR(OFFSET(F117,0,0,1,55+1))","v":4.9947179894954008E-2},{"$f":"F72","v":-247.31516693426789},{"$f":"G48+G72","v":29.028290857126144},{"$f":"H48+H72","v":28.90698266887884},27.911635462418651,26.21033948497405,24.549843661440821,24.874245605331737,23.557963032483993,21.455394794004768,19.227338785915279,17.982913330832766,16.863180266696407,15.70004039102926,14.490135683424082,13.232586024480824,11.926539974289415,14.963321009942824,11.328177549787643,7.6257122125354035,3.8494928247581397,2.4756161081777712E-15,2.5412185784590211E-15,2.6085594782539645E-15,2.6776848749921119E-15,2.7486420568645351E-15,2.8214795651735166E-15,2.8962472275393056E-15,2.9729961919866443E-15,3.051778961935136E-15,3.1326494321157907E-15,3.2156629254410507E-15,3.3008762308497302E-15,3.3883476421566948E-15,3.4781369979307349E-15,3.5703057224301517E-15,3.6649168676222787E-15,3.7620351563170979E-15,3.8617270264434903E-15,3.9640606764992836E-15,4.0691061122048507E-15,4.1769351943938894E-15,4.2876216881728835E-15,4.4012413133831778E-15,4.51787179640037E-15,4.6375929233064481E-15,4.7604865944709536E-15,4.8866368805781023E-15,5.0161300801395287E-15,5.1490547785295572E-15,5.2855019085871794E-15,5.4255648128211185E-15,5.5693393072657048E-15,5.7169237470277282E-15,5.8684190935702631E-15,6.0239289837799645E-15,{"$f":"BI48+BI72+Assets!$BI$873*$D$19","v":3.0712775319024452E-13}]
[null,"Deduction Utilised to Reduce Tax",null,null,null,null,{"$f":"MAX(0,MIN(G48+G103,F119+G48))","v":11.802582403893615},{"$f":"MAX(0,MIN(H48+H103,G119+H48))","v":11.185993740539262},10.630615092846122,9.9744082394281062,9.638707358074118,8.5838509850482296,7.8763102890006254,6.7469124567152985,5.7500000521049639,4.9391280190379998,4.3183594182231841,3.7213371045748982,3.151256970552442,2.6116268167938235,2.1061632700498225,1.6388003565669715,1.0046712410682037,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.1611303284073488E-15,9.403895262003846E-15,9.6530933333105844E-15,9.9088950169516654E-15,1.0171475305035303E-14,1.0441013826864691E-14,1.0717694971821138E-14,1.1001708015503492E-14,1.1293247249210266E-14,1.1592512112852917E-14,1.1899707331391264E-14,1.2215043054884366E-14,1.2538735002252715E-14,1.2871004608849958E-14,1.3212079177945288E-14,1.3562192036219973E-14,1.3921582693384461E-14,1.4290497006025314E-14,1.4669187345793881E-14,1.5057912772051991E-14,1.54569392090926E-14,1.5866539628056719E-14,1.6286994233670986E-14,1.6718590655933764E-14]
[null,"Unutilised Deductions Carried Forward",null,null,null,null,{"$f":"MAX(0,F119+G48-G118)","v":0},{"$f":"MAX(0,G119+H48-H118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.5133638166066995,0.68824287156558128,0.68824287156558683,0.68824287156559261,0.68824287156559849,0.68824287156560449,0.6882428715656107,0.68824287156561703,0.68824287156562358,0.68824287156563024,0.68824287156563713,0.68824287156564423,0.68824287156565145,0.68824287156565889,0.68824287156565733,0.68824287156565578,0.68824287156565422,0.68824287156565256,0.68824287156565078,0.68824287156564901,0.68824287156564723,0.68824287156564545,0.68824287156564357,0.68824287156564168,0.68824287156563968,0.68824287156563768,0.68824287156563557,0.68824287156563346,0.68824287156563124,0.68824287156562902,0.6882428715656268,0.68824287156562436,0.68824287156562192,0.68824287156561936,0.68824287156561681,0.68824287156561414,0.68824287156561137,0.68824287156560859]
[null,"Net Cash Flow to Debt","Td  =",{"$f":"1-$E$120/$E$117","v":0.29890427702355216},{"$f":"IRR(OFFSET(F120,0,0,1,55+1))","v":3.5017754199087481E-2},{"$f":"F72","v":-247.31516693426789},{"$f":"G48-G118*G53+G72","v":25.48751613595806},{"$f":"H48-H118*H53+H72","v":25.551184546717064},24.722450934564819,23.218017013145616,21.658231454018587,22.299090309817267,21.195069945783807,19.431321056990178,17.502338770283789,16.501174925121365,15.567672441229451,14.583639259656792,13.544758592258351,12.449097979442676,11.294690993274468,14.471680902972732,11.026776177467182,7.6257122125354035,3.8494928247581397,2.4756161081777712E-15,2.5412185784590211E-15,2.6085594782539645E-15,2.6776848749921119E-15,2.7486420568645351E-15,2.8214795651735166E-15,2.8962472275393056E-15,2.9729961919866443E-15,3.051778961935136E-15,3.1326494321157907E-15,3.2156629254410507E-15,3.3008762308497302E-15,6.4000854363448985E-16,6.5696841932958064E-16,6.7437772243697686E-16,6.9224836253677912E-16,7.1059256480650732E-16,7.2942287838408332E-16,7.4875218495294266E-16,7.6859370755380333E-16,7.8896101963080986E-16,8.0986805431700841E-16,8.3132911396579882E-16,8.5335887993506051E-16,8.7597242263063366E-16,8.9918521181596609E-16,9.230131271945158E-16,9.4747246927353714E-16,9.725799705142195E-16,9.9835280677958622E-16,1.0248086090829544E-15,1.0519654756501078E-15,1.0798419842999485E-15,1.1084572051532477E-15,1.1378307136786695E-15,{"$f":"BI48-BI118*BI53+BI72+Assets!BI873*$D$19","v":3.0211217599346442E-13}]
[null,"Nominal Cash Flows to Assets"]
[null,"Cash Flow to Asset",null,null,{"$f":"IRR(OFFSET(F122,0,0,1,55+1))","v":7.2529696173631253E-2},{"$f":"F102-F70-F30","v":-412.19194489044651},{"$f":"G102-G70-G30","v":59.089008747854855},58.039630775554429,55.451643337678931,51.780793995876664,48.007683197265834,46.101282793679999,43.320794658078938,39.529036168500852,35.441661283299823,33.20514496127057,31.210062841005836,28.931456036877687,26.569214775337468,24.11688970717907,21.575141325853998,26.263166416940106,19.242294906367931,12.819105301300297,6.4531518434811375,6.6933633160750799E-15,6.8707337761290726E-15,7.0528044561792261E-15,7.2396999094798138E-15,7.4315479898780944E-15,7.628479939278229E-15,7.8306304774229112E-15,8.0381378940541917E-15,8.2511441435165134E-15,8.4697949418666498E-15,8.6942398665570425E-15,8.9246324587606368E-15,9.1611303284073488E-15,9.403895262003846E-15,9.6530933333105844E-15,9.9088950169516654E-15,1.0171475305035303E-14,1.0441013826864691E-14,1.0717694971821138E-14,1.1001708015503492E-14,1.1293247249210266E-14,1.1592512112852917E-14,1.1899707331391264E-14,1.2215043054884366E-14,1.2538735002252715E-14,1.2871004608849958E-14,1.3212079177945288E-14,1.3562192036219973E-14,1.3921582693384461E-14,1.4290497006025314E-14,1.4669187345793881E-14,1.5057912772051991E-14,1.54569392090926E-14,1.5866539628056719E-14,1.6286994233670986E-14,{"$f":"BI102-BI70-BI30+Assets!BI873","v":5.182922463049014E-13}]
[null,"Cash Flow to Asset Post-tax",null,null,4.2203943946795608E-2,{"$f":"F122-F105","v":-412.19194489044651},{"$f":"G122-G105","v":46.715326546163183},46.444900491487168,44.669641217053041,41.804733944251865,38.866887114334176,38.436530951130933,36.483379616635048,33.538232460586912,30.390772200564143,28.437424850301433,26.13344425796889,24.349249730383448,22.508035325793568,20.61668024016943,18.672853822493728,23.99695158198098,18.899184784314798,12.819105301300297,6.4531518434811375,6.6933633160750799E-15,6.8707337761290726E-15,7.0528044561792261E-15,7.2396999094798138E-15,7.4315479898780944E-15,7.628479939278229E-15,7.8306304774229112E-15,8.0381378940541917E-15,8.2511441435165134E-15,8.4697949418666498E-15,8.6942398665570425E-15,8.9246324587606368E-15,9.1611303284073488E-15,9.403895262003846E-15,9.6530933333105844E-15,9.9088950169516654E-15,1.0171475305035303E-14,1.0441013826864691E-14,1.0717694971821138E-14,1.1001708015503492E-14,1.1293247249210266E-14,1.1592512112852917E-14,1.1899707331391264E-14,1.2215043054884366E-14,1.2538735002252715E-14,1.2871004608849958E-14,1.3212079177945288E-14,1.3562192036219973E-14,1.3921582693384461E-14,1.4290497006025314E-14,1.4669187345793881E-14,1.5057912772051991E-14,1.54569392090926E-14,1.5866539628056719E-14,1.6286994233670986E-14,5.182922463049014E-13]
[null,"Cash Flow to Asset Real",null,null,4.484195686791792E-2,{"$f":"F122/F$7","v":-412.19194489044651},57.563604765218486,55.081682460553125,51.267041448292254,46.637344935577389,42.122790930841205,39.405848094210327,36.073257464529362,32.066122710745368,28.008224180468268,25.563373290819651,23.407158858102303,21.13808444765807,18.911036603386094,16.722422470196921,14.573800534020839,17.282538607953857,12.335552177125809,8.0057259881177085,3.926053096605671,3.9670708957614036E-15,3.9670708957614029E-15,3.9670708957614044E-15,3.9670708957614044E-15,3.9670708957614029E-15,3.9670708957614029E-15,3.9670708957614036E-15,3.9670708957614021E-15,3.9670708957614029E-15,3.9670708957614021E-15,3.9670708957614036E-15,3.9670708957614029E-15,3.9670708957614052E-15,3.9670708957614044E-15,3.9670708957614029E-15,3.9670708957614036E-15,3.9670708957614036E-15,3.9670708957614021E-15,3.9670708957614036E-15,3.9670708957614036E-15,3.9670708957614036E-15,3.9670708957614036E-15,3.9670708957614044E-15,3.9670708957614029E-15,3.9670708957614036E-15,3.9670708957614044E-15,3.9670708957614036E-15,3.9670708957614052E-15,3.9670708957614029E-15,3.9670708957614029E-15,3.9670708957614029E-15,3.9670708957614029E-15,3.9670708957614021E-15,3.9670708957614036E-15,3.9670708957614036E-15,1.229829791355782E-13]
[null,"Cash Flow to Asset Real Post-tax",null,null,1.5299074826289782E-2,{"$f":"F123/F$7","v":-412.19194489044651},45.509353613569985,44.077869321346419,41.298692156142316,37.6522190264863,34.102494663665553,32.85427233569991,30.379736947914058,27.206357195211872,24.016694759509669,21.892887615030311,19.599758077126804,17.790203727800606,16.0204312967312,14.295410440362316,12.613333229194057,15.791250590457373,12.115596458035059,8.0057259881177085,3.926053096605671,3.9670708957614036E-15,3.9670708957614029E-15,3.9670708957614044E-15,3.9670708957614044E-15,3.9670708957614029E-15,3.9670708957614029E-15,3.9670708957614036E-15,3.9670708957614021E-15,3.9670708957614029E-15,3.9670708957614021E-15,3.9670708957614036E-15,3.9670708957614029E-15,3.9670708957614052E-15,3.9670708957614044E-15,3.9670708957614029E-15,3.9670708957614036E-15,3.9670708957614036E-15,3.9670708957614021E-15,3.9670708957614036E-15,3.9670708957614036E-15,3.9670708957614036E-15,3.9670708957614036E-15,3.9670708957614044E-15,3.9670708957614029E-15,3.9670708957614036E-15,3.9670708957614044E-15,3.9670708957614036E-15,3.9670708957614052E-15,3.9670708957614029E-15,3.9670708957614029E-15,3.9670708957614029E-15,3.9670708957614029E-15,3.9670708957614021E-15,3.9670708957614036E-15,3.9670708957614036E-15,1.229829791355782E-13]
[null,"Check on Vanilla WACC Cash Flow (nom)",null,null,5.9502676206578453E-2,{"$f":"(F122-F105-F101)","v":-412.19194489044651},{"$f":"(G122-G105-G101)","v":53.768325401127434},{"$f":"(H122-H105-H101)","v":53.05389675340551},50.815382425809801,47.491088173678001,44.077140881605217,42.805439501383901,40.380706190258067,36.952990574097853,33.269778977723483,31.155025313553839,29.027116850299951,26.961107325085163,24.822907612033589,22.611799636364925,20.327157699409081,25.288694037907682,19.094757553885081,12.819105301300297,6.4531518434811375,6.6933633160750799E-15,6.8707337761290726E-15,7.0528044561792261E-15,7.2396999094798138E-15,7.4315479898780944E-15,7.628479939278229E-15,7.8306304774229112E-15,8.0381378940541917E-15,8.2511441435165134E-15,8.4697949418666498E-15,8.6942398665570425E-15,8.9246324587606368E-15,9.1611303284073488E-15,9.403895262003846E-15,9.6530933333105844E-15,9.9088950169516654E-15,1.0171475305035303E-14,1.0441013826864691E-14,1.0717694971821138E-14,1.1001708015503492E-14,1.1293247249210266E-14,1.1592512112852917E-14,1.1899707331391264E-14,1.2215043054884366E-14,1.2538735002252715E-14,1.2871004608849958E-14,1.3212079177945288E-14,1.3562192036219973E-14,1.3921582693384461E-14,1.4290497006025314E-14,1.4669187345793881E-14,1.5057912772051991E-14,1.54569392090926E-14,1.5866539628056719E-14,1.6286994233670986E-14,5.182922463049014E-13]
[null,"Check on Vanilla WACC Cash Flow (real)",null,null,3.2151234100908699E-2,{"$f":"F126/F$7","v":-412.19194489044651},{"$f":"G126/G$7","v":52.38027677000963},50.350042810694248,46.980651252667784,42.773740794668221,38.674063535955668,36.588670518050847,33.625043642384782,29.976423539065962,26.291866529456072,23.985064450230233,21.769976522282843,19.698495738119359,17.668076321524488,15.678807297368042,13.730799592945321,16.64128476043037,12.240971217916785,8.0057259881177085,3.926053096605671,3.9670708957614036E-15,3.9670708957614029E-15,3.9670708957614044E-15,3.9670708957614044E-15,3.9670708957614029E-15,3.9670708957614029E-15,3.9670708957614036E-15,3.9670708957614021E-15,3.9670708957614029E-15,3.9670708957614021E-15,3.9670708957614036E-15,3.9670708957614029E-15,3.9670708957614052E-15,3.9670708957614044E-15,3.9670708957614029E-15,3.9670708957614036E-15,3.9670708957614036E-15,3.9670708957614021E-15,3.9670708957614036E-15,3.9670708957614036E-15,3.9670708957614036E-15,3.9670708957614036E-15,3.9670708957614044E-15,3.9670708957614029E-15,3.9670708957614036E-15,3.9670708957614044E-15,3.9670708957614036E-15,3.9670708957614052E-15,3.9670708957614029E-15,3.9670708957614029E-15,3.9670708957614029E-15,3.9670708957614029E-15,3.9670708957614021E-15,3.9670708957614036E-15,3.9670708957614036E-15,1.229829791355782E-13]
[]
[null,"Return on Equity - Individual Years"]
[]
[null,"Return on Equity"]
[null,"Cash flow with Imputation",null,null,null,null,{"$f":"G111","v":24.740034544001301},24.146914084526664,22.903746963391139,21.280748688703948,19.527297220164407,17.931193896052157,16.82274315777407,15.497595780093089,14.042440191808193,13.172111982721074,12.16393658360354,11.261066934055901,10.332771928609516,9.3792136118840972,8.4006177251196696,10.325373027964858,7.7665800040974435,5.1933930887648945,2.6036590187229978,4.2177472078973087E-15,4.3295151976700515E-15,4.4442449779252616E-15,4.5620150344877019E-15,4.6829059330135592E-15,4.8070003741047124E-15,4.9343832498836057E-15,5.0651417020675474E-15,5.1993651815813774E-15,5.3371455097508592E-15,5.4785769411159918E-15,5.6237562279109066E-15,5.772782686250654E-15,{"$f":"AM111","v":5.9257582640731111E-15},6.0827876108804327E-15,6.2439781493293867E-15,6.4094401487182046E-15,6.5792868004212007E-15,6.7536342953218545E-15,6.9326019032986411E-15,7.1163120548163763E-15,7.3048904246800335E-15,7.4984660180080864E-15,7.6971712584839965E-15,7.9011420789462673E-15,8.1105180143790042E-15,8.3254422973671856E-15,8.5460619560804447E-15,8.7725279148549034E-15,9.0049950974381343E-15,9.243622532972762E-15,9.4885734647862862E-15,9.7400154620648719E-15,9.9981205344864562E-15,1.0263065249891021E-14,{"$f":"BI111-Assets!BI873*D18","v":1.0535030855069758E-14}]
[null,"Add back Capex",null,null,null,null,{"$f":"G70","v":8.6947509308592554},7.5898938433515735,7.7430728951475691,8.7273423936904901,10.197689052180207,7.1248189409189067,6.8298640952400262,6.9023196588778468,7.0810237676430807,6.2639358604096529,6.4255330828472523,6.5941764705014583,6.7678030340223039,6.9465735052281623,7.1306538965408679,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less Nominal Depreciation of Capital Base",null,null,null,null,{"$f":"-Assets!G872","v":-37.404265019580166},{"$f":"-Assets!H872","v":-37.124875390584251},{"$f":"-Assets!I872","v":-36.544773511101837},{"$f":"-Assets!J872","v":-35.787227802933707},{"$f":"-Assets!K872","v":-35.049582891124672},{"$f":"-Assets!L872","v":-34.275476641391478},{"$f":"-Assets!M872","v":-32.965952001045657},{"$f":"-Assets!N872","v":-31.416456887693638},{"$f":"-Assets!O872","v":-29.543254990660273},{"$f":"-Assets!P872","v":-28.003578046734241},{"$f":"-Assets!Q872","v":-27.333567830302627},{"$f":"-Assets!R872","v":-26.558681947925418},{"$f":"-Assets!S872","v":-25.665934222141694},{"$f":"-Assets!T872","v":-24.648172184706496},{"$f":"-Assets!U872","v":-23.497948403606863},{"$f":"-Assets!V872","v":-22.207534422293087},{"$f":"-Assets!W872","v":-17.205843847865737},{"$f":"-Assets!X872","v":-11.853913993214505},{"$f":"-Assets!Y872","v":-6.1243562829987646},{"$f":"-Assets!Z872","v":5.1839120407255153E-15},{"$f":"-Assets!AA872","v":5.3212828691302247E-15},{"$f":"-Assets!AB872","v":5.4622939492113402E-15},{"$f":"-Assets!AC872","v":5.6070417456435056E-15},{"$f":"-Assets!AD872","v":5.7556252793623835E-15},{"$f":"-Assets!AE872","v":5.9081461953041661E-15},{"$f":"-Assets!AF872","v":6.0647088319401609E-15},{"$f":"-Assets!AG872","v":6.2254202926539853E-15},{"$f":"-Assets!AH872","v":6.3903905190102336E-15},{"$f":"-Assets!AI872","v":6.5597323659647132E-15},{"$f":"-Assets!AJ872","v":6.7335616790677275E-15},{"$f":"-Assets!AK872","v":6.9119973737131714E-15},{"$f":"-Assets!AL872","v":7.0951615164877203E-15},{"$f":"-Assets!AM872","v":7.2831794086757047E-15},{"$f":"-Assets!AN872","v":7.4761796719768318E-15},{"$f":"-Assets!AO872","v":7.6742943364953611E-15},{"$f":"-Assets!AP872","v":7.8776589310609727E-15},{"$f":"-Assets!AQ872","v":8.086412575943061E-15},{"$f":"-Assets!AR872","v":8.3006980780219302E-15},{"$f":"-Assets!AS872","v":8.5206620284819511E-15},{"$f":"-Assets!AT872","v":8.7464549030935526E-15},{"$f":"-Assets!AU872","v":8.9782311651526278E-15},{"$f":"-Assets!AV872","v":9.216149371147764E-15},{"$f":"-Assets!AW872","v":9.4603722792276081E-15},{"$f":"-Assets!AX872","v":9.7110669605425635E-15},{"$f":"-Assets!AY872","v":9.9684049135369643E-15},{"$f":"-Assets!AZ872","v":1.0232562181269943E-14},{"$f":"-Assets!BA872","v":1.0503719471845233E-14},{"$f":"-Assets!BB872","v":1.0782062282032287E-14},{"$f":"-Assets!BC872","v":1.1067781024163307E-14},{"$f":"-Assets!BD872","v":1.1361071156392954E-14},{"$f":"-Assets!BE872","v":1.1662133316409874E-14},{"$f":"-Assets!BF872","v":1.1971173458691524E-14},{"$f":"-Assets!BG872","v":1.2288402995396158E-14},{"$f":"-Assets!BH872","v":1.2614038940988363E-14},{"$f":"-Assets!BI872","v":1.2948304060697128E-14}]
[null,"Add Debt Repayment",null,null,null,null,{"$f":"G72","v":17.225708453232528},17.72098892833958,17.281020369572531,16.235931245545942,14.911136303366703,16.290394620283507,15.681652743483369,14.708482337289468,13.477338733810313,13.043785311794764,12.544820848473222,11.978703286454362,11.33887871287164,10.620959207687001,9.8203767042395924,13.324520653375853,10.323506308719439,7.1123483959287039,3.674613769799258,-3.1103472244352879E-15,-3.1927697214781329E-15,-3.2773763695268131E-15,-3.3642250473860928E-15,-3.4533751676174225E-15,-3.5448877171825173E-15,-3.6388252991641017E-15,-3.735252175592424E-15,-3.8342343114060886E-15,-3.9358394195788632E-15,-4.0401370074406323E-15,-4.1471984242279122E-15,-4.2570969098926071E-15,{"$f":"AM72","v":-4.3699076452054301E-15},-4.4857078031861E-15,-4.6045766018972201E-15,-4.7265953586365738E-15,-4.8518475455658789E-15,-4.9804188468131597E-15,-5.1123972170891511E-15,-5.2478729418561306E-15,-5.3869386990915874E-15,-5.5296896226886575E-15,-5.676223367536568E-15,-5.826640176325569E-15,-5.9810429481221704E-15,-6.1395373087619894E-15,-6.3022316831070623E-15,-6.4692373692194188E-15,-6.640668614497973E-15,-6.816642693835757E-15,-6.9972799898459394E-15,-7.1827040752149147E-15,-7.3730417972376987E-15,-7.5684233645929811E-15,-7.76898243641827E-15]
[null,"Gives Nominal Return to Equity",null,null,null,null,{"$f":"SUM(G132:G135)","v":13.256228908512917},12.332921465633568,11.383066717009402,10.456794525006671,9.5865396845866471,7.0709308158630932,6.3683079954518078,5.6919408885667657,5.0575477026013154,4.4762551081912498,3.8007226846213875,3.2752647430863036,2.7735194533617644,2.2985741400927644,1.8536999222932664,1.442359259047624,0.88424246495114645,0.45182749147909362,0.15391650552349123,6.2913120241875369E-15,6.4580283453221432E-15,6.6291625576097879E-15,6.8048317327451155E-15,6.985156044758521E-15,7.1702588522263612E-15,7.3602667826596656E-15,7.5553098191291087E-15,7.7555213891855232E-15,7.9610384561367091E-15,8.1720016127430863E-15,8.3885551773961666E-15,8.6108472928457664E-15,{"$f":"SUM(AM132:AM135)","v":8.8390300275433857E-15},9.0732594796711645E-15,9.3136958839275276E-15,9.5605037211426019E-15,9.8138518307983844E-15,1.0073913526530623E-14,1.0340866714691441E-14,1.06148940160538E-14,1.0896182890741075E-14,1.1184925766467195E-14,1.1481320170175038E-14,1.1785568863163262E-14,1.2097879979793798E-14,1.2418467169875141E-14,1.2747549744818614E-14,1.308535282766777E-14,1.3432107507103467E-14,1.3788050995529959E-14,1.4153426791350219E-14,1.452848484554148E-14,1.4913481732644917E-14,1.5308680826286402E-14,1.5714352479348618E-14]
[null,"Less Inflation in Equity Component",null,null,null,null,{"$f":"-$D$18*(Assets!G874-Assets!F873)","v":-4.3691442668401583},{"$f":"-$D$18*(Assets!H874-Assets!G873)","v":-4.0648297103831288},{"$f":"-$D$18*(Assets!I874-Assets!H873)","v":-3.7517653798013502},{"$f":"-$D$18*(Assets!J874-Assets!I873)","v":-3.4464736663621354},{"$f":"-$D$18*(Assets!K874-Assets!J873)","v":-3.1596448123228811},{"$f":"-$D$18*(Assets!L874-Assets!K873)","v":-2.8962201849556553},{"$f":"-$D$18*(Assets!M874-Assets!L873)","v":-2.6084291645258535},{"$f":"-$D$18*(Assets!N874-Assets!M873)","v":-2.3313923615343923},{"$f":"-$D$18*(Assets!O874-Assets!N873)","v":-2.0715478802011034},{"$f":"-$D$18*(Assets!P874-Assets!O873)","v":-1.8334531527688001},{"$f":"-$D$18*(Assets!Q874-Assets!P873)","v":-1.6030177107400165},{"$f":"-$D$18*(Assets!R874-Assets!Q873)","v":-1.3813971252818988},{"$f":"-$D$18*(Assets!S874-Assets!R873)","v":-1.1697777432724592},{"$f":"-$D$18*(Assets!T874-Assets!S873)","v":-0.96946169498939416},{"$f":"-$D$18*(Assets!U874-Assets!T873)","v":-0.78182862902809236},{"$f":"-$D$18*(Assets!V874-Assets!U873)","v":-0.60833889482613024},{"$f":"-$D$18*(Assets!W874-Assets!V873)","v":-0.37294389765410757},{"$f":"-$D$18*(Assets!X874-Assets!W873)","v":-0.19056572424261731},{"$f":"-$D$18*(Assets!Y874-Assets!X873)","v":-6.491683419253462E-2},{"$f":"-$D$18*(Assets!Z874-Assets!Y873)","v":-2.0735648162902022E-15},{"$f":"-$D$18*(Assets!AA874-Assets!Z873)","v":-2.1285131476520886E-15},{"$f":"-$D$18*(Assets!AB874-Assets!AA873)","v":-2.1849175796845322E-15},{"$f":"-$D$18*(Assets!AC874-Assets!AB873)","v":-2.2428166982574021E-15},{"$f":"-$D$18*(Assets!AD874-Assets!AC873)","v":-2.3022501117449484E-15},{"$f":"-$D$18*(Assets!AE874-Assets!AD873)","v":-2.3632584781216716E-15},{"$f":"-$D$18*(Assets!AF874-Assets!AE873)","v":-2.4258835327760781E-15},{"$f":"-$D$18*(Assets!AG874-Assets!AF873)","v":-2.4901681170616094E-15},{"$f":"-$D$18*(Assets!AH874-Assets!AG873)","v":-2.5561562076040693E-15},{"$f":"-$D$18*(Assets!AI874-Assets!AH873)","v":-2.6238929463859055E-15},{"$f":"-$D$18*(Assets!AJ874-Assets!AI873)","v":-2.6934246716270882E-15},{"$f":"-$D$18*(Assets!AK874-Assets!AJ873)","v":-2.7647989494852715E-15},{"$f":"-$D$18*(Assets!AL874-Assets!AK873)","v":-2.8380646065950714E-15},{"$f":"-$D$18*(Assets!AM874-Assets!AL873)","v":-2.9132717634702904E-15},{"$f":"-$D$18*(Assets!AN874-Assets!AM873)","v":-2.9904718687907333E-15},{"$f":"-$D$18*(Assets!AO874-Assets!AN873)","v":-3.0697177345981402E-15},{"$f":"-$D$18*(Assets!AP874-Assets!AO873)","v":-3.1510635724243862E-15},{"$f":"-$D$18*(Assets!AQ874-Assets!AP873)","v":-3.234565030377246E-15},{"$f":"-$D$18*(Assets!AR874-Assets!AQ873)","v":-3.3202792312087768E-15},{"$f":"-$D$18*(Assets!AS874-Assets!AR873)","v":-3.4082648113927744E-15},{"$f":"-$D$18*(Assets!AT874-Assets!AS873)","v":-3.4985819612374204E-15},{"$f":"-$D$18*(Assets!AU874-Assets!AT873)","v":-3.5912924660610648E-15},{"$f":"-$D$18*(Assets!AV874-Assets!AU873)","v":-3.6864597484590947E-15},{"$f":"-$D$18*(Assets!AW874-Assets!AV873)","v":-3.7841489116910519E-15},{"$f":"-$D$18*(Assets!AX874-Assets!AW873)","v":-3.8844267842170395E-15},{"$f":"-$D$18*(Assets!AY874-Assets!AX873)","v":-3.9873619654147774E-15},{"$f":"-$D$18*(Assets!AZ874-Assets!AY873)","v":-4.0930248725079863E-15},{"$f":"-$D$18*(Assets!BA874-Assets!AZ873)","v":-4.2014877887380686E-15},{"$f":"-$D$18*(Assets!BB874-Assets!BA873)","v":-4.3128249128129262E-15},{"$f":"-$D$18*(Assets!BC874-Assets!BB873)","v":-4.4271124096653358E-15},{"$f":"-$D$18*(Assets!BD874-Assets!BC873)","v":-4.5444284625571714E-15},{"$f":"-$D$18*(Assets!BE874-Assets!BD873)","v":-4.6648533265639399E-15},{"$f":"-$D$18*(Assets!BF874-Assets!BE873)","v":-4.7884693834766303E-15},{"$f":"-$D$18*(Assets!BG874-Assets!BF873)","v":-4.9153611981584461E-15},{"$f":"-$D$18*(Assets!BH874-Assets!BG873)","v":-5.0456155763953207E-15},{"$f":"-$D$18*(Assets!BI874-Assets!BH873)","v":-5.1793216242788672E-15}]
[null,"Gives Real Return to Equity",null,null,null,null,{"$f":"G136+G137","v":8.8870846416727574},{"$f":"H136+H137","v":8.2680917552504383},7.6313013372080523,7.010320858644536,6.426894872263766,4.1747106309074375,3.7598788309259543,3.3605485270323734,2.985999822400212,{"$f":"P136+P137","v":2.64280195542245},{"$f":"Q136+Q137","v":2.197704973881371},{"$f":"R136+R137","v":1.8938676178044047},{"$f":"S136+S137","v":1.6037417100893052},1.3291124451033702,1.0718712932651742,0.83402036422149373,0.51129856729703893,0.26126176723647632,8.8999671330956612E-2,4.2177472078973347E-15,4.3295151976700546E-15,4.4442449779252553E-15,4.562015034487713E-15,4.6829059330135727E-15,4.8070003741046896E-15,4.9343832498835875E-15,5.0651417020674993E-15,5.1993651815814539E-15,5.3371455097508039E-15,5.4785769411159981E-15,5.6237562279108955E-15,5.772782686250695E-15,5.9257582640730953E-15,6.0827876108804311E-15,6.2439781493293875E-15,6.4094401487182157E-15,{"$f":"AQ136+AQ137","v":6.5792868004211384E-15},6.7536342953218466E-15,6.9326019032986664E-15,7.1163120548163795E-15,7.3048904246800098E-15,7.4984660180080991E-15,7.6971712584839854E-15,7.9011420789462231E-15,8.11051801437902E-15,8.3254422973671557E-15,8.5460619560805457E-15,8.7725279148548434E-15,9.0049950974381311E-15,9.2436225329727873E-15,9.4885734647862783E-15,9.7400154620648498E-15,9.9981205344864704E-15,1.0263065249891081E-14,1.053503085506975E-14]
[null,"%ROE (1 year)",null,null,null,null,{"$f":"G136/G142","v":8.040082462089472E-2},8.0400824620894665E-2,8.0400824620894665E-2,8.0400824620894748E-2,8.0400824620894776E-2,6.4696666666666625E-2,6.4696666666666708E-2,6.4696666666666722E-2,6.469666666666668E-2,6.4696666666666527E-2,{"$f":"Q136/Q142","v":6.2829666666666603E-2},{"$f":"R136/R142","v":6.2829666666666562E-2},{"$f":"S136/S142","v":6.2829666666666881E-2},6.2829666666666714E-2,6.2829666666666534E-2,6.2829666666666742E-2,6.2829666666666992E-2,6.28296666666667E-2,6.2829666666666312E-2,8.0400824620894693E-2,8.0400824620894693E-2,8.0400824620894693E-2,8.040082462089472E-2,8.0400824620894693E-2,8.0400824620894693E-2,8.0400824620894706E-2,8.0400824620894679E-2,8.0400824620894693E-2,8.0400824620894679E-2,8.0400824620894693E-2,8.0400824620894693E-2,8.0400824620894706E-2,8.0400824620894706E-2,8.0400824620894693E-2,8.0400824620894693E-2,8.0400824620894693E-2,8.0400824620894693E-2,{"$f":"AR136/AR142","v":8.0400824620894693E-2},8.0400824620894693E-2,8.0400824620894706E-2,8.0400824620894706E-2,8.040082462089472E-2,8.0400824620894706E-2,8.0400824620894706E-2,8.0400824620894693E-2,8.040082462089472E-2,8.0400824620894693E-2,8.0400824620894679E-2,8.0400824620894679E-2,8.0400824620894693E-2,8.0400824620894679E-2,8.0400824620894665E-2,8.040082462089472E-2,8.0400824620894693E-2,8.0400824620894706E-2]
[null,"%real ROE (1 year)",null,null,null,null,{"$f":"G138/G142/(1+G$6)","v":5.2509889307478068E-2},{"$f":"H138/H142/(1+H$6)","v":5.2509889307477936E-2},5.2509889307478061E-2,5.2509889307478207E-2,5.2509889307478089E-2,3.7211139830984646E-2,3.7211139830984896E-2,3.7211139830984917E-2,3.7211139830985007E-2,3.721113983098482E-2,{"$f":"Q138/Q142/(1+Q$6)","v":3.5392337106517624E-2},{"$f":"R138/R142/(1+R$6)","v":3.5392337106517645E-2},{"$f":"S138/S142/(1+S$6)","v":3.539233710651795E-2},3.5392337106517791E-2,3.5392337106517492E-2,3.5392337106517832E-2,3.5392337106518075E-2,3.5392337106517742E-2,3.5392337106517291E-2,5.2509889307478123E-2,5.2509889307478089E-2,5.2509889307478123E-2,5.2509889307478103E-2,5.2509889307478137E-2,5.2509889307478019E-2,5.2509889307477936E-2,5.2509889307477894E-2,5.2509889307478311E-2,5.2509889307477874E-2,5.2509889307478103E-2,5.2509889307478054E-2,5.2509889307478234E-2,5.2509889307478012E-2,5.2509889307478075E-2,5.2509889307478116E-2,5.2509889307478103E-2,5.2509889307477894E-2,{"$f":"AR138/AR142/(1+AR$6)","v":5.2509889307478033E-2},5.2509889307478123E-2,5.2509889307478096E-2,5.2509889307477985E-2,5.2509889307478172E-2,5.2509889307478019E-2,5.2509889307477998E-2,5.2509889307478123E-2,5.2509889307478047E-2,5.2509889307478234E-2,5.2509889307477985E-2,5.2509889307477985E-2,5.250988930747813E-2,5.2509889307478116E-2,5.2509889307477936E-2,5.2509889307478179E-2,5.25098893074782E-2,5.2509889307478005E-2]
[]
[null,"Equity at Start of Period",null,null,null,null,{"$f":"G18","v":164.87677795617861},153.39297232069026,141.57897970179721,130.05829945541549,119.23434529171821,109.29358775614043,98.433324675951411,87.978889513629156,78.173234622102854,69.188342132895968,60.492485258366131,52.129271359383985,44.143469168414413,36.584216693166645,29.503577221375309,22.956659418548917,14.073645649631681,7.1913081104853864,2.4497425131995838,7.8249346991803627E-14,8.0322911808093831E-14,8.245142495574592E-14,8.4636342535430449E-14,8.6879159233687849E-14,8.9181409345432797E-14,9.1544667823554471E-14,9.3970551356330551E-14,9.6460719473392151E-14,9.9016875680996222E-14,1.0164076862738214E-13,1.0433419329900922E-13,1.0709899224849449E-13,{"$f":"AM18","v":1.0993705685508956E-13},1.1285032861855986E-13,1.1584080048735059E-13,1.1891051822194872E-13,1.2206158179437311E-13,1.2529614682475035E-13,1.2861642605595913E-13,1.3202469086735191E-13,1.3552327282858933E-13,1.3911456529465041E-13,1.4280102504310949E-13,1.4658517395480055E-13,1.5046960073901758E-13,1.5445696270443235E-13,1.5854998757694035E-13,1.6275147536567841E-13,1.6706430027849133E-13,1.7149141268815667E-13,1.7603584115071384E-13,1.8070069447727778E-13,1.8548916386075441E-13,1.9040452505891285E-13,1.9545014063530817E-13]
[]
[null,"Return on Equity - Access Arrangement Period"]
[]
[null,"Revenue",null,null,null,{"$f":"F102","v":0},{"$f":"G102","v":93.645885052436455},{"$f":"IF(COUNT($G146:G146)>='PTRM input'!$R$7,0,H102)","v":91.818434868095537},{"$f":"IF(COUNT($G146:H146)>='PTRM input'!$R$7,0,I102)","v":89.894160875473659},{"$f":"IF(COUNT($G146:I146)>='PTRM input'!$R$7,0,J102)","v":87.645353216064592},{"$f":"IF(COUNT($G146:J146)>='PTRM input'!$R$7,0,K102)","v":85.829188605653243},{"$f":"IF(COUNT($G146:K146)>='PTRM input'!$R$7,0,L102)","v":81.355817498092719},{"$f":"IF(COUNT($G146:L146)>='PTRM input'!$R$7,0,M102)","v":78.75655739132668},{"$f":"IF(COUNT($G146:M146)>='PTRM input'!$R$7,0,N102)","v":75.520287850668396},{"$f":"IF(COUNT($G146:N146)>='PTRM input'!$R$7,0,O102)","v":72.104033348715276},{"$f":"IF(COUNT($G146:O146)>='PTRM input'!$R$7,0,P102)","v":69.5424067759634},{"$f":"IF(COUNT($G146:P146)>='PTRM input'!$R$7,0,Q102)","v":68.202697743460405},{"$f":"IF(COUNT($G146:Q146)>='PTRM input'!$R$7,0,R102)","v":66.574236123321995},{"$f":"IF(COUNT($G146:R146)>='PTRM input'!$R$7,0,S102)","v":64.863471463498456},{"$f":"IF(COUNT($G146:S146)>='PTRM input'!$R$7,0,T102)","v":63.063009377662596},{"$f":"IF(COUNT($G146:T146)>='PTRM input'!$R$7,0,U102)","v":61.171023725844123},{"$f":"IF(COUNT($G146:U146)>='PTRM input'!$R$7,0,V102)","v":53.172914322357379},{"$f":"IF(COUNT($G146:V146)>='PTRM input'!$R$7,0,W102)","v":41.467247894299575},{"$f":"IF(COUNT($G146:W146)>='PTRM input'!$R$7,0,X102)","v":31.087440916666445},{"$f":"IF(COUNT($G146:X146)>='PTRM input'!$R$7,0,Y102)","v":20.625869995320201}]
[null,"Less Opex",null,null,null,{"$f":"-F30","v":0},{"$f":"-G30","v":-25.862125373722343},{"$f":"IF(COUNT($G147:G147)>='PTRM input'!$R$7,0,-H30)","v":-26.188910249189536},{"$f":"IF(COUNT($G147:H147)>='PTRM input'!$R$7,0,-I30)","v":-26.699444642647162},{"$f":"IF(COUNT($G147:I147)>='PTRM input'!$R$7,0,-J30)","v":-27.137216826497436},{"$f":"IF(COUNT($G147:J147)>='PTRM input'!$R$7,0,-K30)","v":-27.6238163562072},{"$f":"IF(COUNT($G147:K147)>='PTRM input'!$R$7,0,-L30)","v":-28.129715763493824},{"$f":"IF(COUNT($G147:L147)>='PTRM input'!$R$7,0,-M30)","v":-28.605898638007719},{"$f":"IF(COUNT($G147:M147)>='PTRM input'!$R$7,0,-N30)","v":-29.088932023289704},{"$f":"IF(COUNT($G147:N147)>='PTRM input'!$R$7,0,-O30)","v":-29.581348297772379},{"$f":"IF(COUNT($G147:O147)>='PTRM input'!$R$7,0,-P30)","v":-30.073325954283177},{"$f":"IF(COUNT($G147:P147)>='PTRM input'!$R$7,0,-Q30)","v":-30.567101819607316},{"$f":"IF(COUNT($G147:Q147)>='PTRM input'!$R$7,0,-R30)","v":-31.048603615942849},{"$f":"IF(COUNT($G147:R147)>='PTRM input'!$R$7,0,-S30)","v":-31.526453654138681},{"$f":"IF(COUNT($G147:S147)>='PTRM input'!$R$7,0,-T30)","v":-31.999546165255367},{"$f":"IF(COUNT($G147:T147)>='PTRM input'!$R$7,0,-U30)","v":-32.465228503449254},{"$f":"IF(COUNT($G147:U147)>='PTRM input'!$R$7,0,-V30)","v":-26.909747905417273},{"$f":"IF(COUNT($G147:V147)>='PTRM input'!$R$7,0,-W30)","v":-22.224952987931644},{"$f":"IF(COUNT($G147:W147)>='PTRM input'!$R$7,0,-X30)","v":-18.268335615366148},{"$f":"IF(COUNT($G147:X147)>='PTRM input'!$R$7,0,-Y30)","v":-14.172718151839064}]
[null,"Less Interest",null,null,null,{"$f":"-F48","v":0},{"$f":"-G48","v":-11.802582403893615},{"$f":"IF(COUNT($G148:G148)>='PTRM input'!$R$7,0,-H48)","v":-11.185993740539262},{"$f":"IF(COUNT($G148:H148)>='PTRM input'!$R$7,0,-I48)","v":-10.630615092846122},{"$f":"IF(COUNT($G148:I148)>='PTRM input'!$R$7,0,-J48)","v":-9.9744082394281062},{"$f":"IF(COUNT($G148:J148)>='PTRM input'!$R$7,0,-K48)","v":-9.638707358074118},{"$f":"IF(COUNT($G148:K148)>='PTRM input'!$R$7,0,-L48)","v":-8.5838509850482296},{"$f":"IF(COUNT($G148:L148)>='PTRM input'!$R$7,0,-M48)","v":-7.8763102890006254},{"$f":"IF(COUNT($G148:M148)>='PTRM input'!$R$7,0,-N48)","v":-6.7469124567152985},{"$f":"IF(COUNT($G148:N148)>='PTRM input'!$R$7,0,-O48)","v":-5.7500000521049639},{"$f":"IF(COUNT($G148:O148)>='PTRM input'!$R$7,0,-P48)","v":-4.9391280190379998},{"$f":"IF(COUNT($G148:P148)>='PTRM input'!$R$7,0,-Q48)","v":-4.3183594182231841},{"$f":"IF(COUNT($G148:Q148)>='PTRM input'!$R$7,0,-R48)","v":-3.7213371045748982},{"$f":"IF(COUNT($G148:R148)>='PTRM input'!$R$7,0,-S48)","v":-3.151256970552442},{"$f":"IF(COUNT($G148:S148)>='PTRM input'!$R$7,0,-T48)","v":-2.6116268167938235},{"$f":"IF(COUNT($G148:T148)>='PTRM input'!$R$7,0,-U48)","v":-2.1061632700498225},{"$f":"IF(COUNT($G148:U148)>='PTRM input'!$R$7,0,-V48)","v":-1.6388003565669715},{"$f":"IF(COUNT($G148:V148)>='PTRM input'!$R$7,0,-W48)","v":-1.0046712410682037},{"$f":"IF(COUNT($G148:W148)>='PTRM input'!$R$7,0,-X48)","v":-0.5133638166066995},{"$f":"IF(COUNT($G148:X148)>='PTRM input'!$R$7,0,-Y48)","v":-0.17487905495888176}]
[null,"Less Tax",null,null,null,{"$f":"-F105","v":0},{"$f":"-G105","v":-12.373682201691668},{"$f":"IF(COUNT($G149:G149)>='PTRM input'!$R$7,0,-H105)","v":-11.594730284067262},{"$f":"IF(COUNT($G149:H149)>='PTRM input'!$R$7,0,-I105)","v":-10.78200212062589},{"$f":"IF(COUNT($G149:I149)>='PTRM input'!$R$7,0,-J105)","v":-9.9760600516248026},{"$f":"IF(COUNT($G149:J149)>='PTRM input'!$R$7,0,-K105)","v":-9.1407960829316544},{"$f":"IF(COUNT($G149:K149)>='PTRM input'!$R$7,0,-L105)","v":-7.6647518425490695},{"$f":"IF(COUNT($G149:L149)>='PTRM input'!$R$7,0,-M105)","v":-6.8374150414438866},{"$f":"IF(COUNT($G149:M149)>='PTRM input'!$R$7,0,-N105)","v":-5.9908037079139413},{"$f":"IF(COUNT($G149:N149)>='PTRM input'!$R$7,0,-O105)","v":-5.0508890827356812},{"$f":"IF(COUNT($G149:O149)>='PTRM input'!$R$7,0,-P105)","v":-4.7677201109691358},{"$f":"IF(COUNT($G149:P149)>='PTRM input'!$R$7,0,-Q105)","v":-5.0766185830369484},{"$f":"IF(COUNT($G149:Q149)>='PTRM input'!$R$7,0,-R105)","v":-4.5822063064942373},{"$f":"IF(COUNT($G149:R149)>='PTRM input'!$R$7,0,-S105)","v":-4.0611794495439009},{"$f":"IF(COUNT($G149:S149)>='PTRM input'!$R$7,0,-T105)","v":-3.5002094670096406},{"$f":"IF(COUNT($G149:T149)>='PTRM input'!$R$7,0,-U105)","v":-2.9022875033602706},{"$f":"IF(COUNT($G149:U149)>='PTRM input'!$R$7,0,-V105)","v":-2.266214834959126},{"$f":"IF(COUNT($G149:V149)>='PTRM input'!$R$7,0,-W105)","v":-0.34311012205313263},{"$f":"IF(COUNT($G149:W149)>='PTRM input'!$R$7,0,-X105)","v":0},{"$f":"IF(COUNT($G149:X149)>='PTRM input'!$R$7,0,-Y105)","v":0}]
[null,"Plus Imputation Credits",null,null,null,{"$f":"-F101","v":0},{"$f":"-G101","v":7.0529988549642502},{"$f":"IF(COUNT($G150:G150)>='PTRM input'!$R$7,0,-H101)","v":6.6089962619183398},{"$f":"IF(COUNT($G150:H150)>='PTRM input'!$R$7,0,-I101)","v":6.1457412087567569},{"$f":"IF(COUNT($G150:I150)>='PTRM input'!$R$7,0,-J101)","v":5.6863542294261356},{"$f":"IF(COUNT($G150:J150)>='PTRM input'!$R$7,0,-K101)","v":5.2102537672710403},{"$f":"IF(COUNT($G150:K150)>='PTRM input'!$R$7,0,-L101)","v":4.3689085502529696},{"$f":"IF(COUNT($G150:L150)>='PTRM input'!$R$7,0,-M101)","v":3.8973265736230154},{"$f":"IF(COUNT($G150:M150)>='PTRM input'!$R$7,0,-N101)","v":3.414758113510945},{"$f":"IF(COUNT($G150:N150)>='PTRM input'!$R$7,0,-O101)","v":2.8790067771593368},{"$f":"IF(COUNT($G150:O150)>='PTRM input'!$R$7,0,-P101)","v":2.7176004632524071},{"$f":"IF(COUNT($G150:P150)>='PTRM input'!$R$7,0,-Q101)","v":2.8936725923310602},{"$f":"IF(COUNT($G150:Q150)>='PTRM input'!$R$7,0,-R101)","v":2.6118575947017146},{"$f":"IF(COUNT($G150:R150)>='PTRM input'!$R$7,0,-S101)","v":2.3148722862400217},{"$f":"IF(COUNT($G150:S150)>='PTRM input'!$R$7,0,-T101)","v":1.9951193961954945},{"$f":"IF(COUNT($G150:T150)>='PTRM input'!$R$7,0,-U101)","v":1.6543038769153546},{"$f":"IF(COUNT($G150:U150)>='PTRM input'!$R$7,0,-V101)","v":1.2917424559267012},{"$f":"IF(COUNT($G150:V150)>='PTRM input'!$R$7,0,-W101)","v":0.19557276957028505},{"$f":"IF(COUNT($G150:W150)>='PTRM input'!$R$7,0,-X101)","v":0},{"$f":"IF(COUNT($G150:X150)>='PTRM input'!$R$7,0,-Y101)","v":0}]
[null,"Less Capex",null,null,null,{"$f":"-F70","v":-412.19194489044651},{"$f":"-G70","v":-8.6947509308592554},{"$f":"IF(COUNT($G151:G151)>='PTRM input'!$R$7,0,-H70)","v":-7.5898938433515735},{"$f":"IF(COUNT($G151:H151)>='PTRM input'!$R$7,0,-I70)","v":-7.7430728951475691},{"$f":"IF(COUNT($G151:I151)>='PTRM input'!$R$7,0,-J70)","v":-8.7273423936904901},{"$f":"IF(COUNT($G151:J151)>='PTRM input'!$R$7,0,-K70)","v":-10.197689052180207},{"$f":"IF(COUNT($G151:K151)>='PTRM input'!$R$7,0,-L70)","v":-7.1248189409189067},{"$f":"IF(COUNT($G151:L151)>='PTRM input'!$R$7,0,-M70)","v":-6.8298640952400262},{"$f":"IF(COUNT($G151:M151)>='PTRM input'!$R$7,0,-N70)","v":-6.9023196588778468},{"$f":"IF(COUNT($G151:N151)>='PTRM input'!$R$7,0,-O70)","v":-7.0810237676430807},{"$f":"IF(COUNT($G151:O151)>='PTRM input'!$R$7,0,-P70)","v":-6.2639358604096529},{"$f":"IF(COUNT($G151:P151)>='PTRM input'!$R$7,0,-Q70)","v":-6.4255330828472523},{"$f":"IF(COUNT($G151:Q151)>='PTRM input'!$R$7,0,-R70)","v":-6.5941764705014583},{"$f":"IF(COUNT($G151:R151)>='PTRM input'!$R$7,0,-S70)","v":-6.7678030340223039},{"$f":"IF(COUNT($G151:S151)>='PTRM input'!$R$7,0,-T70)","v":-6.9465735052281623},{"$f":"IF(COUNT($G151:T151)>='PTRM input'!$R$7,0,-U70)","v":-7.1306538965408679},{"$f":"IF(COUNT($G151:U151)>='PTRM input'!$R$7,0,-V70)","v":0},{"$f":"IF(COUNT($G151:V151)>='PTRM input'!$R$7,0,-W70)","v":0},{"$f":"IF(COUNT($G151:W151)>='PTRM input'!$R$7,0,-X70)","v":0},{"$f":"IF(COUNT($G151:X151)>='PTRM input'!$R$7,0,-Y70)","v":0}]
[null,"Less Loan Repayments",null,null,null,{"$f":"-F72","v":247.31516693426789},{"$f":"-G72","v":-17.225708453232528},{"$f":"IF(COUNT($G152:G152)>='PTRM input'!$R$7,0,-H72)","v":-17.72098892833958},{"$f":"IF(COUNT($G152:H152)>='PTRM input'!$R$7,0,-I72)","v":-17.281020369572531},{"$f":"IF(COUNT($G152:I152)>='PTRM input'!$R$7,0,-J72)","v":-16.235931245545942},{"$f":"IF(COUNT($G152:J152)>='PTRM input'!$R$7,0,-K72)","v":-14.911136303366703},{"$f":"IF(COUNT($G152:K152)>='PTRM input'!$R$7,0,-L72)","v":-16.290394620283507},{"$f":"IF(COUNT($G152:L152)>='PTRM input'!$R$7,0,-M72)","v":-15.681652743483369},{"$f":"IF(COUNT($G152:M152)>='PTRM input'!$R$7,0,-N72)","v":-14.708482337289468},{"$f":"IF(COUNT($G152:N152)>='PTRM input'!$R$7,0,-O72)","v":-13.477338733810313},{"$f":"IF(COUNT($G152:O152)>='PTRM input'!$R$7,0,-P72)","v":-13.043785311794764},{"$f":"IF(COUNT($G152:P152)>='PTRM input'!$R$7,0,-Q72)","v":-12.544820848473222},{"$f":"IF(COUNT($G152:Q152)>='PTRM input'!$R$7,0,-R72)","v":-11.978703286454362},{"$f":"IF(COUNT($G152:R152)>='PTRM input'!$R$7,0,-S72)","v":-11.33887871287164},{"$f":"IF(COUNT($G152:S152)>='PTRM input'!$R$7,0,-T72)","v":-10.620959207687001},{"$f":"IF(COUNT($G152:T152)>='PTRM input'!$R$7,0,-U72)","v":-9.8203767042395924},{"$f":"IF(COUNT($G152:U152)>='PTRM input'!$R$7,0,-V72)","v":-13.324520653375853},{"$f":"IF(COUNT($G152:V152)>='PTRM input'!$R$7,0,-W72)","v":-10.323506308719439},{"$f":"IF(COUNT($G152:W152)>='PTRM input'!$R$7,0,-X72)","v":-7.1123483959287039},{"$f":"IF(COUNT($G152:X152)>='PTRM input'!$R$7,0,-Y72)","v":-3.674613769799258}]
[null,"Capital Base Residual Value",null,null,null,null,0,{"$f":"IF((COUNT($G153:G153)+1)='PTRM input'!$R$7,I18,0)","v":0},{"$f":"IF((COUNT($G153:H153)+1)='PTRM input'!$R$7,J18,0)","v":0},{"$f":"IF((COUNT($G153:I153)+1)='PTRM input'!$R$7,K18,0)","v":0},{"$f":"IF((COUNT($G153:J153)+1)='PTRM input'!$R$7,L18,0)","v":0},{"$f":"IF((COUNT($G153:K153)+1)='PTRM input'!$R$7,M18,0)","v":0},{"$f":"IF((COUNT($G153:L153)+1)='PTRM input'!$R$7,N18,0)","v":0},{"$f":"IF((COUNT($G153:M153)+1)='PTRM input'!$R$7,O18,0)","v":0},{"$f":"IF((COUNT($G153:N153)+1)='PTRM input'!$R$7,P18,0)","v":0},{"$f":"IF((COUNT($G153:O153)+1)='PTRM input'!$R$7,Q18,0)","v":0},{"$f":"IF((COUNT($G153:P153)+1)='PTRM input'!$R$7,R18,0)","v":0},{"$f":"IF((COUNT($G153:Q153)+1)='PTRM input'!$R$7,S18,0)","v":0},{"$f":"IF((COUNT($G153:R153)+1)='PTRM input'!$R$7,T18,0)","v":0},{"$f":"IF((COUNT($G153:S153)+1)='PTRM input'!$R$7,U18,0)","v":0},{"$f":"IF((COUNT($G153:T153)+1)='PTRM input'!$R$7,V18,0)","v":0},{"$f":"IF((COUNT($G153:U153)+1)='PTRM input'!$R$7,W18,0)","v":0},{"$f":"IF((COUNT($G153:V153)+1)='PTRM input'!$R$7,X18,0)","v":0},{"$f":"IF((COUNT($G153:W153)+1)='PTRM input'!$R$7,Y18,0)","v":0},{"$f":"IF((COUNT($G153:X153)+1)='PTRM input'!$R$7,Z18,0)","v":0}]
[null,"Post-tax Return on Equity",null,null,null,{"$f":"SUM(F146:F153)","v":-164.87677795617861},24.740034544001297,24.146914084526671,22.903746963391136,21.280748688703945,19.5272972201644,17.931193896052157,16.82274315777407,15.497595780093082,14.042440191808197,13.172111982721077,{"$f":"SUM(Q146:Q153)","v":12.163936583603547},11.261066934055901,10.332771928609514,9.3792136118840972,8.4006177251196696,10.325373027964858,7.76658000409744,5.1933930887648945,2.6036590187229978]
[]
[null,"IRR (during access arrangement period)",null,null,{"$f":"IRR(F154:P154)","v":3.0145492619993997E-2}]
[null,"Target (during access arrangement period)",null,null,{"$f":"WACC!G10","v":8.0400824620894693E-2}]
[]
[]
[null,"Summary for Generation of Graphs"]
[null,"Return on Capital",null,null,null,null,{"$f":"G25+G26","v":25.058811312406526},23.518915206172835,22.01368180985553,20.431202764434772,19.225247042660754,15.654781800911326,14.244618284452427,12.438853345282059,10.807547754706277,9.4153831272292585,{"$f":"Q25+Q26","v":8.1190821028445761},6.996601847661208,5.9247764239141976,4.9102009568865856,3.9598631923430929,3.0811596156145939,1.8889137060193457,0.9651913080857929,0.32879556048237391]
[null,"Opex",null,null,null,null,{"$f":"G30","v":25.862125373722343},26.188910249189536,26.699444642647162,27.137216826497436,27.6238163562072,28.129715763493824,28.605898638007719,29.088932023289704,29.581348297772379,30.073325954283177,{"$f":"Q30","v":30.567101819607316},31.048603615942849,31.526453654138681,31.999546165255367,32.465228503449254,26.909747905417273,22.224952987931644,18.268335615366148,14.172718151839064]
[null,"Revenue Adjustments ",null,null,null,null,{"$f":"G32","v":2.129957068113812},0.5446661342721465,-2.9314025423513264,1.0935163891244117,4.6306734846389119,0,0,0,0,0,{"$f":"Q32","v":0},0,0,0,0,0,0,0,0]
[null,"Return of Capital",null,null,null,null,{"$f":"G28","v":37.404265019580166},37.124875390584251,36.544773511101837,35.787227802933707,35.049582891124672,34.275476641391478,32.965952001045657,31.416456887693638,29.543254990660273,28.003578046734241,{"$f":"Q28","v":27.333567830302627},26.558681947925418,25.665934222141694,24.648172184706496,23.497948403606863,22.207534422293087,17.205843847865737,11.853913993214505,6.1243562829987646]
[null,"Net Tax Costs",null,null,null,null,{"$f":"G34+G35","v":5.3206833467274182},4.9857340221489235,4.6362609118691358,4.2897058221986653,3.9305423156606123,3.2958432922960998,2.9400884678208707,2.5760455944029936,2.1718823055763417,2.0501196477167283,{"$f":"Q34+Q35","v":2.1829459907058886},1.9703487117925214,1.7463071633038774,1.5050900708141459,1.2479836264449173,0.97447237903242279,0.14753735248284688,0,0]
[null,"Building Block Total",null,null,null,null,{"$f":"SUM(G161,G162,G163,G164,G165)","v":95.775842120550266},92.363101002367685,86.962758333122338,88.738869605188995,90.459862090292162,81.355817498092733,78.756557391326666,75.520287850668396,72.104033348715276,69.542406775963414,{"$f":"SUM(Q161,Q162,Q163,Q164,Q165)","v":68.202697743460405},66.574236123321995,64.863471463498456,63.063009377662596,61.17102372584413,53.172914322357371,41.467247894299575,31.087440916666445,20.625869995320201]
[]
[null,null,null,null,null,"Revenue Forecasts in Absence of Corporate Tax",{"$f":"G161+G162+G163+G164","v":90.455158773822845},87.377366980218767,82.326497421253208,84.449163782990325,86.529319774631546,78.059974205796635,75.816468923505795,72.944242256265397,69.93215104313893,67.492287128246687,{"$f":"Q161+Q162+Q163+Q164","v":66.019751752754516},64.60388741152947,63.117164300194574,61.557919306848447,59.923040099399209,52.198441943324951,41.319710541816725,31.087440916666445,20.625869995320201]

{"sheet":"X factors","index":15,"n_rows":89,"n_cols":34,"rows_kept":89,"cut":false,"hidden":false,"merged":[[15,7,15,9]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference tariff variation mechanism (VBA)","Reverse lookup text (text)",null,"ERC_options (VBA)"]
[null,null,null,{"$f":"'DMS input'!$C$16&\" - X Factor Calculations\"&\" - DNSP PTRM - version \"&Intro!$L$4","v":"Aus Gas - X Factor Calculations - DNSP PTRM - version 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"_WAPC","Tariff cap",null,"Update_ERC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"_RevCap","Revenue cap",null,"Ignore_ERC"]
[null,null,null,"Year",null,{"$f":"'PTRM input'!F525","v":"2025-26"},{"$f":"'PTRM input'!G525","v":"2026-27"},{"$f":"'PTRM input'!H525","v":"2027-28"},{"$f":"'PTRM input'!I525","v":"2028-29"},{"$f":"'PTRM input'!J525","v":"2029-30"},{"$f":"'PTRM input'!K525","v":"2030-31"},{"$f":"'PTRM input'!L525","v":"2031-32"},{"$f":"'PTRM input'!M525","v":"2032-33"},{"$f":"'PTRM input'!N525","v":"2033-34"},{"$f":"'PTRM input'!O525","v":"2034-35"},{"$f":"'PTRM input'!P525","v":"2035-36"},{"$f":"'PTRM input'!Q525","v":"2036-37"},{"$f":"'PTRM input'!R525","v":"2037-38"},{"$f":"'PTRM input'!S525","v":"2038-39"},{"$f":"'PTRM input'!T525","v":"2039-40"},{"$f":"'PTRM input'!U525","v":"2040-41"},{"$f":"'PTRM input'!V525","v":"2041-42"},{"$f":"'PTRM input'!W525","v":"2042-43"},{"$f":"'PTRM input'!X525","v":"2043-44"},{"$f":"'PTRM input'!Y525","v":"2044-45"},null,null,null,null,null,"_RevYld","Revenue yield cap"]
[null,null,null,"Discount Rates"]
[]
[null,null,null,"Nominal Vanilla WACC (varying)",null,null,{"$f":"vanilla01","v":6.0794034485721758E-2},{"$f":"vanilla02","v":6.1329837606909736E-2},{"$f":"vanilla03","v":6.2194774552612742E-2},{"$f":"vanilla04","v":6.2837059534024325E-2},{"$f":"vanilla05","v":6.4495668578124374E-2},{"$f":"vanilla06","v":5.7294420001439826E-2},{"$f":"vanilla07","v":5.7885348610733578E-2},{"$f":"vanilla08","v":5.655380927878207E-2},{"$f":"vanilla09","v":5.5300501799374333E-2},{"$f":"vanilla10","v":5.4433350110597106E-2},{"$f":"WACC!Q18","v":5.2992828759575325E-2},{"$f":"WACC!R18","v":5.2472537746308986E-2},{"$f":"WACC!S18","v":5.2125677070798099E-2},{"$f":"WACC!T18","v":5.1952246733042648E-2},{"$f":"WACC!U18","v":5.1952246733042648E-2},{"$f":"WACC!V18","v":5.1952246733042648E-2},{"$f":"WACC!W18","v":5.1952246733042648E-2},{"$f":"WACC!X18","v":5.1952246733042648E-2},{"$f":"WACC!Y18","v":5.1952246733042648E-2}]
[null,null,null,"Cumulative Discount Rate",null,1,{"$f":"F8*(1+G7)","v":1.0607940344857218},1.1258523603551098,1.1958744940869228,1.2710197308670841,1.3529949981853444,1.4305140618712229,1.5133198670351951,1.5989038701732954,1.6873240565228405,1.7791707576415812,{"$f":"P8*(1+Q7)","v":1.8734540489353253},{"$f":"Q8*(1+R7)","v":1.9717589372340594},{"$f":"R8*(1+S7)","v":2.074538206857782},{"$f":"S8*(1+T7)","v":2.1823151276375814},{"$f":"T8*(1+U7)","v":2.2956913015978606},{"$f":"U8*(1+V7)","v":2.4149576225213725},{"$f":"V8*(1+W7)","v":2.5404200967764448},{"$f":"W8*(1+X7)","v":2.6724006284497546},{"$f":"X8*(1+Y7)","v":2.8112378452685145}]
[null,null,null,null,null,null,{"$f":"1/G8","v":0.94269006752550688},{"$f":"1/H8","v":0.88821592884930822},0.83620815139428373,0.78676984763863922,0.73910103240678182,0.69904940234695967,0.66079883161723085,0.62542846924975926,0.59265438439890072,0.56205959754283052,0.53377343339074423,0.50716138829971691,0.48203498816956425,0.45822896397301183,0.43559863615111233,0.4140859411669241,0.39363568303876451,0.3741953917216726,0.35571518848291733]
[null,null,null,"Inflation Assumption (CPI % increase) (constant)",null,null,{"$f":"WACC!G6","v":2.6499452021080838E-2},{"$f":"WACC!H6","v":2.6499452021080838E-2},{"$f":"WACC!I6","v":2.6499452021080838E-2},{"$f":"WACC!J6","v":2.6499452021080838E-2},{"$f":"WACC!K6","v":2.6499452021080838E-2},{"$f":"WACC!L6","v":2.6499452021080838E-2},{"$f":"WACC!M6","v":2.6499452021080838E-2},{"$f":"WACC!N6","v":2.6499452021080838E-2},{"$f":"WACC!O6","v":2.6499452021080838E-2},{"$f":"WACC!P6","v":2.6499452021080838E-2},{"$f":"WACC!Q6","v":2.6499452021080838E-2},{"$f":"WACC!R6","v":2.6499452021080838E-2},{"$f":"WACC!S6","v":2.6499452021080838E-2},{"$f":"WACC!T6","v":2.6499452021080838E-2},{"$f":"WACC!U6","v":2.6499452021080838E-2},{"$f":"WACC!V6","v":2.6499452021080838E-2},{"$f":"WACC!W6","v":2.6499452021080838E-2},{"$f":"WACC!X6","v":2.6499452021080838E-2},{"$f":"WACC!Y6","v":2.6499452021080838E-2}]
[null,null,null,"Cumulative Inflation Index (CPI end period)",null,{"$f":"Analysis!F7","v":1},{"$f":"F11*(1+G10)","v":1.0264994520210808},{"$f":"G11*(1+H10)","v":1.0537011249995794},{"$f":"H11*(1+I10)","v":1.0816236274060647},1.1102860608253791,1.139708033023896,1.1699096713630532,1.200911636568337,1.2327351368631374,1.2654019424771425,1.2989344005391981,{"$f":"P11*(1+Q10)","v":1.333355450364818},{"$f":"Q11*(1+R10)","v":1.3686886391488071},{"$f":"R11*(1+S10)","v":1.4049581380737293},{"$f":"S11*(1+T10)","v":1.4421887588452411},{"$f":"T11*(1+U10)","v":1.4804059706656028},{"$f":"U11*(1+V10)","v":1.5196359176569776},{"$f":"V11*(1+W10)","v":1.5599054367464398},{"$f":"W11*(1+X10)","v":1.6012420760249253},{"$f":"X11*(1+Y10)","v":1.6436741135926838}]
[]
[null,null,null,"Instructions and Warnings"]
[]
[null,null,null,"The buttons below each row of X factors will smooth total revenue, while also iteratively updating equity raising costs."]
[null,null,null,"If you do not intend to update equity raising costs, use this drop down menu:",null,null,null,"update ERC when smoothing (default)"]
[]
[null,null,null,"The \"Default Smooth\" option will set year 1 smoothed revenue equal to year 1 unsmoothed revenue, and then determine the constant X factor for all remaining years so that total NPV(smoothed) = NPV (unsmoothed)"]
[null,null,null,"Hence, it should only be used at the start of the access arrangement period - adjust the X factor for individual years when updating the return on debt within a period"]
[]
[null,null,null,"Select year of update for annual return on debt",null,"2026-27"," This option affects which cautions are displayed (shown in this section, the sections below and on the input page) and the import into DMS."]
[]
[null,null,null,"Cautions",{"$f":"IF(AND(D24=\"\",D25=\"\",D26=\"\"),\"This section is blank because no cautions are active.\",\"\")","v":""}]
[null,null,null,{"$f":"IF(F21<>G4,\"Caution - If you are updating the cost of debt within the access arrangement period, you should not adjust X factors for past years.\",\"\")","v":""}]
[null,null,null,{"$f":"IF(ISERROR(HLOOKUP(\"Value expected\",'PTRM input'!G389:P389,1,FALSE)),\"\",\"Caution - The PTRM input page does not appear to have all necessary cost of debt inputs (cells G379:P379)\")","v":""}]
[null,null,null,{"$f":"IF(ROUND(ERC_Final_Calc,7)<>ROUND(ERC_Yr01_Inc,7),\"Caution - The equity raising costs shown on the PTRM input tab (cell G110) does not appear to match the equity raising costs currently shown on the Equity Raising Costs tab (cell Q54)\",\"\")","v":"Caution - The equity raising costs shown on the PTRM input tab (cell G110) does not appear to match the equity raising costs currently shown on the Equity Raising Costs tab (cell Q54)"}]
[]
[null,null,null,"Building Block Components ($m, Nominal)"]
[]
[null,null,null,"Return on Capital",null,null,{"$f":"Analysis!G25+Analysis!G26","v":25.058811312406526},{"$f":"IF(COUNT($G30:G30)>='PTRM input'!$R$7,0,Analysis!H25+Analysis!H26)","v":23.518915206172835},{"$f":"IF(COUNT($G30:H30)>='PTRM input'!$R$7,0,Analysis!I25+Analysis!I26)","v":22.01368180985553},{"$f":"IF(COUNT($G30:I30)>='PTRM input'!$R$7,0,Analysis!J25+Analysis!J26)","v":20.431202764434772},{"$f":"IF(COUNT($G30:J30)>='PTRM input'!$R$7,0,Analysis!K25+Analysis!K26)","v":19.225247042660754},{"$f":"IF(COUNT($G30:K30)>='PTRM input'!$R$7,0,Analysis!L25+Analysis!L26)","v":15.654781800911326},{"$f":"IF(COUNT($G30:L30)>='PTRM input'!$R$7,0,Analysis!M25+Analysis!M26)","v":14.244618284452427},{"$f":"IF(COUNT($G30:M30)>='PTRM input'!$R$7,0,Analysis!N25+Analysis!N26)","v":12.438853345282059},{"$f":"IF(COUNT($G30:N30)>='PTRM input'!$R$7,0,Analysis!O25+Analysis!O26)","v":10.807547754706277},{"$f":"IF(COUNT($G30:O30)>='PTRM input'!$R$7,0,Analysis!P25+Analysis!P26)","v":9.4153831272292585},{"$f":"IF(COUNT($G30:P30)>='PTRM input'!$R$7,0,Analysis!Q25+Analysis!Q26)","v":8.1190821028445761},{"$f":"IF(COUNT($G30:Q30)>='PTRM input'!$R$7,0,Analysis!R25+Analysis!R26)","v":6.996601847661208},{"$f":"IF(COUNT($G30:R30)>='PTRM input'!$R$7,0,Analysis!S25+Analysis!S26)","v":5.9247764239141976},{"$f":"IF(COUNT($G30:S30)>='PTRM input'!$R$7,0,Analysis!T25+Analysis!T26)","v":4.9102009568865856},{"$f":"IF(COUNT($G30:T30)>='PTRM input'!$R$7,0,Analysis!U25+Analysis!U26)","v":3.9598631923430929},{"$f":"IF(COUNT($G30:U30)>='PTRM input'!$R$7,0,Analysis!V25+Analysis!V26)","v":3.0811596156145939},{"$f":"IF(COUNT($G30:V30)>='PTRM input'!$R$7,0,Analysis!W25+Analysis!W26)","v":1.8889137060193457},{"$f":"IF(COUNT($G30:W30)>='PTRM input'!$R$7,0,Analysis!X25+Analysis!X26)","v":0.9651913080857929},{"$f":"IF(COUNT($G30:X30)>='PTRM input'!$R$7,0,Analysis!Y25+Analysis!Y26)","v":0.32879556048237391},null,{"$f":"SUMPRODUCT($G$9:$Y$9,G30:Y30)","v":150.24824494306719}]
[null,null,null,"Return of Capital (regulatory depreciation)",null,null,{"$f":"Analysis!G28","v":37.404265019580166},{"$f":"IF(COUNT($G31:G31)>='PTRM input'!$R$7,0,Analysis!H28)","v":37.124875390584251},{"$f":"IF(COUNT($G31:H31)>='PTRM input'!$R$7,0,Analysis!I28)","v":36.544773511101837},{"$f":"IF(COUNT($G31:I31)>='PTRM input'!$R$7,0,Analysis!J28)","v":35.787227802933707},{"$f":"IF(COUNT($G31:J31)>='PTRM input'!$R$7,0,Analysis!K28)","v":35.049582891124672},{"$f":"IF(COUNT($G31:K31)>='PTRM input'!$R$7,0,Analysis!L28)","v":34.275476641391478},{"$f":"IF(COUNT($G31:L31)>='PTRM input'!$R$7,0,Analysis!M28)","v":32.965952001045657},{"$f":"IF(COUNT($G31:M31)>='PTRM input'!$R$7,0,Analysis!N28)","v":31.416456887693638},{"$f":"IF(COUNT($G31:N31)>='PTRM input'!$R$7,0,Analysis!O28)","v":29.543254990660273},{"$f":"IF(COUNT($G31:O31)>='PTRM input'!$R$7,0,Analysis!P28)","v":28.003578046734241},{"$f":"IF(COUNT($G31:P31)>='PTRM input'!$R$7,0,Analysis!Q28)","v":27.333567830302627},{"$f":"IF(COUNT($G31:Q31)>='PTRM input'!$R$7,0,Analysis!R28)","v":26.558681947925418},{"$f":"IF(COUNT($G31:R31)>='PTRM input'!$R$7,0,Analysis!S28)","v":25.665934222141694},{"$f":"IF(COUNT($G31:S31)>='PTRM input'!$R$7,0,Analysis!T28)","v":24.648172184706496},{"$f":"IF(COUNT($G31:T31)>='PTRM input'!$R$7,0,Analysis!U28)","v":23.497948403606863},{"$f":"IF(COUNT($G31:U31)>='PTRM input'!$R$7,0,Analysis!V28)","v":22.207534422293087},{"$f":"IF(COUNT($G31:V31)>='PTRM input'!$R$7,0,Analysis!W28)","v":17.205843847865737},{"$f":"IF(COUNT($G31:W31)>='PTRM input'!$R$7,0,Analysis!X28)","v":11.853913993214505},{"$f":"IF(COUNT($G31:X31)>='PTRM input'!$R$7,0,Analysis!Y28)","v":6.1243562829987646},null,{"$f":"SUMPRODUCT($G$9:$Y$9,G31:Y31)","v":336.04194469922675}]
[null,null,null,"Operating Expenditure",null,null,{"$f":"Analysis!G30","v":25.862125373722343},{"$f":"IF(COUNT($G32:G32)>='PTRM input'!$R$7,0,Analysis!H30)","v":26.188910249189536},{"$f":"IF(COUNT($G32:H32)>='PTRM input'!$R$7,0,Analysis!I30)","v":26.699444642647162},{"$f":"IF(COUNT($G32:I32)>='PTRM input'!$R$7,0,Analysis!J30)","v":27.137216826497436},{"$f":"IF(COUNT($G32:J32)>='PTRM input'!$R$7,0,Analysis!K30)","v":27.6238163562072},{"$f":"IF(COUNT($G32:K32)>='PTRM input'!$R$7,0,Analysis!L30)","v":28.129715763493824},{"$f":"IF(COUNT($G32:L32)>='PTRM input'!$R$7,0,Analysis!M30)","v":28.605898638007719},{"$f":"IF(COUNT($G32:M32)>='PTRM input'!$R$7,0,Analysis!N30)","v":29.088932023289704},{"$f":"IF(COUNT($G32:N32)>='PTRM input'!$R$7,0,Analysis!O30)","v":29.581348297772379},{"$f":"IF(COUNT($G32:O32)>='PTRM input'!$R$7,0,Analysis!P30)","v":30.073325954283177},{"$f":"IF(COUNT($G32:P32)>='PTRM input'!$R$7,0,Analysis!Q30)","v":30.567101819607316},{"$f":"IF(COUNT($G32:Q32)>='PTRM input'!$R$7,0,Analysis!R30)","v":31.048603615942849},{"$f":"IF(COUNT($G32:R32)>='PTRM input'!$R$7,0,Analysis!S30)","v":31.526453654138681},{"$f":"IF(COUNT($G32:S32)>='PTRM input'!$R$7,0,Analysis!T30)","v":31.999546165255367},{"$f":"IF(COUNT($G32:T32)>='PTRM input'!$R$7,0,Analysis!U30)","v":32.465228503449254},{"$f":"IF(COUNT($G32:U32)>='PTRM input'!$R$7,0,Analysis!V30)","v":26.909747905417273},{"$f":"IF(COUNT($G32:V32)>='PTRM input'!$R$7,0,Analysis!W30)","v":22.224952987931644},{"$f":"IF(COUNT($G32:W32)>='PTRM input'!$R$7,0,Analysis!X30)","v":18.268335615366148},{"$f":"IF(COUNT($G32:X32)>='PTRM input'!$R$7,0,Analysis!Y30)","v":14.172718151839064}]
[null,null,null,"Revenue Adjustments",null,null,{"$f":"Analysis!G32","v":2.129957068113812},{"$f":"IF(COUNT($G33:G33)>='PTRM input'!$R$7,0,Analysis!H32)","v":0.5446661342721465},{"$f":"IF(COUNT($G33:H33)>='PTRM input'!$R$7,0,Analysis!I32)","v":-2.9314025423513264},{"$f":"IF(COUNT($G33:I33)>='PTRM input'!$R$7,0,Analysis!J32)","v":1.0935163891244117},{"$f":"IF(COUNT($G33:J33)>='PTRM input'!$R$7,0,Analysis!K32)","v":4.6306734846389119},{"$f":"IF(COUNT($G33:K33)>='PTRM input'!$R$7,0,Analysis!L32)","v":0},{"$f":"IF(COUNT($G33:L33)>='PTRM input'!$R$7,0,Analysis!M32)","v":0},{"$f":"IF(COUNT($G33:M33)>='PTRM input'!$R$7,0,Analysis!N32)","v":0},{"$f":"IF(COUNT($G33:N33)>='PTRM input'!$R$7,0,Analysis!O32)","v":0},{"$f":"IF(COUNT($G33:O33)>='PTRM input'!$R$7,0,Analysis!P32)","v":0},{"$f":"IF(COUNT($G33:P33)>='PTRM input'!$R$7,0,Analysis!Q32)","v":0},{"$f":"IF(COUNT($G33:Q33)>='PTRM input'!$R$7,0,Analysis!R32)","v":0},{"$f":"IF(COUNT($G33:R33)>='PTRM input'!$R$7,0,Analysis!S32)","v":0},{"$f":"IF(COUNT($G33:S33)>='PTRM input'!$R$7,0,Analysis!T32)","v":0},{"$f":"IF(COUNT($G33:T33)>='PTRM input'!$R$7,0,Analysis!U32)","v":0},{"$f":"IF(COUNT($G33:U33)>='PTRM input'!$R$7,0,Analysis!V32)","v":0},{"$f":"IF(COUNT($G33:V33)>='PTRM input'!$R$7,0,Analysis!W32)","v":0},{"$f":"IF(COUNT($G33:W33)>='PTRM input'!$R$7,0,Analysis!X32)","v":0},{"$f":"IF(COUNT($G33:X33)>='PTRM input'!$R$7,0,Analysis!Y32)","v":0}]
[null,null,null,"Net Tax Allowance",null,null,{"$f":"Analysis!G34+Analysis!G35","v":5.3206833467274182},{"$f":"IF(COUNT($G34:G34)>='PTRM input'!$R$7,0,Analysis!H34+Analysis!H35)","v":4.9857340221489235},{"$f":"IF(COUNT($G34:H34)>='PTRM input'!$R$7,0,Analysis!I34+Analysis!I35)","v":4.6362609118691358},{"$f":"IF(COUNT($G34:I34)>='PTRM input'!$R$7,0,Analysis!J34+Analysis!J35)","v":4.2897058221986653},{"$f":"IF(COUNT($G34:J34)>='PTRM input'!$R$7,0,Analysis!K34+Analysis!K35)","v":3.9305423156606123},{"$f":"IF(COUNT($G34:K34)>='PTRM input'!$R$7,0,Analysis!L34+Analysis!L35)","v":3.2958432922960998},{"$f":"IF(COUNT($G34:L34)>='PTRM input'!$R$7,0,Analysis!M34+Analysis!M35)","v":2.9400884678208707},{"$f":"IF(COUNT($G34:M34)>='PTRM input'!$R$7,0,Analysis!N34+Analysis!N35)","v":2.5760455944029936},{"$f":"IF(COUNT($G34:N34)>='PTRM input'!$R$7,0,Analysis!O34+Analysis!O35)","v":2.1718823055763417},{"$f":"IF(COUNT($G34:O34)>='PTRM input'!$R$7,0,Analysis!P34+Analysis!P35)","v":2.0501196477167283},{"$f":"IF(COUNT($G34:P34)>='PTRM input'!$R$7,0,Analysis!Q34+Analysis!Q35)","v":2.1829459907058886},{"$f":"IF(COUNT($G34:Q34)>='PTRM input'!$R$7,0,Analysis!R34+Analysis!R35)","v":1.9703487117925214},{"$f":"IF(COUNT($G34:R34)>='PTRM input'!$R$7,0,Analysis!S34+Analysis!S35)","v":1.7463071633038774},{"$f":"IF(COUNT($G34:S34)>='PTRM input'!$R$7,0,Analysis!T34+Analysis!T35)","v":1.5050900708141459},{"$f":"IF(COUNT($G34:T34)>='PTRM input'!$R$7,0,Analysis!U34+Analysis!U35)","v":1.2479836264449173},{"$f":"IF(COUNT($G34:U34)>='PTRM input'!$R$7,0,Analysis!V34+Analysis!V35)","v":0.97447237903242279},{"$f":"IF(COUNT($G34:V34)>='PTRM input'!$R$7,0,Analysis!W34+Analysis!W35)","v":0.14753735248284688},{"$f":"IF(COUNT($G34:W34)>='PTRM input'!$R$7,0,Analysis!X34+Analysis!X35)","v":0},{"$f":"IF(COUNT($G34:X34)>='PTRM input'!$R$7,0,Analysis!Y34+Analysis!Y35)","v":0}]
[null,null,null,"Total Revenue (unsmoothed, incl ARS)",null,null,{"$f":"SUM(G30:G34)","v":95.775842120550266},{"$f":"SUM(H30:H34)","v":92.363101002367685},86.962758333122338,88.738869605189009,90.459862090292162,81.355817498092719,78.75655739132668,75.520287850668396,72.104033348715276,69.5424067759634,{"$f":"SUM(Q30:Q34)","v":68.202697743460405},66.574236123321995,64.863471463498456,63.063009377662596,61.17102372584413,53.172914322357371,41.467247894299575,31.087440916666445,20.625869995320201]
[null,null,null,"Less: Ancillary Reference Services (ARS)",null,null,{"$f":"'Forecast revenues'!G8/1000000","v":0},{"$f":"'Forecast revenues'!H8/1000000","v":0},{"$f":"'Forecast revenues'!I8/1000000","v":0},{"$f":"'Forecast revenues'!J8/1000000","v":0},{"$f":"'Forecast revenues'!K8/1000000","v":0},{"$f":"'Forecast revenues'!L8/1000000","v":0},{"$f":"'Forecast revenues'!M8/1000000","v":0},{"$f":"'Forecast revenues'!N8/1000000","v":0},{"$f":"'Forecast revenues'!O8/1000000","v":0},{"$f":"'Forecast revenues'!P8/1000000","v":0},{"$f":"'Forecast revenues'!Q8/1000000","v":0},{"$f":"'Forecast revenues'!R8/1000000","v":0},{"$f":"'Forecast revenues'!S8/1000000","v":0},{"$f":"'Forecast revenues'!T8/1000000","v":0},{"$f":"'Forecast revenues'!U8/1000000","v":0},{"$f":"'Forecast revenues'!V8/1000000","v":0},{"$f":"'Forecast revenues'!W8/1000000","v":0},{"$f":"'Forecast revenues'!X8/1000000","v":0},{"$f":"'Forecast revenues'!Y8/1000000","v":0}]
[null,null,null,"Total Revenue (unsmoothed, excl ARS)",null,null,{"$f":"G35-G36","v":95.775842120550266},{"$f":"H35-H36","v":92.363101002367685},86.962758333122338,88.738869605189009,90.459862090292162,81.355817498092719,78.75655739132668,75.520287850668396,72.104033348715276,69.5424067759634,{"$f":"Q35-Q36","v":68.202697743460405},66.574236123321995,64.863471463498456,63.063009377662596,61.17102372584413,53.172914322357371,41.467247894299575,31.087440916666445,20.625869995320201]
[]
[null,null,null,"Tariff Cap Calculation ($m, Nominal)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GN26","GN31","GN36","GN41"]
[null,null,null,"Unsmoothed - Total Revenue",null,{"$f":"'Forecast revenues'!F7/1000000","v":74.896015147259746},{"$f":"G37","v":95.775842120550266},{"$f":"IF(COUNT($G41:G41)>='PTRM input'!$R$7,0,H37)","v":92.363101002367685},{"$f":"IF(COUNT($G41:H41)>='PTRM input'!$R$7,0,I37)","v":86.962758333122338},{"$f":"IF(COUNT($G41:I41)>='PTRM input'!$R$7,0,J37)","v":88.738869605189009},{"$f":"IF(COUNT($G41:J41)>='PTRM input'!$R$7,0,K37)","v":90.459862090292162},{"$f":"IF(COUNT($G41:K41)>='PTRM input'!$R$7,0,L37)","v":81.355817498092719},{"$f":"IF(COUNT($G41:L41)>='PTRM input'!$R$7,0,M37)","v":78.75655739132668},{"$f":"IF(COUNT($G41:M41)>='PTRM input'!$R$7,0,N37)","v":75.520287850668396},{"$f":"IF(COUNT($G41:N41)>='PTRM input'!$R$7,0,O37)","v":72.104033348715276},{"$f":"IF(COUNT($G41:O41)>='PTRM input'!$R$7,0,P37)","v":69.5424067759634},{"$f":"IF(COUNT($G41:P41)>='PTRM input'!$R$7,0,Q37)","v":68.202697743460405},{"$f":"IF(COUNT($G41:Q41)>='PTRM input'!$R$7,0,R37)","v":66.574236123321995},{"$f":"IF(COUNT($G41:R41)>='PTRM input'!$R$7,0,S37)","v":64.863471463498456},{"$f":"IF(COUNT($G41:S41)>='PTRM input'!$R$7,0,T37)","v":63.063009377662596},{"$f":"IF(COUNT($G41:T41)>='PTRM input'!$R$7,0,U37)","v":61.17102372584413},{"$f":"IF(COUNT($G41:U41)>='PTRM input'!$R$7,0,V37)","v":53.172914322357371},{"$f":"IF(COUNT($G41:V41)>='PTRM input'!$R$7,0,W37)","v":41.467247894299575},{"$f":"IF(COUNT($G41:W41)>='PTRM input'!$R$7,0,X37)","v":31.087440916666445},{"$f":"IF(COUNT($G41:X41)>='PTRM input'!$R$7,0,Y37)","v":20.625869995320201},null,{"$f":"G41/G$8+H41/H$8+I41/I$8+J41/J$8+K41/K$8","v":381.72032439125206},{"$f":"L41/L$8+M41/M$8+N41/N$8+O41/O$8+P41/P$8","v":237.96626339523729},{"$f":"Q41/Q$8+R41/R$8+S41/S$8+T41/T$8+U41/U$8","v":156.97844481697121},{"$f":"V41/V$8+W41/W$8+X41/X$8+Y41/Y$8","v":57.310857084817791},"NPV (unsmoothed)"]
[]
[null,null,null,null,null,null,{"$f":"G46-G41","v":-14.153075734648027},"First year difference ($m)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K46-K41","v":10.477229110170043},null,null,null,"Final year difference ($m)"]
[null,null,null,null,null,null,{"$f":"G46/G41-1","v":-0.14777291873700216},"First year difference (%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K46/K41-1","v":0.11582185588247129},null,null,null,"Final year difference (%)"]
[]
[null,null,null,"Smoothed - Forecast Revenue",null,{"$f":"'Forecast revenues'!F7/1000000","v":74.896015147259746},{"$f":"'Forecast revenues'!G7/1000000","v":81.622766385902239},{"$f":"IF(COUNT($G46:G46)>='PTRM input'!$R$7,0,'Forecast revenues'!H7/1000000)","v":87.018811129764558},{"$f":"IF(COUNT($G46:H46)>='PTRM input'!$R$7,0,'Forecast revenues'!I7/1000000)","v":92.001205255385742},{"$f":"IF(COUNT($G46:I46)>='PTRM input'!$R$7,0,'Forecast revenues'!J7/1000000)","v":96.532667369579357},{"$f":"IF(COUNT($G46:J46)>='PTRM input'!$R$7,0,'Forecast revenues'!K7/1000000)","v":100.93709120046221},{"$f":"IF(COUNT($G46:K46)>='PTRM input'!$R$7,0,'Forecast revenues'!L7/1000000)","v":91.661250894213055},{"$f":"IF(COUNT($G46:L46)>='PTRM input'!$R$7,0,'Forecast revenues'!M7/1000000)","v":82.463560640923092},{"$f":"IF(COUNT($G46:M46)>='PTRM input'!$R$7,0,'Forecast revenues'!N7/1000000)","v":74.095521008288216},{"$f":"IF(COUNT($G46:N46)>='PTRM input'!$R$7,0,'Forecast revenues'!O7/1000000)","v":66.60806917485391},{"$f":"IF(COUNT($G46:O46)>='PTRM input'!$R$7,0,'Forecast revenues'!P7/1000000)","v":59.747555288483291},{"$f":"IF(COUNT($G46:P46)>='PTRM input'!$R$7,0,'Forecast revenues'!Q7/1000000)","v":61.717955533616731},{"$f":"IF(COUNT($G46:Q46)>='PTRM input'!$R$7,0,'Forecast revenues'!R7/1000000)","v":63.365950587715581},{"$f":"IF(COUNT($G46:R46)>='PTRM input'!$R$7,0,'Forecast revenues'!S7/1000000)","v":64.819903306891192},{"$f":"IF(COUNT($G46:S46)>='PTRM input'!$R$7,0,'Forecast revenues'!T7/1000000)","v":66.218097777018073},{"$f":"IF(COUNT($G46:T46)>='PTRM input'!$R$7,0,'Forecast revenues'!U7/1000000)","v":69.581822197074871},{"$f":"IF(COUNT($G46:U46)>='PTRM input'!$R$7,0,'Forecast revenues'!V7/1000000)","v":58.153705094208057},{"$f":"IF(COUNT($G46:V46)>='PTRM input'!$R$7,0,'Forecast revenues'!W7/1000000)","v":46.86060429760731},{"$f":"IF(COUNT($G46:W46)>='PTRM input'!$R$7,0,'Forecast revenues'!X7/1000000)","v":34.795086370502304},{"$f":"IF(COUNT($G46:X46)>='PTRM input'!$R$7,0,'Forecast revenues'!Y7/1000000)","v":4.9600639325080804},null,{"$f":"G46/G$8+H46/H$8+I46/I$8+J46/J$8+K46/K$8","v":381.72032339649786},{"$f":"L46/L$8+M46/M$8+N46/N$8+O46/O$8+P46/P$8","v":237.96626657340545},{"$f":"Q46/Q$8+R46/R$8+S46/S$8+T46/T$8+U46/U$8","v":156.97842701230417},{"$f":"V46/V$8+W46/W$8+X46/X$8+Y46/Y$8","v":57.31116873761578},"NPV (smoothed)"]
[]
[null,null,null,"X Factors",null,null,"P_0","X_02","X_03","X_04","X_05","X_06","X_07","X_08","X_09","X_10","X_11","X_12","X_13","X_14","X_15","X_16","X_17","X_18","X_19"]
[null,null,null,"positive P0, X imply real decrease in price/ revenue constraint",null,null,{"$f":"IF('Key inputs & assumptions'!$D$84='Key inputs & assumptions'!$X$86,G51,G50)","v":-0.1117719370212851},{"$f":"IF('Key inputs & assumptions'!$D$84='Key inputs & assumptions'!$X$86,H51,H50)","v":-0.1117719370212851},{"$f":"IF('Key inputs & assumptions'!$D$84='Key inputs & assumptions'!$X$86,I51,I50)","v":-0.1117719370212851},{"$f":"IF('Key inputs & assumptions'!$D$84='Key inputs & assumptions'!$X$86,J51,J50)","v":-0.1117719370212851},{"$f":"IF('Key inputs & assumptions'!$D$84='Key inputs & assumptions'!$X$86,K51,K50)","v":-0.1117719370212851},{"$f":"IF('Key inputs & assumptions'!$D$84='Key inputs & assumptions'!$X$86,L51,L50)","v":3.3349926439765636E-2},{"$f":"IF('Key inputs & assumptions'!$D$84='Key inputs & assumptions'!$X$86,M51,M50)","v":3.3349926439765636E-2},{"$f":"IF('Key inputs & assumptions'!$D$84='Key inputs & assumptions'!$X$86,N51,N50)","v":3.3349926439765636E-2},{"$f":"IF('Key inputs & assumptions'!$D$84='Key inputs & assumptions'!$X$86,O51,O50)","v":3.3349926439765636E-2},{"$f":"IF('Key inputs & assumptions'!$D$84='Key inputs & assumptions'!$X$86,P51,P50)","v":3.3349926439765636E-2},{"$f":"IF('Key inputs & assumptions'!$D$84='Key inputs & assumptions'!$X$86,Q51,Q50)","v":-0.1118870995692454},{"$f":"IF('Key inputs & assumptions'!$D$84='Key inputs & assumptions'!$X$86,R51,R50)","v":-0.1118870995692454},{"$f":"IF('Key inputs & assumptions'!$D$84='Key inputs & assumptions'!$X$86,S51,S50)","v":-0.1118870995692454},{"$f":"IF('Key inputs & assumptions'!$D$84='Key inputs & assumptions'!$X$86,T51,T50)","v":-0.1118870995692454},{"$f":"IF('Key inputs & assumptions'!$D$84='Key inputs & assumptions'!$X$86,U51,U50)","v":-0.1118870995692454},{"$f":"IF('Key inputs & assumptions'!$D$84='Key inputs & assumptions'!$X$86,V51,V50)","v":-3.0090671423471087E-2},{"$f":"IF('Key inputs & assumptions'!$D$84='Key inputs & assumptions'!$X$86,W51,W50)","v":-3.0090671423471087E-2},{"$f":"IF('Key inputs & assumptions'!$D$84='Key inputs & assumptions'!$X$86,X51,X50)","v":-3.0090671423471087E-2},{"$f":"IF('Key inputs & assumptions'!$D$84='Key inputs & assumptions'!$X$86,Y51,Y50)","v":-3.0090671423471087E-2},null,{"$f":"(AA46-AA41)","v":-9.9475420256567304E-7},{"$f":"(AB46-AB41)","v":3.1781681570919318E-6},-1.7804667038490152E-5,3.1165279798983647E-4,"NPV difference (smoothed vs unsmoothed)"]
[null,null,null,"Uncapped price increase",null,null,-0.1117719370212851,{"$f":"G50","v":-0.1117719370212851},{"$f":"H50","v":-0.1117719370212851},-0.1117719370212851,-0.1117719370212851,3.3349926439765636E-2,{"$f":"L50","v":3.3349926439765636E-2},{"$f":"M50","v":3.3349926439765636E-2},3.3349926439765636E-2,3.3349926439765636E-2,-0.1118870995692454,{"$f":"Q50","v":-0.1118870995692454},{"$f":"R50","v":-0.1118870995692454},{"$f":"S50","v":-0.1118870995692454},{"$f":"T50","v":-0.1118870995692454},-3.0090671423471087E-2,{"$f":"V50","v":-3.0090671423471087E-2},{"$f":"W50","v":-3.0090671423471087E-2},{"$f":"X50","v":-3.0090671423471087E-2}]
[null,null,null,"Capped price increase",null,null,{"$f":"IF('Bill impacts'!D44>'Key inputs & assumptions'!$D$85,-(('Bill impacts'!$C$38*(1+'Key inputs & assumptions'!$D$85)-'Bill impacts'!D43)/'Bill impacts'!C41-1),G50)","v":-0.1117719370212851},{"$f":"IF('Bill impacts'!E44>'Key inputs & assumptions'!$D$85,-(('Bill impacts'!$C$38*(1+'Key inputs & assumptions'!$D$85)-'Bill impacts'!E43)/'Bill impacts'!D41-1),H50)","v":-0.1117719370212851},{"$f":"IF('Bill impacts'!F44>'Key inputs & assumptions'!$D$85,-(('Bill impacts'!$C$38*(1+'Key inputs & assumptions'!$D$85)-'Bill impacts'!F43)/'Bill impacts'!E41-1),I50)","v":-0.1117719370212851},{"$f":"IF('Bill impacts'!G44>'Key inputs & assumptions'!$D$85,-(('Bill impacts'!$C$38*(1+'Key inputs & assumptions'!$D$85)-'Bill impacts'!G43)/'Bill impacts'!F41-1),J50)","v":-0.1117719370212851},{"$f":"IF('Bill impacts'!H44>'Key inputs & assumptions'!$D$85,-(('Bill impacts'!$C$38*(1+'Key inputs & assumptions'!$D$85)-'Bill impacts'!H43)/'Bill impacts'!G41-1),K50)","v":-0.1117719370212851},{"$f":"IF('Bill impacts'!I44>'Key inputs & assumptions'!$D$85,-(('Bill impacts'!$C$38*(1+'Key inputs & assumptions'!$D$85)-'Bill impacts'!I43)/'Bill impacts'!H41-1),L50)","v":3.3349926439765636E-2},{"$f":"IF('Bill impacts'!J44>'Key inputs & assumptions'!$D$85,-(('Bill impacts'!$C$38*(1+'Key inputs & assumptions'!$D$85)-'Bill impacts'!J43)/'Bill impacts'!I41-1),M50)","v":3.3349926439765636E-2},{"$f":"IF('Bill impacts'!K44>'Key inputs & assumptions'!$D$85,-(('Bill impacts'!$C$38*(1+'Key inputs & assumptions'!$D$85)-'Bill impacts'!K43)/'Bill impacts'!J41-1),N50)","v":3.3349926439765636E-2},{"$f":"IF('Bill impacts'!L44>'Key inputs & assumptions'!$D$85,-(('Bill impacts'!$C$38*(1+'Key inputs & assumptions'!$D$85)-'Bill impacts'!L43)/'Bill impacts'!K41-1),O50)","v":3.3349926439765636E-2},{"$f":"IF('Bill impacts'!M44>'Key inputs & assumptions'!$D$85,-(('Bill impacts'!$C$38*(1+'Key inputs & assumptions'!$D$85)-'Bill impacts'!M43)/'Bill impacts'!L41-1),P50)","v":3.3349926439765636E-2},{"$f":"IF('Bill impacts'!N44>'Key inputs & assumptions'!$D$85,-(('Bill impacts'!$C$38*(1+'Key inputs & assumptions'!$D$85)-'Bill impacts'!N43)/'Bill impacts'!M41-1),Q50)","v":-0.1118870995692454},{"$f":"IF('Bill impacts'!O44>'Key inputs & assumptions'!$D$85,-(('Bill impacts'!$C$38*(1+'Key inputs & assumptions'!$D$85)-'Bill impacts'!O43)/'Bill impacts'!N41-1),R50)","v":-0.1118870995692454},{"$f":"IF('Bill impacts'!P44>'Key inputs & assumptions'!$D$85,-(('Bill impacts'!$C$38*(1+'Key inputs & assumptions'!$D$85)-'Bill impacts'!P43)/'Bill impacts'!O41-1),S50)","v":-0.1118870995692454},{"$f":"IF('Bill impacts'!Q44>'Key inputs & assumptions'!$D$85,-(('Bill impacts'!$C$38*(1+'Key inputs & assumptions'!$D$85)-'Bill impacts'!Q43)/'Bill impacts'!P41-1),T50)","v":-0.1118870995692454},{"$f":"IF('Bill impacts'!R44>'Key inputs & assumptions'!$D$85,-(('Bill impacts'!$C$38*(1+'Key inputs & assumptions'!$D$85)-'Bill impacts'!R43)/'Bill impacts'!Q41-1),U50)","v":-0.1118870995692454},{"$f":"IF('Bill impacts'!S44>'Key inputs & assumptions'!$D$85,-(('Bill impacts'!$C$38*(1+'Key inputs & assumptions'!$D$85)-'Bill impacts'!S43)/'Bill impacts'!R41-1),V50)","v":-1.4661365839590434E-2},{"$f":"IF('Bill impacts'!T44>'Key inputs & assumptions'!$D$85,-(('Bill impacts'!$C$38*(1+'Key inputs & assumptions'!$D$85)-'Bill impacts'!T43)/'Bill impacts'!S41-1),W50)","v":8.5249071291563228E-3},{"$f":"IF('Bill impacts'!U44>'Key inputs & assumptions'!$D$85,-(('Bill impacts'!$C$38*(1+'Key inputs & assumptions'!$D$85)-'Bill impacts'!U43)/'Bill impacts'!T41-1),X50)","v":2.1207684157230733E-2},{"$f":"IF('Bill impacts'!V44>'Key inputs & assumptions'!$D$85,-(('Bill impacts'!$C$38*(1+'Key inputs & assumptions'!$D$85)-'Bill impacts'!V43)/'Bill impacts'!U41-1),Y50)","v":0.46745784679914482}]
[]
[null,null,null,null,null,{"$f":"IF($F$21=$G$4,\"\",\"Caution - do not use default smoothing within the period\")","v":""},null,{"$f":"IF($F$21=H$4,\"Use to smooth\",\"\")","v":""},"","","","","","","",""]
[null,null,null,null,null,null,{"$f":"IF('PTRM input'!$G$531='PTRM input'!$G$529, \"\", \"for smoothing\")","v":""}]
[null,null,null,"Revenue Cap Calculation ($m, Nominal)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GN26"]
[null,null,null,"Unsmoothed - Total Revenue",null,{"$f":"'PTRM input'!G403","v":74.896015147259746},{"$f":"G37","v":95.775842120550266},{"$f":"IF(COUNT($G57:G57)>='PTRM input'!$R$7,0,H37)","v":92.363101002367685},{"$f":"IF(COUNT($G57:H57)>='PTRM input'!$R$7,0,I37)","v":86.962758333122338},{"$f":"IF(COUNT($G57:I57)>='PTRM input'!$R$7,0,J37)","v":88.738869605189009},{"$f":"IF(COUNT($G57:J57)>='PTRM input'!$R$7,0,K37)","v":90.459862090292162},{"$f":"IF(COUNT($G57:K57)>='PTRM input'!$R$7,0,L37)","v":81.355817498092719},{"$f":"IF(COUNT($G57:L57)>='PTRM input'!$R$7,0,M37)","v":78.75655739132668},{"$f":"IF(COUNT($G57:M57)>='PTRM input'!$R$7,0,N37)","v":75.520287850668396},{"$f":"IF(COUNT($G57:N57)>='PTRM input'!$R$7,0,O37)","v":72.104033348715276},{"$f":"IF(COUNT($G57:O57)>='PTRM input'!$R$7,0,P37)","v":69.5424067759634},{"$f":"IF(COUNT($G57:P57)>='PTRM input'!$R$7,0,Q37)","v":68.202697743460405},{"$f":"IF(COUNT($G57:Q57)>='PTRM input'!$R$7,0,R37)","v":66.574236123321995},{"$f":"IF(COUNT($G57:R57)>='PTRM input'!$R$7,0,S37)","v":64.863471463498456},{"$f":"IF(COUNT($G57:S57)>='PTRM input'!$R$7,0,T37)","v":63.063009377662596},{"$f":"IF(COUNT($G57:T57)>='PTRM input'!$R$7,0,U37)","v":61.17102372584413},{"$f":"IF(COUNT($G57:U57)>='PTRM input'!$R$7,0,V37)","v":53.172914322357371},{"$f":"IF(COUNT($G57:V57)>='PTRM input'!$R$7,0,W37)","v":41.467247894299575},{"$f":"IF(COUNT($G57:W57)>='PTRM input'!$R$7,0,X37)","v":31.087440916666445},{"$f":"IF(COUNT($G57:X57)>='PTRM input'!$R$7,0,Y37)","v":20.625869995320201},null,{"$f":"G57/G$8+H57/H$8+I57/I$8+J57/J$8+K57/K$8","v":381.72032439125206},{"$f":"L57/L$8+M57/M$8+N57/N$8+O57/O$8+P57/P$8","v":237.96626339523729},{"$f":"Q57/Q$8+R57/R$8+S57/S$8+T57/T$8+U57/U$8","v":156.97844481697121},{"$f":"V57/V$8+W57/W$8+X57/X$8+Y57/Y$8","v":57.310857084817791},"NPV (unsmoothed)"]
[]
[null,null,null,null,null,null,{"$f":"G62-G57","v":-14.153075734648027},"First year difference ($m)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K62-K57","v":10.477229110170043},null,null,null,"Final year difference ($m)"]
[null,null,null,null,null,null,{"$f":"G62/G57-1","v":-0.14777291873700216},"First year difference (%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K62/K57-1","v":0.11582185588247129},null,null,null,"Final year difference (%)"]
[]
[null,null,null,"Smoothed - Forecast Revenue",null,{"$f":"'PTRM input'!G403","v":74.896015147259746},{"$f":"F62*(1-G65)*(1+G$10)","v":81.622766385902239},{"$f":"IF(COUNT($G62:G62)>='PTRM input'!$R$7,0,G62*(1-H65)*(1+H$10))","v":87.018811129764558},{"$f":"IF(COUNT($G62:H62)>='PTRM input'!$R$7,0,H62*(1-I65)*(1+I$10))","v":92.001205255385727},{"$f":"IF(COUNT($G62:I62)>='PTRM input'!$R$7,0,I62*(1-J65)*(1+J$10))","v":96.532667369579372},{"$f":"IF(COUNT($G62:J62)>='PTRM input'!$R$7,0,J62*(1-K65)*(1+K$10))","v":100.93709120046221},{"$f":"IF(COUNT($G62:K62)>='PTRM input'!$R$7,0,K62*(1-L65)*(1+L$10))","v":91.661250894213069},{"$f":"IF(COUNT($G62:L62)>='PTRM input'!$R$7,0,L62*(1-M65)*(1+M$10))","v":82.463560640923092},{"$f":"IF(COUNT($G62:M62)>='PTRM input'!$R$7,0,M62*(1-N65)*(1+N$10))","v":74.095521008288216},{"$f":"IF(COUNT($G62:N62)>='PTRM input'!$R$7,0,N62*(1-O65)*(1+O$10))","v":66.60806917485391},{"$f":"IF(COUNT($G62:O62)>='PTRM input'!$R$7,0,O62*(1-P65)*(1+P$10))","v":59.747555288483291},{"$f":"IF(COUNT($G62:P62)>='PTRM input'!$R$7,0,P62*(1-Q65)*(1+Q$10))","v":61.717955533616731},{"$f":"IF(COUNT($G62:Q62)>='PTRM input'!$R$7,0,Q62*(1-R65)*(1+R$10))","v":63.365950587715574},{"$f":"IF(COUNT($G62:R62)>='PTRM input'!$R$7,0,R62*(1-S65)*(1+S$10))","v":64.819903306891192},{"$f":"IF(COUNT($G62:S62)>='PTRM input'!$R$7,0,S62*(1-T65)*(1+T$10))","v":66.218097777018073},{"$f":"IF(COUNT($G62:T62)>='PTRM input'!$R$7,0,T62*(1-U65)*(1+U$10))","v":69.581822197074885},{"$f":"IF(COUNT($G62:U62)>='PTRM input'!$R$7,0,U62*(1-V65)*(1+V$10))","v":58.153705094208057},{"$f":"IF(COUNT($G62:V62)>='PTRM input'!$R$7,0,V62*(1-W65)*(1+W$10))","v":46.860604297607303},{"$f":"IF(COUNT($G62:W62)>='PTRM input'!$R$7,0,W62*(1-X65)*(1+X$10))","v":34.795086370502304},{"$f":"IF(COUNT($G62:X62)>='PTRM input'!$R$7,0,X62*(1-Y65)*(1+Y$10))","v":4.9600639325080778},null,{"$f":"G62/G$8+H62/H$8+I62/I$8+J62/J$8+K62/K$8","v":381.72032339649786},{"$f":"L62/L$8+M62/M$8+N62/N$8+O62/O$8+P62/P$8","v":237.96626657340548},{"$f":"Q62/Q$8+R62/R$8+S62/S$8+T62/T$8+U62/U$8","v":156.97842701230417},{"$f":"V62/V$8+W62/W$8+X62/X$8+Y62/Y$8","v":57.31116873761578},"NPV (smoothed)"]
[]
[null,null,null,"X Factors",null,null,"P_0","X_02","X_03","X_04","X_05","X_06","X_07","X_08","X_09","X_10","X_11","X_12","X_13","X_14","X_15","X_16","X_17","X_18","X_19"]
[null,null,null,"positive P0, X imply real decrease in price/ revenue constraint",null,null,{"$f":"-(G46/(F62*(1+G10))-1)","v":-6.1680587418442512E-2},{"$f":"-(H46/(G62*(1+H10))-1)","v":-3.8587553708492539E-2},{"$f":"-(I46/(H62*(1+I10))-1)","v":-2.9963061272387126E-2},{"$f":"-(J46/(I62*(1+J10))-1)","v":-2.2167499117980327E-2},{"$f":"-(K46/(J62*(1+K10))-1)","v":-1.8633035002670884E-2},{"$f":"-(L46/(K62*(1+L10))-1)","v":0.11534024093372475},0.12356930084977191,0.12467133408934439,0.12425802445512779,0.12615466246907092,-6.3120416428050774E-3,-1.9735394178255206E-4,3.4623699750021553E-3,4.8017582614278131E-3,-2.3670941062280404E-2,0.18581542531540141,0.21499617447021813,0.2766452924097822,0.86112929713028752,null,{"$f":"(AA62-AA57)","v":-9.9475420256567304E-7},{"$f":"(AB62-AB57)","v":3.1781681855136412E-6},-1.7804667038490152E-5,3.1165279798983647E-4,"NPV difference (smoothed vs unsmoothed)"]
[]
[]
[]
[null,null,null,null,null,{"$f":"IF($F$21=$G$4,\"\",\"Caution - do not use default smoothing within the period\")","v":""},null,{"$f":"IF($F$21=H$4,\"Use to smooth\",\"\")","v":""},"","","","","","","",""]
[]
[null,null,null,"Revenue Yield/Average Revenue Cap Calculation ($m, Nominal)"]
[]
[null,null,null,"Unsmoothed - Total Revenue",null,{"$f":"F80*F78/1000000","v":74.896015147259746},{"$f":"G57","v":95.775842120550266},{"$f":"IF(COUNT($G73:G73)>='PTRM input'!$R$7,0,H37)","v":92.363101002367685},{"$f":"IF(COUNT($G73:H73)>='PTRM input'!$R$7,0,I37)","v":86.962758333122338},{"$f":"IF(COUNT($G73:I73)>='PTRM input'!$R$7,0,J37)","v":88.738869605189009},{"$f":"IF(COUNT($G73:J73)>='PTRM input'!$R$7,0,K37)","v":90.459862090292162},{"$f":"IF(COUNT($G73:K73)>='PTRM input'!$R$7,0,L37)","v":81.355817498092719},{"$f":"IF(COUNT($G73:L73)>='PTRM input'!$R$7,0,M37)","v":78.75655739132668},{"$f":"IF(COUNT($G73:M73)>='PTRM input'!$R$7,0,N37)","v":75.520287850668396},{"$f":"IF(COUNT($G73:N73)>='PTRM input'!$R$7,0,O37)","v":72.104033348715276},{"$f":"IF(COUNT($G73:O73)>='PTRM input'!$R$7,0,P37)","v":69.5424067759634},null,null,null,null,null,null,null,null,null,null,{"$f":"G73/G$8+H73/H$8+I73/I$8+J73/J$8+K73/K$8+L73/L$8+M73/M$8+N73/N$8+O73/O$8+P73/P$8","v":619.68658778648933},null,null,null,"NPV (unsmoothed)"]
[]
[null,null,null,null,null,null,{"$f":"G82-G73","v":-21.238975446383606},"First year difference ($m)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(F82,0,'PTRM input'!$R$7,1,1)- OFFSET(F73,0,'PTRM input'!$R$7,1,1)","v":0},null,null,null,"Final year difference ($m)"]
[null,null,null,null,null,null,{"$f":"G82/G73-1","v":-0.22175712555626215},"First year difference (%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(F82,0,'PTRM input'!$R$7,1,1)/OFFSET(F73,0,'PTRM input'!$R$7,1,1)-1","v":{"$error":"#DIV/0!"}},null,null,null,"Final year difference (%)"]
[]
[null,null,null,"Forecast Energy Throughput (GJ)",null,{"$f":"'PTRM input'!F526","v":6552733.273758986},{"$f":"'PTRM input'!G526","v":6272274.3775986657},{"$f":"IF(COUNT($G78:G78)>='PTRM input'!$R$7,0,'PTRM input'!H526)","v":5891237.2442042828},{"$f":"IF(COUNT($G78:H78)>='PTRM input'!$R$7,0,'PTRM input'!I526)","v":5505604.0721366731},{"$f":"IF(COUNT($G78:I78)>='PTRM input'!$R$7,0,'PTRM input'!J526)","v":5113843.6597377211},{"$f":"IF(COUNT($G78:J78)>='PTRM input'!$R$7,0,'PTRM input'!K526)","v":4744198.7769042347},{"$f":"IF(COUNT($G78:K78)>='PTRM input'!$R$7,0,'PTRM input'!L526)","v":4399069.4458986837},{"$f":"IF(COUNT($G78:L78)>='PTRM input'!$R$7,0,'PTRM input'!M526)","v":4054710.248256783},{"$f":"IF(COUNT($G78:M78)>='PTRM input'!$R$7,0,'PTRM input'!N526)","v":3735161.4256563806},{"$f":"IF(COUNT($G78:N78)>='PTRM input'!$R$7,0,'PTRM input'!O526)","v":3443391.0735743302},{"$f":"IF(COUNT($G78:O78)>='PTRM input'!$R$7,0,'PTRM input'!P526)","v":3170382.9340212066},{"$f":"IF(COUNT($G78:P78)>='PTRM input'!$R$7,0,'PTRM input'!Q526)","v":2922532.0818227548},{"$f":"IF(COUNT($G78:Q78)>='PTRM input'!$R$7,0,'PTRM input'!R526)","v":2675807.5944793294},{"$f":"IF(COUNT($G78:R78)>='PTRM input'!$R$7,0,'PTRM input'!S526)","v":2438674.060698411},{"$f":"IF(COUNT($G78:S78)>='PTRM input'!$R$7,0,'PTRM input'!T526)","v":2218125.9677004977},{"$f":"IF(COUNT($G78:T78)>='PTRM input'!$R$7,0,'PTRM input'!U526)","v":2089456.3541906888},{"$f":"IF(COUNT($G78:U78)>='PTRM input'!$R$7,0,'PTRM input'!V526)","v":1650325.0733894524},{"$f":"IF(COUNT($G78:V78)>='PTRM input'!$R$7,0,'PTRM input'!W526)","v":1255677.5461472725},{"$f":"IF(COUNT($G78:W78)>='PTRM input'!$R$7,0,'PTRM input'!X526)","v":873042.02391500701},{"$f":"IF(COUNT($G78:X78)>='PTRM input'!$R$7,0,'PTRM input'!Y526)","v":162290.06004926236}]
[]
[null,null,null,"Revenue Yield ($/GJ)",null,{"$f":"'PTRM input'!G404","v":11.429736572246519},{"$f":"F80*(1-G85)*(1+G$10)","v":11.883546890163794},{"$f":"IF(COUNT($G80:G80)>='PTRM input'!$R$7,0,G80*(1-H85)*(1+H$10))","v":12.152208430596888},{"$f":"IF(COUNT($G80:H80)>='PTRM input'!$R$7,0,H80*(1-I85)*(1+I$10))","v":12.425614874867707},{"$f":"IF(COUNT($G80:I80)>='PTRM input'!$R$7,0,I80*(1-J85)*(1+J$10))","v":12.703824362069181},{"$f":"IF(COUNT($G80:J80)>='PTRM input'!$R$7,0,J80*(1-K85)*(1+K$10))","v":12.98689568449025},{"$f":"IF(COUNT($G80:K80)>='PTRM input'!$R$7,0,K80*(1-L85)*(1+L$10))","v":13.331041303584181},{"$f":"IF(COUNT($G80:L80)>='PTRM input'!$R$7,0,L80*(1-M85)*(1+M$10))","v":13.684306592999556},{"$f":"IF(COUNT($G80:M80)>='PTRM input'!$R$7,0,M80*(1-N85)*(1+N$10))","v":14.046933219002508},{"$f":"IF(COUNT($G80:N80)>='PTRM input'!$R$7,0,N80*(1-O85)*(1+O$10))","v":14.419169251882792},{"$f":"IF(COUNT($G80:O80)>='PTRM input'!$R$7,0,O80*(1-P85)*(1+P$10))","v":14.801269335656905}]
[]
[null,null,null,"Smoothed - Forecast Revenue",null,{"$f":"F80*F78/1000000","v":74.896015147259746},{"$f":"G80*G78/1000000","v":74.53686667416666},{"$f":"IF(COUNT($G82:G82)>='PTRM input'!$R$7,0,H80*H78/1000000)","v":71.591542905665662},{"$f":"IF(COUNT($G82:H82)>='PTRM input'!$R$7,0,I80*I78/1000000)","v":68.410515853873676},{"$f":"IF(COUNT($G82:I82)>='PTRM input'!$R$7,0,J80*J78/1000000)","v":64.965371668389082},{"$f":"IF(COUNT($G82:J82)>='PTRM input'!$R$7,0,K80*K78/1000000)","v":61.612414622141522},{"$f":"IF(COUNT($G82:K82)>='PTRM input'!$R$7,0,L80*L78/1000000)","v":58.644176480610525},{"$f":"IF(COUNT($G82:L82)>='PTRM input'!$R$7,0,M80*M78/1000000)","v":55.485898182923158},{"$f":"IF(COUNT($G82:M82)>='PTRM input'!$R$7,0,N80*N78/1000000)","v":52.467563108389378},{"$f":"IF(COUNT($G82:N82)>='PTRM input'!$R$7,0,O80*O78/1000000)","v":49.650838690290662},{"$f":"IF(COUNT($G82:O82)>='PTRM input'!$R$7,0,P80*P78/1000000)","v":46.92569170361805},null,null,null,null,null,null,null,null,null,null,{"$f":"G82/G$8+H82/H$8+I82/I$8+J82/J$8+K82/K$8+L82/L$8+M82/M$8+N82/N$8+O82/O$8+P82/P$8","v":453.98566200443503},null,null,null,"NPV (smoothed)"]
[]
[null,null,null,"X Factors",null,null,"P_0","X_02","X_03","X_04","X_05","X_06","X_07","X_08","X_09","X_10"]
[null,null,null,"positive P0, X imply real decrease in price/ revenue constraint",null,null,-1.2864013623048898E-2,3.7911311398346591E-3,3.8976673789386596E-3,4.0033673812771477E-3,4.1082159536086462E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA82-AA73","v":-165.7009257820543},null,null,null,"NPV difference (smoothed vs unsmoothed)"]
[]
[]
[]
[null,null,null,null,null,{"$f":"IF($F$21=$G$4,\"\",\"Caution - do not use default smoothing within the period\")","v":""},null,{"$f":"IF($F$21=H$4,\"Use to smooth\",\"\")","v":""},"","","","","","","",""]

{"sheet":"Forecast revenues","index":16,"n_rows":241,"n_cols":224,"rows_kept":241,"cut":false,"hidden":false,"merged":[[168,202,168,207],[168,208,168,212],[168,213,168,218],[168,219,168,223],[13,202,13,207],[13,208,13,212],[13,213,13,218],[13,219,13,223],[91,202,91,207],[91,208,91,212],[91,213,91,218],[91,219,91,223],[91,131,91,136],[13,89,13,94],[89,4,89,6],[13,5,13,10],[13,26,13,31],[13,47,13,52],[13,68,13,73],[13,110,13,115],[13,74,13,78],[13,95,13,99],[91,5,91,10],[91,26,91,31],[91,47,91,52],[91,68,91,73],[91,53,91,57],[13,11,13,15],[13,32,13,36],[91,16,91,20],[91,21,91,25],[91,37,91,41],[13,42,13,46],[91,42,91,46],[91,89,91,94],[91,79,91,83],[166,4,166,6],[168,5,168,10],[168,26,168,31],[168,131,168,136],[168,152,168,157],[168,47,168,52],[168,68,168,73],[168,89,168,94],[168,110,168,115],[168,16,168,20],[168,21,168,25],[168,37,168,41],[168,42,168,46],[168,79,168,83],[13,197,13,201],[13,186,13,190],[13,158,13,162],[13,137,13,141],[1,4,1,6],[13,116,13,120],[13,152,13,157],[13,180,13,185],[13,191,13,196],[13,131,13,136],[4,4,4,6],[11,4,11,6],[13,53,13,57],[13,16,13,20],[13,21,13,25],[13,37,13,41],[13,79,13,83],[13,84,13,88],[13,126,13,130],[13,163,13,167],[91,197,91,201],[168,11,168,15],[168,32,168,36],[168,53,168,57],[168,74,168,78],[168,95,168,99],[168,116,168,120],[168,137,168,141],[168,158,168,162],[168,186,168,190],[168,197,168,201],[91,74,91,78],[91,95,91,99],[91,116,91,120],[91,137,91,141],[168,180,168,185],[168,191,168,196],[91,191,91,196],[91,152,91,157],[91,180,91,185],[91,186,91,190],[91,158,91,162],[91,11,91,15],[91,32,91,36],[91,84,91,88],[168,84,168,88],[13,58,13,62],[91,58,91,62],[168,58,168,62],[13,63,13,67],[91,63,91,67],[168,63,168,67],[13,121,13,125],[91,121,91,125],[168,121,168,125],[91,126,91,130],[168,126,168,130],[13,100,13,104],[91,100,91,104],[168,100,168,104],[13,105,13,109],[91,105,91,109],[168,105,168,109],[91,110,91,115],[91,163,91,167],[168,163,168,167],[13,168,13,172],[91,168,91,172],[168,168,168,172],[13,142,13,146],[91,142,91,146],[168,142,168,146],[13,147,13,151],[91,147,91,151],[168,147,168,151]]}
[]
[null,null,null,null,{"$f":"'DMS input'!$C$16&\" - Forecast Revenues\"&\" - DNSP PTRM - version \"&Intro!$L$4","v":"Aus Gas - Forecast Revenues - DNSP PTRM - version 2"}]
[]
[null,null,null,null,"Year",{"$f":"'PTRM input'!F525","v":"2025-26"},{"$f":"'PTRM input'!G525","v":"2026-27"},{"$f":"'PTRM input'!H525","v":"2027-28"},{"$f":"'PTRM input'!I525","v":"2028-29"},{"$f":"'PTRM input'!J525","v":"2029-30"},{"$f":"'PTRM input'!K525","v":"2030-31"},{"$f":"'PTRM input'!L525","v":"2031-32"},{"$f":"'PTRM input'!M525","v":"2032-33"},{"$f":"'PTRM input'!N525","v":"2033-34"},{"$f":"'PTRM input'!O525","v":"2034-35"},{"$f":"'PTRM input'!P525","v":"2035-36"},{"$f":"'PTRM input'!Q525","v":"2036-37"},{"$f":"'PTRM input'!R525","v":"2037-38"},{"$f":"'PTRM input'!S525","v":"2038-39"},{"$f":"'PTRM input'!T525","v":"2039-40"},{"$f":"'PTRM input'!U525","v":"2040-41"},{"$f":"'PTRM input'!V525","v":"2041-42"},{"$f":"'PTRM input'!W525","v":"2042-43"},{"$f":"'PTRM input'!X525","v":"2043-44"},{"$f":"'PTRM input'!Y525","v":"2044-45"},{"$f":"'PTRM input'!Z525","v":0}]
[null,null,null,null,"Total Forecast Revenues ($ Nominal)"]
[]
[null,null,null,null,"Total Revenue",{"$f":"SUM(F241,AA241,AV241,BQ241,CL241,DG241,EB241,EW241,FY241,GJ241, GU241, HF241)","v":74896015.147259742},{"$f":"SUM(G241,AB241,AW241,BR241,CM241,DH241,EC241,EX241,FZ241,GK241, GV241, HG241)","v":81622766.385902241},87018811.129764557,92001205.255385742,96532667.36957936,100937091.20046221,91661250.894213051,82463560.640923098,74095521.00828822,66608069.174853906,59747555.288483292,61717955.533616729,{"$f":"SUM(R241,AM241,BH241,CC241,CX241,DS241,EN241,FI241,GK241,GV241, HG241, HR241)","v":63365950.587715581},64819903.306891195,66218097.77701807,69581822.197074875,58153705.094208054,46860604.29760731,34795086.370502301,4960063.9325080803]
[null,null,null,null,"Ancillary Reference Services (ARS)",{"$f":"'PTRM input'!F$339*'X factors'!F$11*1000000","v":0},{"$f":"'PTRM input'!G$339*'X factors'!G$11*1000000","v":0},{"$f":"'PTRM input'!H$339*'X factors'!H$11*1000000","v":0},{"$f":"'PTRM input'!I$339*'X factors'!I$11*1000000","v":0},{"$f":"'PTRM input'!J$339*'X factors'!J$11*1000000","v":0},{"$f":"'PTRM input'!K$339*'X factors'!K$11*1000000","v":0},{"$f":"'PTRM input'!L$339*'X factors'!L$11*1000000","v":0},{"$f":"'PTRM input'!M$339*'X factors'!M$11*1000000","v":0},{"$f":"'PTRM input'!N$339*'X factors'!N$11*1000000","v":0},{"$f":"'PTRM input'!O$339*'X factors'!O$11*1000000","v":0},{"$f":"'PTRM input'!P$339*'X factors'!P$11*1000000","v":0},{"$f":"'PTRM input'!Q$339*'X factors'!Q$11*1000000","v":0},{"$f":"'PTRM input'!R$339*'X factors'!R$11*1000000","v":0},{"$f":"'PTRM input'!S$339*'X factors'!S$11*1000000","v":0},{"$f":"'PTRM input'!T$339*'X factors'!T$11*1000000","v":0},{"$f":"'PTRM input'!U$339*'X factors'!U$11*1000000","v":0},{"$f":"'PTRM input'!V$339*'X factors'!V$11*1000000","v":0},{"$f":"'PTRM input'!W$339*'X factors'!W$11*1000000","v":0},{"$f":"'PTRM input'!X$339*'X factors'!X$11*1000000","v":0},{"$f":"'PTRM input'!Y$339*'X factors'!Y$11*1000000","v":0}]
[null,null,null,null,"Total Revenue (incl ARS)",{"$f":"SUM(F7:F8)","v":74896015.147259742},{"$f":"SUM(G7:G8)","v":81622766.385902241},87018811.129764557,92001205.255385742,96532667.36957936,100937091.20046221,91661250.894213051,82463560.640923098,74095521.00828822,66608069.174853906,59747555.288483292,{"$f":"SUM(Q7:Q8)","v":61717955.533616729},63365950.587715581,64819903.306891195,66218097.77701807,69581822.197074875,58153705.094208054,46860604.29760731,34795086.370502301,4960063.9325080803]
[]
[]
[null,null,null,null,"Forecast Sales Quantities"]
[]
[null,null,null,null,"Quantities",{"$f":"'PTRM input'!F609","v":"Customer Numbers"},null,null,null,null,null,{"$f":"'PTRM input'!F687","v":"Customer Numbers [years 6-10]"},null,null,null,null,{"$f":"'PTRM input'!F765","v":"Customer Numbers [years 11-15]"},null,null,null,null,{"$f":"'PTRM input'!F843","v":"Customer Numbers [years 16-19]"},null,null,null,null,{"$f":"'PTRM input'!L609","v":"Volumes - Throughput rate Block 1 ($/GJ)"},null,null,null,null,null,{"$f":"'PTRM input'!L687","v":"Volumes - Throughput rate Block 1 ($/GJ) [years 6-10]"},null,null,null,null,{"$f":"'PTRM input'!L765","v":"Volumes - Throughput rate Block 1 ($/GJ) [years 11-15]"},null,null,null,null,{"$f":"'PTRM input'!L843","v":"Volumes - Throughput rate Block 1 ($/GJ) [years 16-19]"},null,null,null,null,{"$f":"'PTRM input'!R609","v":"Volumes - Throughput rate Block 2 ($/GJ)"},null,null,null,null,null,{"$f":"'PTRM input'!R687","v":"Volumes - Throughput rate Block 2 ($/GJ) [years 6-10]"},null,null,null,null,{"$f":"'PTRM input'!R765","v":"Volumes - Throughput rate Block 2 ($/GJ) [years 11-15]"},null,null,null,null,{"$f":"'PTRM input'!R843","v":"Volumes - Throughput rate Block 2 ($/GJ) [years 16-19]"},null,null,null,null,{"$f":"'PTRM input'!X609","v":"Volumes - Throughput rate Block 3 ($/GJ)"},null,null,null,null,null,{"$f":"'PTRM input'!X687","v":"Volumes - Throughput rate Block 3 ($/GJ) [years 6-10]"},null,null,null,null,{"$f":"'PTRM input'!X765","v":"Volumes - Throughput rate Block 3 ($/GJ) [years 11-15]"},null,null,null,null,{"$f":"'PTRM input'!X843","v":"Volumes - Throughput rate Block 3 ($/GJ) [years 16-19]"},null,null,null,null,{"$f":"'PTRM input'!AD609","v":"Volumes - Throughput rate Block 4 ($/GJ)"},null,null,null,null,null,{"$f":"'PTRM input'!AD687","v":"Volumes - Throughput rate Block 4 ($/GJ) [years 6-10]"},null,null,null,null,{"$f":"'PTRM input'!AD765","v":"Volumes - Throughput rate Block 4 ($/GJ) [years 11-15]"},null,null,null,null,{"$f":"'PTRM input'!AD843","v":"Volumes - Throughput rate Block 4 ($/GJ) [years 16-19]"},null,null,null,null,{"$f":"'PTRM input'!AJ609","v":"Volumes - Capacity rate Block 1 ($/GJ/CD pa)"},null,null,null,null,null,{"$f":"'PTRM input'!AJ687","v":"Volumes - Capacity rate Block 1 ($/GJ/CD pa) [years 6-10]"},null,null,null,null,{"$f":"'PTRM input'!AJ765","v":"Volumes - Capacity rate Block 1 ($/GJ/CD pa) [years 11-15]"},null,null,null,null,{"$f":"'PTRM input'!AJ843","v":"Volumes - Capacity rate Block 1 ($/GJ/CD pa) [years 16-19]"},null,null,null,null,{"$f":"'PTRM input'!AP609","v":"Volumes - Capacity rate Block 2 ($/GJ/CD pa)"},null,null,null,null,null,{"$f":"'PTRM input'!AP687","v":"Volumes - Capacity rate Block 2 ($/GJ/CD pa) [years 6-10]"},null,null,null,null,{"$f":"'PTRM input'!AP765","v":"Volumes - Capacity rate Block 2 ($/GJ/CD pa) [years 11-15]"},null,null,null,null,{"$f":"'PTRM input'!AP843","v":"Volumes - Capacity rate Block 2 ($/GJ/CD pa) [years 16-19]"},null,null,null,null,{"$f":"'PTRM input'!AV609","v":"Volumes - Capacity rate Block 3 ($/GJ/CD pa)"},null,null,null,null,null,{"$f":"'PTRM input'!AV687","v":"Volumes - Capacity rate Block 3 ($/GJ/CD pa) [years 6-10]"},null,null,null,null,{"$f":"'PTRM input'!AV765","v":"Volumes - Capacity rate Block 3 ($/GJ/CD pa) [years 11-15]"},null,null,null,null,{"$f":"'PTRM input'!AV843","v":"Volumes - Capacity rate Block 3 ($/GJ/CD pa) [years 16-19]"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM input'!BB609","v":"Volumes - "},null,null,null,null,null,{"$f":"'PTRM input'!BB687","v":"Volumes -  [years 6-10]"},null,null,null,null,{"$f":"'PTRM input'!BH609","v":"Volumes - "},null,null,null,null,null,{"$f":"'PTRM input'!BH687","v":"Volumes -  [years 6-10]"},null,null,null,null,{"$f":"'PTRM input'!BN609","v":"Volumes - "},null,null,null,null,null,{"$f":"'PTRM input'!BN687","v":"Volumes -  [years 6-10]"},null,null,null,null,{"$f":"'PTRM input'!BT609","v":"Volumes - "},null,null,null,null,null,{"$f":"'PTRM input'!BT687","v":"Volumes -  [years 6-10]"}]
[null,null,null,null,"Year",{"$f":"'PTRM input'!$F$610","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"$Q$4","v":"2036-37"},{"$f":"$R$4","v":"2037-38"},{"$f":"$S$4","v":"2038-39"},{"$f":"$T$4","v":"2039-40"},{"$f":"$U$4","v":"2040-41"},{"$f":"$V$4","v":"2041-42"},{"$f":"$W$4","v":"2042-43"},{"$f":"$X$4","v":"2043-44"},{"$f":"$Y$4","v":"2044-45"},{"$f":"$Z$4","v":0},{"$f":"'PTRM input'!$F$610","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"Q15","v":"2036-37"},"2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45",0,{"$f":"'PTRM input'!$F$610","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"AL15","v":"2036-37"},{"$f":"AM15","v":"2037-38"},"2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45",0,{"$f":"'PTRM input'!$F$610","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"BG15","v":"2036-37"},"2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45",0,{"$f":"'PTRM input'!$F$610","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"CB15","v":"2036-37"},"2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45",0,{"$f":"'PTRM input'!$F$610","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"CW15","v":"2036-37"},"2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45",0,{"$f":"'PTRM input'!$F$610","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"DR15","v":"2036-37"},"2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45",0,{"$f":"'PTRM input'!$F$610","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"EM15","v":"2036-37"},{"$f":"EN15","v":"2037-38"},"2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45",0,null,null,null,null,null,null,null,{"$f":"'PTRM input'!$F$610","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"'PTRM input'!$F$610","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"'PTRM input'!$F$610","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"'PTRM input'!$F$610","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"}]
[null,null,null,null,{"$f":"'PTRM input'!E611","v":"Residential & Small Business Network Tariffs"},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F611)","v":0},{"$f":"'PTRM input'!G611","v":0},{"$f":"'PTRM input'!H611","v":0},{"$f":"'PTRM input'!I611","v":0},{"$f":"'PTRM input'!J611","v":0},{"$f":"'PTRM input'!K611","v":0},{"$f":"'PTRM input'!G689","v":0},{"$f":"'PTRM input'!H689","v":0},{"$f":"'PTRM input'!I689","v":0},{"$f":"'PTRM input'!J689","v":0},{"$f":"'PTRM input'!K689","v":0},{"$f":"'PTRM input'!G767","v":0},{"$f":"'PTRM input'!H767","v":0},{"$f":"'PTRM input'!I767","v":0},{"$f":"'PTRM input'!J767","v":0},{"$f":"'PTRM input'!K767","v":0},{"$f":"'PTRM input'!G845","v":0},{"$f":"'PTRM input'!H845","v":0},{"$f":"'PTRM input'!I845","v":0},{"$f":"'PTRM input'!J845","v":0},{"$f":"'PTRM input'!K845","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L611)","v":0},{"$f":"'PTRM input'!M611","v":0},{"$f":"'PTRM input'!N611","v":0},{"$f":"'PTRM input'!O611","v":0},{"$f":"'PTRM input'!P611","v":0},{"$f":"'PTRM input'!Q611","v":0},{"$f":"'PTRM input'!M689","v":0},{"$f":"'PTRM input'!N689","v":0},{"$f":"'PTRM input'!O689","v":0},{"$f":"'PTRM input'!P689","v":0},{"$f":"'PTRM input'!Q689","v":0},{"$f":"'PTRM input'!M767","v":0},{"$f":"'PTRM input'!N767","v":0},{"$f":"'PTRM input'!O767","v":0},{"$f":"'PTRM input'!P767","v":0},{"$f":"'PTRM input'!Q767","v":0},{"$f":"'PTRM input'!M845","v":0},{"$f":"'PTRM input'!N845","v":0},{"$f":"'PTRM input'!O845","v":0},{"$f":"'PTRM input'!P845","v":0},{"$f":"'PTRM input'!Q845","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R611)","v":0},{"$f":"'PTRM input'!S611","v":0},{"$f":"'PTRM input'!T611","v":0},{"$f":"'PTRM input'!U611","v":0},{"$f":"'PTRM input'!V611","v":0},{"$f":"'PTRM input'!W611","v":0},{"$f":"'PTRM input'!S689","v":0},{"$f":"'PTRM input'!T689","v":0},{"$f":"'PTRM input'!U689","v":0},{"$f":"'PTRM input'!V689","v":0},{"$f":"'PTRM input'!W689","v":0},{"$f":"'PTRM input'!S767","v":0},{"$f":"'PTRM input'!T767","v":0},{"$f":"'PTRM input'!U767","v":0},{"$f":"'PTRM input'!V767","v":0},{"$f":"'PTRM input'!W767","v":0},{"$f":"'PTRM input'!S845","v":0},{"$f":"'PTRM input'!T845","v":0},{"$f":"'PTRM input'!U845","v":0},{"$f":"'PTRM input'!V845","v":0},{"$f":"'PTRM input'!W845","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X611)","v":0},{"$f":"'PTRM input'!Y611","v":0},{"$f":"'PTRM input'!Z611","v":0},{"$f":"'PTRM input'!AA611","v":0},{"$f":"'PTRM input'!AB611","v":0},{"$f":"'PTRM input'!AC611","v":0},{"$f":"'PTRM input'!Y689","v":0},{"$f":"'PTRM input'!Z689","v":0},{"$f":"'PTRM input'!AA689","v":0},{"$f":"'PTRM input'!AB689","v":0},{"$f":"'PTRM input'!AC689","v":0},{"$f":"'PTRM input'!Y767","v":0},{"$f":"'PTRM input'!Z767","v":0},{"$f":"'PTRM input'!AA767","v":0},{"$f":"'PTRM input'!AB767","v":0},{"$f":"'PTRM input'!AC767","v":0},{"$f":"'PTRM input'!Y845","v":0},{"$f":"'PTRM input'!Z845","v":0},{"$f":"'PTRM input'!AA845","v":0},{"$f":"'PTRM input'!AB845","v":0},{"$f":"'PTRM input'!AC845","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD611)","v":0},{"$f":"'PTRM input'!AE611","v":0},{"$f":"'PTRM input'!AF611","v":0},{"$f":"'PTRM input'!AG611","v":0},{"$f":"'PTRM input'!AH611","v":0},{"$f":"'PTRM input'!AI611","v":0},{"$f":"'PTRM input'!AE689","v":0},{"$f":"'PTRM input'!AF689","v":0},{"$f":"'PTRM input'!AG689","v":0},{"$f":"'PTRM input'!AH689","v":0},{"$f":"'PTRM input'!AI689","v":0},{"$f":"'PTRM input'!AE767","v":0},{"$f":"'PTRM input'!AF767","v":0},{"$f":"'PTRM input'!AG767","v":0},{"$f":"'PTRM input'!AH767","v":0},{"$f":"'PTRM input'!AI767","v":0},{"$f":"'PTRM input'!AE845","v":0},{"$f":"'PTRM input'!AF845","v":0},{"$f":"'PTRM input'!AG845","v":0},{"$f":"'PTRM input'!AH845","v":0},{"$f":"'PTRM input'!AI845","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ611)","v":0},{"$f":"'PTRM input'!AK611","v":0},{"$f":"'PTRM input'!AL611","v":0},{"$f":"'PTRM input'!AM611","v":0},{"$f":"'PTRM input'!AN611","v":0},{"$f":"'PTRM input'!AO611","v":0},{"$f":"'PTRM input'!AK689","v":0},{"$f":"'PTRM input'!AL689","v":0},{"$f":"'PTRM input'!AM689","v":0},{"$f":"'PTRM input'!AN689","v":0},{"$f":"'PTRM input'!AO689","v":0},{"$f":"'PTRM input'!AK767","v":0},{"$f":"'PTRM input'!AL767","v":0},{"$f":"'PTRM input'!AM767","v":0},{"$f":"'PTRM input'!AN767","v":0},{"$f":"'PTRM input'!AO767","v":0},{"$f":"'PTRM input'!AK845","v":0},{"$f":"'PTRM input'!AL845","v":0},{"$f":"'PTRM input'!AM845","v":0},{"$f":"'PTRM input'!AN845","v":0},{"$f":"'PTRM input'!AO845","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP611)","v":0},{"$f":"'PTRM input'!AQ611","v":0},{"$f":"'PTRM input'!AR611","v":0},{"$f":"'PTRM input'!AS611","v":0},{"$f":"'PTRM input'!AT611","v":0},{"$f":"'PTRM input'!AU611","v":0},{"$f":"'PTRM input'!AQ689","v":0},{"$f":"'PTRM input'!AR689","v":0},{"$f":"'PTRM input'!AS689","v":0},{"$f":"'PTRM input'!AT689","v":0},{"$f":"'PTRM input'!AU689","v":0},{"$f":"'PTRM input'!AQ767","v":0},{"$f":"'PTRM input'!AR767","v":0},{"$f":"'PTRM input'!AS767","v":0},{"$f":"'PTRM input'!AT767","v":0},{"$f":"'PTRM input'!AU767","v":0},{"$f":"'PTRM input'!AQ845","v":0},{"$f":"'PTRM input'!AR845","v":0},{"$f":"'PTRM input'!AS845","v":0},{"$f":"'PTRM input'!AT845","v":0},{"$f":"'PTRM input'!AU845","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV611)","v":0},{"$f":"'PTRM input'!AW611","v":0},{"$f":"'PTRM input'!AX611","v":0},{"$f":"'PTRM input'!AY611","v":0},{"$f":"'PTRM input'!AZ611","v":0},{"$f":"'PTRM input'!BA611","v":0},{"$f":"'PTRM input'!AW689","v":0},{"$f":"'PTRM input'!AX689","v":0},{"$f":"'PTRM input'!AY689","v":0},{"$f":"'PTRM input'!AZ689","v":0},{"$f":"'PTRM input'!BA689","v":0},{"$f":"'PTRM input'!AW767","v":0},{"$f":"'PTRM input'!AX767","v":0},{"$f":"'PTRM input'!AY767","v":0},{"$f":"'PTRM input'!AZ767","v":0},{"$f":"'PTRM input'!BA767","v":0},{"$f":"'PTRM input'!AW845","v":0},{"$f":"'PTRM input'!AX845","v":0},{"$f":"'PTRM input'!AY845","v":0},{"$f":"'PTRM input'!AZ845","v":0},{"$f":"'PTRM input'!BA845","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB611)","v":0},{"$f":"'PTRM input'!BC611","v":0},{"$f":"'PTRM input'!BD611","v":0},{"$f":"'PTRM input'!BE611","v":0},{"$f":"'PTRM input'!BF611","v":0},{"$f":"'PTRM input'!BG611","v":0},{"$f":"'PTRM input'!BC689","v":0},{"$f":"'PTRM input'!BD689","v":0},{"$f":"'PTRM input'!BE689","v":0},{"$f":"'PTRM input'!BF689","v":0},{"$f":"'PTRM input'!BG689","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH611)","v":0},{"$f":"'PTRM input'!BI611","v":0},{"$f":"'PTRM input'!BJ611","v":0},{"$f":"'PTRM input'!BK611","v":0},{"$f":"'PTRM input'!BL611","v":0},{"$f":"'PTRM input'!BM611","v":0},{"$f":"'PTRM input'!BI689","v":0},{"$f":"'PTRM input'!BJ689","v":0},{"$f":"'PTRM input'!BK689","v":0},{"$f":"'PTRM input'!BL689","v":0},{"$f":"'PTRM input'!BM689","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN611)","v":0},{"$f":"'PTRM input'!BO611","v":0},{"$f":"'PTRM input'!BP611","v":0},{"$f":"'PTRM input'!BQ611","v":0},{"$f":"'PTRM input'!BR611","v":0},{"$f":"'PTRM input'!BS611","v":0},{"$f":"'PTRM input'!BO689","v":0},{"$f":"'PTRM input'!BP689","v":0},{"$f":"'PTRM input'!BQ689","v":0},{"$f":"'PTRM input'!BR689","v":0},{"$f":"'PTRM input'!BS689","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT611)","v":0},{"$f":"'PTRM input'!BU611","v":0},{"$f":"'PTRM input'!BV611","v":0},{"$f":"'PTRM input'!BW611","v":0},{"$f":"'PTRM input'!BX611","v":0},{"$f":"'PTRM input'!BY611","v":0},{"$f":"'PTRM input'!BU689","v":0},{"$f":"'PTRM input'!BV689","v":0},{"$f":"'PTRM input'!BW689","v":0},{"$f":"'PTRM input'!BX689","v":0},{"$f":"'PTRM input'!BY689","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E612","v":"VI - Volume Individually Metered"},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F612)","v":149444.61726732235},{"$f":"'PTRM input'!G612","v":143167.27359267185},{"$f":"'PTRM input'!H612","v":133709.85869523103},{"$f":"'PTRM input'!I612","v":123543.85187007103},{"$f":"'PTRM input'!J612","v":113237.02400298725},{"$f":"'PTRM input'!K612","v":103318.83731853485},{"$f":"'PTRM input'!G690","v":93094.879623489585},{"$f":"'PTRM input'!H690","v":82599.077917258386},{"$f":"'PTRM input'!I690","v":72983.639662096743},{"$f":"'PTRM input'!J690","v":64243.310961216368},{"$f":"'PTRM input'!K690","v":56186.051533473124},{"$f":"'PTRM input'!G768","v":48832.306427707081},{"$f":"'PTRM input'!H768","v":42113.933551370836},{"$f":"'PTRM input'!I768","v":36119.252328758907},{"$f":"'PTRM input'!J768","v":30760.981992534878},{"$f":"'PTRM input'!K768","v":25662.338853571688},{"$f":"'PTRM input'!G846","v":20865.318365495958},{"$f":"'PTRM input'!H846","v":16556.504592562022},{"$f":"'PTRM input'!I846","v":12783.582957270459},{"$f":"'PTRM input'!J846","v":5526.4837889200444},{"$f":"'PTRM input'!K846","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L612)","v":1408779.1726619664},{"$f":"'PTRM input'!M612","v":1331647.6634136073},{"$f":"'PTRM input'!N612","v":1228261.9518620821},{"$f":"'PTRM input'!O612","v":1119746.2270806842},{"$f":"'PTRM input'!P612","v":1010240.5264984901},{"$f":"'PTRM input'!Q612","v":904752.72420517926},{"$f":"'PTRM input'!M690","v":809167.7082942595},{"$f":"'PTRM input'!N690","v":712438.28690253641},{"$f":"'PTRM input'!O690","v":624072.345780915},{"$f":"'PTRM input'!P690","v":545324.59133887757},{"$f":"'PTRM input'!Q690","v":472833.53448466881},{"$f":"'PTRM input'!M768","v":409258.57973607164},{"$f":"'PTRM input'!N768","v":351068.31185501226},{"$f":"'PTRM input'!O768","v":298789.50070471654},{"$f":"'PTRM input'!P768","v":252504.75006832913},{"$f":"'PTRM input'!Q768","v":213198.49564552697},{"$f":"'PTRM input'!M846","v":170160.6868693307},{"$f":"'PTRM input'!N846","v":131024.01426661114},{"$f":"'PTRM input'!O846","v":94393.698819277663},{"$f":"'PTRM input'!P846","v":0},{"$f":"'PTRM input'!Q846","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R612)","v":2609496.5188344163},{"$f":"'PTRM input'!S612","v":2470427.8971185377},{"$f":"'PTRM input'!T612","v":2281945.9011014276},{"$f":"'PTRM input'!U612","v":2085704.0242764077},{"$f":"'PTRM input'!V612","v":1889555.4436813521},{"$f":"'PTRM input'!W612","v":1702063.9350114441},{"$f":"'PTRM input'!S690","v":1535744.2060114744},{"$f":"'PTRM input'!T690","v":1369800.6723091088},{"$f":"'PTRM input'!U690","v":1218768.4111574315},{"$f":"'PTRM input'!V690","v":1084456.4048598933},{"$f":"'PTRM input'!W690","v":961325.93630181765},{"$f":"'PTRM input'!S768","v":852913.7365841025},{"$f":"'PTRM input'!T768","v":751677.61582864379},{"$f":"'PTRM input'!U768","v":659635.44229113404},{"$f":"'PTRM input'!V768","v":577869.0609412156},{"$f":"'PTRM input'!W768","v":523790.79289883713},{"$f":"'PTRM input'!S846","v":411753.40023601765},{"$f":"'PTRM input'!T846","v":311107.57338657405},{"$f":"'PTRM input'!U846","v":215306.34096440973},{"$f":"'PTRM input'!V846","v":0},{"$f":"'PTRM input'!W846","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X612)","v":539731.89714806434},{"$f":"'PTRM input'!Y612","v":531708.01848107006},{"$f":"'PTRM input'!Z612","v":516837.69444242719},{"$f":"'PTRM input'!AA612","v":501287.59127450956},{"$f":"'PTRM input'!AB612","v":485547.1363820734},{"$f":"'PTRM input'!AC612","v":470062.23373267928},{"$f":"'PTRM input'!Y690","v":456360.22235278395},{"$f":"'PTRM input'!Z690","v":442935.95339908457},{"$f":"'PTRM input'!AA690","v":430171.81586470146},{"$f":"'PTRM input'!AB690","v":418146.5726543729},{"$f":"'PTRM input'!AC690","v":406634.24173608748},{"$f":"'PTRM input'!Y768","v":396345.79826839123},{"$f":"'PTRM input'!Z768","v":382331.22372337291},{"$f":"'PTRM input'!AA768","v":366444.9841549095},{"$f":"'PTRM input'!AB768","v":350782.2486862638},{"$f":"'PTRM input'!AC768","v":364863.71935716603},{"$f":"'PTRM input'!Y846","v":281706.4641115691},{"$f":"'PTRM input'!Z846","v":207558.86683806792},{"$f":"'PTRM input'!AA846","v":134602.77512321284},{"$f":"'PTRM input'!AB846","v":0},{"$f":"'PTRM input'!AC846","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD612)","v":915135.99140325713},{"$f":"'PTRM input'!AE612","v":904068.08798502188},{"$f":"'PTRM input'!AF612","v":882385.05625993758},{"$f":"'PTRM input'!AG612","v":859738.05981918401},{"$f":"'PTRM input'!AH612","v":836762.5238958043},{"$f":"'PTRM input'!AI612","v":813795.76091390813},{"$f":"'PTRM input'!AE690","v":794240.33512743388},{"$f":"'PTRM input'!AF690","v":775669.93288024177},{"$f":"'PTRM input'!AG690","v":757516.04481468967},{"$f":"'PTRM input'!AH690","v":739778.08129645174},{"$f":"'PTRM input'!AI690","v":722440.02732255275},{"$f":"'PTRM input'!AE768","v":705678.07281292696},{"$f":"'PTRM input'!AF768","v":681044.48827496602},{"$f":"'PTRM input'!AG768","v":652391.83705048391},{"$f":"'PTRM input'!AH768","v":623590.09405140602},{"$f":"'PTRM input'!AI768","v":647296.78452390316},{"$f":"'PTRM input'!AE846","v":492866.70758442819},{"$f":"'PTRM input'!AF846","v":356186.46994649444},{"$f":"'PTRM input'!AG846","v":222539.29950176069},{"$f":"'PTRM input'!AH846","v":0},{"$f":"'PTRM input'!AI846","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ612)","v":0},{"$f":"'PTRM input'!AK612","v":0},{"$f":"'PTRM input'!AL612","v":0},{"$f":"'PTRM input'!AM612","v":0},{"$f":"'PTRM input'!AN612","v":0},{"$f":"'PTRM input'!AO612","v":0},{"$f":"'PTRM input'!AK690","v":0},{"$f":"'PTRM input'!AL690","v":0},{"$f":"'PTRM input'!AM690","v":0},{"$f":"'PTRM input'!AN690","v":0},{"$f":"'PTRM input'!AO690","v":0},{"$f":"'PTRM input'!AK768","v":0},{"$f":"'PTRM input'!AL768","v":0},{"$f":"'PTRM input'!AM768","v":0},{"$f":"'PTRM input'!AN768","v":0},{"$f":"'PTRM input'!AO768","v":0},{"$f":"'PTRM input'!AK846","v":0},{"$f":"'PTRM input'!AL846","v":0},{"$f":"'PTRM input'!AM846","v":0},{"$f":"'PTRM input'!AN846","v":0},{"$f":"'PTRM input'!AO846","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP612)","v":0},{"$f":"'PTRM input'!AQ612","v":0},{"$f":"'PTRM input'!AR612","v":0},{"$f":"'PTRM input'!AS612","v":0},{"$f":"'PTRM input'!AT612","v":0},{"$f":"'PTRM input'!AU612","v":0},{"$f":"'PTRM input'!AQ690","v":0},{"$f":"'PTRM input'!AR690","v":0},{"$f":"'PTRM input'!AS690","v":0},{"$f":"'PTRM input'!AT690","v":0},{"$f":"'PTRM input'!AU690","v":0},{"$f":"'PTRM input'!AQ768","v":0},{"$f":"'PTRM input'!AR768","v":0},{"$f":"'PTRM input'!AS768","v":0},{"$f":"'PTRM input'!AT768","v":0},{"$f":"'PTRM input'!AU768","v":0},{"$f":"'PTRM input'!AQ846","v":0},{"$f":"'PTRM input'!AR846","v":0},{"$f":"'PTRM input'!AS846","v":0},{"$f":"'PTRM input'!AT846","v":0},{"$f":"'PTRM input'!AU846","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV612)","v":0},{"$f":"'PTRM input'!AW612","v":0},{"$f":"'PTRM input'!AX612","v":0},{"$f":"'PTRM input'!AY612","v":0},{"$f":"'PTRM input'!AZ612","v":0},{"$f":"'PTRM input'!BA612","v":0},{"$f":"'PTRM input'!AW690","v":0},{"$f":"'PTRM input'!AX690","v":0},{"$f":"'PTRM input'!AY690","v":0},{"$f":"'PTRM input'!AZ690","v":0},{"$f":"'PTRM input'!BA690","v":0},{"$f":"'PTRM input'!AW768","v":0},{"$f":"'PTRM input'!AX768","v":0},{"$f":"'PTRM input'!AY768","v":0},{"$f":"'PTRM input'!AZ768","v":0},{"$f":"'PTRM input'!BA768","v":0},{"$f":"'PTRM input'!AW846","v":0},{"$f":"'PTRM input'!AX846","v":0},{"$f":"'PTRM input'!AY846","v":0},{"$f":"'PTRM input'!AZ846","v":0},{"$f":"'PTRM input'!BA846","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB612)","v":0},{"$f":"'PTRM input'!BC612","v":0},{"$f":"'PTRM input'!BD612","v":0},{"$f":"'PTRM input'!BE612","v":0},{"$f":"'PTRM input'!BF612","v":0},{"$f":"'PTRM input'!BG612","v":0},{"$f":"'PTRM input'!BC690","v":0},{"$f":"'PTRM input'!BD690","v":0},{"$f":"'PTRM input'!BE690","v":0},{"$f":"'PTRM input'!BF690","v":0},{"$f":"'PTRM input'!BG690","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH612)","v":0},{"$f":"'PTRM input'!BI612","v":0},{"$f":"'PTRM input'!BJ612","v":0},{"$f":"'PTRM input'!BK612","v":0},{"$f":"'PTRM input'!BL612","v":0},{"$f":"'PTRM input'!BM612","v":0},{"$f":"'PTRM input'!BI690","v":0},{"$f":"'PTRM input'!BJ690","v":0},{"$f":"'PTRM input'!BK690","v":0},{"$f":"'PTRM input'!BL690","v":0},{"$f":"'PTRM input'!BM690","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN612)","v":0},{"$f":"'PTRM input'!BO612","v":0},{"$f":"'PTRM input'!BP612","v":0},{"$f":"'PTRM input'!BQ612","v":0},{"$f":"'PTRM input'!BR612","v":0},{"$f":"'PTRM input'!BS612","v":0},{"$f":"'PTRM input'!BO690","v":0},{"$f":"'PTRM input'!BP690","v":0},{"$f":"'PTRM input'!BQ690","v":0},{"$f":"'PTRM input'!BR690","v":0},{"$f":"'PTRM input'!BS690","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT612)","v":0},{"$f":"'PTRM input'!BU612","v":0},{"$f":"'PTRM input'!BV612","v":0},{"$f":"'PTRM input'!BW612","v":0},{"$f":"'PTRM input'!BX612","v":0},{"$f":"'PTRM input'!BY612","v":0},{"$f":"'PTRM input'!BU690","v":0},{"$f":"'PTRM input'!BV690","v":0},{"$f":"'PTRM input'!BW690","v":0},{"$f":"'PTRM input'!BX690","v":0},{"$f":"'PTRM input'!BY690","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E613","v":"VB - Boundary metered with gas heating and cooking"},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F613)","v":16.230578151757747},{"$f":"'PTRM input'!G613","v":15.183656088094342},{"$f":"'PTRM input'!H613","v":14.03514768210399},{"$f":"'PTRM input'!I613","v":12.829147475779738},{"$f":"'PTRM input'!J613","v":11.648426948900026},{"$f":"'PTRM input'!K613","v":10.530711749704285},{"$f":"'PTRM input'!G691","v":9.2813115357014961},{"$f":"'PTRM input'!H691","v":8.1026982918091655},{"$f":"'PTRM input'!I691","v":7.0556565226082375},{"$f":"'PTRM input'!J691","v":6.0788745910548343},{"$f":"'PTRM input'!K691","v":5.1887079863011234},{"$f":"'PTRM input'!G769","v":4.376163402030528},{"$f":"'PTRM input'!H769","v":3.636566243372136},{"$f":"'PTRM input'!I769","v":2.9941231723946933},{"$f":"'PTRM input'!J769","v":2.4093992378617641},{"$f":"'PTRM input'!K769","v":1.8812150619398129},{"$f":"'PTRM input'!G847","v":1.419400121401547},{"$f":"'PTRM input'!H847","v":1.0076701262633847},{"$f":"'PTRM input'!I847","v":0.66577940353572584},{"$f":"'PTRM input'!J847","v":0},{"$f":"'PTRM input'!K847","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L613)","v":6997.2166032187306},{"$f":"'PTRM input'!M613","v":6539.920028143777},{"$f":"'PTRM input'!N613","v":6037.8134252148702},{"$f":"'PTRM input'!O613","v":5510.4749437640867},{"$f":"'PTRM input'!P613","v":4994.9276205597143},{"$f":"'PTRM input'!Q613","v":4507.5785066121725},{"$f":"'PTRM input'!M691","v":3970.2400240763491},{"$f":"'PTRM input'!N691","v":3464.1482786610918},{"$f":"'PTRM input'!O691","v":3014.8543632688725},{"$f":"'PTRM input'!P691","v":2596.0019562530811},{"$f":"'PTRM input'!Q691","v":2214.6632200019217},{"$f":"'PTRM input'!M769","v":1865.0386815849081},{"$f":"'PTRM input'!N769","v":1547.1921012622024},{"$f":"'PTRM input'!O769","v":1271.6690681281586},{"$f":"'PTRM input'!P769","v":1021.5252332234172},{"$f":"'PTRM input'!Q769","v":796.11830078893149},{"$f":"'PTRM input'!M847","v":600.02029260696713},{"$f":"'PTRM input'!N847","v":425.53887831175246},{"$f":"'PTRM input'!O847","v":280.87989165818374},{"$f":"'PTRM input'!P847","v":0},{"$f":"'PTRM input'!Q847","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R613)","v":24076.023192639317},{"$f":"'PTRM input'!S613","v":22413.344673503085},{"$f":"'PTRM input'!T613","v":20598.510351761812},{"$f":"'PTRM input'!U613","v":18702.955949839525},{"$f":"'PTRM input'!V613","v":16861.647445903101},{"$f":"'PTRM input'!W613","v":15131.480199508625},{"$f":"'PTRM input'!S691","v":13280.056471516113},{"$f":"'PTRM input'!T691","v":11550.109706139741},{"$f":"'PTRM input'!U691","v":10020.118286924708},{"$f":"'PTRM input'!V691","v":8600.4460723551074},{"$f":"'PTRM input'!W691","v":7314.1472867401653},{"$f":"'PTRM input'!S769","v":6129.858330214086},{"$f":"'PTRM input'!T769","v":5058.2121021727489},{"$f":"'PTRM input'!U769","v":4135.2886658718089},{"$f":"'PTRM input'!V769","v":3303.9927320472634},{"$f":"'PTRM input'!W769","v":2560.7389663011677},{"$f":"'PTRM input'!S847","v":1921.8819626656211},{"$f":"'PTRM input'!T847","v":1357.6852056853124},{"$f":"'PTRM input'!U847","v":892.69866020489144},{"$f":"'PTRM input'!V847","v":0},{"$f":"'PTRM input'!W847","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X613)","v":0},{"$f":"'PTRM input'!Y613","v":0},{"$f":"'PTRM input'!Z613","v":0},{"$f":"'PTRM input'!AA613","v":0},{"$f":"'PTRM input'!AB613","v":0},{"$f":"'PTRM input'!AC613","v":0},{"$f":"'PTRM input'!Y691","v":0},{"$f":"'PTRM input'!Z691","v":0},{"$f":"'PTRM input'!AA691","v":0},{"$f":"'PTRM input'!AB691","v":0},{"$f":"'PTRM input'!AC691","v":0},{"$f":"'PTRM input'!Y769","v":0},{"$f":"'PTRM input'!Z769","v":0},{"$f":"'PTRM input'!AA769","v":0},{"$f":"'PTRM input'!AB769","v":0},{"$f":"'PTRM input'!AC769","v":0},{"$f":"'PTRM input'!Y847","v":0},{"$f":"'PTRM input'!Z847","v":0},{"$f":"'PTRM input'!AA847","v":0},{"$f":"'PTRM input'!AB847","v":0},{"$f":"'PTRM input'!AC847","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD613)","v":0},{"$f":"'PTRM input'!AE613","v":0},{"$f":"'PTRM input'!AF613","v":0},{"$f":"'PTRM input'!AG613","v":0},{"$f":"'PTRM input'!AH613","v":0},{"$f":"'PTRM input'!AI613","v":0},{"$f":"'PTRM input'!AE691","v":0},{"$f":"'PTRM input'!AF691","v":0},{"$f":"'PTRM input'!AG691","v":0},{"$f":"'PTRM input'!AH691","v":0},{"$f":"'PTRM input'!AI691","v":0},{"$f":"'PTRM input'!AE769","v":0},{"$f":"'PTRM input'!AF769","v":0},{"$f":"'PTRM input'!AG769","v":0},{"$f":"'PTRM input'!AH769","v":0},{"$f":"'PTRM input'!AI769","v":0},{"$f":"'PTRM input'!AE847","v":0},{"$f":"'PTRM input'!AF847","v":0},{"$f":"'PTRM input'!AG847","v":0},{"$f":"'PTRM input'!AH847","v":0},{"$f":"'PTRM input'!AI847","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ613)","v":0},{"$f":"'PTRM input'!AK613","v":0},{"$f":"'PTRM input'!AL613","v":0},{"$f":"'PTRM input'!AM613","v":0},{"$f":"'PTRM input'!AN613","v":0},{"$f":"'PTRM input'!AO613","v":0},{"$f":"'PTRM input'!AK691","v":0},{"$f":"'PTRM input'!AL691","v":0},{"$f":"'PTRM input'!AM691","v":0},{"$f":"'PTRM input'!AN691","v":0},{"$f":"'PTRM input'!AO691","v":0},{"$f":"'PTRM input'!AK769","v":0},{"$f":"'PTRM input'!AL769","v":0},{"$f":"'PTRM input'!AM769","v":0},{"$f":"'PTRM input'!AN769","v":0},{"$f":"'PTRM input'!AO769","v":0},{"$f":"'PTRM input'!AK847","v":0},{"$f":"'PTRM input'!AL847","v":0},{"$f":"'PTRM input'!AM847","v":0},{"$f":"'PTRM input'!AN847","v":0},{"$f":"'PTRM input'!AO847","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP613)","v":0},{"$f":"'PTRM input'!AQ613","v":0},{"$f":"'PTRM input'!AR613","v":0},{"$f":"'PTRM input'!AS613","v":0},{"$f":"'PTRM input'!AT613","v":0},{"$f":"'PTRM input'!AU613","v":0},{"$f":"'PTRM input'!AQ691","v":0},{"$f":"'PTRM input'!AR691","v":0},{"$f":"'PTRM input'!AS691","v":0},{"$f":"'PTRM input'!AT691","v":0},{"$f":"'PTRM input'!AU691","v":0},{"$f":"'PTRM input'!AQ769","v":0},{"$f":"'PTRM input'!AR769","v":0},{"$f":"'PTRM input'!AS769","v":0},{"$f":"'PTRM input'!AT769","v":0},{"$f":"'PTRM input'!AU769","v":0},{"$f":"'PTRM input'!AQ847","v":0},{"$f":"'PTRM input'!AR847","v":0},{"$f":"'PTRM input'!AS847","v":0},{"$f":"'PTRM input'!AT847","v":0},{"$f":"'PTRM input'!AU847","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV613)","v":0},{"$f":"'PTRM input'!AW613","v":0},{"$f":"'PTRM input'!AX613","v":0},{"$f":"'PTRM input'!AY613","v":0},{"$f":"'PTRM input'!AZ613","v":0},{"$f":"'PTRM input'!BA613","v":0},{"$f":"'PTRM input'!AW691","v":0},{"$f":"'PTRM input'!AX691","v":0},{"$f":"'PTRM input'!AY691","v":0},{"$f":"'PTRM input'!AZ691","v":0},{"$f":"'PTRM input'!BA691","v":0},{"$f":"'PTRM input'!AW769","v":0},{"$f":"'PTRM input'!AX769","v":0},{"$f":"'PTRM input'!AY769","v":0},{"$f":"'PTRM input'!AZ769","v":0},{"$f":"'PTRM input'!BA769","v":0},{"$f":"'PTRM input'!AW847","v":0},{"$f":"'PTRM input'!AX847","v":0},{"$f":"'PTRM input'!AY847","v":0},{"$f":"'PTRM input'!AZ847","v":0},{"$f":"'PTRM input'!BA847","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB613)","v":0},{"$f":"'PTRM input'!BC613","v":0},{"$f":"'PTRM input'!BD613","v":0},{"$f":"'PTRM input'!BE613","v":0},{"$f":"'PTRM input'!BF613","v":0},{"$f":"'PTRM input'!BG613","v":0},{"$f":"'PTRM input'!BC691","v":0},{"$f":"'PTRM input'!BD691","v":0},{"$f":"'PTRM input'!BE691","v":0},{"$f":"'PTRM input'!BF691","v":0},{"$f":"'PTRM input'!BG691","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH613)","v":0},{"$f":"'PTRM input'!BI613","v":0},{"$f":"'PTRM input'!BJ613","v":0},{"$f":"'PTRM input'!BK613","v":0},{"$f":"'PTRM input'!BL613","v":0},{"$f":"'PTRM input'!BM613","v":0},{"$f":"'PTRM input'!BI691","v":0},{"$f":"'PTRM input'!BJ691","v":0},{"$f":"'PTRM input'!BK691","v":0},{"$f":"'PTRM input'!BL691","v":0},{"$f":"'PTRM input'!BM691","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN613)","v":0},{"$f":"'PTRM input'!BO613","v":0},{"$f":"'PTRM input'!BP613","v":0},{"$f":"'PTRM input'!BQ613","v":0},{"$f":"'PTRM input'!BR613","v":0},{"$f":"'PTRM input'!BS613","v":0},{"$f":"'PTRM input'!BO691","v":0},{"$f":"'PTRM input'!BP691","v":0},{"$f":"'PTRM input'!BQ691","v":0},{"$f":"'PTRM input'!BR691","v":0},{"$f":"'PTRM input'!BS691","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT613)","v":0},{"$f":"'PTRM input'!BU613","v":0},{"$f":"'PTRM input'!BV613","v":0},{"$f":"'PTRM input'!BW613","v":0},{"$f":"'PTRM input'!BX613","v":0},{"$f":"'PTRM input'!BY613","v":0},{"$f":"'PTRM input'!BU691","v":0},{"$f":"'PTRM input'!BV691","v":0},{"$f":"'PTRM input'!BW691","v":0},{"$f":"'PTRM input'!BX691","v":0},{"$f":"'PTRM input'!BY691","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E614","v":"Large Business Network Tariffs"},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F614)","v":0},{"$f":"'PTRM input'!G614","v":0},{"$f":"'PTRM input'!H614","v":0},{"$f":"'PTRM input'!I614","v":0},{"$f":"'PTRM input'!J614","v":0},{"$f":"'PTRM input'!K614","v":0},{"$f":"'PTRM input'!G692","v":0},{"$f":"'PTRM input'!H692","v":0},{"$f":"'PTRM input'!I692","v":0},{"$f":"'PTRM input'!J692","v":0},{"$f":"'PTRM input'!K692","v":0},{"$f":"'PTRM input'!G770","v":0},{"$f":"'PTRM input'!H770","v":0},{"$f":"'PTRM input'!I770","v":0},{"$f":"'PTRM input'!J770","v":0},{"$f":"'PTRM input'!K770","v":0},{"$f":"'PTRM input'!G848","v":0},{"$f":"'PTRM input'!H848","v":0},{"$f":"'PTRM input'!I848","v":0},{"$f":"'PTRM input'!J848","v":0},{"$f":"'PTRM input'!K848","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L614)","v":0},{"$f":"'PTRM input'!M614","v":0},{"$f":"'PTRM input'!N614","v":0},{"$f":"'PTRM input'!O614","v":0},{"$f":"'PTRM input'!P614","v":0},{"$f":"'PTRM input'!Q614","v":0},{"$f":"'PTRM input'!M692","v":0},{"$f":"'PTRM input'!N692","v":0},{"$f":"'PTRM input'!O692","v":0},{"$f":"'PTRM input'!P692","v":0},{"$f":"'PTRM input'!Q692","v":0},{"$f":"'PTRM input'!M770","v":0},{"$f":"'PTRM input'!N770","v":0},{"$f":"'PTRM input'!O770","v":0},{"$f":"'PTRM input'!P770","v":0},{"$f":"'PTRM input'!Q770","v":0},{"$f":"'PTRM input'!M848","v":0},{"$f":"'PTRM input'!N848","v":0},{"$f":"'PTRM input'!O848","v":0},{"$f":"'PTRM input'!P848","v":0},{"$f":"'PTRM input'!Q848","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R614)","v":0},{"$f":"'PTRM input'!S614","v":0},{"$f":"'PTRM input'!T614","v":0},{"$f":"'PTRM input'!U614","v":0},{"$f":"'PTRM input'!V614","v":0},{"$f":"'PTRM input'!W614","v":0},{"$f":"'PTRM input'!S692","v":0},{"$f":"'PTRM input'!T692","v":0},{"$f":"'PTRM input'!U692","v":0},{"$f":"'PTRM input'!V692","v":0},{"$f":"'PTRM input'!W692","v":0},{"$f":"'PTRM input'!S770","v":0},{"$f":"'PTRM input'!T770","v":0},{"$f":"'PTRM input'!U770","v":0},{"$f":"'PTRM input'!V770","v":0},{"$f":"'PTRM input'!W770","v":0},{"$f":"'PTRM input'!S848","v":0},{"$f":"'PTRM input'!T848","v":0},{"$f":"'PTRM input'!U848","v":0},{"$f":"'PTRM input'!V848","v":0},{"$f":"'PTRM input'!W848","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X614)","v":0},{"$f":"'PTRM input'!Y614","v":0},{"$f":"'PTRM input'!Z614","v":0},{"$f":"'PTRM input'!AA614","v":0},{"$f":"'PTRM input'!AB614","v":0},{"$f":"'PTRM input'!AC614","v":0},{"$f":"'PTRM input'!Y692","v":0},{"$f":"'PTRM input'!Z692","v":0},{"$f":"'PTRM input'!AA692","v":0},{"$f":"'PTRM input'!AB692","v":0},{"$f":"'PTRM input'!AC692","v":0},{"$f":"'PTRM input'!Y770","v":0},{"$f":"'PTRM input'!Z770","v":0},{"$f":"'PTRM input'!AA770","v":0},{"$f":"'PTRM input'!AB770","v":0},{"$f":"'PTRM input'!AC770","v":0},{"$f":"'PTRM input'!Y848","v":0},{"$f":"'PTRM input'!Z848","v":0},{"$f":"'PTRM input'!AA848","v":0},{"$f":"'PTRM input'!AB848","v":0},{"$f":"'PTRM input'!AC848","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD614)","v":0},{"$f":"'PTRM input'!AE614","v":0},{"$f":"'PTRM input'!AF614","v":0},{"$f":"'PTRM input'!AG614","v":0},{"$f":"'PTRM input'!AH614","v":0},{"$f":"'PTRM input'!AI614","v":0},{"$f":"'PTRM input'!AE692","v":0},{"$f":"'PTRM input'!AF692","v":0},{"$f":"'PTRM input'!AG692","v":0},{"$f":"'PTRM input'!AH692","v":0},{"$f":"'PTRM input'!AI692","v":0},{"$f":"'PTRM input'!AE770","v":0},{"$f":"'PTRM input'!AF770","v":0},{"$f":"'PTRM input'!AG770","v":0},{"$f":"'PTRM input'!AH770","v":0},{"$f":"'PTRM input'!AI770","v":0},{"$f":"'PTRM input'!AE848","v":0},{"$f":"'PTRM input'!AF848","v":0},{"$f":"'PTRM input'!AG848","v":0},{"$f":"'PTRM input'!AH848","v":0},{"$f":"'PTRM input'!AI848","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ614)","v":0},{"$f":"'PTRM input'!AK614","v":0},{"$f":"'PTRM input'!AL614","v":0},{"$f":"'PTRM input'!AM614","v":0},{"$f":"'PTRM input'!AN614","v":0},{"$f":"'PTRM input'!AO614","v":0},{"$f":"'PTRM input'!AK692","v":0},{"$f":"'PTRM input'!AL692","v":0},{"$f":"'PTRM input'!AM692","v":0},{"$f":"'PTRM input'!AN692","v":0},{"$f":"'PTRM input'!AO692","v":0},{"$f":"'PTRM input'!AK770","v":0},{"$f":"'PTRM input'!AL770","v":0},{"$f":"'PTRM input'!AM770","v":0},{"$f":"'PTRM input'!AN770","v":0},{"$f":"'PTRM input'!AO770","v":0},{"$f":"'PTRM input'!AK848","v":0},{"$f":"'PTRM input'!AL848","v":0},{"$f":"'PTRM input'!AM848","v":0},{"$f":"'PTRM input'!AN848","v":0},{"$f":"'PTRM input'!AO848","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP614)","v":0},{"$f":"'PTRM input'!AQ614","v":0},{"$f":"'PTRM input'!AR614","v":0},{"$f":"'PTRM input'!AS614","v":0},{"$f":"'PTRM input'!AT614","v":0},{"$f":"'PTRM input'!AU614","v":0},{"$f":"'PTRM input'!AQ692","v":0},{"$f":"'PTRM input'!AR692","v":0},{"$f":"'PTRM input'!AS692","v":0},{"$f":"'PTRM input'!AT692","v":0},{"$f":"'PTRM input'!AU692","v":0},{"$f":"'PTRM input'!AQ770","v":0},{"$f":"'PTRM input'!AR770","v":0},{"$f":"'PTRM input'!AS770","v":0},{"$f":"'PTRM input'!AT770","v":0},{"$f":"'PTRM input'!AU770","v":0},{"$f":"'PTRM input'!AQ848","v":0},{"$f":"'PTRM input'!AR848","v":0},{"$f":"'PTRM input'!AS848","v":0},{"$f":"'PTRM input'!AT848","v":0},{"$f":"'PTRM input'!AU848","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV614)","v":0},{"$f":"'PTRM input'!AW614","v":0},{"$f":"'PTRM input'!AX614","v":0},{"$f":"'PTRM input'!AY614","v":0},{"$f":"'PTRM input'!AZ614","v":0},{"$f":"'PTRM input'!BA614","v":0},{"$f":"'PTRM input'!AW692","v":0},{"$f":"'PTRM input'!AX692","v":0},{"$f":"'PTRM input'!AY692","v":0},{"$f":"'PTRM input'!AZ692","v":0},{"$f":"'PTRM input'!BA692","v":0},{"$f":"'PTRM input'!AW770","v":0},{"$f":"'PTRM input'!AX770","v":0},{"$f":"'PTRM input'!AY770","v":0},{"$f":"'PTRM input'!AZ770","v":0},{"$f":"'PTRM input'!BA770","v":0},{"$f":"'PTRM input'!AW848","v":0},{"$f":"'PTRM input'!AX848","v":0},{"$f":"'PTRM input'!AY848","v":0},{"$f":"'PTRM input'!AZ848","v":0},{"$f":"'PTRM input'!BA848","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB614)","v":0},{"$f":"'PTRM input'!BC614","v":0},{"$f":"'PTRM input'!BD614","v":0},{"$f":"'PTRM input'!BE614","v":0},{"$f":"'PTRM input'!BF614","v":0},{"$f":"'PTRM input'!BG614","v":0},{"$f":"'PTRM input'!BC692","v":0},{"$f":"'PTRM input'!BD692","v":0},{"$f":"'PTRM input'!BE692","v":0},{"$f":"'PTRM input'!BF692","v":0},{"$f":"'PTRM input'!BG692","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH614)","v":0},{"$f":"'PTRM input'!BI614","v":0},{"$f":"'PTRM input'!BJ614","v":0},{"$f":"'PTRM input'!BK614","v":0},{"$f":"'PTRM input'!BL614","v":0},{"$f":"'PTRM input'!BM614","v":0},{"$f":"'PTRM input'!BI692","v":0},{"$f":"'PTRM input'!BJ692","v":0},{"$f":"'PTRM input'!BK692","v":0},{"$f":"'PTRM input'!BL692","v":0},{"$f":"'PTRM input'!BM692","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN614)","v":0},{"$f":"'PTRM input'!BO614","v":0},{"$f":"'PTRM input'!BP614","v":0},{"$f":"'PTRM input'!BQ614","v":0},{"$f":"'PTRM input'!BR614","v":0},{"$f":"'PTRM input'!BS614","v":0},{"$f":"'PTRM input'!BO692","v":0},{"$f":"'PTRM input'!BP692","v":0},{"$f":"'PTRM input'!BQ692","v":0},{"$f":"'PTRM input'!BR692","v":0},{"$f":"'PTRM input'!BS692","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT614)","v":0},{"$f":"'PTRM input'!BU614","v":0},{"$f":"'PTRM input'!BV614","v":0},{"$f":"'PTRM input'!BW614","v":0},{"$f":"'PTRM input'!BX614","v":0},{"$f":"'PTRM input'!BY614","v":0},{"$f":"'PTRM input'!BU692","v":0},{"$f":"'PTRM input'!BV692","v":0},{"$f":"'PTRM input'!BW692","v":0},{"$f":"'PTRM input'!BX692","v":0},{"$f":"'PTRM input'!BY692","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E615","v":"DBC - Large capacity "},"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB615)","v":0},{"$f":"'PTRM input'!BC615","v":0},{"$f":"'PTRM input'!BD615","v":0},{"$f":"'PTRM input'!BE615","v":0},{"$f":"'PTRM input'!BF615","v":0},{"$f":"'PTRM input'!BG615","v":0},{"$f":"'PTRM input'!BC693","v":0},{"$f":"'PTRM input'!BD693","v":0},{"$f":"'PTRM input'!BE693","v":0},{"$f":"'PTRM input'!BF693","v":0},{"$f":"'PTRM input'!BG693","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH615)","v":0},{"$f":"'PTRM input'!BI615","v":0},{"$f":"'PTRM input'!BJ615","v":0},{"$f":"'PTRM input'!BK615","v":0},{"$f":"'PTRM input'!BL615","v":0},{"$f":"'PTRM input'!BM615","v":0},{"$f":"'PTRM input'!BI693","v":0},{"$f":"'PTRM input'!BJ693","v":0},{"$f":"'PTRM input'!BK693","v":0},{"$f":"'PTRM input'!BL693","v":0},{"$f":"'PTRM input'!BM693","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN615)","v":0},{"$f":"'PTRM input'!BO615","v":0},{"$f":"'PTRM input'!BP615","v":0},{"$f":"'PTRM input'!BQ615","v":0},{"$f":"'PTRM input'!BR615","v":0},{"$f":"'PTRM input'!BS615","v":0},{"$f":"'PTRM input'!BO693","v":0},{"$f":"'PTRM input'!BP693","v":0},{"$f":"'PTRM input'!BQ693","v":0},{"$f":"'PTRM input'!BR693","v":0},{"$f":"'PTRM input'!BS693","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT615)","v":0},{"$f":"'PTRM input'!BU615","v":0},{"$f":"'PTRM input'!BV615","v":0},{"$f":"'PTRM input'!BW615","v":0},{"$f":"'PTRM input'!BX615","v":0},{"$f":"'PTRM input'!BY615","v":0},{"$f":"'PTRM input'!BU693","v":0},{"$f":"'PTRM input'!BV693","v":0},{"$f":"'PTRM input'!BW693","v":0},{"$f":"'PTRM input'!BX693","v":0},{"$f":"'PTRM input'!BY693","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E616","v":"DBT - Large throughput"},"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB616)","v":0},{"$f":"'PTRM input'!BC616","v":0},{"$f":"'PTRM input'!BD616","v":0},{"$f":"'PTRM input'!BE616","v":0},{"$f":"'PTRM input'!BF616","v":0},{"$f":"'PTRM input'!BG616","v":0},{"$f":"'PTRM input'!BC694","v":0},{"$f":"'PTRM input'!BD694","v":0},{"$f":"'PTRM input'!BE694","v":0},{"$f":"'PTRM input'!BF694","v":0},{"$f":"'PTRM input'!BG694","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH616)","v":0},{"$f":"'PTRM input'!BI616","v":0},{"$f":"'PTRM input'!BJ616","v":0},{"$f":"'PTRM input'!BK616","v":0},{"$f":"'PTRM input'!BL616","v":0},{"$f":"'PTRM input'!BM616","v":0},{"$f":"'PTRM input'!BI694","v":0},{"$f":"'PTRM input'!BJ694","v":0},{"$f":"'PTRM input'!BK694","v":0},{"$f":"'PTRM input'!BL694","v":0},{"$f":"'PTRM input'!BM694","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN616)","v":0},{"$f":"'PTRM input'!BO616","v":0},{"$f":"'PTRM input'!BP616","v":0},{"$f":"'PTRM input'!BQ616","v":0},{"$f":"'PTRM input'!BR616","v":0},{"$f":"'PTRM input'!BS616","v":0},{"$f":"'PTRM input'!BO694","v":0},{"$f":"'PTRM input'!BP694","v":0},{"$f":"'PTRM input'!BQ694","v":0},{"$f":"'PTRM input'!BR694","v":0},{"$f":"'PTRM input'!BS694","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT616)","v":0},{"$f":"'PTRM input'!BU616","v":0},{"$f":"'PTRM input'!BV616","v":0},{"$f":"'PTRM input'!BW616","v":0},{"$f":"'PTRM input'!BX616","v":0},{"$f":"'PTRM input'!BY616","v":0},{"$f":"'PTRM input'!BU694","v":0},{"$f":"'PTRM input'!BV694","v":0},{"$f":"'PTRM input'!BW694","v":0},{"$f":"'PTRM input'!BX694","v":0},{"$f":"'PTRM input'!BY694","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E617","v":"Closed Tariff - 15+ Connections"},"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB617)","v":0},{"$f":"'PTRM input'!BC617","v":0},{"$f":"'PTRM input'!BD617","v":0},{"$f":"'PTRM input'!BE617","v":0},{"$f":"'PTRM input'!BF617","v":0},{"$f":"'PTRM input'!BG617","v":0},{"$f":"'PTRM input'!BC695","v":0},{"$f":"'PTRM input'!BD695","v":0},{"$f":"'PTRM input'!BE695","v":0},{"$f":"'PTRM input'!BF695","v":0},{"$f":"'PTRM input'!BG695","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH617)","v":0},{"$f":"'PTRM input'!BI617","v":0},{"$f":"'PTRM input'!BJ617","v":0},{"$f":"'PTRM input'!BK617","v":0},{"$f":"'PTRM input'!BL617","v":0},{"$f":"'PTRM input'!BM617","v":0},{"$f":"'PTRM input'!BI695","v":0},{"$f":"'PTRM input'!BJ695","v":0},{"$f":"'PTRM input'!BK695","v":0},{"$f":"'PTRM input'!BL695","v":0},{"$f":"'PTRM input'!BM695","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN617)","v":0},{"$f":"'PTRM input'!BO617","v":0},{"$f":"'PTRM input'!BP617","v":0},{"$f":"'PTRM input'!BQ617","v":0},{"$f":"'PTRM input'!BR617","v":0},{"$f":"'PTRM input'!BS617","v":0},{"$f":"'PTRM input'!BO695","v":0},{"$f":"'PTRM input'!BP695","v":0},{"$f":"'PTRM input'!BQ695","v":0},{"$f":"'PTRM input'!BR695","v":0},{"$f":"'PTRM input'!BS695","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT617)","v":0},{"$f":"'PTRM input'!BU617","v":0},{"$f":"'PTRM input'!BV617","v":0},{"$f":"'PTRM input'!BW617","v":0},{"$f":"'PTRM input'!BX617","v":0},{"$f":"'PTRM input'!BY617","v":0},{"$f":"'PTRM input'!BU695","v":0},{"$f":"'PTRM input'!BV695","v":0},{"$f":"'PTRM input'!BW695","v":0},{"$f":"'PTRM input'!BX695","v":0},{"$f":"'PTRM input'!BY695","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E618","v":"Large Business Metering Tariffs"},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F618)","v":0},{"$f":"'PTRM input'!G618","v":0},{"$f":"'PTRM input'!H618","v":0},{"$f":"'PTRM input'!I618","v":0},{"$f":"'PTRM input'!J618","v":0},{"$f":"'PTRM input'!K618","v":0},{"$f":"'PTRM input'!G696","v":0},{"$f":"'PTRM input'!H696","v":0},{"$f":"'PTRM input'!I696","v":0},{"$f":"'PTRM input'!J696","v":0},{"$f":"'PTRM input'!K696","v":0},{"$f":"'PTRM input'!G774","v":0},{"$f":"'PTRM input'!H774","v":0},{"$f":"'PTRM input'!I774","v":0},{"$f":"'PTRM input'!J774","v":0},{"$f":"'PTRM input'!K774","v":0},{"$f":"'PTRM input'!G852","v":0},{"$f":"'PTRM input'!H852","v":0},{"$f":"'PTRM input'!I852","v":0},{"$f":"'PTRM input'!J852","v":0},{"$f":"'PTRM input'!K852","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L618)","v":0},{"$f":"'PTRM input'!M618","v":0},{"$f":"'PTRM input'!N618","v":0},{"$f":"'PTRM input'!O618","v":0},{"$f":"'PTRM input'!P618","v":0},{"$f":"'PTRM input'!Q618","v":0},{"$f":"'PTRM input'!M696","v":0},{"$f":"'PTRM input'!N696","v":0},{"$f":"'PTRM input'!O696","v":0},{"$f":"'PTRM input'!P696","v":0},{"$f":"'PTRM input'!Q696","v":0},{"$f":"'PTRM input'!M774","v":0},{"$f":"'PTRM input'!N774","v":0},{"$f":"'PTRM input'!O774","v":0},{"$f":"'PTRM input'!P774","v":0},{"$f":"'PTRM input'!Q774","v":0},{"$f":"'PTRM input'!M852","v":0},{"$f":"'PTRM input'!N852","v":0},{"$f":"'PTRM input'!O852","v":0},{"$f":"'PTRM input'!P852","v":0},{"$f":"'PTRM input'!Q852","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R618)","v":0},{"$f":"'PTRM input'!S618","v":0},{"$f":"'PTRM input'!T618","v":0},{"$f":"'PTRM input'!U618","v":0},{"$f":"'PTRM input'!V618","v":0},{"$f":"'PTRM input'!W618","v":0},{"$f":"'PTRM input'!S696","v":0},{"$f":"'PTRM input'!T696","v":0},{"$f":"'PTRM input'!U696","v":0},{"$f":"'PTRM input'!V696","v":0},{"$f":"'PTRM input'!W696","v":0},{"$f":"'PTRM input'!S774","v":0},{"$f":"'PTRM input'!T774","v":0},{"$f":"'PTRM input'!U774","v":0},{"$f":"'PTRM input'!V774","v":0},{"$f":"'PTRM input'!W774","v":0},{"$f":"'PTRM input'!S852","v":0},{"$f":"'PTRM input'!T852","v":0},{"$f":"'PTRM input'!U852","v":0},{"$f":"'PTRM input'!V852","v":0},{"$f":"'PTRM input'!W852","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X618)","v":0},{"$f":"'PTRM input'!Y618","v":0},{"$f":"'PTRM input'!Z618","v":0},{"$f":"'PTRM input'!AA618","v":0},{"$f":"'PTRM input'!AB618","v":0},{"$f":"'PTRM input'!AC618","v":0},{"$f":"'PTRM input'!Y696","v":0},{"$f":"'PTRM input'!Z696","v":0},{"$f":"'PTRM input'!AA696","v":0},{"$f":"'PTRM input'!AB696","v":0},{"$f":"'PTRM input'!AC696","v":0},{"$f":"'PTRM input'!Y774","v":0},{"$f":"'PTRM input'!Z774","v":0},{"$f":"'PTRM input'!AA774","v":0},{"$f":"'PTRM input'!AB774","v":0},{"$f":"'PTRM input'!AC774","v":0},{"$f":"'PTRM input'!Y852","v":0},{"$f":"'PTRM input'!Z852","v":0},{"$f":"'PTRM input'!AA852","v":0},{"$f":"'PTRM input'!AB852","v":0},{"$f":"'PTRM input'!AC852","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD618)","v":0},{"$f":"'PTRM input'!AE618","v":0},{"$f":"'PTRM input'!AF618","v":0},{"$f":"'PTRM input'!AG618","v":0},{"$f":"'PTRM input'!AH618","v":0},{"$f":"'PTRM input'!AI618","v":0},{"$f":"'PTRM input'!AE696","v":0},{"$f":"'PTRM input'!AF696","v":0},{"$f":"'PTRM input'!AG696","v":0},{"$f":"'PTRM input'!AH696","v":0},{"$f":"'PTRM input'!AI696","v":0},{"$f":"'PTRM input'!AE774","v":0},{"$f":"'PTRM input'!AF774","v":0},{"$f":"'PTRM input'!AG774","v":0},{"$f":"'PTRM input'!AH774","v":0},{"$f":"'PTRM input'!AI774","v":0},{"$f":"'PTRM input'!AE852","v":0},{"$f":"'PTRM input'!AF852","v":0},{"$f":"'PTRM input'!AG852","v":0},{"$f":"'PTRM input'!AH852","v":0},{"$f":"'PTRM input'!AI852","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ618)","v":0},{"$f":"'PTRM input'!AK618","v":0},{"$f":"'PTRM input'!AL618","v":0},{"$f":"'PTRM input'!AM618","v":0},{"$f":"'PTRM input'!AN618","v":0},{"$f":"'PTRM input'!AO618","v":0},{"$f":"'PTRM input'!AK696","v":0},{"$f":"'PTRM input'!AL696","v":0},{"$f":"'PTRM input'!AM696","v":0},{"$f":"'PTRM input'!AN696","v":0},{"$f":"'PTRM input'!AO696","v":0},{"$f":"'PTRM input'!AK774","v":0},{"$f":"'PTRM input'!AL774","v":0},{"$f":"'PTRM input'!AM774","v":0},{"$f":"'PTRM input'!AN774","v":0},{"$f":"'PTRM input'!AO774","v":0},{"$f":"'PTRM input'!AK852","v":0},{"$f":"'PTRM input'!AL852","v":0},{"$f":"'PTRM input'!AM852","v":0},{"$f":"'PTRM input'!AN852","v":0},{"$f":"'PTRM input'!AO852","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP618)","v":0},{"$f":"'PTRM input'!AQ618","v":0},{"$f":"'PTRM input'!AR618","v":0},{"$f":"'PTRM input'!AS618","v":0},{"$f":"'PTRM input'!AT618","v":0},{"$f":"'PTRM input'!AU618","v":0},{"$f":"'PTRM input'!AQ696","v":0},{"$f":"'PTRM input'!AR696","v":0},{"$f":"'PTRM input'!AS696","v":0},{"$f":"'PTRM input'!AT696","v":0},{"$f":"'PTRM input'!AU696","v":0},{"$f":"'PTRM input'!AQ774","v":0},{"$f":"'PTRM input'!AR774","v":0},{"$f":"'PTRM input'!AS774","v":0},{"$f":"'PTRM input'!AT774","v":0},{"$f":"'PTRM input'!AU774","v":0},{"$f":"'PTRM input'!AQ852","v":0},{"$f":"'PTRM input'!AR852","v":0},{"$f":"'PTRM input'!AS852","v":0},{"$f":"'PTRM input'!AT852","v":0},{"$f":"'PTRM input'!AU852","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV618)","v":0},{"$f":"'PTRM input'!AW618","v":0},{"$f":"'PTRM input'!AX618","v":0},{"$f":"'PTRM input'!AY618","v":0},{"$f":"'PTRM input'!AZ618","v":0},{"$f":"'PTRM input'!BA618","v":0},{"$f":"'PTRM input'!AW696","v":0},{"$f":"'PTRM input'!AX696","v":0},{"$f":"'PTRM input'!AY696","v":0},{"$f":"'PTRM input'!AZ696","v":0},{"$f":"'PTRM input'!BA696","v":0},{"$f":"'PTRM input'!AW774","v":0},{"$f":"'PTRM input'!AX774","v":0},{"$f":"'PTRM input'!AY774","v":0},{"$f":"'PTRM input'!AZ774","v":0},{"$f":"'PTRM input'!BA774","v":0},{"$f":"'PTRM input'!AW852","v":0},{"$f":"'PTRM input'!AX852","v":0},{"$f":"'PTRM input'!AY852","v":0},{"$f":"'PTRM input'!AZ852","v":0},{"$f":"'PTRM input'!BA852","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB618)","v":0},{"$f":"'PTRM input'!BC618","v":0},{"$f":"'PTRM input'!BD618","v":0},{"$f":"'PTRM input'!BE618","v":0},{"$f":"'PTRM input'!BF618","v":0},{"$f":"'PTRM input'!BG618","v":0},{"$f":"'PTRM input'!BC696","v":0},{"$f":"'PTRM input'!BD696","v":0},{"$f":"'PTRM input'!BE696","v":0},{"$f":"'PTRM input'!BF696","v":0},{"$f":"'PTRM input'!BG696","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH618)","v":0},{"$f":"'PTRM input'!BI618","v":0},{"$f":"'PTRM input'!BJ618","v":0},{"$f":"'PTRM input'!BK618","v":0},{"$f":"'PTRM input'!BL618","v":0},{"$f":"'PTRM input'!BM618","v":0},{"$f":"'PTRM input'!BI696","v":0},{"$f":"'PTRM input'!BJ696","v":0},{"$f":"'PTRM input'!BK696","v":0},{"$f":"'PTRM input'!BL696","v":0},{"$f":"'PTRM input'!BM696","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN618)","v":0},{"$f":"'PTRM input'!BO618","v":0},{"$f":"'PTRM input'!BP618","v":0},{"$f":"'PTRM input'!BQ618","v":0},{"$f":"'PTRM input'!BR618","v":0},{"$f":"'PTRM input'!BS618","v":0},{"$f":"'PTRM input'!BO696","v":0},{"$f":"'PTRM input'!BP696","v":0},{"$f":"'PTRM input'!BQ696","v":0},{"$f":"'PTRM input'!BR696","v":0},{"$f":"'PTRM input'!BS696","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT618)","v":0},{"$f":"'PTRM input'!BU618","v":0},{"$f":"'PTRM input'!BV618","v":0},{"$f":"'PTRM input'!BW618","v":0},{"$f":"'PTRM input'!BX618","v":0},{"$f":"'PTRM input'!BY618","v":0},{"$f":"'PTRM input'!BU696","v":0},{"$f":"'PTRM input'!BV696","v":0},{"$f":"'PTRM input'!BW696","v":0},{"$f":"'PTRM input'!BX696","v":0},{"$f":"'PTRM input'!BY696","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E619","v":"Metering - Single Meter"},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F619)","v":0},{"$f":"'PTRM input'!G619","v":0},{"$f":"'PTRM input'!H619","v":0},{"$f":"'PTRM input'!I619","v":0},{"$f":"'PTRM input'!J619","v":0},{"$f":"'PTRM input'!K619","v":0},{"$f":"'PTRM input'!G697","v":0},{"$f":"'PTRM input'!H697","v":0},{"$f":"'PTRM input'!I697","v":0},{"$f":"'PTRM input'!J697","v":0},{"$f":"'PTRM input'!K697","v":0},{"$f":"'PTRM input'!G775","v":0},{"$f":"'PTRM input'!H775","v":0},{"$f":"'PTRM input'!I775","v":0},{"$f":"'PTRM input'!J775","v":0},{"$f":"'PTRM input'!K775","v":0},{"$f":"'PTRM input'!G853","v":0},{"$f":"'PTRM input'!H853","v":0},{"$f":"'PTRM input'!I853","v":0},{"$f":"'PTRM input'!J853","v":0},{"$f":"'PTRM input'!K853","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L619)","v":0},{"$f":"'PTRM input'!M619","v":0},{"$f":"'PTRM input'!N619","v":0},{"$f":"'PTRM input'!O619","v":0},{"$f":"'PTRM input'!P619","v":0},{"$f":"'PTRM input'!Q619","v":0},{"$f":"'PTRM input'!M697","v":0},{"$f":"'PTRM input'!N697","v":0},{"$f":"'PTRM input'!O697","v":0},{"$f":"'PTRM input'!P697","v":0},{"$f":"'PTRM input'!Q697","v":0},{"$f":"'PTRM input'!M775","v":0},{"$f":"'PTRM input'!N775","v":0},{"$f":"'PTRM input'!O775","v":0},{"$f":"'PTRM input'!P775","v":0},{"$f":"'PTRM input'!Q775","v":0},{"$f":"'PTRM input'!M853","v":0},{"$f":"'PTRM input'!N853","v":0},{"$f":"'PTRM input'!O853","v":0},{"$f":"'PTRM input'!P853","v":0},{"$f":"'PTRM input'!Q853","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R619)","v":0},{"$f":"'PTRM input'!S619","v":0},{"$f":"'PTRM input'!T619","v":0},{"$f":"'PTRM input'!U619","v":0},{"$f":"'PTRM input'!V619","v":0},{"$f":"'PTRM input'!W619","v":0},{"$f":"'PTRM input'!S697","v":0},{"$f":"'PTRM input'!T697","v":0},{"$f":"'PTRM input'!U697","v":0},{"$f":"'PTRM input'!V697","v":0},{"$f":"'PTRM input'!W697","v":0},{"$f":"'PTRM input'!S775","v":0},{"$f":"'PTRM input'!T775","v":0},{"$f":"'PTRM input'!U775","v":0},{"$f":"'PTRM input'!V775","v":0},{"$f":"'PTRM input'!W775","v":0},{"$f":"'PTRM input'!S853","v":0},{"$f":"'PTRM input'!T853","v":0},{"$f":"'PTRM input'!U853","v":0},{"$f":"'PTRM input'!V853","v":0},{"$f":"'PTRM input'!W853","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X619)","v":0},{"$f":"'PTRM input'!Y619","v":0},{"$f":"'PTRM input'!Z619","v":0},{"$f":"'PTRM input'!AA619","v":0},{"$f":"'PTRM input'!AB619","v":0},{"$f":"'PTRM input'!AC619","v":0},{"$f":"'PTRM input'!Y697","v":0},{"$f":"'PTRM input'!Z697","v":0},{"$f":"'PTRM input'!AA697","v":0},{"$f":"'PTRM input'!AB697","v":0},{"$f":"'PTRM input'!AC697","v":0},{"$f":"'PTRM input'!Y775","v":0},{"$f":"'PTRM input'!Z775","v":0},{"$f":"'PTRM input'!AA775","v":0},{"$f":"'PTRM input'!AB775","v":0},{"$f":"'PTRM input'!AC775","v":0},{"$f":"'PTRM input'!Y853","v":0},{"$f":"'PTRM input'!Z853","v":0},{"$f":"'PTRM input'!AA853","v":0},{"$f":"'PTRM input'!AB853","v":0},{"$f":"'PTRM input'!AC853","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD619)","v":0},{"$f":"'PTRM input'!AE619","v":0},{"$f":"'PTRM input'!AF619","v":0},{"$f":"'PTRM input'!AG619","v":0},{"$f":"'PTRM input'!AH619","v":0},{"$f":"'PTRM input'!AI619","v":0},{"$f":"'PTRM input'!AE697","v":0},{"$f":"'PTRM input'!AF697","v":0},{"$f":"'PTRM input'!AG697","v":0},{"$f":"'PTRM input'!AH697","v":0},{"$f":"'PTRM input'!AI697","v":0},{"$f":"'PTRM input'!AE775","v":0},{"$f":"'PTRM input'!AF775","v":0},{"$f":"'PTRM input'!AG775","v":0},{"$f":"'PTRM input'!AH775","v":0},{"$f":"'PTRM input'!AI775","v":0},{"$f":"'PTRM input'!AE853","v":0},{"$f":"'PTRM input'!AF853","v":0},{"$f":"'PTRM input'!AG853","v":0},{"$f":"'PTRM input'!AH853","v":0},{"$f":"'PTRM input'!AI853","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ619)","v":0},{"$f":"'PTRM input'!AK619","v":0},{"$f":"'PTRM input'!AL619","v":0},{"$f":"'PTRM input'!AM619","v":0},{"$f":"'PTRM input'!AN619","v":0},{"$f":"'PTRM input'!AO619","v":0},{"$f":"'PTRM input'!AK697","v":0},{"$f":"'PTRM input'!AL697","v":0},{"$f":"'PTRM input'!AM697","v":0},{"$f":"'PTRM input'!AN697","v":0},{"$f":"'PTRM input'!AO697","v":0},{"$f":"'PTRM input'!AK775","v":0},{"$f":"'PTRM input'!AL775","v":0},{"$f":"'PTRM input'!AM775","v":0},{"$f":"'PTRM input'!AN775","v":0},{"$f":"'PTRM input'!AO775","v":0},{"$f":"'PTRM input'!AK853","v":0},{"$f":"'PTRM input'!AL853","v":0},{"$f":"'PTRM input'!AM853","v":0},{"$f":"'PTRM input'!AN853","v":0},{"$f":"'PTRM input'!AO853","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP619)","v":0},{"$f":"'PTRM input'!AQ619","v":0},{"$f":"'PTRM input'!AR619","v":0},{"$f":"'PTRM input'!AS619","v":0},{"$f":"'PTRM input'!AT619","v":0},{"$f":"'PTRM input'!AU619","v":0},{"$f":"'PTRM input'!AQ697","v":0},{"$f":"'PTRM input'!AR697","v":0},{"$f":"'PTRM input'!AS697","v":0},{"$f":"'PTRM input'!AT697","v":0},{"$f":"'PTRM input'!AU697","v":0},{"$f":"'PTRM input'!AQ775","v":0},{"$f":"'PTRM input'!AR775","v":0},{"$f":"'PTRM input'!AS775","v":0},{"$f":"'PTRM input'!AT775","v":0},{"$f":"'PTRM input'!AU775","v":0},{"$f":"'PTRM input'!AQ853","v":0},{"$f":"'PTRM input'!AR853","v":0},{"$f":"'PTRM input'!AS853","v":0},{"$f":"'PTRM input'!AT853","v":0},{"$f":"'PTRM input'!AU853","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV619)","v":0},{"$f":"'PTRM input'!AW619","v":0},{"$f":"'PTRM input'!AX619","v":0},{"$f":"'PTRM input'!AY619","v":0},{"$f":"'PTRM input'!AZ619","v":0},{"$f":"'PTRM input'!BA619","v":0},{"$f":"'PTRM input'!AW697","v":0},{"$f":"'PTRM input'!AX697","v":0},{"$f":"'PTRM input'!AY697","v":0},{"$f":"'PTRM input'!AZ697","v":0},{"$f":"'PTRM input'!BA697","v":0},{"$f":"'PTRM input'!AW775","v":0},{"$f":"'PTRM input'!AX775","v":0},{"$f":"'PTRM input'!AY775","v":0},{"$f":"'PTRM input'!AZ775","v":0},{"$f":"'PTRM input'!BA775","v":0},{"$f":"'PTRM input'!AW853","v":0},{"$f":"'PTRM input'!AX853","v":0},{"$f":"'PTRM input'!AY853","v":0},{"$f":"'PTRM input'!AZ853","v":0},{"$f":"'PTRM input'!BA853","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB619)","v":0},{"$f":"'PTRM input'!BC619","v":0},{"$f":"'PTRM input'!BD619","v":0},{"$f":"'PTRM input'!BE619","v":0},{"$f":"'PTRM input'!BF619","v":0},{"$f":"'PTRM input'!BG619","v":0},{"$f":"'PTRM input'!BC697","v":0},{"$f":"'PTRM input'!BD697","v":0},{"$f":"'PTRM input'!BE697","v":0},{"$f":"'PTRM input'!BF697","v":0},{"$f":"'PTRM input'!BG697","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH619)","v":0},{"$f":"'PTRM input'!BI619","v":0},{"$f":"'PTRM input'!BJ619","v":0},{"$f":"'PTRM input'!BK619","v":0},{"$f":"'PTRM input'!BL619","v":0},{"$f":"'PTRM input'!BM619","v":0},{"$f":"'PTRM input'!BI697","v":0},{"$f":"'PTRM input'!BJ697","v":0},{"$f":"'PTRM input'!BK697","v":0},{"$f":"'PTRM input'!BL697","v":0},{"$f":"'PTRM input'!BM697","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN619)","v":0},{"$f":"'PTRM input'!BO619","v":0},{"$f":"'PTRM input'!BP619","v":0},{"$f":"'PTRM input'!BQ619","v":0},{"$f":"'PTRM input'!BR619","v":0},{"$f":"'PTRM input'!BS619","v":0},{"$f":"'PTRM input'!BO697","v":0},{"$f":"'PTRM input'!BP697","v":0},{"$f":"'PTRM input'!BQ697","v":0},{"$f":"'PTRM input'!BR697","v":0},{"$f":"'PTRM input'!BS697","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT619)","v":0},{"$f":"'PTRM input'!BU619","v":0},{"$f":"'PTRM input'!BV619","v":0},{"$f":"'PTRM input'!BW619","v":0},{"$f":"'PTRM input'!BX619","v":0},{"$f":"'PTRM input'!BY619","v":0},{"$f":"'PTRM input'!BU697","v":0},{"$f":"'PTRM input'!BV697","v":0},{"$f":"'PTRM input'!BW697","v":0},{"$f":"'PTRM input'!BX697","v":0},{"$f":"'PTRM input'!BY697","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E620","v":"MHQ < 16 GJ/hr"},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F620)","v":25.995442632248729},{"$f":"'PTRM input'!G620","v":25.995442632248729},{"$f":"'PTRM input'!H620","v":25.37650352195709},{"$f":"'PTRM input'!I620","v":25.37650352195709},{"$f":"'PTRM input'!J620","v":24.138625301373821},{"$f":"'PTRM input'!K620","v":23.519686191082183},{"$f":"'PTRM input'!G698","v":23.519686191082183},{"$f":"'PTRM input'!H698","v":23.519686191082183},{"$f":"'PTRM input'!I698","v":23.519686191082183},{"$f":"'PTRM input'!J698","v":23.519686191082183},{"$f":"'PTRM input'!K698","v":23.519686191082183},{"$f":"'PTRM input'!G776","v":23.519686191082183},{"$f":"'PTRM input'!H776","v":23.519686191082183},{"$f":"'PTRM input'!I776","v":23.519686191082183},{"$f":"'PTRM input'!J776","v":23.519686191082183},{"$f":"'PTRM input'!K776","v":16.711355977874184},{"$f":"'PTRM input'!G854","v":16.711355977874184},{"$f":"'PTRM input'!H854","v":16.711355977874184},{"$f":"'PTRM input'!I854","v":16.711355977874184},{"$f":"'PTRM input'!J854","v":11.140903985249455},{"$f":"'PTRM input'!K854","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L620)","v":0},{"$f":"'PTRM input'!M620","v":0},{"$f":"'PTRM input'!N620","v":0},{"$f":"'PTRM input'!O620","v":0},{"$f":"'PTRM input'!P620","v":0},{"$f":"'PTRM input'!Q620","v":0},{"$f":"'PTRM input'!M698","v":0},{"$f":"'PTRM input'!N698","v":0},{"$f":"'PTRM input'!O698","v":0},{"$f":"'PTRM input'!P698","v":0},{"$f":"'PTRM input'!Q698","v":0},{"$f":"'PTRM input'!M776","v":0},{"$f":"'PTRM input'!N776","v":0},{"$f":"'PTRM input'!O776","v":0},{"$f":"'PTRM input'!P776","v":0},{"$f":"'PTRM input'!Q776","v":0},{"$f":"'PTRM input'!M854","v":0},{"$f":"'PTRM input'!N854","v":0},{"$f":"'PTRM input'!O854","v":0},{"$f":"'PTRM input'!P854","v":0},{"$f":"'PTRM input'!Q854","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R620)","v":0},{"$f":"'PTRM input'!S620","v":0},{"$f":"'PTRM input'!T620","v":0},{"$f":"'PTRM input'!U620","v":0},{"$f":"'PTRM input'!V620","v":0},{"$f":"'PTRM input'!W620","v":0},{"$f":"'PTRM input'!S698","v":0},{"$f":"'PTRM input'!T698","v":0},{"$f":"'PTRM input'!U698","v":0},{"$f":"'PTRM input'!V698","v":0},{"$f":"'PTRM input'!W698","v":0},{"$f":"'PTRM input'!S776","v":0},{"$f":"'PTRM input'!T776","v":0},{"$f":"'PTRM input'!U776","v":0},{"$f":"'PTRM input'!V776","v":0},{"$f":"'PTRM input'!W776","v":0},{"$f":"'PTRM input'!S854","v":0},{"$f":"'PTRM input'!T854","v":0},{"$f":"'PTRM input'!U854","v":0},{"$f":"'PTRM input'!V854","v":0},{"$f":"'PTRM input'!W854","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X620)","v":0},{"$f":"'PTRM input'!Y620","v":0},{"$f":"'PTRM input'!Z620","v":0},{"$f":"'PTRM input'!AA620","v":0},{"$f":"'PTRM input'!AB620","v":0},{"$f":"'PTRM input'!AC620","v":0},{"$f":"'PTRM input'!Y698","v":0},{"$f":"'PTRM input'!Z698","v":0},{"$f":"'PTRM input'!AA698","v":0},{"$f":"'PTRM input'!AB698","v":0},{"$f":"'PTRM input'!AC698","v":0},{"$f":"'PTRM input'!Y776","v":0},{"$f":"'PTRM input'!Z776","v":0},{"$f":"'PTRM input'!AA776","v":0},{"$f":"'PTRM input'!AB776","v":0},{"$f":"'PTRM input'!AC776","v":0},{"$f":"'PTRM input'!Y854","v":0},{"$f":"'PTRM input'!Z854","v":0},{"$f":"'PTRM input'!AA854","v":0},{"$f":"'PTRM input'!AB854","v":0},{"$f":"'PTRM input'!AC854","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD620)","v":0},{"$f":"'PTRM input'!AE620","v":0},{"$f":"'PTRM input'!AF620","v":0},{"$f":"'PTRM input'!AG620","v":0},{"$f":"'PTRM input'!AH620","v":0},{"$f":"'PTRM input'!AI620","v":0},{"$f":"'PTRM input'!AE698","v":0},{"$f":"'PTRM input'!AF698","v":0},{"$f":"'PTRM input'!AG698","v":0},{"$f":"'PTRM input'!AH698","v":0},{"$f":"'PTRM input'!AI698","v":0},{"$f":"'PTRM input'!AE776","v":0},{"$f":"'PTRM input'!AF776","v":0},{"$f":"'PTRM input'!AG776","v":0},{"$f":"'PTRM input'!AH776","v":0},{"$f":"'PTRM input'!AI776","v":0},{"$f":"'PTRM input'!AE854","v":0},{"$f":"'PTRM input'!AF854","v":0},{"$f":"'PTRM input'!AG854","v":0},{"$f":"'PTRM input'!AH854","v":0},{"$f":"'PTRM input'!AI854","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ620)","v":0},{"$f":"'PTRM input'!AK620","v":0},{"$f":"'PTRM input'!AL620","v":0},{"$f":"'PTRM input'!AM620","v":0},{"$f":"'PTRM input'!AN620","v":0},{"$f":"'PTRM input'!AO620","v":0},{"$f":"'PTRM input'!AK698","v":0},{"$f":"'PTRM input'!AL698","v":0},{"$f":"'PTRM input'!AM698","v":0},{"$f":"'PTRM input'!AN698","v":0},{"$f":"'PTRM input'!AO698","v":0},{"$f":"'PTRM input'!AK776","v":0},{"$f":"'PTRM input'!AL776","v":0},{"$f":"'PTRM input'!AM776","v":0},{"$f":"'PTRM input'!AN776","v":0},{"$f":"'PTRM input'!AO776","v":0},{"$f":"'PTRM input'!AK854","v":0},{"$f":"'PTRM input'!AL854","v":0},{"$f":"'PTRM input'!AM854","v":0},{"$f":"'PTRM input'!AN854","v":0},{"$f":"'PTRM input'!AO854","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP620)","v":0},{"$f":"'PTRM input'!AQ620","v":0},{"$f":"'PTRM input'!AR620","v":0},{"$f":"'PTRM input'!AS620","v":0},{"$f":"'PTRM input'!AT620","v":0},{"$f":"'PTRM input'!AU620","v":0},{"$f":"'PTRM input'!AQ698","v":0},{"$f":"'PTRM input'!AR698","v":0},{"$f":"'PTRM input'!AS698","v":0},{"$f":"'PTRM input'!AT698","v":0},{"$f":"'PTRM input'!AU698","v":0},{"$f":"'PTRM input'!AQ776","v":0},{"$f":"'PTRM input'!AR776","v":0},{"$f":"'PTRM input'!AS776","v":0},{"$f":"'PTRM input'!AT776","v":0},{"$f":"'PTRM input'!AU776","v":0},{"$f":"'PTRM input'!AQ854","v":0},{"$f":"'PTRM input'!AR854","v":0},{"$f":"'PTRM input'!AS854","v":0},{"$f":"'PTRM input'!AT854","v":0},{"$f":"'PTRM input'!AU854","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV620)","v":0},{"$f":"'PTRM input'!AW620","v":0},{"$f":"'PTRM input'!AX620","v":0},{"$f":"'PTRM input'!AY620","v":0},{"$f":"'PTRM input'!AZ620","v":0},{"$f":"'PTRM input'!BA620","v":0},{"$f":"'PTRM input'!AW698","v":0},{"$f":"'PTRM input'!AX698","v":0},{"$f":"'PTRM input'!AY698","v":0},{"$f":"'PTRM input'!AZ698","v":0},{"$f":"'PTRM input'!BA698","v":0},{"$f":"'PTRM input'!AW776","v":0},{"$f":"'PTRM input'!AX776","v":0},{"$f":"'PTRM input'!AY776","v":0},{"$f":"'PTRM input'!AZ776","v":0},{"$f":"'PTRM input'!BA776","v":0},{"$f":"'PTRM input'!AW854","v":0},{"$f":"'PTRM input'!AX854","v":0},{"$f":"'PTRM input'!AY854","v":0},{"$f":"'PTRM input'!AZ854","v":0},{"$f":"'PTRM input'!BA854","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB620)","v":0},{"$f":"'PTRM input'!BC620","v":0},{"$f":"'PTRM input'!BD620","v":0},{"$f":"'PTRM input'!BE620","v":0},{"$f":"'PTRM input'!BF620","v":0},{"$f":"'PTRM input'!BG620","v":0},{"$f":"'PTRM input'!BC698","v":0},{"$f":"'PTRM input'!BD698","v":0},{"$f":"'PTRM input'!BE698","v":0},{"$f":"'PTRM input'!BF698","v":0},{"$f":"'PTRM input'!BG698","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH620)","v":0},{"$f":"'PTRM input'!BI620","v":0},{"$f":"'PTRM input'!BJ620","v":0},{"$f":"'PTRM input'!BK620","v":0},{"$f":"'PTRM input'!BL620","v":0},{"$f":"'PTRM input'!BM620","v":0},{"$f":"'PTRM input'!BI698","v":0},{"$f":"'PTRM input'!BJ698","v":0},{"$f":"'PTRM input'!BK698","v":0},{"$f":"'PTRM input'!BL698","v":0},{"$f":"'PTRM input'!BM698","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN620)","v":0},{"$f":"'PTRM input'!BO620","v":0},{"$f":"'PTRM input'!BP620","v":0},{"$f":"'PTRM input'!BQ620","v":0},{"$f":"'PTRM input'!BR620","v":0},{"$f":"'PTRM input'!BS620","v":0},{"$f":"'PTRM input'!BO698","v":0},{"$f":"'PTRM input'!BP698","v":0},{"$f":"'PTRM input'!BQ698","v":0},{"$f":"'PTRM input'!BR698","v":0},{"$f":"'PTRM input'!BS698","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT620)","v":0},{"$f":"'PTRM input'!BU620","v":0},{"$f":"'PTRM input'!BV620","v":0},{"$f":"'PTRM input'!BW620","v":0},{"$f":"'PTRM input'!BX620","v":0},{"$f":"'PTRM input'!BY620","v":0},{"$f":"'PTRM input'!BU698","v":0},{"$f":"'PTRM input'!BV698","v":0},{"$f":"'PTRM input'!BW698","v":0},{"$f":"'PTRM input'!BX698","v":0},{"$f":"'PTRM input'!BY698","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E621","v":"16 to < 50 GJ/hr"},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F621)","v":12.03287671232877},{"$f":"'PTRM input'!G621","v":12.03287671232877},{"$f":"'PTRM input'!H621","v":11.746379647749514},{"$f":"'PTRM input'!I621","v":11.746379647749514},{"$f":"'PTRM input'!J621","v":11.173385518591001},{"$f":"'PTRM input'!K621","v":10.886888454011745},{"$f":"'PTRM input'!G699","v":10.886888454011745},{"$f":"'PTRM input'!H699","v":10.886888454011745},{"$f":"'PTRM input'!I699","v":10.886888454011745},{"$f":"'PTRM input'!J699","v":10.886888454011745},{"$f":"'PTRM input'!K699","v":10.886888454011745},{"$f":"'PTRM input'!G777","v":10.886888454011745},{"$f":"'PTRM input'!H777","v":10.886888454011745},{"$f":"'PTRM input'!I777","v":10.886888454011745},{"$f":"'PTRM input'!J777","v":10.886888454011745},{"$f":"'PTRM input'!K777","v":7.7354207436399243},{"$f":"'PTRM input'!G855","v":7.7354207436399243},{"$f":"'PTRM input'!H855","v":7.7354207436399243},{"$f":"'PTRM input'!I855","v":7.7354207436399243},{"$f":"'PTRM input'!J855","v":5.1569471624266159},{"$f":"'PTRM input'!K855","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L621)","v":0},{"$f":"'PTRM input'!M621","v":0},{"$f":"'PTRM input'!N621","v":0},{"$f":"'PTRM input'!O621","v":0},{"$f":"'PTRM input'!P621","v":0},{"$f":"'PTRM input'!Q621","v":0},{"$f":"'PTRM input'!M699","v":0},{"$f":"'PTRM input'!N699","v":0},{"$f":"'PTRM input'!O699","v":0},{"$f":"'PTRM input'!P699","v":0},{"$f":"'PTRM input'!Q699","v":0},{"$f":"'PTRM input'!M777","v":0},{"$f":"'PTRM input'!N777","v":0},{"$f":"'PTRM input'!O777","v":0},{"$f":"'PTRM input'!P777","v":0},{"$f":"'PTRM input'!Q777","v":0},{"$f":"'PTRM input'!M855","v":0},{"$f":"'PTRM input'!N855","v":0},{"$f":"'PTRM input'!O855","v":0},{"$f":"'PTRM input'!P855","v":0},{"$f":"'PTRM input'!Q855","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R621)","v":0},{"$f":"'PTRM input'!S621","v":0},{"$f":"'PTRM input'!T621","v":0},{"$f":"'PTRM input'!U621","v":0},{"$f":"'PTRM input'!V621","v":0},{"$f":"'PTRM input'!W621","v":0},{"$f":"'PTRM input'!S699","v":0},{"$f":"'PTRM input'!T699","v":0},{"$f":"'PTRM input'!U699","v":0},{"$f":"'PTRM input'!V699","v":0},{"$f":"'PTRM input'!W699","v":0},{"$f":"'PTRM input'!S777","v":0},{"$f":"'PTRM input'!T777","v":0},{"$f":"'PTRM input'!U777","v":0},{"$f":"'PTRM input'!V777","v":0},{"$f":"'PTRM input'!W777","v":0},{"$f":"'PTRM input'!S855","v":0},{"$f":"'PTRM input'!T855","v":0},{"$f":"'PTRM input'!U855","v":0},{"$f":"'PTRM input'!V855","v":0},{"$f":"'PTRM input'!W855","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X621)","v":0},{"$f":"'PTRM input'!Y621","v":0},{"$f":"'PTRM input'!Z621","v":0},{"$f":"'PTRM input'!AA621","v":0},{"$f":"'PTRM input'!AB621","v":0},{"$f":"'PTRM input'!AC621","v":0},{"$f":"'PTRM input'!Y699","v":0},{"$f":"'PTRM input'!Z699","v":0},{"$f":"'PTRM input'!AA699","v":0},{"$f":"'PTRM input'!AB699","v":0},{"$f":"'PTRM input'!AC699","v":0},{"$f":"'PTRM input'!Y777","v":0},{"$f":"'PTRM input'!Z777","v":0},{"$f":"'PTRM input'!AA777","v":0},{"$f":"'PTRM input'!AB777","v":0},{"$f":"'PTRM input'!AC777","v":0},{"$f":"'PTRM input'!Y855","v":0},{"$f":"'PTRM input'!Z855","v":0},{"$f":"'PTRM input'!AA855","v":0},{"$f":"'PTRM input'!AB855","v":0},{"$f":"'PTRM input'!AC855","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD621)","v":0},{"$f":"'PTRM input'!AE621","v":0},{"$f":"'PTRM input'!AF621","v":0},{"$f":"'PTRM input'!AG621","v":0},{"$f":"'PTRM input'!AH621","v":0},{"$f":"'PTRM input'!AI621","v":0},{"$f":"'PTRM input'!AE699","v":0},{"$f":"'PTRM input'!AF699","v":0},{"$f":"'PTRM input'!AG699","v":0},{"$f":"'PTRM input'!AH699","v":0},{"$f":"'PTRM input'!AI699","v":0},{"$f":"'PTRM input'!AE777","v":0},{"$f":"'PTRM input'!AF777","v":0},{"$f":"'PTRM input'!AG777","v":0},{"$f":"'PTRM input'!AH777","v":0},{"$f":"'PTRM input'!AI777","v":0},{"$f":"'PTRM input'!AE855","v":0},{"$f":"'PTRM input'!AF855","v":0},{"$f":"'PTRM input'!AG855","v":0},{"$f":"'PTRM input'!AH855","v":0},{"$f":"'PTRM input'!AI855","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ621)","v":0},{"$f":"'PTRM input'!AK621","v":0},{"$f":"'PTRM input'!AL621","v":0},{"$f":"'PTRM input'!AM621","v":0},{"$f":"'PTRM input'!AN621","v":0},{"$f":"'PTRM input'!AO621","v":0},{"$f":"'PTRM input'!AK699","v":0},{"$f":"'PTRM input'!AL699","v":0},{"$f":"'PTRM input'!AM699","v":0},{"$f":"'PTRM input'!AN699","v":0},{"$f":"'PTRM input'!AO699","v":0},{"$f":"'PTRM input'!AK777","v":0},{"$f":"'PTRM input'!AL777","v":0},{"$f":"'PTRM input'!AM777","v":0},{"$f":"'PTRM input'!AN777","v":0},{"$f":"'PTRM input'!AO777","v":0},{"$f":"'PTRM input'!AK855","v":0},{"$f":"'PTRM input'!AL855","v":0},{"$f":"'PTRM input'!AM855","v":0},{"$f":"'PTRM input'!AN855","v":0},{"$f":"'PTRM input'!AO855","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP621)","v":0},{"$f":"'PTRM input'!AQ621","v":0},{"$f":"'PTRM input'!AR621","v":0},{"$f":"'PTRM input'!AS621","v":0},{"$f":"'PTRM input'!AT621","v":0},{"$f":"'PTRM input'!AU621","v":0},{"$f":"'PTRM input'!AQ699","v":0},{"$f":"'PTRM input'!AR699","v":0},{"$f":"'PTRM input'!AS699","v":0},{"$f":"'PTRM input'!AT699","v":0},{"$f":"'PTRM input'!AU699","v":0},{"$f":"'PTRM input'!AQ777","v":0},{"$f":"'PTRM input'!AR777","v":0},{"$f":"'PTRM input'!AS777","v":0},{"$f":"'PTRM input'!AT777","v":0},{"$f":"'PTRM input'!AU777","v":0},{"$f":"'PTRM input'!AQ855","v":0},{"$f":"'PTRM input'!AR855","v":0},{"$f":"'PTRM input'!AS855","v":0},{"$f":"'PTRM input'!AT855","v":0},{"$f":"'PTRM input'!AU855","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV621)","v":0},{"$f":"'PTRM input'!AW621","v":0},{"$f":"'PTRM input'!AX621","v":0},{"$f":"'PTRM input'!AY621","v":0},{"$f":"'PTRM input'!AZ621","v":0},{"$f":"'PTRM input'!BA621","v":0},{"$f":"'PTRM input'!AW699","v":0},{"$f":"'PTRM input'!AX699","v":0},{"$f":"'PTRM input'!AY699","v":0},{"$f":"'PTRM input'!AZ699","v":0},{"$f":"'PTRM input'!BA699","v":0},{"$f":"'PTRM input'!AW777","v":0},{"$f":"'PTRM input'!AX777","v":0},{"$f":"'PTRM input'!AY777","v":0},{"$f":"'PTRM input'!AZ777","v":0},{"$f":"'PTRM input'!BA777","v":0},{"$f":"'PTRM input'!AW855","v":0},{"$f":"'PTRM input'!AX855","v":0},{"$f":"'PTRM input'!AY855","v":0},{"$f":"'PTRM input'!AZ855","v":0},{"$f":"'PTRM input'!BA855","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB621)","v":0},{"$f":"'PTRM input'!BC621","v":0},{"$f":"'PTRM input'!BD621","v":0},{"$f":"'PTRM input'!BE621","v":0},{"$f":"'PTRM input'!BF621","v":0},{"$f":"'PTRM input'!BG621","v":0},{"$f":"'PTRM input'!BC699","v":0},{"$f":"'PTRM input'!BD699","v":0},{"$f":"'PTRM input'!BE699","v":0},{"$f":"'PTRM input'!BF699","v":0},{"$f":"'PTRM input'!BG699","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH621)","v":0},{"$f":"'PTRM input'!BI621","v":0},{"$f":"'PTRM input'!BJ621","v":0},{"$f":"'PTRM input'!BK621","v":0},{"$f":"'PTRM input'!BL621","v":0},{"$f":"'PTRM input'!BM621","v":0},{"$f":"'PTRM input'!BI699","v":0},{"$f":"'PTRM input'!BJ699","v":0},{"$f":"'PTRM input'!BK699","v":0},{"$f":"'PTRM input'!BL699","v":0},{"$f":"'PTRM input'!BM699","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN621)","v":0},{"$f":"'PTRM input'!BO621","v":0},{"$f":"'PTRM input'!BP621","v":0},{"$f":"'PTRM input'!BQ621","v":0},{"$f":"'PTRM input'!BR621","v":0},{"$f":"'PTRM input'!BS621","v":0},{"$f":"'PTRM input'!BO699","v":0},{"$f":"'PTRM input'!BP699","v":0},{"$f":"'PTRM input'!BQ699","v":0},{"$f":"'PTRM input'!BR699","v":0},{"$f":"'PTRM input'!BS699","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT621)","v":0},{"$f":"'PTRM input'!BU621","v":0},{"$f":"'PTRM input'!BV621","v":0},{"$f":"'PTRM input'!BW621","v":0},{"$f":"'PTRM input'!BX621","v":0},{"$f":"'PTRM input'!BY621","v":0},{"$f":"'PTRM input'!BU699","v":0},{"$f":"'PTRM input'!BV699","v":0},{"$f":"'PTRM input'!BW699","v":0},{"$f":"'PTRM input'!BX699","v":0},{"$f":"'PTRM input'!BY699","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E622","v":"50 to < 100 GJ/hr"},"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB622)","v":0},{"$f":"'PTRM input'!BC622","v":0},{"$f":"'PTRM input'!BD622","v":0},{"$f":"'PTRM input'!BE622","v":0},{"$f":"'PTRM input'!BF622","v":0},{"$f":"'PTRM input'!BG622","v":0},{"$f":"'PTRM input'!BC700","v":0},{"$f":"'PTRM input'!BD700","v":0},{"$f":"'PTRM input'!BE700","v":0},{"$f":"'PTRM input'!BF700","v":0},{"$f":"'PTRM input'!BG700","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH622)","v":0},{"$f":"'PTRM input'!BI622","v":0},{"$f":"'PTRM input'!BJ622","v":0},{"$f":"'PTRM input'!BK622","v":0},{"$f":"'PTRM input'!BL622","v":0},{"$f":"'PTRM input'!BM622","v":0},{"$f":"'PTRM input'!BI700","v":0},{"$f":"'PTRM input'!BJ700","v":0},{"$f":"'PTRM input'!BK700","v":0},{"$f":"'PTRM input'!BL700","v":0},{"$f":"'PTRM input'!BM700","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN622)","v":0},{"$f":"'PTRM input'!BO622","v":0},{"$f":"'PTRM input'!BP622","v":0},{"$f":"'PTRM input'!BQ622","v":0},{"$f":"'PTRM input'!BR622","v":0},{"$f":"'PTRM input'!BS622","v":0},{"$f":"'PTRM input'!BO700","v":0},{"$f":"'PTRM input'!BP700","v":0},{"$f":"'PTRM input'!BQ700","v":0},{"$f":"'PTRM input'!BR700","v":0},{"$f":"'PTRM input'!BS700","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT622)","v":0},{"$f":"'PTRM input'!BU622","v":0},{"$f":"'PTRM input'!BV622","v":0},{"$f":"'PTRM input'!BW622","v":0},{"$f":"'PTRM input'!BX622","v":0},{"$f":"'PTRM input'!BY622","v":0},{"$f":"'PTRM input'!BU700","v":0},{"$f":"'PTRM input'!BV700","v":0},{"$f":"'PTRM input'!BW700","v":0},{"$f":"'PTRM input'!BX700","v":0},{"$f":"'PTRM input'!BY700","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E623","v":"100 to < 1000 GJ/hr"},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F623)","v":0},{"$f":"'PTRM input'!G623","v":0},{"$f":"'PTRM input'!H623","v":0},{"$f":"'PTRM input'!I623","v":0},{"$f":"'PTRM input'!J623","v":0},{"$f":"'PTRM input'!K623","v":0},{"$f":"'PTRM input'!G701","v":0},{"$f":"'PTRM input'!H701","v":0},{"$f":"'PTRM input'!I701","v":0},{"$f":"'PTRM input'!J701","v":0},{"$f":"'PTRM input'!K701","v":0},{"$f":"'PTRM input'!G779","v":0},{"$f":"'PTRM input'!H779","v":0},{"$f":"'PTRM input'!I779","v":0},{"$f":"'PTRM input'!J779","v":0},{"$f":"'PTRM input'!K779","v":0},{"$f":"'PTRM input'!G857","v":0},{"$f":"'PTRM input'!H857","v":0},{"$f":"'PTRM input'!I857","v":0},{"$f":"'PTRM input'!J857","v":0},{"$f":"'PTRM input'!K857","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L623)","v":0},{"$f":"'PTRM input'!M623","v":0},{"$f":"'PTRM input'!N623","v":0},{"$f":"'PTRM input'!O623","v":0},{"$f":"'PTRM input'!P623","v":0},{"$f":"'PTRM input'!Q623","v":0},{"$f":"'PTRM input'!M701","v":0},{"$f":"'PTRM input'!N701","v":0},{"$f":"'PTRM input'!O701","v":0},{"$f":"'PTRM input'!P701","v":0},{"$f":"'PTRM input'!Q701","v":0},{"$f":"'PTRM input'!M779","v":0},{"$f":"'PTRM input'!N779","v":0},{"$f":"'PTRM input'!O779","v":0},{"$f":"'PTRM input'!P779","v":0},{"$f":"'PTRM input'!Q779","v":0},{"$f":"'PTRM input'!M857","v":0},{"$f":"'PTRM input'!N857","v":0},{"$f":"'PTRM input'!O857","v":0},{"$f":"'PTRM input'!P857","v":0},{"$f":"'PTRM input'!Q857","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R623)","v":0},{"$f":"'PTRM input'!S623","v":0},{"$f":"'PTRM input'!T623","v":0},{"$f":"'PTRM input'!U623","v":0},{"$f":"'PTRM input'!V623","v":0},{"$f":"'PTRM input'!W623","v":0},{"$f":"'PTRM input'!S701","v":0},{"$f":"'PTRM input'!T701","v":0},{"$f":"'PTRM input'!U701","v":0},{"$f":"'PTRM input'!V701","v":0},{"$f":"'PTRM input'!W701","v":0},{"$f":"'PTRM input'!S779","v":0},{"$f":"'PTRM input'!T779","v":0},{"$f":"'PTRM input'!U779","v":0},{"$f":"'PTRM input'!V779","v":0},{"$f":"'PTRM input'!W779","v":0},{"$f":"'PTRM input'!S857","v":0},{"$f":"'PTRM input'!T857","v":0},{"$f":"'PTRM input'!U857","v":0},{"$f":"'PTRM input'!V857","v":0},{"$f":"'PTRM input'!W857","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X623)","v":0},{"$f":"'PTRM input'!Y623","v":0},{"$f":"'PTRM input'!Z623","v":0},{"$f":"'PTRM input'!AA623","v":0},{"$f":"'PTRM input'!AB623","v":0},{"$f":"'PTRM input'!AC623","v":0},{"$f":"'PTRM input'!Y701","v":0},{"$f":"'PTRM input'!Z701","v":0},{"$f":"'PTRM input'!AA701","v":0},{"$f":"'PTRM input'!AB701","v":0},{"$f":"'PTRM input'!AC701","v":0},{"$f":"'PTRM input'!Y779","v":0},{"$f":"'PTRM input'!Z779","v":0},{"$f":"'PTRM input'!AA779","v":0},{"$f":"'PTRM input'!AB779","v":0},{"$f":"'PTRM input'!AC779","v":0},{"$f":"'PTRM input'!Y857","v":0},{"$f":"'PTRM input'!Z857","v":0},{"$f":"'PTRM input'!AA857","v":0},{"$f":"'PTRM input'!AB857","v":0},{"$f":"'PTRM input'!AC857","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD623)","v":0},{"$f":"'PTRM input'!AE623","v":0},{"$f":"'PTRM input'!AF623","v":0},{"$f":"'PTRM input'!AG623","v":0},{"$f":"'PTRM input'!AH623","v":0},{"$f":"'PTRM input'!AI623","v":0},{"$f":"'PTRM input'!AE701","v":0},{"$f":"'PTRM input'!AF701","v":0},{"$f":"'PTRM input'!AG701","v":0},{"$f":"'PTRM input'!AH701","v":0},{"$f":"'PTRM input'!AI701","v":0},{"$f":"'PTRM input'!AE779","v":0},{"$f":"'PTRM input'!AF779","v":0},{"$f":"'PTRM input'!AG779","v":0},{"$f":"'PTRM input'!AH779","v":0},{"$f":"'PTRM input'!AI779","v":0},{"$f":"'PTRM input'!AE857","v":0},{"$f":"'PTRM input'!AF857","v":0},{"$f":"'PTRM input'!AG857","v":0},{"$f":"'PTRM input'!AH857","v":0},{"$f":"'PTRM input'!AI857","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ623)","v":0},{"$f":"'PTRM input'!AK623","v":0},{"$f":"'PTRM input'!AL623","v":0},{"$f":"'PTRM input'!AM623","v":0},{"$f":"'PTRM input'!AN623","v":0},{"$f":"'PTRM input'!AO623","v":0},{"$f":"'PTRM input'!AK701","v":0},{"$f":"'PTRM input'!AL701","v":0},{"$f":"'PTRM input'!AM701","v":0},{"$f":"'PTRM input'!AN701","v":0},{"$f":"'PTRM input'!AO701","v":0},{"$f":"'PTRM input'!AK779","v":0},{"$f":"'PTRM input'!AL779","v":0},{"$f":"'PTRM input'!AM779","v":0},{"$f":"'PTRM input'!AN779","v":0},{"$f":"'PTRM input'!AO779","v":0},{"$f":"'PTRM input'!AK857","v":0},{"$f":"'PTRM input'!AL857","v":0},{"$f":"'PTRM input'!AM857","v":0},{"$f":"'PTRM input'!AN857","v":0},{"$f":"'PTRM input'!AO857","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP623)","v":0},{"$f":"'PTRM input'!AQ623","v":0},{"$f":"'PTRM input'!AR623","v":0},{"$f":"'PTRM input'!AS623","v":0},{"$f":"'PTRM input'!AT623","v":0},{"$f":"'PTRM input'!AU623","v":0},{"$f":"'PTRM input'!AQ701","v":0},{"$f":"'PTRM input'!AR701","v":0},{"$f":"'PTRM input'!AS701","v":0},{"$f":"'PTRM input'!AT701","v":0},{"$f":"'PTRM input'!AU701","v":0},{"$f":"'PTRM input'!AQ779","v":0},{"$f":"'PTRM input'!AR779","v":0},{"$f":"'PTRM input'!AS779","v":0},{"$f":"'PTRM input'!AT779","v":0},{"$f":"'PTRM input'!AU779","v":0},{"$f":"'PTRM input'!AQ857","v":0},{"$f":"'PTRM input'!AR857","v":0},{"$f":"'PTRM input'!AS857","v":0},{"$f":"'PTRM input'!AT857","v":0},{"$f":"'PTRM input'!AU857","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV623)","v":0},{"$f":"'PTRM input'!AW623","v":0},{"$f":"'PTRM input'!AX623","v":0},{"$f":"'PTRM input'!AY623","v":0},{"$f":"'PTRM input'!AZ623","v":0},{"$f":"'PTRM input'!BA623","v":0},{"$f":"'PTRM input'!AW701","v":0},{"$f":"'PTRM input'!AX701","v":0},{"$f":"'PTRM input'!AY701","v":0},{"$f":"'PTRM input'!AZ701","v":0},{"$f":"'PTRM input'!BA701","v":0},{"$f":"'PTRM input'!AW779","v":0},{"$f":"'PTRM input'!AX779","v":0},{"$f":"'PTRM input'!AY779","v":0},{"$f":"'PTRM input'!AZ779","v":0},{"$f":"'PTRM input'!BA779","v":0},{"$f":"'PTRM input'!AW857","v":0},{"$f":"'PTRM input'!AX857","v":0},{"$f":"'PTRM input'!AY857","v":0},{"$f":"'PTRM input'!AZ857","v":0},{"$f":"'PTRM input'!BA857","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB623)","v":0},{"$f":"'PTRM input'!BC623","v":0},{"$f":"'PTRM input'!BD623","v":0},{"$f":"'PTRM input'!BE623","v":0},{"$f":"'PTRM input'!BF623","v":0},{"$f":"'PTRM input'!BG623","v":0},{"$f":"'PTRM input'!BC701","v":0},{"$f":"'PTRM input'!BD701","v":0},{"$f":"'PTRM input'!BE701","v":0},{"$f":"'PTRM input'!BF701","v":0},{"$f":"'PTRM input'!BG701","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH623)","v":0},{"$f":"'PTRM input'!BI623","v":0},{"$f":"'PTRM input'!BJ623","v":0},{"$f":"'PTRM input'!BK623","v":0},{"$f":"'PTRM input'!BL623","v":0},{"$f":"'PTRM input'!BM623","v":0},{"$f":"'PTRM input'!BI701","v":0},{"$f":"'PTRM input'!BJ701","v":0},{"$f":"'PTRM input'!BK701","v":0},{"$f":"'PTRM input'!BL701","v":0},{"$f":"'PTRM input'!BM701","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN623)","v":0},{"$f":"'PTRM input'!BO623","v":0},{"$f":"'PTRM input'!BP623","v":0},{"$f":"'PTRM input'!BQ623","v":0},{"$f":"'PTRM input'!BR623","v":0},{"$f":"'PTRM input'!BS623","v":0},{"$f":"'PTRM input'!BO701","v":0},{"$f":"'PTRM input'!BP701","v":0},{"$f":"'PTRM input'!BQ701","v":0},{"$f":"'PTRM input'!BR701","v":0},{"$f":"'PTRM input'!BS701","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT623)","v":0},{"$f":"'PTRM input'!BU623","v":0},{"$f":"'PTRM input'!BV623","v":0},{"$f":"'PTRM input'!BW623","v":0},{"$f":"'PTRM input'!BX623","v":0},{"$f":"'PTRM input'!BY623","v":0},{"$f":"'PTRM input'!BU701","v":0},{"$f":"'PTRM input'!BV701","v":0},{"$f":"'PTRM input'!BW701","v":0},{"$f":"'PTRM input'!BX701","v":0},{"$f":"'PTRM input'!BY701","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E624","v":"Metering Double Meter"},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F624)","v":0},{"$f":"'PTRM input'!G624","v":0},{"$f":"'PTRM input'!H624","v":0},{"$f":"'PTRM input'!I624","v":0},{"$f":"'PTRM input'!J624","v":0},{"$f":"'PTRM input'!K624","v":0},{"$f":"'PTRM input'!G702","v":0},{"$f":"'PTRM input'!H702","v":0},{"$f":"'PTRM input'!I702","v":0},{"$f":"'PTRM input'!J702","v":0},{"$f":"'PTRM input'!K702","v":0},{"$f":"'PTRM input'!G780","v":0},{"$f":"'PTRM input'!H780","v":0},{"$f":"'PTRM input'!I780","v":0},{"$f":"'PTRM input'!J780","v":0},{"$f":"'PTRM input'!K780","v":0},{"$f":"'PTRM input'!G858","v":0},{"$f":"'PTRM input'!H858","v":0},{"$f":"'PTRM input'!I858","v":0},{"$f":"'PTRM input'!J858","v":0},{"$f":"'PTRM input'!K858","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L624)","v":0},{"$f":"'PTRM input'!M624","v":0},{"$f":"'PTRM input'!N624","v":0},{"$f":"'PTRM input'!O624","v":0},{"$f":"'PTRM input'!P624","v":0},{"$f":"'PTRM input'!Q624","v":0},{"$f":"'PTRM input'!M702","v":0},{"$f":"'PTRM input'!N702","v":0},{"$f":"'PTRM input'!O702","v":0},{"$f":"'PTRM input'!P702","v":0},{"$f":"'PTRM input'!Q702","v":0},{"$f":"'PTRM input'!M780","v":0},{"$f":"'PTRM input'!N780","v":0},{"$f":"'PTRM input'!O780","v":0},{"$f":"'PTRM input'!P780","v":0},{"$f":"'PTRM input'!Q780","v":0},{"$f":"'PTRM input'!M858","v":0},{"$f":"'PTRM input'!N858","v":0},{"$f":"'PTRM input'!O858","v":0},{"$f":"'PTRM input'!P858","v":0},{"$f":"'PTRM input'!Q858","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R624)","v":0},{"$f":"'PTRM input'!S624","v":0},{"$f":"'PTRM input'!T624","v":0},{"$f":"'PTRM input'!U624","v":0},{"$f":"'PTRM input'!V624","v":0},{"$f":"'PTRM input'!W624","v":0},{"$f":"'PTRM input'!S702","v":0},{"$f":"'PTRM input'!T702","v":0},{"$f":"'PTRM input'!U702","v":0},{"$f":"'PTRM input'!V702","v":0},{"$f":"'PTRM input'!W702","v":0},{"$f":"'PTRM input'!S780","v":0},{"$f":"'PTRM input'!T780","v":0},{"$f":"'PTRM input'!U780","v":0},{"$f":"'PTRM input'!V780","v":0},{"$f":"'PTRM input'!W780","v":0},{"$f":"'PTRM input'!S858","v":0},{"$f":"'PTRM input'!T858","v":0},{"$f":"'PTRM input'!U858","v":0},{"$f":"'PTRM input'!V858","v":0},{"$f":"'PTRM input'!W858","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X624)","v":0},{"$f":"'PTRM input'!Y624","v":0},{"$f":"'PTRM input'!Z624","v":0},{"$f":"'PTRM input'!AA624","v":0},{"$f":"'PTRM input'!AB624","v":0},{"$f":"'PTRM input'!AC624","v":0},{"$f":"'PTRM input'!Y702","v":0},{"$f":"'PTRM input'!Z702","v":0},{"$f":"'PTRM input'!AA702","v":0},{"$f":"'PTRM input'!AB702","v":0},{"$f":"'PTRM input'!AC702","v":0},{"$f":"'PTRM input'!Y780","v":0},{"$f":"'PTRM input'!Z780","v":0},{"$f":"'PTRM input'!AA780","v":0},{"$f":"'PTRM input'!AB780","v":0},{"$f":"'PTRM input'!AC780","v":0},{"$f":"'PTRM input'!Y858","v":0},{"$f":"'PTRM input'!Z858","v":0},{"$f":"'PTRM input'!AA858","v":0},{"$f":"'PTRM input'!AB858","v":0},{"$f":"'PTRM input'!AC858","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD624)","v":0},{"$f":"'PTRM input'!AE624","v":0},{"$f":"'PTRM input'!AF624","v":0},{"$f":"'PTRM input'!AG624","v":0},{"$f":"'PTRM input'!AH624","v":0},{"$f":"'PTRM input'!AI624","v":0},{"$f":"'PTRM input'!AE702","v":0},{"$f":"'PTRM input'!AF702","v":0},{"$f":"'PTRM input'!AG702","v":0},{"$f":"'PTRM input'!AH702","v":0},{"$f":"'PTRM input'!AI702","v":0},{"$f":"'PTRM input'!AE780","v":0},{"$f":"'PTRM input'!AF780","v":0},{"$f":"'PTRM input'!AG780","v":0},{"$f":"'PTRM input'!AH780","v":0},{"$f":"'PTRM input'!AI780","v":0},{"$f":"'PTRM input'!AE858","v":0},{"$f":"'PTRM input'!AF858","v":0},{"$f":"'PTRM input'!AG858","v":0},{"$f":"'PTRM input'!AH858","v":0},{"$f":"'PTRM input'!AI858","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ624)","v":0},{"$f":"'PTRM input'!AK624","v":0},{"$f":"'PTRM input'!AL624","v":0},{"$f":"'PTRM input'!AM624","v":0},{"$f":"'PTRM input'!AN624","v":0},{"$f":"'PTRM input'!AO624","v":0},{"$f":"'PTRM input'!AK702","v":0},{"$f":"'PTRM input'!AL702","v":0},{"$f":"'PTRM input'!AM702","v":0},{"$f":"'PTRM input'!AN702","v":0},{"$f":"'PTRM input'!AO702","v":0},{"$f":"'PTRM input'!AK780","v":0},{"$f":"'PTRM input'!AL780","v":0},{"$f":"'PTRM input'!AM780","v":0},{"$f":"'PTRM input'!AN780","v":0},{"$f":"'PTRM input'!AO780","v":0},{"$f":"'PTRM input'!AK858","v":0},{"$f":"'PTRM input'!AL858","v":0},{"$f":"'PTRM input'!AM858","v":0},{"$f":"'PTRM input'!AN858","v":0},{"$f":"'PTRM input'!AO858","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP624)","v":0},{"$f":"'PTRM input'!AQ624","v":0},{"$f":"'PTRM input'!AR624","v":0},{"$f":"'PTRM input'!AS624","v":0},{"$f":"'PTRM input'!AT624","v":0},{"$f":"'PTRM input'!AU624","v":0},{"$f":"'PTRM input'!AQ702","v":0},{"$f":"'PTRM input'!AR702","v":0},{"$f":"'PTRM input'!AS702","v":0},{"$f":"'PTRM input'!AT702","v":0},{"$f":"'PTRM input'!AU702","v":0},{"$f":"'PTRM input'!AQ780","v":0},{"$f":"'PTRM input'!AR780","v":0},{"$f":"'PTRM input'!AS780","v":0},{"$f":"'PTRM input'!AT780","v":0},{"$f":"'PTRM input'!AU780","v":0},{"$f":"'PTRM input'!AQ858","v":0},{"$f":"'PTRM input'!AR858","v":0},{"$f":"'PTRM input'!AS858","v":0},{"$f":"'PTRM input'!AT858","v":0},{"$f":"'PTRM input'!AU858","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV624)","v":0},{"$f":"'PTRM input'!AW624","v":0},{"$f":"'PTRM input'!AX624","v":0},{"$f":"'PTRM input'!AY624","v":0},{"$f":"'PTRM input'!AZ624","v":0},{"$f":"'PTRM input'!BA624","v":0},{"$f":"'PTRM input'!AW702","v":0},{"$f":"'PTRM input'!AX702","v":0},{"$f":"'PTRM input'!AY702","v":0},{"$f":"'PTRM input'!AZ702","v":0},{"$f":"'PTRM input'!BA702","v":0},{"$f":"'PTRM input'!AW780","v":0},{"$f":"'PTRM input'!AX780","v":0},{"$f":"'PTRM input'!AY780","v":0},{"$f":"'PTRM input'!AZ780","v":0},{"$f":"'PTRM input'!BA780","v":0},{"$f":"'PTRM input'!AW858","v":0},{"$f":"'PTRM input'!AX858","v":0},{"$f":"'PTRM input'!AY858","v":0},{"$f":"'PTRM input'!AZ858","v":0},{"$f":"'PTRM input'!BA858","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB624)","v":0},{"$f":"'PTRM input'!BC624","v":0},{"$f":"'PTRM input'!BD624","v":0},{"$f":"'PTRM input'!BE624","v":0},{"$f":"'PTRM input'!BF624","v":0},{"$f":"'PTRM input'!BG624","v":0},{"$f":"'PTRM input'!BC702","v":0},{"$f":"'PTRM input'!BD702","v":0},{"$f":"'PTRM input'!BE702","v":0},{"$f":"'PTRM input'!BF702","v":0},{"$f":"'PTRM input'!BG702","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH624)","v":0},{"$f":"'PTRM input'!BI624","v":0},{"$f":"'PTRM input'!BJ624","v":0},{"$f":"'PTRM input'!BK624","v":0},{"$f":"'PTRM input'!BL624","v":0},{"$f":"'PTRM input'!BM624","v":0},{"$f":"'PTRM input'!BI702","v":0},{"$f":"'PTRM input'!BJ702","v":0},{"$f":"'PTRM input'!BK702","v":0},{"$f":"'PTRM input'!BL702","v":0},{"$f":"'PTRM input'!BM702","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN624)","v":0},{"$f":"'PTRM input'!BO624","v":0},{"$f":"'PTRM input'!BP624","v":0},{"$f":"'PTRM input'!BQ624","v":0},{"$f":"'PTRM input'!BR624","v":0},{"$f":"'PTRM input'!BS624","v":0},{"$f":"'PTRM input'!BO702","v":0},{"$f":"'PTRM input'!BP702","v":0},{"$f":"'PTRM input'!BQ702","v":0},{"$f":"'PTRM input'!BR702","v":0},{"$f":"'PTRM input'!BS702","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT624)","v":0},{"$f":"'PTRM input'!BU624","v":0},{"$f":"'PTRM input'!BV624","v":0},{"$f":"'PTRM input'!BW624","v":0},{"$f":"'PTRM input'!BX624","v":0},{"$f":"'PTRM input'!BY624","v":0},{"$f":"'PTRM input'!BU702","v":0},{"$f":"'PTRM input'!BV702","v":0},{"$f":"'PTRM input'!BW702","v":0},{"$f":"'PTRM input'!BX702","v":0},{"$f":"'PTRM input'!BY702","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E625","v":"MHQ < 16 GJ/hr"},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F625)","v":0},{"$f":"'PTRM input'!G625","v":0},{"$f":"'PTRM input'!H625","v":0},{"$f":"'PTRM input'!I625","v":0},{"$f":"'PTRM input'!J625","v":0},{"$f":"'PTRM input'!K625","v":0},{"$f":"'PTRM input'!G703","v":0},{"$f":"'PTRM input'!H703","v":0},{"$f":"'PTRM input'!I703","v":0},{"$f":"'PTRM input'!J703","v":0},{"$f":"'PTRM input'!K703","v":0},{"$f":"'PTRM input'!G781","v":0},{"$f":"'PTRM input'!H781","v":0},{"$f":"'PTRM input'!I781","v":0},{"$f":"'PTRM input'!J781","v":0},{"$f":"'PTRM input'!K781","v":0},{"$f":"'PTRM input'!G859","v":0},{"$f":"'PTRM input'!H859","v":0},{"$f":"'PTRM input'!I859","v":0},{"$f":"'PTRM input'!J859","v":0},{"$f":"'PTRM input'!K859","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L625)","v":0},{"$f":"'PTRM input'!M625","v":0},{"$f":"'PTRM input'!N625","v":0},{"$f":"'PTRM input'!O625","v":0},{"$f":"'PTRM input'!P625","v":0},{"$f":"'PTRM input'!Q625","v":0},{"$f":"'PTRM input'!M703","v":0},{"$f":"'PTRM input'!N703","v":0},{"$f":"'PTRM input'!O703","v":0},{"$f":"'PTRM input'!P703","v":0},{"$f":"'PTRM input'!Q703","v":0},{"$f":"'PTRM input'!M781","v":0},{"$f":"'PTRM input'!N781","v":0},{"$f":"'PTRM input'!O781","v":0},{"$f":"'PTRM input'!P781","v":0},{"$f":"'PTRM input'!Q781","v":0},{"$f":"'PTRM input'!M859","v":0},{"$f":"'PTRM input'!N859","v":0},{"$f":"'PTRM input'!O859","v":0},{"$f":"'PTRM input'!P859","v":0},{"$f":"'PTRM input'!Q859","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R625)","v":0},{"$f":"'PTRM input'!S625","v":0},{"$f":"'PTRM input'!T625","v":0},{"$f":"'PTRM input'!U625","v":0},{"$f":"'PTRM input'!V625","v":0},{"$f":"'PTRM input'!W625","v":0},{"$f":"'PTRM input'!S703","v":0},{"$f":"'PTRM input'!T703","v":0},{"$f":"'PTRM input'!U703","v":0},{"$f":"'PTRM input'!V703","v":0},{"$f":"'PTRM input'!W703","v":0},{"$f":"'PTRM input'!S781","v":0},{"$f":"'PTRM input'!T781","v":0},{"$f":"'PTRM input'!U781","v":0},{"$f":"'PTRM input'!V781","v":0},{"$f":"'PTRM input'!W781","v":0},{"$f":"'PTRM input'!S859","v":0},{"$f":"'PTRM input'!T859","v":0},{"$f":"'PTRM input'!U859","v":0},{"$f":"'PTRM input'!V859","v":0},{"$f":"'PTRM input'!W859","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X625)","v":0},{"$f":"'PTRM input'!Y625","v":0},{"$f":"'PTRM input'!Z625","v":0},{"$f":"'PTRM input'!AA625","v":0},{"$f":"'PTRM input'!AB625","v":0},{"$f":"'PTRM input'!AC625","v":0},{"$f":"'PTRM input'!Y703","v":0},{"$f":"'PTRM input'!Z703","v":0},{"$f":"'PTRM input'!AA703","v":0},{"$f":"'PTRM input'!AB703","v":0},{"$f":"'PTRM input'!AC703","v":0},{"$f":"'PTRM input'!Y781","v":0},{"$f":"'PTRM input'!Z781","v":0},{"$f":"'PTRM input'!AA781","v":0},{"$f":"'PTRM input'!AB781","v":0},{"$f":"'PTRM input'!AC781","v":0},{"$f":"'PTRM input'!Y859","v":0},{"$f":"'PTRM input'!Z859","v":0},{"$f":"'PTRM input'!AA859","v":0},{"$f":"'PTRM input'!AB859","v":0},{"$f":"'PTRM input'!AC859","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD625)","v":0},{"$f":"'PTRM input'!AE625","v":0},{"$f":"'PTRM input'!AF625","v":0},{"$f":"'PTRM input'!AG625","v":0},{"$f":"'PTRM input'!AH625","v":0},{"$f":"'PTRM input'!AI625","v":0},{"$f":"'PTRM input'!AE703","v":0},{"$f":"'PTRM input'!AF703","v":0},{"$f":"'PTRM input'!AG703","v":0},{"$f":"'PTRM input'!AH703","v":0},{"$f":"'PTRM input'!AI703","v":0},{"$f":"'PTRM input'!AE781","v":0},{"$f":"'PTRM input'!AF781","v":0},{"$f":"'PTRM input'!AG781","v":0},{"$f":"'PTRM input'!AH781","v":0},{"$f":"'PTRM input'!AI781","v":0},{"$f":"'PTRM input'!AE859","v":0},{"$f":"'PTRM input'!AF859","v":0},{"$f":"'PTRM input'!AG859","v":0},{"$f":"'PTRM input'!AH859","v":0},{"$f":"'PTRM input'!AI859","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ625)","v":0},{"$f":"'PTRM input'!AK625","v":0},{"$f":"'PTRM input'!AL625","v":0},{"$f":"'PTRM input'!AM625","v":0},{"$f":"'PTRM input'!AN625","v":0},{"$f":"'PTRM input'!AO625","v":0},{"$f":"'PTRM input'!AK703","v":0},{"$f":"'PTRM input'!AL703","v":0},{"$f":"'PTRM input'!AM703","v":0},{"$f":"'PTRM input'!AN703","v":0},{"$f":"'PTRM input'!AO703","v":0},{"$f":"'PTRM input'!AK781","v":0},{"$f":"'PTRM input'!AL781","v":0},{"$f":"'PTRM input'!AM781","v":0},{"$f":"'PTRM input'!AN781","v":0},{"$f":"'PTRM input'!AO781","v":0},{"$f":"'PTRM input'!AK859","v":0},{"$f":"'PTRM input'!AL859","v":0},{"$f":"'PTRM input'!AM859","v":0},{"$f":"'PTRM input'!AN859","v":0},{"$f":"'PTRM input'!AO859","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP625)","v":0},{"$f":"'PTRM input'!AQ625","v":0},{"$f":"'PTRM input'!AR625","v":0},{"$f":"'PTRM input'!AS625","v":0},{"$f":"'PTRM input'!AT625","v":0},{"$f":"'PTRM input'!AU625","v":0},{"$f":"'PTRM input'!AQ703","v":0},{"$f":"'PTRM input'!AR703","v":0},{"$f":"'PTRM input'!AS703","v":0},{"$f":"'PTRM input'!AT703","v":0},{"$f":"'PTRM input'!AU703","v":0},{"$f":"'PTRM input'!AQ781","v":0},{"$f":"'PTRM input'!AR781","v":0},{"$f":"'PTRM input'!AS781","v":0},{"$f":"'PTRM input'!AT781","v":0},{"$f":"'PTRM input'!AU781","v":0},{"$f":"'PTRM input'!AQ859","v":0},{"$f":"'PTRM input'!AR859","v":0},{"$f":"'PTRM input'!AS859","v":0},{"$f":"'PTRM input'!AT859","v":0},{"$f":"'PTRM input'!AU859","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV625)","v":0},{"$f":"'PTRM input'!AW625","v":0},{"$f":"'PTRM input'!AX625","v":0},{"$f":"'PTRM input'!AY625","v":0},{"$f":"'PTRM input'!AZ625","v":0},{"$f":"'PTRM input'!BA625","v":0},{"$f":"'PTRM input'!AW703","v":0},{"$f":"'PTRM input'!AX703","v":0},{"$f":"'PTRM input'!AY703","v":0},{"$f":"'PTRM input'!AZ703","v":0},{"$f":"'PTRM input'!BA703","v":0},{"$f":"'PTRM input'!AW781","v":0},{"$f":"'PTRM input'!AX781","v":0},{"$f":"'PTRM input'!AY781","v":0},{"$f":"'PTRM input'!AZ781","v":0},{"$f":"'PTRM input'!BA781","v":0},{"$f":"'PTRM input'!AW859","v":0},{"$f":"'PTRM input'!AX859","v":0},{"$f":"'PTRM input'!AY859","v":0},{"$f":"'PTRM input'!AZ859","v":0},{"$f":"'PTRM input'!BA859","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB625)","v":0},{"$f":"'PTRM input'!BC625","v":0},{"$f":"'PTRM input'!BD625","v":0},{"$f":"'PTRM input'!BE625","v":0},{"$f":"'PTRM input'!BF625","v":0},{"$f":"'PTRM input'!BG625","v":0},{"$f":"'PTRM input'!BC703","v":0},{"$f":"'PTRM input'!BD703","v":0},{"$f":"'PTRM input'!BE703","v":0},{"$f":"'PTRM input'!BF703","v":0},{"$f":"'PTRM input'!BG703","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH625)","v":0},{"$f":"'PTRM input'!BI625","v":0},{"$f":"'PTRM input'!BJ625","v":0},{"$f":"'PTRM input'!BK625","v":0},{"$f":"'PTRM input'!BL625","v":0},{"$f":"'PTRM input'!BM625","v":0},{"$f":"'PTRM input'!BI703","v":0},{"$f":"'PTRM input'!BJ703","v":0},{"$f":"'PTRM input'!BK703","v":0},{"$f":"'PTRM input'!BL703","v":0},{"$f":"'PTRM input'!BM703","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN625)","v":0},{"$f":"'PTRM input'!BO625","v":0},{"$f":"'PTRM input'!BP625","v":0},{"$f":"'PTRM input'!BQ625","v":0},{"$f":"'PTRM input'!BR625","v":0},{"$f":"'PTRM input'!BS625","v":0},{"$f":"'PTRM input'!BO703","v":0},{"$f":"'PTRM input'!BP703","v":0},{"$f":"'PTRM input'!BQ703","v":0},{"$f":"'PTRM input'!BR703","v":0},{"$f":"'PTRM input'!BS703","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT625)","v":0},{"$f":"'PTRM input'!BU625","v":0},{"$f":"'PTRM input'!BV625","v":0},{"$f":"'PTRM input'!BW625","v":0},{"$f":"'PTRM input'!BX625","v":0},{"$f":"'PTRM input'!BY625","v":0},{"$f":"'PTRM input'!BU703","v":0},{"$f":"'PTRM input'!BV703","v":0},{"$f":"'PTRM input'!BW703","v":0},{"$f":"'PTRM input'!BX703","v":0},{"$f":"'PTRM input'!BY703","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E626","v":"16 to < 50 GJ/hr"},"CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB626)","v":0},{"$f":"'PTRM input'!BC626","v":0},{"$f":"'PTRM input'!BD626","v":0},{"$f":"'PTRM input'!BE626","v":0},{"$f":"'PTRM input'!BF626","v":0},{"$f":"'PTRM input'!BG626","v":0},{"$f":"'PTRM input'!BC704","v":0},{"$f":"'PTRM input'!BD704","v":0},{"$f":"'PTRM input'!BE704","v":0},{"$f":"'PTRM input'!BF704","v":0},{"$f":"'PTRM input'!BG704","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH626)","v":0},{"$f":"'PTRM input'!BI626","v":0},{"$f":"'PTRM input'!BJ626","v":0},{"$f":"'PTRM input'!BK626","v":0},{"$f":"'PTRM input'!BL626","v":0},{"$f":"'PTRM input'!BM626","v":0},{"$f":"'PTRM input'!BI704","v":0},{"$f":"'PTRM input'!BJ704","v":0},{"$f":"'PTRM input'!BK704","v":0},{"$f":"'PTRM input'!BL704","v":0},{"$f":"'PTRM input'!BM704","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN626)","v":0},{"$f":"'PTRM input'!BO626","v":0},{"$f":"'PTRM input'!BP626","v":0},{"$f":"'PTRM input'!BQ626","v":0},{"$f":"'PTRM input'!BR626","v":0},{"$f":"'PTRM input'!BS626","v":0},{"$f":"'PTRM input'!BO704","v":0},{"$f":"'PTRM input'!BP704","v":0},{"$f":"'PTRM input'!BQ704","v":0},{"$f":"'PTRM input'!BR704","v":0},{"$f":"'PTRM input'!BS704","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT626)","v":0},{"$f":"'PTRM input'!BU626","v":0},{"$f":"'PTRM input'!BV626","v":0},{"$f":"'PTRM input'!BW626","v":0},{"$f":"'PTRM input'!BX626","v":0},{"$f":"'PTRM input'!BY626","v":0},{"$f":"'PTRM input'!BU704","v":0},{"$f":"'PTRM input'!BV704","v":0},{"$f":"'PTRM input'!BW704","v":0},{"$f":"'PTRM input'!BX704","v":0},{"$f":"'PTRM input'!BY704","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E627","v":"50 to < 100 GJ/hr"},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F627)","v":0},{"$f":"'PTRM input'!G627","v":0},{"$f":"'PTRM input'!H627","v":0},{"$f":"'PTRM input'!I627","v":0},{"$f":"'PTRM input'!J627","v":0},{"$f":"'PTRM input'!K627","v":0},{"$f":"'PTRM input'!G705","v":0},{"$f":"'PTRM input'!H705","v":0},{"$f":"'PTRM input'!I705","v":0},{"$f":"'PTRM input'!J705","v":0},{"$f":"'PTRM input'!K705","v":0},{"$f":"'PTRM input'!G783","v":0},{"$f":"'PTRM input'!H783","v":0},{"$f":"'PTRM input'!I783","v":0},{"$f":"'PTRM input'!J783","v":0},{"$f":"'PTRM input'!K783","v":0},{"$f":"'PTRM input'!G861","v":0},{"$f":"'PTRM input'!H861","v":0},{"$f":"'PTRM input'!I861","v":0},{"$f":"'PTRM input'!J861","v":0},{"$f":"'PTRM input'!K861","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L627)","v":0},{"$f":"'PTRM input'!M627","v":0},{"$f":"'PTRM input'!N627","v":0},{"$f":"'PTRM input'!O627","v":0},{"$f":"'PTRM input'!P627","v":0},{"$f":"'PTRM input'!Q627","v":0},{"$f":"'PTRM input'!M705","v":0},{"$f":"'PTRM input'!N705","v":0},{"$f":"'PTRM input'!O705","v":0},{"$f":"'PTRM input'!P705","v":0},{"$f":"'PTRM input'!Q705","v":0},{"$f":"'PTRM input'!M783","v":0},{"$f":"'PTRM input'!N783","v":0},{"$f":"'PTRM input'!O783","v":0},{"$f":"'PTRM input'!P783","v":0},{"$f":"'PTRM input'!Q783","v":0},{"$f":"'PTRM input'!M861","v":0},{"$f":"'PTRM input'!N861","v":0},{"$f":"'PTRM input'!O861","v":0},{"$f":"'PTRM input'!P861","v":0},{"$f":"'PTRM input'!Q861","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R627)","v":0},{"$f":"'PTRM input'!S627","v":0},{"$f":"'PTRM input'!T627","v":0},{"$f":"'PTRM input'!U627","v":0},{"$f":"'PTRM input'!V627","v":0},{"$f":"'PTRM input'!W627","v":0},{"$f":"'PTRM input'!S705","v":0},{"$f":"'PTRM input'!T705","v":0},{"$f":"'PTRM input'!U705","v":0},{"$f":"'PTRM input'!V705","v":0},{"$f":"'PTRM input'!W705","v":0},{"$f":"'PTRM input'!S783","v":0},{"$f":"'PTRM input'!T783","v":0},{"$f":"'PTRM input'!U783","v":0},{"$f":"'PTRM input'!V783","v":0},{"$f":"'PTRM input'!W783","v":0},{"$f":"'PTRM input'!S861","v":0},{"$f":"'PTRM input'!T861","v":0},{"$f":"'PTRM input'!U861","v":0},{"$f":"'PTRM input'!V861","v":0},{"$f":"'PTRM input'!W861","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X627)","v":0},{"$f":"'PTRM input'!Y627","v":0},{"$f":"'PTRM input'!Z627","v":0},{"$f":"'PTRM input'!AA627","v":0},{"$f":"'PTRM input'!AB627","v":0},{"$f":"'PTRM input'!AC627","v":0},{"$f":"'PTRM input'!Y705","v":0},{"$f":"'PTRM input'!Z705","v":0},{"$f":"'PTRM input'!AA705","v":0},{"$f":"'PTRM input'!AB705","v":0},{"$f":"'PTRM input'!AC705","v":0},{"$f":"'PTRM input'!Y783","v":0},{"$f":"'PTRM input'!Z783","v":0},{"$f":"'PTRM input'!AA783","v":0},{"$f":"'PTRM input'!AB783","v":0},{"$f":"'PTRM input'!AC783","v":0},{"$f":"'PTRM input'!Y861","v":0},{"$f":"'PTRM input'!Z861","v":0},{"$f":"'PTRM input'!AA861","v":0},{"$f":"'PTRM input'!AB861","v":0},{"$f":"'PTRM input'!AC861","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD627)","v":0},{"$f":"'PTRM input'!AE627","v":0},{"$f":"'PTRM input'!AF627","v":0},{"$f":"'PTRM input'!AG627","v":0},{"$f":"'PTRM input'!AH627","v":0},{"$f":"'PTRM input'!AI627","v":0},{"$f":"'PTRM input'!AE705","v":0},{"$f":"'PTRM input'!AF705","v":0},{"$f":"'PTRM input'!AG705","v":0},{"$f":"'PTRM input'!AH705","v":0},{"$f":"'PTRM input'!AI705","v":0},{"$f":"'PTRM input'!AE783","v":0},{"$f":"'PTRM input'!AF783","v":0},{"$f":"'PTRM input'!AG783","v":0},{"$f":"'PTRM input'!AH783","v":0},{"$f":"'PTRM input'!AI783","v":0},{"$f":"'PTRM input'!AE861","v":0},{"$f":"'PTRM input'!AF861","v":0},{"$f":"'PTRM input'!AG861","v":0},{"$f":"'PTRM input'!AH861","v":0},{"$f":"'PTRM input'!AI861","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ627)","v":0},{"$f":"'PTRM input'!AK627","v":0},{"$f":"'PTRM input'!AL627","v":0},{"$f":"'PTRM input'!AM627","v":0},{"$f":"'PTRM input'!AN627","v":0},{"$f":"'PTRM input'!AO627","v":0},{"$f":"'PTRM input'!AK705","v":0},{"$f":"'PTRM input'!AL705","v":0},{"$f":"'PTRM input'!AM705","v":0},{"$f":"'PTRM input'!AN705","v":0},{"$f":"'PTRM input'!AO705","v":0},{"$f":"'PTRM input'!AK783","v":0},{"$f":"'PTRM input'!AL783","v":0},{"$f":"'PTRM input'!AM783","v":0},{"$f":"'PTRM input'!AN783","v":0},{"$f":"'PTRM input'!AO783","v":0},{"$f":"'PTRM input'!AK861","v":0},{"$f":"'PTRM input'!AL861","v":0},{"$f":"'PTRM input'!AM861","v":0},{"$f":"'PTRM input'!AN861","v":0},{"$f":"'PTRM input'!AO861","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP627)","v":0},{"$f":"'PTRM input'!AQ627","v":0},{"$f":"'PTRM input'!AR627","v":0},{"$f":"'PTRM input'!AS627","v":0},{"$f":"'PTRM input'!AT627","v":0},{"$f":"'PTRM input'!AU627","v":0},{"$f":"'PTRM input'!AQ705","v":0},{"$f":"'PTRM input'!AR705","v":0},{"$f":"'PTRM input'!AS705","v":0},{"$f":"'PTRM input'!AT705","v":0},{"$f":"'PTRM input'!AU705","v":0},{"$f":"'PTRM input'!AQ783","v":0},{"$f":"'PTRM input'!AR783","v":0},{"$f":"'PTRM input'!AS783","v":0},{"$f":"'PTRM input'!AT783","v":0},{"$f":"'PTRM input'!AU783","v":0},{"$f":"'PTRM input'!AQ861","v":0},{"$f":"'PTRM input'!AR861","v":0},{"$f":"'PTRM input'!AS861","v":0},{"$f":"'PTRM input'!AT861","v":0},{"$f":"'PTRM input'!AU861","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV627)","v":0},{"$f":"'PTRM input'!AW627","v":0},{"$f":"'PTRM input'!AX627","v":0},{"$f":"'PTRM input'!AY627","v":0},{"$f":"'PTRM input'!AZ627","v":0},{"$f":"'PTRM input'!BA627","v":0},{"$f":"'PTRM input'!AW705","v":0},{"$f":"'PTRM input'!AX705","v":0},{"$f":"'PTRM input'!AY705","v":0},{"$f":"'PTRM input'!AZ705","v":0},{"$f":"'PTRM input'!BA705","v":0},{"$f":"'PTRM input'!AW783","v":0},{"$f":"'PTRM input'!AX783","v":0},{"$f":"'PTRM input'!AY783","v":0},{"$f":"'PTRM input'!AZ783","v":0},{"$f":"'PTRM input'!BA783","v":0},{"$f":"'PTRM input'!AW861","v":0},{"$f":"'PTRM input'!AX861","v":0},{"$f":"'PTRM input'!AY861","v":0},{"$f":"'PTRM input'!AZ861","v":0},{"$f":"'PTRM input'!BA861","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB627)","v":0},{"$f":"'PTRM input'!BC627","v":0},{"$f":"'PTRM input'!BD627","v":0},{"$f":"'PTRM input'!BE627","v":0},{"$f":"'PTRM input'!BF627","v":0},{"$f":"'PTRM input'!BG627","v":0},{"$f":"'PTRM input'!BC705","v":0},{"$f":"'PTRM input'!BD705","v":0},{"$f":"'PTRM input'!BE705","v":0},{"$f":"'PTRM input'!BF705","v":0},{"$f":"'PTRM input'!BG705","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH627)","v":0},{"$f":"'PTRM input'!BI627","v":0},{"$f":"'PTRM input'!BJ627","v":0},{"$f":"'PTRM input'!BK627","v":0},{"$f":"'PTRM input'!BL627","v":0},{"$f":"'PTRM input'!BM627","v":0},{"$f":"'PTRM input'!BI705","v":0},{"$f":"'PTRM input'!BJ705","v":0},{"$f":"'PTRM input'!BK705","v":0},{"$f":"'PTRM input'!BL705","v":0},{"$f":"'PTRM input'!BM705","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN627)","v":0},{"$f":"'PTRM input'!BO627","v":0},{"$f":"'PTRM input'!BP627","v":0},{"$f":"'PTRM input'!BQ627","v":0},{"$f":"'PTRM input'!BR627","v":0},{"$f":"'PTRM input'!BS627","v":0},{"$f":"'PTRM input'!BO705","v":0},{"$f":"'PTRM input'!BP705","v":0},{"$f":"'PTRM input'!BQ705","v":0},{"$f":"'PTRM input'!BR705","v":0},{"$f":"'PTRM input'!BS705","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT627)","v":0},{"$f":"'PTRM input'!BU627","v":0},{"$f":"'PTRM input'!BV627","v":0},{"$f":"'PTRM input'!BW627","v":0},{"$f":"'PTRM input'!BX627","v":0},{"$f":"'PTRM input'!BY627","v":0},{"$f":"'PTRM input'!BU705","v":0},{"$f":"'PTRM input'!BV705","v":0},{"$f":"'PTRM input'!BW705","v":0},{"$f":"'PTRM input'!BX705","v":0},{"$f":"'PTRM input'!BY705","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E628","v":"100 to < 1000 GJ/hr"},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F628)","v":0},{"$f":"'PTRM input'!G628","v":0},{"$f":"'PTRM input'!H628","v":0},{"$f":"'PTRM input'!I628","v":0},{"$f":"'PTRM input'!J628","v":0},{"$f":"'PTRM input'!K628","v":0},{"$f":"'PTRM input'!G706","v":0},{"$f":"'PTRM input'!H706","v":0},{"$f":"'PTRM input'!I706","v":0},{"$f":"'PTRM input'!J706","v":0},{"$f":"'PTRM input'!K706","v":0},{"$f":"'PTRM input'!G784","v":0},{"$f":"'PTRM input'!H784","v":0},{"$f":"'PTRM input'!I784","v":0},{"$f":"'PTRM input'!J784","v":0},{"$f":"'PTRM input'!K784","v":0},{"$f":"'PTRM input'!G862","v":0},{"$f":"'PTRM input'!H862","v":0},{"$f":"'PTRM input'!I862","v":0},{"$f":"'PTRM input'!J862","v":0},{"$f":"'PTRM input'!K862","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L628)","v":0},{"$f":"'PTRM input'!M628","v":0},{"$f":"'PTRM input'!N628","v":0},{"$f":"'PTRM input'!O628","v":0},{"$f":"'PTRM input'!P628","v":0},{"$f":"'PTRM input'!Q628","v":0},{"$f":"'PTRM input'!M706","v":0},{"$f":"'PTRM input'!N706","v":0},{"$f":"'PTRM input'!O706","v":0},{"$f":"'PTRM input'!P706","v":0},{"$f":"'PTRM input'!Q706","v":0},{"$f":"'PTRM input'!M784","v":0},{"$f":"'PTRM input'!N784","v":0},{"$f":"'PTRM input'!O784","v":0},{"$f":"'PTRM input'!P784","v":0},{"$f":"'PTRM input'!Q784","v":0},{"$f":"'PTRM input'!M862","v":0},{"$f":"'PTRM input'!N862","v":0},{"$f":"'PTRM input'!O862","v":0},{"$f":"'PTRM input'!P862","v":0},{"$f":"'PTRM input'!Q862","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R628)","v":0},{"$f":"'PTRM input'!S628","v":0},{"$f":"'PTRM input'!T628","v":0},{"$f":"'PTRM input'!U628","v":0},{"$f":"'PTRM input'!V628","v":0},{"$f":"'PTRM input'!W628","v":0},{"$f":"'PTRM input'!S706","v":0},{"$f":"'PTRM input'!T706","v":0},{"$f":"'PTRM input'!U706","v":0},{"$f":"'PTRM input'!V706","v":0},{"$f":"'PTRM input'!W706","v":0},{"$f":"'PTRM input'!S784","v":0},{"$f":"'PTRM input'!T784","v":0},{"$f":"'PTRM input'!U784","v":0},{"$f":"'PTRM input'!V784","v":0},{"$f":"'PTRM input'!W784","v":0},{"$f":"'PTRM input'!S862","v":0},{"$f":"'PTRM input'!T862","v":0},{"$f":"'PTRM input'!U862","v":0},{"$f":"'PTRM input'!V862","v":0},{"$f":"'PTRM input'!W862","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X628)","v":0},{"$f":"'PTRM input'!Y628","v":0},{"$f":"'PTRM input'!Z628","v":0},{"$f":"'PTRM input'!AA628","v":0},{"$f":"'PTRM input'!AB628","v":0},{"$f":"'PTRM input'!AC628","v":0},{"$f":"'PTRM input'!Y706","v":0},{"$f":"'PTRM input'!Z706","v":0},{"$f":"'PTRM input'!AA706","v":0},{"$f":"'PTRM input'!AB706","v":0},{"$f":"'PTRM input'!AC706","v":0},{"$f":"'PTRM input'!Y784","v":0},{"$f":"'PTRM input'!Z784","v":0},{"$f":"'PTRM input'!AA784","v":0},{"$f":"'PTRM input'!AB784","v":0},{"$f":"'PTRM input'!AC784","v":0},{"$f":"'PTRM input'!Y862","v":0},{"$f":"'PTRM input'!Z862","v":0},{"$f":"'PTRM input'!AA862","v":0},{"$f":"'PTRM input'!AB862","v":0},{"$f":"'PTRM input'!AC862","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD628)","v":0},{"$f":"'PTRM input'!AE628","v":0},{"$f":"'PTRM input'!AF628","v":0},{"$f":"'PTRM input'!AG628","v":0},{"$f":"'PTRM input'!AH628","v":0},{"$f":"'PTRM input'!AI628","v":0},{"$f":"'PTRM input'!AE706","v":0},{"$f":"'PTRM input'!AF706","v":0},{"$f":"'PTRM input'!AG706","v":0},{"$f":"'PTRM input'!AH706","v":0},{"$f":"'PTRM input'!AI706","v":0},{"$f":"'PTRM input'!AE784","v":0},{"$f":"'PTRM input'!AF784","v":0},{"$f":"'PTRM input'!AG784","v":0},{"$f":"'PTRM input'!AH784","v":0},{"$f":"'PTRM input'!AI784","v":0},{"$f":"'PTRM input'!AE862","v":0},{"$f":"'PTRM input'!AF862","v":0},{"$f":"'PTRM input'!AG862","v":0},{"$f":"'PTRM input'!AH862","v":0},{"$f":"'PTRM input'!AI862","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ628)","v":0},{"$f":"'PTRM input'!AK628","v":0},{"$f":"'PTRM input'!AL628","v":0},{"$f":"'PTRM input'!AM628","v":0},{"$f":"'PTRM input'!AN628","v":0},{"$f":"'PTRM input'!AO628","v":0},{"$f":"'PTRM input'!AK706","v":0},{"$f":"'PTRM input'!AL706","v":0},{"$f":"'PTRM input'!AM706","v":0},{"$f":"'PTRM input'!AN706","v":0},{"$f":"'PTRM input'!AO706","v":0},{"$f":"'PTRM input'!AK784","v":0},{"$f":"'PTRM input'!AL784","v":0},{"$f":"'PTRM input'!AM784","v":0},{"$f":"'PTRM input'!AN784","v":0},{"$f":"'PTRM input'!AO784","v":0},{"$f":"'PTRM input'!AK862","v":0},{"$f":"'PTRM input'!AL862","v":0},{"$f":"'PTRM input'!AM862","v":0},{"$f":"'PTRM input'!AN862","v":0},{"$f":"'PTRM input'!AO862","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP628)","v":0},{"$f":"'PTRM input'!AQ628","v":0},{"$f":"'PTRM input'!AR628","v":0},{"$f":"'PTRM input'!AS628","v":0},{"$f":"'PTRM input'!AT628","v":0},{"$f":"'PTRM input'!AU628","v":0},{"$f":"'PTRM input'!AQ706","v":0},{"$f":"'PTRM input'!AR706","v":0},{"$f":"'PTRM input'!AS706","v":0},{"$f":"'PTRM input'!AT706","v":0},{"$f":"'PTRM input'!AU706","v":0},{"$f":"'PTRM input'!AQ784","v":0},{"$f":"'PTRM input'!AR784","v":0},{"$f":"'PTRM input'!AS784","v":0},{"$f":"'PTRM input'!AT784","v":0},{"$f":"'PTRM input'!AU784","v":0},{"$f":"'PTRM input'!AQ862","v":0},{"$f":"'PTRM input'!AR862","v":0},{"$f":"'PTRM input'!AS862","v":0},{"$f":"'PTRM input'!AT862","v":0},{"$f":"'PTRM input'!AU862","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV628)","v":0},{"$f":"'PTRM input'!AW628","v":0},{"$f":"'PTRM input'!AX628","v":0},{"$f":"'PTRM input'!AY628","v":0},{"$f":"'PTRM input'!AZ628","v":0},{"$f":"'PTRM input'!BA628","v":0},{"$f":"'PTRM input'!AW706","v":0},{"$f":"'PTRM input'!AX706","v":0},{"$f":"'PTRM input'!AY706","v":0},{"$f":"'PTRM input'!AZ706","v":0},{"$f":"'PTRM input'!BA706","v":0},{"$f":"'PTRM input'!AW784","v":0},{"$f":"'PTRM input'!AX784","v":0},{"$f":"'PTRM input'!AY784","v":0},{"$f":"'PTRM input'!AZ784","v":0},{"$f":"'PTRM input'!BA784","v":0},{"$f":"'PTRM input'!AW862","v":0},{"$f":"'PTRM input'!AX862","v":0},{"$f":"'PTRM input'!AY862","v":0},{"$f":"'PTRM input'!AZ862","v":0},{"$f":"'PTRM input'!BA862","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB628)","v":0},{"$f":"'PTRM input'!BC628","v":0},{"$f":"'PTRM input'!BD628","v":0},{"$f":"'PTRM input'!BE628","v":0},{"$f":"'PTRM input'!BF628","v":0},{"$f":"'PTRM input'!BG628","v":0},{"$f":"'PTRM input'!BC706","v":0},{"$f":"'PTRM input'!BD706","v":0},{"$f":"'PTRM input'!BE706","v":0},{"$f":"'PTRM input'!BF706","v":0},{"$f":"'PTRM input'!BG706","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH628)","v":0},{"$f":"'PTRM input'!BI628","v":0},{"$f":"'PTRM input'!BJ628","v":0},{"$f":"'PTRM input'!BK628","v":0},{"$f":"'PTRM input'!BL628","v":0},{"$f":"'PTRM input'!BM628","v":0},{"$f":"'PTRM input'!BI706","v":0},{"$f":"'PTRM input'!BJ706","v":0},{"$f":"'PTRM input'!BK706","v":0},{"$f":"'PTRM input'!BL706","v":0},{"$f":"'PTRM input'!BM706","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN628)","v":0},{"$f":"'PTRM input'!BO628","v":0},{"$f":"'PTRM input'!BP628","v":0},{"$f":"'PTRM input'!BQ628","v":0},{"$f":"'PTRM input'!BR628","v":0},{"$f":"'PTRM input'!BS628","v":0},{"$f":"'PTRM input'!BO706","v":0},{"$f":"'PTRM input'!BP706","v":0},{"$f":"'PTRM input'!BQ706","v":0},{"$f":"'PTRM input'!BR706","v":0},{"$f":"'PTRM input'!BS706","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT628)","v":0},{"$f":"'PTRM input'!BU628","v":0},{"$f":"'PTRM input'!BV628","v":0},{"$f":"'PTRM input'!BW628","v":0},{"$f":"'PTRM input'!BX628","v":0},{"$f":"'PTRM input'!BY628","v":0},{"$f":"'PTRM input'!BU706","v":0},{"$f":"'PTRM input'!BV706","v":0},{"$f":"'PTRM input'!BW706","v":0},{"$f":"'PTRM input'!BX706","v":0},{"$f":"'PTRM input'!BY706","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E629","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F629)","v":0},{"$f":"'PTRM input'!G629","v":0},{"$f":"'PTRM input'!H629","v":0},{"$f":"'PTRM input'!I629","v":0},{"$f":"'PTRM input'!J629","v":0},{"$f":"'PTRM input'!K629","v":0},{"$f":"'PTRM input'!G707","v":0},{"$f":"'PTRM input'!H707","v":0},{"$f":"'PTRM input'!I707","v":0},{"$f":"'PTRM input'!J707","v":0},{"$f":"'PTRM input'!K707","v":0},{"$f":"'PTRM input'!G785","v":0},{"$f":"'PTRM input'!H785","v":0},{"$f":"'PTRM input'!I785","v":0},{"$f":"'PTRM input'!J785","v":0},{"$f":"'PTRM input'!K785","v":0},{"$f":"'PTRM input'!G863","v":0},{"$f":"'PTRM input'!H863","v":0},{"$f":"'PTRM input'!I863","v":0},{"$f":"'PTRM input'!J863","v":0},{"$f":"'PTRM input'!K863","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L629)","v":0},{"$f":"'PTRM input'!M629","v":0},{"$f":"'PTRM input'!N629","v":0},{"$f":"'PTRM input'!O629","v":0},{"$f":"'PTRM input'!P629","v":0},{"$f":"'PTRM input'!Q629","v":0},{"$f":"'PTRM input'!M707","v":0},{"$f":"'PTRM input'!N707","v":0},{"$f":"'PTRM input'!O707","v":0},{"$f":"'PTRM input'!P707","v":0},{"$f":"'PTRM input'!Q707","v":0},{"$f":"'PTRM input'!M785","v":0},{"$f":"'PTRM input'!N785","v":0},{"$f":"'PTRM input'!O785","v":0},{"$f":"'PTRM input'!P785","v":0},{"$f":"'PTRM input'!Q785","v":0},{"$f":"'PTRM input'!M863","v":0},{"$f":"'PTRM input'!N863","v":0},{"$f":"'PTRM input'!O863","v":0},{"$f":"'PTRM input'!P863","v":0},{"$f":"'PTRM input'!Q863","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R629)","v":0},{"$f":"'PTRM input'!S629","v":0},{"$f":"'PTRM input'!T629","v":0},{"$f":"'PTRM input'!U629","v":0},{"$f":"'PTRM input'!V629","v":0},{"$f":"'PTRM input'!W629","v":0},{"$f":"'PTRM input'!S707","v":0},{"$f":"'PTRM input'!T707","v":0},{"$f":"'PTRM input'!U707","v":0},{"$f":"'PTRM input'!V707","v":0},{"$f":"'PTRM input'!W707","v":0},{"$f":"'PTRM input'!S785","v":0},{"$f":"'PTRM input'!T785","v":0},{"$f":"'PTRM input'!U785","v":0},{"$f":"'PTRM input'!V785","v":0},{"$f":"'PTRM input'!W785","v":0},{"$f":"'PTRM input'!S863","v":0},{"$f":"'PTRM input'!T863","v":0},{"$f":"'PTRM input'!U863","v":0},{"$f":"'PTRM input'!V863","v":0},{"$f":"'PTRM input'!W863","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X629)","v":0},{"$f":"'PTRM input'!Y629","v":0},{"$f":"'PTRM input'!Z629","v":0},{"$f":"'PTRM input'!AA629","v":0},{"$f":"'PTRM input'!AB629","v":0},{"$f":"'PTRM input'!AC629","v":0},{"$f":"'PTRM input'!Y707","v":0},{"$f":"'PTRM input'!Z707","v":0},{"$f":"'PTRM input'!AA707","v":0},{"$f":"'PTRM input'!AB707","v":0},{"$f":"'PTRM input'!AC707","v":0},{"$f":"'PTRM input'!Y785","v":0},{"$f":"'PTRM input'!Z785","v":0},{"$f":"'PTRM input'!AA785","v":0},{"$f":"'PTRM input'!AB785","v":0},{"$f":"'PTRM input'!AC785","v":0},{"$f":"'PTRM input'!Y863","v":0},{"$f":"'PTRM input'!Z863","v":0},{"$f":"'PTRM input'!AA863","v":0},{"$f":"'PTRM input'!AB863","v":0},{"$f":"'PTRM input'!AC863","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD629)","v":0},{"$f":"'PTRM input'!AE629","v":0},{"$f":"'PTRM input'!AF629","v":0},{"$f":"'PTRM input'!AG629","v":0},{"$f":"'PTRM input'!AH629","v":0},{"$f":"'PTRM input'!AI629","v":0},{"$f":"'PTRM input'!AE707","v":0},{"$f":"'PTRM input'!AF707","v":0},{"$f":"'PTRM input'!AG707","v":0},{"$f":"'PTRM input'!AH707","v":0},{"$f":"'PTRM input'!AI707","v":0},{"$f":"'PTRM input'!AE785","v":0},{"$f":"'PTRM input'!AF785","v":0},{"$f":"'PTRM input'!AG785","v":0},{"$f":"'PTRM input'!AH785","v":0},{"$f":"'PTRM input'!AI785","v":0},{"$f":"'PTRM input'!AE863","v":0},{"$f":"'PTRM input'!AF863","v":0},{"$f":"'PTRM input'!AG863","v":0},{"$f":"'PTRM input'!AH863","v":0},{"$f":"'PTRM input'!AI863","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ629)","v":0},{"$f":"'PTRM input'!AK629","v":0},{"$f":"'PTRM input'!AL629","v":0},{"$f":"'PTRM input'!AM629","v":0},{"$f":"'PTRM input'!AN629","v":0},{"$f":"'PTRM input'!AO629","v":0},{"$f":"'PTRM input'!AK707","v":0},{"$f":"'PTRM input'!AL707","v":0},{"$f":"'PTRM input'!AM707","v":0},{"$f":"'PTRM input'!AN707","v":0},{"$f":"'PTRM input'!AO707","v":0},{"$f":"'PTRM input'!AK785","v":0},{"$f":"'PTRM input'!AL785","v":0},{"$f":"'PTRM input'!AM785","v":0},{"$f":"'PTRM input'!AN785","v":0},{"$f":"'PTRM input'!AO785","v":0},{"$f":"'PTRM input'!AK863","v":0},{"$f":"'PTRM input'!AL863","v":0},{"$f":"'PTRM input'!AM863","v":0},{"$f":"'PTRM input'!AN863","v":0},{"$f":"'PTRM input'!AO863","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP629)","v":0},{"$f":"'PTRM input'!AQ629","v":0},{"$f":"'PTRM input'!AR629","v":0},{"$f":"'PTRM input'!AS629","v":0},{"$f":"'PTRM input'!AT629","v":0},{"$f":"'PTRM input'!AU629","v":0},{"$f":"'PTRM input'!AQ707","v":0},{"$f":"'PTRM input'!AR707","v":0},{"$f":"'PTRM input'!AS707","v":0},{"$f":"'PTRM input'!AT707","v":0},{"$f":"'PTRM input'!AU707","v":0},{"$f":"'PTRM input'!AQ785","v":0},{"$f":"'PTRM input'!AR785","v":0},{"$f":"'PTRM input'!AS785","v":0},{"$f":"'PTRM input'!AT785","v":0},{"$f":"'PTRM input'!AU785","v":0},{"$f":"'PTRM input'!AQ863","v":0},{"$f":"'PTRM input'!AR863","v":0},{"$f":"'PTRM input'!AS863","v":0},{"$f":"'PTRM input'!AT863","v":0},{"$f":"'PTRM input'!AU863","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV629)","v":0},{"$f":"'PTRM input'!AW629","v":0},{"$f":"'PTRM input'!AX629","v":0},{"$f":"'PTRM input'!AY629","v":0},{"$f":"'PTRM input'!AZ629","v":0},{"$f":"'PTRM input'!BA629","v":0},{"$f":"'PTRM input'!AW707","v":0},{"$f":"'PTRM input'!AX707","v":0},{"$f":"'PTRM input'!AY707","v":0},{"$f":"'PTRM input'!AZ707","v":0},{"$f":"'PTRM input'!BA707","v":0},{"$f":"'PTRM input'!AW785","v":0},{"$f":"'PTRM input'!AX785","v":0},{"$f":"'PTRM input'!AY785","v":0},{"$f":"'PTRM input'!AZ785","v":0},{"$f":"'PTRM input'!BA785","v":0},{"$f":"'PTRM input'!AW863","v":0},{"$f":"'PTRM input'!AX863","v":0},{"$f":"'PTRM input'!AY863","v":0},{"$f":"'PTRM input'!AZ863","v":0},{"$f":"'PTRM input'!BA863","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB629)","v":0},{"$f":"'PTRM input'!BC629","v":0},{"$f":"'PTRM input'!BD629","v":0},{"$f":"'PTRM input'!BE629","v":0},{"$f":"'PTRM input'!BF629","v":0},{"$f":"'PTRM input'!BG629","v":0},{"$f":"'PTRM input'!BC707","v":0},{"$f":"'PTRM input'!BD707","v":0},{"$f":"'PTRM input'!BE707","v":0},{"$f":"'PTRM input'!BF707","v":0},{"$f":"'PTRM input'!BG707","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH629)","v":0},{"$f":"'PTRM input'!BI629","v":0},{"$f":"'PTRM input'!BJ629","v":0},{"$f":"'PTRM input'!BK629","v":0},{"$f":"'PTRM input'!BL629","v":0},{"$f":"'PTRM input'!BM629","v":0},{"$f":"'PTRM input'!BI707","v":0},{"$f":"'PTRM input'!BJ707","v":0},{"$f":"'PTRM input'!BK707","v":0},{"$f":"'PTRM input'!BL707","v":0},{"$f":"'PTRM input'!BM707","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN629)","v":0},{"$f":"'PTRM input'!BO629","v":0},{"$f":"'PTRM input'!BP629","v":0},{"$f":"'PTRM input'!BQ629","v":0},{"$f":"'PTRM input'!BR629","v":0},{"$f":"'PTRM input'!BS629","v":0},{"$f":"'PTRM input'!BO707","v":0},{"$f":"'PTRM input'!BP707","v":0},{"$f":"'PTRM input'!BQ707","v":0},{"$f":"'PTRM input'!BR707","v":0},{"$f":"'PTRM input'!BS707","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT629)","v":0},{"$f":"'PTRM input'!BU629","v":0},{"$f":"'PTRM input'!BV629","v":0},{"$f":"'PTRM input'!BW629","v":0},{"$f":"'PTRM input'!BX629","v":0},{"$f":"'PTRM input'!BY629","v":0},{"$f":"'PTRM input'!BU707","v":0},{"$f":"'PTRM input'!BV707","v":0},{"$f":"'PTRM input'!BW707","v":0},{"$f":"'PTRM input'!BX707","v":0},{"$f":"'PTRM input'!BY707","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E630","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F630)","v":0},{"$f":"'PTRM input'!G630","v":0},{"$f":"'PTRM input'!H630","v":0},{"$f":"'PTRM input'!I630","v":0},{"$f":"'PTRM input'!J630","v":0},{"$f":"'PTRM input'!K630","v":0},{"$f":"'PTRM input'!G708","v":0},{"$f":"'PTRM input'!H708","v":0},{"$f":"'PTRM input'!I708","v":0},{"$f":"'PTRM input'!J708","v":0},{"$f":"'PTRM input'!K708","v":0},{"$f":"'PTRM input'!G786","v":0},{"$f":"'PTRM input'!H786","v":0},{"$f":"'PTRM input'!I786","v":0},{"$f":"'PTRM input'!J786","v":0},{"$f":"'PTRM input'!K786","v":0},{"$f":"'PTRM input'!G864","v":0},{"$f":"'PTRM input'!H864","v":0},{"$f":"'PTRM input'!I864","v":0},{"$f":"'PTRM input'!J864","v":0},{"$f":"'PTRM input'!K864","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L630)","v":0},{"$f":"'PTRM input'!M630","v":0},{"$f":"'PTRM input'!N630","v":0},{"$f":"'PTRM input'!O630","v":0},{"$f":"'PTRM input'!P630","v":0},{"$f":"'PTRM input'!Q630","v":0},{"$f":"'PTRM input'!M708","v":0},{"$f":"'PTRM input'!N708","v":0},{"$f":"'PTRM input'!O708","v":0},{"$f":"'PTRM input'!P708","v":0},{"$f":"'PTRM input'!Q708","v":0},{"$f":"'PTRM input'!M786","v":0},{"$f":"'PTRM input'!N786","v":0},{"$f":"'PTRM input'!O786","v":0},{"$f":"'PTRM input'!P786","v":0},{"$f":"'PTRM input'!Q786","v":0},{"$f":"'PTRM input'!M864","v":0},{"$f":"'PTRM input'!N864","v":0},{"$f":"'PTRM input'!O864","v":0},{"$f":"'PTRM input'!P864","v":0},{"$f":"'PTRM input'!Q864","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R630)","v":0},{"$f":"'PTRM input'!S630","v":0},{"$f":"'PTRM input'!T630","v":0},{"$f":"'PTRM input'!U630","v":0},{"$f":"'PTRM input'!V630","v":0},{"$f":"'PTRM input'!W630","v":0},{"$f":"'PTRM input'!S708","v":0},{"$f":"'PTRM input'!T708","v":0},{"$f":"'PTRM input'!U708","v":0},{"$f":"'PTRM input'!V708","v":0},{"$f":"'PTRM input'!W708","v":0},{"$f":"'PTRM input'!S786","v":0},{"$f":"'PTRM input'!T786","v":0},{"$f":"'PTRM input'!U786","v":0},{"$f":"'PTRM input'!V786","v":0},{"$f":"'PTRM input'!W786","v":0},{"$f":"'PTRM input'!S864","v":0},{"$f":"'PTRM input'!T864","v":0},{"$f":"'PTRM input'!U864","v":0},{"$f":"'PTRM input'!V864","v":0},{"$f":"'PTRM input'!W864","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X630)","v":0},{"$f":"'PTRM input'!Y630","v":0},{"$f":"'PTRM input'!Z630","v":0},{"$f":"'PTRM input'!AA630","v":0},{"$f":"'PTRM input'!AB630","v":0},{"$f":"'PTRM input'!AC630","v":0},{"$f":"'PTRM input'!Y708","v":0},{"$f":"'PTRM input'!Z708","v":0},{"$f":"'PTRM input'!AA708","v":0},{"$f":"'PTRM input'!AB708","v":0},{"$f":"'PTRM input'!AC708","v":0},{"$f":"'PTRM input'!Y786","v":0},{"$f":"'PTRM input'!Z786","v":0},{"$f":"'PTRM input'!AA786","v":0},{"$f":"'PTRM input'!AB786","v":0},{"$f":"'PTRM input'!AC786","v":0},{"$f":"'PTRM input'!Y864","v":0},{"$f":"'PTRM input'!Z864","v":0},{"$f":"'PTRM input'!AA864","v":0},{"$f":"'PTRM input'!AB864","v":0},{"$f":"'PTRM input'!AC864","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD630)","v":0},{"$f":"'PTRM input'!AE630","v":0},{"$f":"'PTRM input'!AF630","v":0},{"$f":"'PTRM input'!AG630","v":0},{"$f":"'PTRM input'!AH630","v":0},{"$f":"'PTRM input'!AI630","v":0},{"$f":"'PTRM input'!AE708","v":0},{"$f":"'PTRM input'!AF708","v":0},{"$f":"'PTRM input'!AG708","v":0},{"$f":"'PTRM input'!AH708","v":0},{"$f":"'PTRM input'!AI708","v":0},{"$f":"'PTRM input'!AE786","v":0},{"$f":"'PTRM input'!AF786","v":0},{"$f":"'PTRM input'!AG786","v":0},{"$f":"'PTRM input'!AH786","v":0},{"$f":"'PTRM input'!AI786","v":0},{"$f":"'PTRM input'!AE864","v":0},{"$f":"'PTRM input'!AF864","v":0},{"$f":"'PTRM input'!AG864","v":0},{"$f":"'PTRM input'!AH864","v":0},{"$f":"'PTRM input'!AI864","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ630)","v":0},{"$f":"'PTRM input'!AK630","v":0},{"$f":"'PTRM input'!AL630","v":0},{"$f":"'PTRM input'!AM630","v":0},{"$f":"'PTRM input'!AN630","v":0},{"$f":"'PTRM input'!AO630","v":0},{"$f":"'PTRM input'!AK708","v":0},{"$f":"'PTRM input'!AL708","v":0},{"$f":"'PTRM input'!AM708","v":0},{"$f":"'PTRM input'!AN708","v":0},{"$f":"'PTRM input'!AO708","v":0},{"$f":"'PTRM input'!AK786","v":0},{"$f":"'PTRM input'!AL786","v":0},{"$f":"'PTRM input'!AM786","v":0},{"$f":"'PTRM input'!AN786","v":0},{"$f":"'PTRM input'!AO786","v":0},{"$f":"'PTRM input'!AK864","v":0},{"$f":"'PTRM input'!AL864","v":0},{"$f":"'PTRM input'!AM864","v":0},{"$f":"'PTRM input'!AN864","v":0},{"$f":"'PTRM input'!AO864","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP630)","v":0},{"$f":"'PTRM input'!AQ630","v":0},{"$f":"'PTRM input'!AR630","v":0},{"$f":"'PTRM input'!AS630","v":0},{"$f":"'PTRM input'!AT630","v":0},{"$f":"'PTRM input'!AU630","v":0},{"$f":"'PTRM input'!AQ708","v":0},{"$f":"'PTRM input'!AR708","v":0},{"$f":"'PTRM input'!AS708","v":0},{"$f":"'PTRM input'!AT708","v":0},{"$f":"'PTRM input'!AU708","v":0},{"$f":"'PTRM input'!AQ786","v":0},{"$f":"'PTRM input'!AR786","v":0},{"$f":"'PTRM input'!AS786","v":0},{"$f":"'PTRM input'!AT786","v":0},{"$f":"'PTRM input'!AU786","v":0},{"$f":"'PTRM input'!AQ864","v":0},{"$f":"'PTRM input'!AR864","v":0},{"$f":"'PTRM input'!AS864","v":0},{"$f":"'PTRM input'!AT864","v":0},{"$f":"'PTRM input'!AU864","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV630)","v":0},{"$f":"'PTRM input'!AW630","v":0},{"$f":"'PTRM input'!AX630","v":0},{"$f":"'PTRM input'!AY630","v":0},{"$f":"'PTRM input'!AZ630","v":0},{"$f":"'PTRM input'!BA630","v":0},{"$f":"'PTRM input'!AW708","v":0},{"$f":"'PTRM input'!AX708","v":0},{"$f":"'PTRM input'!AY708","v":0},{"$f":"'PTRM input'!AZ708","v":0},{"$f":"'PTRM input'!BA708","v":0},{"$f":"'PTRM input'!AW786","v":0},{"$f":"'PTRM input'!AX786","v":0},{"$f":"'PTRM input'!AY786","v":0},{"$f":"'PTRM input'!AZ786","v":0},{"$f":"'PTRM input'!BA786","v":0},{"$f":"'PTRM input'!AW864","v":0},{"$f":"'PTRM input'!AX864","v":0},{"$f":"'PTRM input'!AY864","v":0},{"$f":"'PTRM input'!AZ864","v":0},{"$f":"'PTRM input'!BA864","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB630)","v":0},{"$f":"'PTRM input'!BC630","v":0},{"$f":"'PTRM input'!BD630","v":0},{"$f":"'PTRM input'!BE630","v":0},{"$f":"'PTRM input'!BF630","v":0},{"$f":"'PTRM input'!BG630","v":0},{"$f":"'PTRM input'!BC708","v":0},{"$f":"'PTRM input'!BD708","v":0},{"$f":"'PTRM input'!BE708","v":0},{"$f":"'PTRM input'!BF708","v":0},{"$f":"'PTRM input'!BG708","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH630)","v":0},{"$f":"'PTRM input'!BI630","v":0},{"$f":"'PTRM input'!BJ630","v":0},{"$f":"'PTRM input'!BK630","v":0},{"$f":"'PTRM input'!BL630","v":0},{"$f":"'PTRM input'!BM630","v":0},{"$f":"'PTRM input'!BI708","v":0},{"$f":"'PTRM input'!BJ708","v":0},{"$f":"'PTRM input'!BK708","v":0},{"$f":"'PTRM input'!BL708","v":0},{"$f":"'PTRM input'!BM708","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN630)","v":0},{"$f":"'PTRM input'!BO630","v":0},{"$f":"'PTRM input'!BP630","v":0},{"$f":"'PTRM input'!BQ630","v":0},{"$f":"'PTRM input'!BR630","v":0},{"$f":"'PTRM input'!BS630","v":0},{"$f":"'PTRM input'!BO708","v":0},{"$f":"'PTRM input'!BP708","v":0},{"$f":"'PTRM input'!BQ708","v":0},{"$f":"'PTRM input'!BR708","v":0},{"$f":"'PTRM input'!BS708","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT630)","v":0},{"$f":"'PTRM input'!BU630","v":0},{"$f":"'PTRM input'!BV630","v":0},{"$f":"'PTRM input'!BW630","v":0},{"$f":"'PTRM input'!BX630","v":0},{"$f":"'PTRM input'!BY630","v":0},{"$f":"'PTRM input'!BU708","v":0},{"$f":"'PTRM input'!BV708","v":0},{"$f":"'PTRM input'!BW708","v":0},{"$f":"'PTRM input'!BX708","v":0},{"$f":"'PTRM input'!BY708","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E631","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F631)","v":0},{"$f":"'PTRM input'!G631","v":0},{"$f":"'PTRM input'!H631","v":0},{"$f":"'PTRM input'!I631","v":0},{"$f":"'PTRM input'!J631","v":0},{"$f":"'PTRM input'!K631","v":0},{"$f":"'PTRM input'!G709","v":0},{"$f":"'PTRM input'!H709","v":0},{"$f":"'PTRM input'!I709","v":0},{"$f":"'PTRM input'!J709","v":0},{"$f":"'PTRM input'!K709","v":0},{"$f":"'PTRM input'!G787","v":0},{"$f":"'PTRM input'!H787","v":0},{"$f":"'PTRM input'!I787","v":0},{"$f":"'PTRM input'!J787","v":0},{"$f":"'PTRM input'!K787","v":0},{"$f":"'PTRM input'!G865","v":0},{"$f":"'PTRM input'!H865","v":0},{"$f":"'PTRM input'!I865","v":0},{"$f":"'PTRM input'!J865","v":0},{"$f":"'PTRM input'!K865","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L631)","v":0},{"$f":"'PTRM input'!M631","v":0},{"$f":"'PTRM input'!N631","v":0},{"$f":"'PTRM input'!O631","v":0},{"$f":"'PTRM input'!P631","v":0},{"$f":"'PTRM input'!Q631","v":0},{"$f":"'PTRM input'!M709","v":0},{"$f":"'PTRM input'!N709","v":0},{"$f":"'PTRM input'!O709","v":0},{"$f":"'PTRM input'!P709","v":0},{"$f":"'PTRM input'!Q709","v":0},{"$f":"'PTRM input'!M787","v":0},{"$f":"'PTRM input'!N787","v":0},{"$f":"'PTRM input'!O787","v":0},{"$f":"'PTRM input'!P787","v":0},{"$f":"'PTRM input'!Q787","v":0},{"$f":"'PTRM input'!M865","v":0},{"$f":"'PTRM input'!N865","v":0},{"$f":"'PTRM input'!O865","v":0},{"$f":"'PTRM input'!P865","v":0},{"$f":"'PTRM input'!Q865","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R631)","v":0},{"$f":"'PTRM input'!S631","v":0},{"$f":"'PTRM input'!T631","v":0},{"$f":"'PTRM input'!U631","v":0},{"$f":"'PTRM input'!V631","v":0},{"$f":"'PTRM input'!W631","v":0},{"$f":"'PTRM input'!S709","v":0},{"$f":"'PTRM input'!T709","v":0},{"$f":"'PTRM input'!U709","v":0},{"$f":"'PTRM input'!V709","v":0},{"$f":"'PTRM input'!W709","v":0},{"$f":"'PTRM input'!S787","v":0},{"$f":"'PTRM input'!T787","v":0},{"$f":"'PTRM input'!U787","v":0},{"$f":"'PTRM input'!V787","v":0},{"$f":"'PTRM input'!W787","v":0},{"$f":"'PTRM input'!S865","v":0},{"$f":"'PTRM input'!T865","v":0},{"$f":"'PTRM input'!U865","v":0},{"$f":"'PTRM input'!V865","v":0},{"$f":"'PTRM input'!W865","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X631)","v":0},{"$f":"'PTRM input'!Y631","v":0},{"$f":"'PTRM input'!Z631","v":0},{"$f":"'PTRM input'!AA631","v":0},{"$f":"'PTRM input'!AB631","v":0},{"$f":"'PTRM input'!AC631","v":0},{"$f":"'PTRM input'!Y709","v":0},{"$f":"'PTRM input'!Z709","v":0},{"$f":"'PTRM input'!AA709","v":0},{"$f":"'PTRM input'!AB709","v":0},{"$f":"'PTRM input'!AC709","v":0},{"$f":"'PTRM input'!Y787","v":0},{"$f":"'PTRM input'!Z787","v":0},{"$f":"'PTRM input'!AA787","v":0},{"$f":"'PTRM input'!AB787","v":0},{"$f":"'PTRM input'!AC787","v":0},{"$f":"'PTRM input'!Y865","v":0},{"$f":"'PTRM input'!Z865","v":0},{"$f":"'PTRM input'!AA865","v":0},{"$f":"'PTRM input'!AB865","v":0},{"$f":"'PTRM input'!AC865","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD631)","v":0},{"$f":"'PTRM input'!AE631","v":0},{"$f":"'PTRM input'!AF631","v":0},{"$f":"'PTRM input'!AG631","v":0},{"$f":"'PTRM input'!AH631","v":0},{"$f":"'PTRM input'!AI631","v":0},{"$f":"'PTRM input'!AE709","v":0},{"$f":"'PTRM input'!AF709","v":0},{"$f":"'PTRM input'!AG709","v":0},{"$f":"'PTRM input'!AH709","v":0},{"$f":"'PTRM input'!AI709","v":0},{"$f":"'PTRM input'!AE787","v":0},{"$f":"'PTRM input'!AF787","v":0},{"$f":"'PTRM input'!AG787","v":0},{"$f":"'PTRM input'!AH787","v":0},{"$f":"'PTRM input'!AI787","v":0},{"$f":"'PTRM input'!AE865","v":0},{"$f":"'PTRM input'!AF865","v":0},{"$f":"'PTRM input'!AG865","v":0},{"$f":"'PTRM input'!AH865","v":0},{"$f":"'PTRM input'!AI865","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ631)","v":0},{"$f":"'PTRM input'!AK631","v":0},{"$f":"'PTRM input'!AL631","v":0},{"$f":"'PTRM input'!AM631","v":0},{"$f":"'PTRM input'!AN631","v":0},{"$f":"'PTRM input'!AO631","v":0},{"$f":"'PTRM input'!AK709","v":0},{"$f":"'PTRM input'!AL709","v":0},{"$f":"'PTRM input'!AM709","v":0},{"$f":"'PTRM input'!AN709","v":0},{"$f":"'PTRM input'!AO709","v":0},{"$f":"'PTRM input'!AK787","v":0},{"$f":"'PTRM input'!AL787","v":0},{"$f":"'PTRM input'!AM787","v":0},{"$f":"'PTRM input'!AN787","v":0},{"$f":"'PTRM input'!AO787","v":0},{"$f":"'PTRM input'!AK865","v":0},{"$f":"'PTRM input'!AL865","v":0},{"$f":"'PTRM input'!AM865","v":0},{"$f":"'PTRM input'!AN865","v":0},{"$f":"'PTRM input'!AO865","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP631)","v":0},{"$f":"'PTRM input'!AQ631","v":0},{"$f":"'PTRM input'!AR631","v":0},{"$f":"'PTRM input'!AS631","v":0},{"$f":"'PTRM input'!AT631","v":0},{"$f":"'PTRM input'!AU631","v":0},{"$f":"'PTRM input'!AQ709","v":0},{"$f":"'PTRM input'!AR709","v":0},{"$f":"'PTRM input'!AS709","v":0},{"$f":"'PTRM input'!AT709","v":0},{"$f":"'PTRM input'!AU709","v":0},{"$f":"'PTRM input'!AQ787","v":0},{"$f":"'PTRM input'!AR787","v":0},{"$f":"'PTRM input'!AS787","v":0},{"$f":"'PTRM input'!AT787","v":0},{"$f":"'PTRM input'!AU787","v":0},{"$f":"'PTRM input'!AQ865","v":0},{"$f":"'PTRM input'!AR865","v":0},{"$f":"'PTRM input'!AS865","v":0},{"$f":"'PTRM input'!AT865","v":0},{"$f":"'PTRM input'!AU865","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV631)","v":0},{"$f":"'PTRM input'!AW631","v":0},{"$f":"'PTRM input'!AX631","v":0},{"$f":"'PTRM input'!AY631","v":0},{"$f":"'PTRM input'!AZ631","v":0},{"$f":"'PTRM input'!BA631","v":0},{"$f":"'PTRM input'!AW709","v":0},{"$f":"'PTRM input'!AX709","v":0},{"$f":"'PTRM input'!AY709","v":0},{"$f":"'PTRM input'!AZ709","v":0},{"$f":"'PTRM input'!BA709","v":0},{"$f":"'PTRM input'!AW787","v":0},{"$f":"'PTRM input'!AX787","v":0},{"$f":"'PTRM input'!AY787","v":0},{"$f":"'PTRM input'!AZ787","v":0},{"$f":"'PTRM input'!BA787","v":0},{"$f":"'PTRM input'!AW865","v":0},{"$f":"'PTRM input'!AX865","v":0},{"$f":"'PTRM input'!AY865","v":0},{"$f":"'PTRM input'!AZ865","v":0},{"$f":"'PTRM input'!BA865","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB631)","v":0},{"$f":"'PTRM input'!BC631","v":0},{"$f":"'PTRM input'!BD631","v":0},{"$f":"'PTRM input'!BE631","v":0},{"$f":"'PTRM input'!BF631","v":0},{"$f":"'PTRM input'!BG631","v":0},{"$f":"'PTRM input'!BC709","v":0},{"$f":"'PTRM input'!BD709","v":0},{"$f":"'PTRM input'!BE709","v":0},{"$f":"'PTRM input'!BF709","v":0},{"$f":"'PTRM input'!BG709","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH631)","v":0},{"$f":"'PTRM input'!BI631","v":0},{"$f":"'PTRM input'!BJ631","v":0},{"$f":"'PTRM input'!BK631","v":0},{"$f":"'PTRM input'!BL631","v":0},{"$f":"'PTRM input'!BM631","v":0},{"$f":"'PTRM input'!BI709","v":0},{"$f":"'PTRM input'!BJ709","v":0},{"$f":"'PTRM input'!BK709","v":0},{"$f":"'PTRM input'!BL709","v":0},{"$f":"'PTRM input'!BM709","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN631)","v":0},{"$f":"'PTRM input'!BO631","v":0},{"$f":"'PTRM input'!BP631","v":0},{"$f":"'PTRM input'!BQ631","v":0},{"$f":"'PTRM input'!BR631","v":0},{"$f":"'PTRM input'!BS631","v":0},{"$f":"'PTRM input'!BO709","v":0},{"$f":"'PTRM input'!BP709","v":0},{"$f":"'PTRM input'!BQ709","v":0},{"$f":"'PTRM input'!BR709","v":0},{"$f":"'PTRM input'!BS709","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT631)","v":0},{"$f":"'PTRM input'!BU631","v":0},{"$f":"'PTRM input'!BV631","v":0},{"$f":"'PTRM input'!BW631","v":0},{"$f":"'PTRM input'!BX631","v":0},{"$f":"'PTRM input'!BY631","v":0},{"$f":"'PTRM input'!BU709","v":0},{"$f":"'PTRM input'!BV709","v":0},{"$f":"'PTRM input'!BW709","v":0},{"$f":"'PTRM input'!BX709","v":0},{"$f":"'PTRM input'!BY709","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E632","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F632)","v":0},{"$f":"'PTRM input'!G632","v":0},{"$f":"'PTRM input'!H632","v":0},{"$f":"'PTRM input'!I632","v":0},{"$f":"'PTRM input'!J632","v":0},{"$f":"'PTRM input'!K632","v":0},{"$f":"'PTRM input'!G710","v":0},{"$f":"'PTRM input'!H710","v":0},{"$f":"'PTRM input'!I710","v":0},{"$f":"'PTRM input'!J710","v":0},{"$f":"'PTRM input'!K710","v":0},{"$f":"'PTRM input'!G788","v":0},{"$f":"'PTRM input'!H788","v":0},{"$f":"'PTRM input'!I788","v":0},{"$f":"'PTRM input'!J788","v":0},{"$f":"'PTRM input'!K788","v":0},{"$f":"'PTRM input'!G866","v":0},{"$f":"'PTRM input'!H866","v":0},{"$f":"'PTRM input'!I866","v":0},{"$f":"'PTRM input'!J866","v":0},{"$f":"'PTRM input'!K866","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L632)","v":0},{"$f":"'PTRM input'!M632","v":0},{"$f":"'PTRM input'!N632","v":0},{"$f":"'PTRM input'!O632","v":0},{"$f":"'PTRM input'!P632","v":0},{"$f":"'PTRM input'!Q632","v":0},{"$f":"'PTRM input'!M710","v":0},{"$f":"'PTRM input'!N710","v":0},{"$f":"'PTRM input'!O710","v":0},{"$f":"'PTRM input'!P710","v":0},{"$f":"'PTRM input'!Q710","v":0},{"$f":"'PTRM input'!M788","v":0},{"$f":"'PTRM input'!N788","v":0},{"$f":"'PTRM input'!O788","v":0},{"$f":"'PTRM input'!P788","v":0},{"$f":"'PTRM input'!Q788","v":0},{"$f":"'PTRM input'!M866","v":0},{"$f":"'PTRM input'!N866","v":0},{"$f":"'PTRM input'!O866","v":0},{"$f":"'PTRM input'!P866","v":0},{"$f":"'PTRM input'!Q866","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R632)","v":0},{"$f":"'PTRM input'!S632","v":0},{"$f":"'PTRM input'!T632","v":0},{"$f":"'PTRM input'!U632","v":0},{"$f":"'PTRM input'!V632","v":0},{"$f":"'PTRM input'!W632","v":0},{"$f":"'PTRM input'!S710","v":0},{"$f":"'PTRM input'!T710","v":0},{"$f":"'PTRM input'!U710","v":0},{"$f":"'PTRM input'!V710","v":0},{"$f":"'PTRM input'!W710","v":0},{"$f":"'PTRM input'!S788","v":0},{"$f":"'PTRM input'!T788","v":0},{"$f":"'PTRM input'!U788","v":0},{"$f":"'PTRM input'!V788","v":0},{"$f":"'PTRM input'!W788","v":0},{"$f":"'PTRM input'!S866","v":0},{"$f":"'PTRM input'!T866","v":0},{"$f":"'PTRM input'!U866","v":0},{"$f":"'PTRM input'!V866","v":0},{"$f":"'PTRM input'!W866","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X632)","v":0},{"$f":"'PTRM input'!Y632","v":0},{"$f":"'PTRM input'!Z632","v":0},{"$f":"'PTRM input'!AA632","v":0},{"$f":"'PTRM input'!AB632","v":0},{"$f":"'PTRM input'!AC632","v":0},{"$f":"'PTRM input'!Y710","v":0},{"$f":"'PTRM input'!Z710","v":0},{"$f":"'PTRM input'!AA710","v":0},{"$f":"'PTRM input'!AB710","v":0},{"$f":"'PTRM input'!AC710","v":0},{"$f":"'PTRM input'!Y788","v":0},{"$f":"'PTRM input'!Z788","v":0},{"$f":"'PTRM input'!AA788","v":0},{"$f":"'PTRM input'!AB788","v":0},{"$f":"'PTRM input'!AC788","v":0},{"$f":"'PTRM input'!Y866","v":0},{"$f":"'PTRM input'!Z866","v":0},{"$f":"'PTRM input'!AA866","v":0},{"$f":"'PTRM input'!AB866","v":0},{"$f":"'PTRM input'!AC866","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD632)","v":0},{"$f":"'PTRM input'!AE632","v":0},{"$f":"'PTRM input'!AF632","v":0},{"$f":"'PTRM input'!AG632","v":0},{"$f":"'PTRM input'!AH632","v":0},{"$f":"'PTRM input'!AI632","v":0},{"$f":"'PTRM input'!AE710","v":0},{"$f":"'PTRM input'!AF710","v":0},{"$f":"'PTRM input'!AG710","v":0},{"$f":"'PTRM input'!AH710","v":0},{"$f":"'PTRM input'!AI710","v":0},{"$f":"'PTRM input'!AE788","v":0},{"$f":"'PTRM input'!AF788","v":0},{"$f":"'PTRM input'!AG788","v":0},{"$f":"'PTRM input'!AH788","v":0},{"$f":"'PTRM input'!AI788","v":0},{"$f":"'PTRM input'!AE866","v":0},{"$f":"'PTRM input'!AF866","v":0},{"$f":"'PTRM input'!AG866","v":0},{"$f":"'PTRM input'!AH866","v":0},{"$f":"'PTRM input'!AI866","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ632)","v":0},{"$f":"'PTRM input'!AK632","v":0},{"$f":"'PTRM input'!AL632","v":0},{"$f":"'PTRM input'!AM632","v":0},{"$f":"'PTRM input'!AN632","v":0},{"$f":"'PTRM input'!AO632","v":0},{"$f":"'PTRM input'!AK710","v":0},{"$f":"'PTRM input'!AL710","v":0},{"$f":"'PTRM input'!AM710","v":0},{"$f":"'PTRM input'!AN710","v":0},{"$f":"'PTRM input'!AO710","v":0},{"$f":"'PTRM input'!AK788","v":0},{"$f":"'PTRM input'!AL788","v":0},{"$f":"'PTRM input'!AM788","v":0},{"$f":"'PTRM input'!AN788","v":0},{"$f":"'PTRM input'!AO788","v":0},{"$f":"'PTRM input'!AK866","v":0},{"$f":"'PTRM input'!AL866","v":0},{"$f":"'PTRM input'!AM866","v":0},{"$f":"'PTRM input'!AN866","v":0},{"$f":"'PTRM input'!AO866","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP632)","v":0},{"$f":"'PTRM input'!AQ632","v":0},{"$f":"'PTRM input'!AR632","v":0},{"$f":"'PTRM input'!AS632","v":0},{"$f":"'PTRM input'!AT632","v":0},{"$f":"'PTRM input'!AU632","v":0},{"$f":"'PTRM input'!AQ710","v":0},{"$f":"'PTRM input'!AR710","v":0},{"$f":"'PTRM input'!AS710","v":0},{"$f":"'PTRM input'!AT710","v":0},{"$f":"'PTRM input'!AU710","v":0},{"$f":"'PTRM input'!AQ788","v":0},{"$f":"'PTRM input'!AR788","v":0},{"$f":"'PTRM input'!AS788","v":0},{"$f":"'PTRM input'!AT788","v":0},{"$f":"'PTRM input'!AU788","v":0},{"$f":"'PTRM input'!AQ866","v":0},{"$f":"'PTRM input'!AR866","v":0},{"$f":"'PTRM input'!AS866","v":0},{"$f":"'PTRM input'!AT866","v":0},{"$f":"'PTRM input'!AU866","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV632)","v":0},{"$f":"'PTRM input'!AW632","v":0},{"$f":"'PTRM input'!AX632","v":0},{"$f":"'PTRM input'!AY632","v":0},{"$f":"'PTRM input'!AZ632","v":0},{"$f":"'PTRM input'!BA632","v":0},{"$f":"'PTRM input'!AW710","v":0},{"$f":"'PTRM input'!AX710","v":0},{"$f":"'PTRM input'!AY710","v":0},{"$f":"'PTRM input'!AZ710","v":0},{"$f":"'PTRM input'!BA710","v":0},{"$f":"'PTRM input'!AW788","v":0},{"$f":"'PTRM input'!AX788","v":0},{"$f":"'PTRM input'!AY788","v":0},{"$f":"'PTRM input'!AZ788","v":0},{"$f":"'PTRM input'!BA788","v":0},{"$f":"'PTRM input'!AW866","v":0},{"$f":"'PTRM input'!AX866","v":0},{"$f":"'PTRM input'!AY866","v":0},{"$f":"'PTRM input'!AZ866","v":0},{"$f":"'PTRM input'!BA866","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB632)","v":0},{"$f":"'PTRM input'!BC632","v":0},{"$f":"'PTRM input'!BD632","v":0},{"$f":"'PTRM input'!BE632","v":0},{"$f":"'PTRM input'!BF632","v":0},{"$f":"'PTRM input'!BG632","v":0},{"$f":"'PTRM input'!BC710","v":0},{"$f":"'PTRM input'!BD710","v":0},{"$f":"'PTRM input'!BE710","v":0},{"$f":"'PTRM input'!BF710","v":0},{"$f":"'PTRM input'!BG710","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH632)","v":0},{"$f":"'PTRM input'!BI632","v":0},{"$f":"'PTRM input'!BJ632","v":0},{"$f":"'PTRM input'!BK632","v":0},{"$f":"'PTRM input'!BL632","v":0},{"$f":"'PTRM input'!BM632","v":0},{"$f":"'PTRM input'!BI710","v":0},{"$f":"'PTRM input'!BJ710","v":0},{"$f":"'PTRM input'!BK710","v":0},{"$f":"'PTRM input'!BL710","v":0},{"$f":"'PTRM input'!BM710","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN632)","v":0},{"$f":"'PTRM input'!BO632","v":0},{"$f":"'PTRM input'!BP632","v":0},{"$f":"'PTRM input'!BQ632","v":0},{"$f":"'PTRM input'!BR632","v":0},{"$f":"'PTRM input'!BS632","v":0},{"$f":"'PTRM input'!BO710","v":0},{"$f":"'PTRM input'!BP710","v":0},{"$f":"'PTRM input'!BQ710","v":0},{"$f":"'PTRM input'!BR710","v":0},{"$f":"'PTRM input'!BS710","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT632)","v":0},{"$f":"'PTRM input'!BU632","v":0},{"$f":"'PTRM input'!BV632","v":0},{"$f":"'PTRM input'!BW632","v":0},{"$f":"'PTRM input'!BX632","v":0},{"$f":"'PTRM input'!BY632","v":0},{"$f":"'PTRM input'!BU710","v":0},{"$f":"'PTRM input'!BV710","v":0},{"$f":"'PTRM input'!BW710","v":0},{"$f":"'PTRM input'!BX710","v":0},{"$f":"'PTRM input'!BY710","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E633","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F633)","v":0},{"$f":"'PTRM input'!G633","v":0},{"$f":"'PTRM input'!H633","v":0},{"$f":"'PTRM input'!I633","v":0},{"$f":"'PTRM input'!J633","v":0},{"$f":"'PTRM input'!K633","v":0},{"$f":"'PTRM input'!G711","v":0},{"$f":"'PTRM input'!H711","v":0},{"$f":"'PTRM input'!I711","v":0},{"$f":"'PTRM input'!J711","v":0},{"$f":"'PTRM input'!K711","v":0},{"$f":"'PTRM input'!G789","v":0},{"$f":"'PTRM input'!H789","v":0},{"$f":"'PTRM input'!I789","v":0},{"$f":"'PTRM input'!J789","v":0},{"$f":"'PTRM input'!K789","v":0},{"$f":"'PTRM input'!G867","v":0},{"$f":"'PTRM input'!H867","v":0},{"$f":"'PTRM input'!I867","v":0},{"$f":"'PTRM input'!J867","v":0},{"$f":"'PTRM input'!K867","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L633)","v":0},{"$f":"'PTRM input'!M633","v":0},{"$f":"'PTRM input'!N633","v":0},{"$f":"'PTRM input'!O633","v":0},{"$f":"'PTRM input'!P633","v":0},{"$f":"'PTRM input'!Q633","v":0},{"$f":"'PTRM input'!M711","v":0},{"$f":"'PTRM input'!N711","v":0},{"$f":"'PTRM input'!O711","v":0},{"$f":"'PTRM input'!P711","v":0},{"$f":"'PTRM input'!Q711","v":0},{"$f":"'PTRM input'!M789","v":0},{"$f":"'PTRM input'!N789","v":0},{"$f":"'PTRM input'!O789","v":0},{"$f":"'PTRM input'!P789","v":0},{"$f":"'PTRM input'!Q789","v":0},{"$f":"'PTRM input'!M867","v":0},{"$f":"'PTRM input'!N867","v":0},{"$f":"'PTRM input'!O867","v":0},{"$f":"'PTRM input'!P867","v":0},{"$f":"'PTRM input'!Q867","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R633)","v":0},{"$f":"'PTRM input'!S633","v":0},{"$f":"'PTRM input'!T633","v":0},{"$f":"'PTRM input'!U633","v":0},{"$f":"'PTRM input'!V633","v":0},{"$f":"'PTRM input'!W633","v":0},{"$f":"'PTRM input'!S711","v":0},{"$f":"'PTRM input'!T711","v":0},{"$f":"'PTRM input'!U711","v":0},{"$f":"'PTRM input'!V711","v":0},{"$f":"'PTRM input'!W711","v":0},{"$f":"'PTRM input'!S789","v":0},{"$f":"'PTRM input'!T789","v":0},{"$f":"'PTRM input'!U789","v":0},{"$f":"'PTRM input'!V789","v":0},{"$f":"'PTRM input'!W789","v":0},{"$f":"'PTRM input'!S867","v":0},{"$f":"'PTRM input'!T867","v":0},{"$f":"'PTRM input'!U867","v":0},{"$f":"'PTRM input'!V867","v":0},{"$f":"'PTRM input'!W867","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X633)","v":0},{"$f":"'PTRM input'!Y633","v":0},{"$f":"'PTRM input'!Z633","v":0},{"$f":"'PTRM input'!AA633","v":0},{"$f":"'PTRM input'!AB633","v":0},{"$f":"'PTRM input'!AC633","v":0},{"$f":"'PTRM input'!Y711","v":0},{"$f":"'PTRM input'!Z711","v":0},{"$f":"'PTRM input'!AA711","v":0},{"$f":"'PTRM input'!AB711","v":0},{"$f":"'PTRM input'!AC711","v":0},{"$f":"'PTRM input'!Y789","v":0},{"$f":"'PTRM input'!Z789","v":0},{"$f":"'PTRM input'!AA789","v":0},{"$f":"'PTRM input'!AB789","v":0},{"$f":"'PTRM input'!AC789","v":0},{"$f":"'PTRM input'!Y867","v":0},{"$f":"'PTRM input'!Z867","v":0},{"$f":"'PTRM input'!AA867","v":0},{"$f":"'PTRM input'!AB867","v":0},{"$f":"'PTRM input'!AC867","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD633)","v":0},{"$f":"'PTRM input'!AE633","v":0},{"$f":"'PTRM input'!AF633","v":0},{"$f":"'PTRM input'!AG633","v":0},{"$f":"'PTRM input'!AH633","v":0},{"$f":"'PTRM input'!AI633","v":0},{"$f":"'PTRM input'!AE711","v":0},{"$f":"'PTRM input'!AF711","v":0},{"$f":"'PTRM input'!AG711","v":0},{"$f":"'PTRM input'!AH711","v":0},{"$f":"'PTRM input'!AI711","v":0},{"$f":"'PTRM input'!AE789","v":0},{"$f":"'PTRM input'!AF789","v":0},{"$f":"'PTRM input'!AG789","v":0},{"$f":"'PTRM input'!AH789","v":0},{"$f":"'PTRM input'!AI789","v":0},{"$f":"'PTRM input'!AE867","v":0},{"$f":"'PTRM input'!AF867","v":0},{"$f":"'PTRM input'!AG867","v":0},{"$f":"'PTRM input'!AH867","v":0},{"$f":"'PTRM input'!AI867","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ633)","v":0},{"$f":"'PTRM input'!AK633","v":0},{"$f":"'PTRM input'!AL633","v":0},{"$f":"'PTRM input'!AM633","v":0},{"$f":"'PTRM input'!AN633","v":0},{"$f":"'PTRM input'!AO633","v":0},{"$f":"'PTRM input'!AK711","v":0},{"$f":"'PTRM input'!AL711","v":0},{"$f":"'PTRM input'!AM711","v":0},{"$f":"'PTRM input'!AN711","v":0},{"$f":"'PTRM input'!AO711","v":0},{"$f":"'PTRM input'!AK789","v":0},{"$f":"'PTRM input'!AL789","v":0},{"$f":"'PTRM input'!AM789","v":0},{"$f":"'PTRM input'!AN789","v":0},{"$f":"'PTRM input'!AO789","v":0},{"$f":"'PTRM input'!AK867","v":0},{"$f":"'PTRM input'!AL867","v":0},{"$f":"'PTRM input'!AM867","v":0},{"$f":"'PTRM input'!AN867","v":0},{"$f":"'PTRM input'!AO867","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP633)","v":0},{"$f":"'PTRM input'!AQ633","v":0},{"$f":"'PTRM input'!AR633","v":0},{"$f":"'PTRM input'!AS633","v":0},{"$f":"'PTRM input'!AT633","v":0},{"$f":"'PTRM input'!AU633","v":0},{"$f":"'PTRM input'!AQ711","v":0},{"$f":"'PTRM input'!AR711","v":0},{"$f":"'PTRM input'!AS711","v":0},{"$f":"'PTRM input'!AT711","v":0},{"$f":"'PTRM input'!AU711","v":0},{"$f":"'PTRM input'!AQ789","v":0},{"$f":"'PTRM input'!AR789","v":0},{"$f":"'PTRM input'!AS789","v":0},{"$f":"'PTRM input'!AT789","v":0},{"$f":"'PTRM input'!AU789","v":0},{"$f":"'PTRM input'!AQ867","v":0},{"$f":"'PTRM input'!AR867","v":0},{"$f":"'PTRM input'!AS867","v":0},{"$f":"'PTRM input'!AT867","v":0},{"$f":"'PTRM input'!AU867","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV633)","v":0},{"$f":"'PTRM input'!AW633","v":0},{"$f":"'PTRM input'!AX633","v":0},{"$f":"'PTRM input'!AY633","v":0},{"$f":"'PTRM input'!AZ633","v":0},{"$f":"'PTRM input'!BA633","v":0},{"$f":"'PTRM input'!AW711","v":0},{"$f":"'PTRM input'!AX711","v":0},{"$f":"'PTRM input'!AY711","v":0},{"$f":"'PTRM input'!AZ711","v":0},{"$f":"'PTRM input'!BA711","v":0},{"$f":"'PTRM input'!AW789","v":0},{"$f":"'PTRM input'!AX789","v":0},{"$f":"'PTRM input'!AY789","v":0},{"$f":"'PTRM input'!AZ789","v":0},{"$f":"'PTRM input'!BA789","v":0},{"$f":"'PTRM input'!AW867","v":0},{"$f":"'PTRM input'!AX867","v":0},{"$f":"'PTRM input'!AY867","v":0},{"$f":"'PTRM input'!AZ867","v":0},{"$f":"'PTRM input'!BA867","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB633)","v":0},{"$f":"'PTRM input'!BC633","v":0},{"$f":"'PTRM input'!BD633","v":0},{"$f":"'PTRM input'!BE633","v":0},{"$f":"'PTRM input'!BF633","v":0},{"$f":"'PTRM input'!BG633","v":0},{"$f":"'PTRM input'!BC711","v":0},{"$f":"'PTRM input'!BD711","v":0},{"$f":"'PTRM input'!BE711","v":0},{"$f":"'PTRM input'!BF711","v":0},{"$f":"'PTRM input'!BG711","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH633)","v":0},{"$f":"'PTRM input'!BI633","v":0},{"$f":"'PTRM input'!BJ633","v":0},{"$f":"'PTRM input'!BK633","v":0},{"$f":"'PTRM input'!BL633","v":0},{"$f":"'PTRM input'!BM633","v":0},{"$f":"'PTRM input'!BI711","v":0},{"$f":"'PTRM input'!BJ711","v":0},{"$f":"'PTRM input'!BK711","v":0},{"$f":"'PTRM input'!BL711","v":0},{"$f":"'PTRM input'!BM711","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN633)","v":0},{"$f":"'PTRM input'!BO633","v":0},{"$f":"'PTRM input'!BP633","v":0},{"$f":"'PTRM input'!BQ633","v":0},{"$f":"'PTRM input'!BR633","v":0},{"$f":"'PTRM input'!BS633","v":0},{"$f":"'PTRM input'!BO711","v":0},{"$f":"'PTRM input'!BP711","v":0},{"$f":"'PTRM input'!BQ711","v":0},{"$f":"'PTRM input'!BR711","v":0},{"$f":"'PTRM input'!BS711","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT633)","v":0},{"$f":"'PTRM input'!BU633","v":0},{"$f":"'PTRM input'!BV633","v":0},{"$f":"'PTRM input'!BW633","v":0},{"$f":"'PTRM input'!BX633","v":0},{"$f":"'PTRM input'!BY633","v":0},{"$f":"'PTRM input'!BU711","v":0},{"$f":"'PTRM input'!BV711","v":0},{"$f":"'PTRM input'!BW711","v":0},{"$f":"'PTRM input'!BX711","v":0},{"$f":"'PTRM input'!BY711","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E634","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F634)","v":0},{"$f":"'PTRM input'!G634","v":0},{"$f":"'PTRM input'!H634","v":0},{"$f":"'PTRM input'!I634","v":0},{"$f":"'PTRM input'!J634","v":0},{"$f":"'PTRM input'!K634","v":0},{"$f":"'PTRM input'!G712","v":0},{"$f":"'PTRM input'!H712","v":0},{"$f":"'PTRM input'!I712","v":0},{"$f":"'PTRM input'!J712","v":0},{"$f":"'PTRM input'!K712","v":0},{"$f":"'PTRM input'!G790","v":0},{"$f":"'PTRM input'!H790","v":0},{"$f":"'PTRM input'!I790","v":0},{"$f":"'PTRM input'!J790","v":0},{"$f":"'PTRM input'!K790","v":0},{"$f":"'PTRM input'!G868","v":0},{"$f":"'PTRM input'!H868","v":0},{"$f":"'PTRM input'!I868","v":0},{"$f":"'PTRM input'!J868","v":0},{"$f":"'PTRM input'!K868","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L634)","v":0},{"$f":"'PTRM input'!M634","v":0},{"$f":"'PTRM input'!N634","v":0},{"$f":"'PTRM input'!O634","v":0},{"$f":"'PTRM input'!P634","v":0},{"$f":"'PTRM input'!Q634","v":0},{"$f":"'PTRM input'!M712","v":0},{"$f":"'PTRM input'!N712","v":0},{"$f":"'PTRM input'!O712","v":0},{"$f":"'PTRM input'!P712","v":0},{"$f":"'PTRM input'!Q712","v":0},{"$f":"'PTRM input'!M790","v":0},{"$f":"'PTRM input'!N790","v":0},{"$f":"'PTRM input'!O790","v":0},{"$f":"'PTRM input'!P790","v":0},{"$f":"'PTRM input'!Q790","v":0},{"$f":"'PTRM input'!M868","v":0},{"$f":"'PTRM input'!N868","v":0},{"$f":"'PTRM input'!O868","v":0},{"$f":"'PTRM input'!P868","v":0},{"$f":"'PTRM input'!Q868","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R634)","v":0},{"$f":"'PTRM input'!S634","v":0},{"$f":"'PTRM input'!T634","v":0},{"$f":"'PTRM input'!U634","v":0},{"$f":"'PTRM input'!V634","v":0},{"$f":"'PTRM input'!W634","v":0},{"$f":"'PTRM input'!S712","v":0},{"$f":"'PTRM input'!T712","v":0},{"$f":"'PTRM input'!U712","v":0},{"$f":"'PTRM input'!V712","v":0},{"$f":"'PTRM input'!W712","v":0},{"$f":"'PTRM input'!S790","v":0},{"$f":"'PTRM input'!T790","v":0},{"$f":"'PTRM input'!U790","v":0},{"$f":"'PTRM input'!V790","v":0},{"$f":"'PTRM input'!W790","v":0},{"$f":"'PTRM input'!S868","v":0},{"$f":"'PTRM input'!T868","v":0},{"$f":"'PTRM input'!U868","v":0},{"$f":"'PTRM input'!V868","v":0},{"$f":"'PTRM input'!W868","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X634)","v":0},{"$f":"'PTRM input'!Y634","v":0},{"$f":"'PTRM input'!Z634","v":0},{"$f":"'PTRM input'!AA634","v":0},{"$f":"'PTRM input'!AB634","v":0},{"$f":"'PTRM input'!AC634","v":0},{"$f":"'PTRM input'!Y712","v":0},{"$f":"'PTRM input'!Z712","v":0},{"$f":"'PTRM input'!AA712","v":0},{"$f":"'PTRM input'!AB712","v":0},{"$f":"'PTRM input'!AC712","v":0},{"$f":"'PTRM input'!Y790","v":0},{"$f":"'PTRM input'!Z790","v":0},{"$f":"'PTRM input'!AA790","v":0},{"$f":"'PTRM input'!AB790","v":0},{"$f":"'PTRM input'!AC790","v":0},{"$f":"'PTRM input'!Y868","v":0},{"$f":"'PTRM input'!Z868","v":0},{"$f":"'PTRM input'!AA868","v":0},{"$f":"'PTRM input'!AB868","v":0},{"$f":"'PTRM input'!AC868","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD634)","v":0},{"$f":"'PTRM input'!AE634","v":0},{"$f":"'PTRM input'!AF634","v":0},{"$f":"'PTRM input'!AG634","v":0},{"$f":"'PTRM input'!AH634","v":0},{"$f":"'PTRM input'!AI634","v":0},{"$f":"'PTRM input'!AE712","v":0},{"$f":"'PTRM input'!AF712","v":0},{"$f":"'PTRM input'!AG712","v":0},{"$f":"'PTRM input'!AH712","v":0},{"$f":"'PTRM input'!AI712","v":0},{"$f":"'PTRM input'!AE790","v":0},{"$f":"'PTRM input'!AF790","v":0},{"$f":"'PTRM input'!AG790","v":0},{"$f":"'PTRM input'!AH790","v":0},{"$f":"'PTRM input'!AI790","v":0},{"$f":"'PTRM input'!AE868","v":0},{"$f":"'PTRM input'!AF868","v":0},{"$f":"'PTRM input'!AG868","v":0},{"$f":"'PTRM input'!AH868","v":0},{"$f":"'PTRM input'!AI868","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ634)","v":0},{"$f":"'PTRM input'!AK634","v":0},{"$f":"'PTRM input'!AL634","v":0},{"$f":"'PTRM input'!AM634","v":0},{"$f":"'PTRM input'!AN634","v":0},{"$f":"'PTRM input'!AO634","v":0},{"$f":"'PTRM input'!AK712","v":0},{"$f":"'PTRM input'!AL712","v":0},{"$f":"'PTRM input'!AM712","v":0},{"$f":"'PTRM input'!AN712","v":0},{"$f":"'PTRM input'!AO712","v":0},{"$f":"'PTRM input'!AK790","v":0},{"$f":"'PTRM input'!AL790","v":0},{"$f":"'PTRM input'!AM790","v":0},{"$f":"'PTRM input'!AN790","v":0},{"$f":"'PTRM input'!AO790","v":0},{"$f":"'PTRM input'!AK868","v":0},{"$f":"'PTRM input'!AL868","v":0},{"$f":"'PTRM input'!AM868","v":0},{"$f":"'PTRM input'!AN868","v":0},{"$f":"'PTRM input'!AO868","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP634)","v":0},{"$f":"'PTRM input'!AQ634","v":0},{"$f":"'PTRM input'!AR634","v":0},{"$f":"'PTRM input'!AS634","v":0},{"$f":"'PTRM input'!AT634","v":0},{"$f":"'PTRM input'!AU634","v":0},{"$f":"'PTRM input'!AQ712","v":0},{"$f":"'PTRM input'!AR712","v":0},{"$f":"'PTRM input'!AS712","v":0},{"$f":"'PTRM input'!AT712","v":0},{"$f":"'PTRM input'!AU712","v":0},{"$f":"'PTRM input'!AQ790","v":0},{"$f":"'PTRM input'!AR790","v":0},{"$f":"'PTRM input'!AS790","v":0},{"$f":"'PTRM input'!AT790","v":0},{"$f":"'PTRM input'!AU790","v":0},{"$f":"'PTRM input'!AQ868","v":0},{"$f":"'PTRM input'!AR868","v":0},{"$f":"'PTRM input'!AS868","v":0},{"$f":"'PTRM input'!AT868","v":0},{"$f":"'PTRM input'!AU868","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV634)","v":0},{"$f":"'PTRM input'!AW634","v":0},{"$f":"'PTRM input'!AX634","v":0},{"$f":"'PTRM input'!AY634","v":0},{"$f":"'PTRM input'!AZ634","v":0},{"$f":"'PTRM input'!BA634","v":0},{"$f":"'PTRM input'!AW712","v":0},{"$f":"'PTRM input'!AX712","v":0},{"$f":"'PTRM input'!AY712","v":0},{"$f":"'PTRM input'!AZ712","v":0},{"$f":"'PTRM input'!BA712","v":0},{"$f":"'PTRM input'!AW790","v":0},{"$f":"'PTRM input'!AX790","v":0},{"$f":"'PTRM input'!AY790","v":0},{"$f":"'PTRM input'!AZ790","v":0},{"$f":"'PTRM input'!BA790","v":0},{"$f":"'PTRM input'!AW868","v":0},{"$f":"'PTRM input'!AX868","v":0},{"$f":"'PTRM input'!AY868","v":0},{"$f":"'PTRM input'!AZ868","v":0},{"$f":"'PTRM input'!BA868","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB634)","v":0},{"$f":"'PTRM input'!BC634","v":0},{"$f":"'PTRM input'!BD634","v":0},{"$f":"'PTRM input'!BE634","v":0},{"$f":"'PTRM input'!BF634","v":0},{"$f":"'PTRM input'!BG634","v":0},{"$f":"'PTRM input'!BC712","v":0},{"$f":"'PTRM input'!BD712","v":0},{"$f":"'PTRM input'!BE712","v":0},{"$f":"'PTRM input'!BF712","v":0},{"$f":"'PTRM input'!BG712","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH634)","v":0},{"$f":"'PTRM input'!BI634","v":0},{"$f":"'PTRM input'!BJ634","v":0},{"$f":"'PTRM input'!BK634","v":0},{"$f":"'PTRM input'!BL634","v":0},{"$f":"'PTRM input'!BM634","v":0},{"$f":"'PTRM input'!BI712","v":0},{"$f":"'PTRM input'!BJ712","v":0},{"$f":"'PTRM input'!BK712","v":0},{"$f":"'PTRM input'!BL712","v":0},{"$f":"'PTRM input'!BM712","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN634)","v":0},{"$f":"'PTRM input'!BO634","v":0},{"$f":"'PTRM input'!BP634","v":0},{"$f":"'PTRM input'!BQ634","v":0},{"$f":"'PTRM input'!BR634","v":0},{"$f":"'PTRM input'!BS634","v":0},{"$f":"'PTRM input'!BO712","v":0},{"$f":"'PTRM input'!BP712","v":0},{"$f":"'PTRM input'!BQ712","v":0},{"$f":"'PTRM input'!BR712","v":0},{"$f":"'PTRM input'!BS712","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT634)","v":0},{"$f":"'PTRM input'!BU634","v":0},{"$f":"'PTRM input'!BV634","v":0},{"$f":"'PTRM input'!BW634","v":0},{"$f":"'PTRM input'!BX634","v":0},{"$f":"'PTRM input'!BY634","v":0},{"$f":"'PTRM input'!BU712","v":0},{"$f":"'PTRM input'!BV712","v":0},{"$f":"'PTRM input'!BW712","v":0},{"$f":"'PTRM input'!BX712","v":0},{"$f":"'PTRM input'!BY712","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E635","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F635)","v":0},{"$f":"'PTRM input'!G635","v":0},{"$f":"'PTRM input'!H635","v":0},{"$f":"'PTRM input'!I635","v":0},{"$f":"'PTRM input'!J635","v":0},{"$f":"'PTRM input'!K635","v":0},{"$f":"'PTRM input'!G713","v":0},{"$f":"'PTRM input'!H713","v":0},{"$f":"'PTRM input'!I713","v":0},{"$f":"'PTRM input'!J713","v":0},{"$f":"'PTRM input'!K713","v":0},{"$f":"'PTRM input'!G791","v":0},{"$f":"'PTRM input'!H791","v":0},{"$f":"'PTRM input'!I791","v":0},{"$f":"'PTRM input'!J791","v":0},{"$f":"'PTRM input'!K791","v":0},{"$f":"'PTRM input'!G869","v":0},{"$f":"'PTRM input'!H869","v":0},{"$f":"'PTRM input'!I869","v":0},{"$f":"'PTRM input'!J869","v":0},{"$f":"'PTRM input'!K869","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L635)","v":0},{"$f":"'PTRM input'!M635","v":0},{"$f":"'PTRM input'!N635","v":0},{"$f":"'PTRM input'!O635","v":0},{"$f":"'PTRM input'!P635","v":0},{"$f":"'PTRM input'!Q635","v":0},{"$f":"'PTRM input'!M713","v":0},{"$f":"'PTRM input'!N713","v":0},{"$f":"'PTRM input'!O713","v":0},{"$f":"'PTRM input'!P713","v":0},{"$f":"'PTRM input'!Q713","v":0},{"$f":"'PTRM input'!M791","v":0},{"$f":"'PTRM input'!N791","v":0},{"$f":"'PTRM input'!O791","v":0},{"$f":"'PTRM input'!P791","v":0},{"$f":"'PTRM input'!Q791","v":0},{"$f":"'PTRM input'!M869","v":0},{"$f":"'PTRM input'!N869","v":0},{"$f":"'PTRM input'!O869","v":0},{"$f":"'PTRM input'!P869","v":0},{"$f":"'PTRM input'!Q869","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R635)","v":0},{"$f":"'PTRM input'!S635","v":0},{"$f":"'PTRM input'!T635","v":0},{"$f":"'PTRM input'!U635","v":0},{"$f":"'PTRM input'!V635","v":0},{"$f":"'PTRM input'!W635","v":0},{"$f":"'PTRM input'!S713","v":0},{"$f":"'PTRM input'!T713","v":0},{"$f":"'PTRM input'!U713","v":0},{"$f":"'PTRM input'!V713","v":0},{"$f":"'PTRM input'!W713","v":0},{"$f":"'PTRM input'!S791","v":0},{"$f":"'PTRM input'!T791","v":0},{"$f":"'PTRM input'!U791","v":0},{"$f":"'PTRM input'!V791","v":0},{"$f":"'PTRM input'!W791","v":0},{"$f":"'PTRM input'!S869","v":0},{"$f":"'PTRM input'!T869","v":0},{"$f":"'PTRM input'!U869","v":0},{"$f":"'PTRM input'!V869","v":0},{"$f":"'PTRM input'!W869","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X635)","v":0},{"$f":"'PTRM input'!Y635","v":0},{"$f":"'PTRM input'!Z635","v":0},{"$f":"'PTRM input'!AA635","v":0},{"$f":"'PTRM input'!AB635","v":0},{"$f":"'PTRM input'!AC635","v":0},{"$f":"'PTRM input'!Y713","v":0},{"$f":"'PTRM input'!Z713","v":0},{"$f":"'PTRM input'!AA713","v":0},{"$f":"'PTRM input'!AB713","v":0},{"$f":"'PTRM input'!AC713","v":0},{"$f":"'PTRM input'!Y791","v":0},{"$f":"'PTRM input'!Z791","v":0},{"$f":"'PTRM input'!AA791","v":0},{"$f":"'PTRM input'!AB791","v":0},{"$f":"'PTRM input'!AC791","v":0},{"$f":"'PTRM input'!Y869","v":0},{"$f":"'PTRM input'!Z869","v":0},{"$f":"'PTRM input'!AA869","v":0},{"$f":"'PTRM input'!AB869","v":0},{"$f":"'PTRM input'!AC869","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD635)","v":0},{"$f":"'PTRM input'!AE635","v":0},{"$f":"'PTRM input'!AF635","v":0},{"$f":"'PTRM input'!AG635","v":0},{"$f":"'PTRM input'!AH635","v":0},{"$f":"'PTRM input'!AI635","v":0},{"$f":"'PTRM input'!AE713","v":0},{"$f":"'PTRM input'!AF713","v":0},{"$f":"'PTRM input'!AG713","v":0},{"$f":"'PTRM input'!AH713","v":0},{"$f":"'PTRM input'!AI713","v":0},{"$f":"'PTRM input'!AE791","v":0},{"$f":"'PTRM input'!AF791","v":0},{"$f":"'PTRM input'!AG791","v":0},{"$f":"'PTRM input'!AH791","v":0},{"$f":"'PTRM input'!AI791","v":0},{"$f":"'PTRM input'!AE869","v":0},{"$f":"'PTRM input'!AF869","v":0},{"$f":"'PTRM input'!AG869","v":0},{"$f":"'PTRM input'!AH869","v":0},{"$f":"'PTRM input'!AI869","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ635)","v":0},{"$f":"'PTRM input'!AK635","v":0},{"$f":"'PTRM input'!AL635","v":0},{"$f":"'PTRM input'!AM635","v":0},{"$f":"'PTRM input'!AN635","v":0},{"$f":"'PTRM input'!AO635","v":0},{"$f":"'PTRM input'!AK713","v":0},{"$f":"'PTRM input'!AL713","v":0},{"$f":"'PTRM input'!AM713","v":0},{"$f":"'PTRM input'!AN713","v":0},{"$f":"'PTRM input'!AO713","v":0},{"$f":"'PTRM input'!AK791","v":0},{"$f":"'PTRM input'!AL791","v":0},{"$f":"'PTRM input'!AM791","v":0},{"$f":"'PTRM input'!AN791","v":0},{"$f":"'PTRM input'!AO791","v":0},{"$f":"'PTRM input'!AK869","v":0},{"$f":"'PTRM input'!AL869","v":0},{"$f":"'PTRM input'!AM869","v":0},{"$f":"'PTRM input'!AN869","v":0},{"$f":"'PTRM input'!AO869","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP635)","v":0},{"$f":"'PTRM input'!AQ635","v":0},{"$f":"'PTRM input'!AR635","v":0},{"$f":"'PTRM input'!AS635","v":0},{"$f":"'PTRM input'!AT635","v":0},{"$f":"'PTRM input'!AU635","v":0},{"$f":"'PTRM input'!AQ713","v":0},{"$f":"'PTRM input'!AR713","v":0},{"$f":"'PTRM input'!AS713","v":0},{"$f":"'PTRM input'!AT713","v":0},{"$f":"'PTRM input'!AU713","v":0},{"$f":"'PTRM input'!AQ791","v":0},{"$f":"'PTRM input'!AR791","v":0},{"$f":"'PTRM input'!AS791","v":0},{"$f":"'PTRM input'!AT791","v":0},{"$f":"'PTRM input'!AU791","v":0},{"$f":"'PTRM input'!AQ869","v":0},{"$f":"'PTRM input'!AR869","v":0},{"$f":"'PTRM input'!AS869","v":0},{"$f":"'PTRM input'!AT869","v":0},{"$f":"'PTRM input'!AU869","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV635)","v":0},{"$f":"'PTRM input'!AW635","v":0},{"$f":"'PTRM input'!AX635","v":0},{"$f":"'PTRM input'!AY635","v":0},{"$f":"'PTRM input'!AZ635","v":0},{"$f":"'PTRM input'!BA635","v":0},{"$f":"'PTRM input'!AW713","v":0},{"$f":"'PTRM input'!AX713","v":0},{"$f":"'PTRM input'!AY713","v":0},{"$f":"'PTRM input'!AZ713","v":0},{"$f":"'PTRM input'!BA713","v":0},{"$f":"'PTRM input'!AW791","v":0},{"$f":"'PTRM input'!AX791","v":0},{"$f":"'PTRM input'!AY791","v":0},{"$f":"'PTRM input'!AZ791","v":0},{"$f":"'PTRM input'!BA791","v":0},{"$f":"'PTRM input'!AW869","v":0},{"$f":"'PTRM input'!AX869","v":0},{"$f":"'PTRM input'!AY869","v":0},{"$f":"'PTRM input'!AZ869","v":0},{"$f":"'PTRM input'!BA869","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB635)","v":0},{"$f":"'PTRM input'!BC635","v":0},{"$f":"'PTRM input'!BD635","v":0},{"$f":"'PTRM input'!BE635","v":0},{"$f":"'PTRM input'!BF635","v":0},{"$f":"'PTRM input'!BG635","v":0},{"$f":"'PTRM input'!BC713","v":0},{"$f":"'PTRM input'!BD713","v":0},{"$f":"'PTRM input'!BE713","v":0},{"$f":"'PTRM input'!BF713","v":0},{"$f":"'PTRM input'!BG713","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH635)","v":0},{"$f":"'PTRM input'!BI635","v":0},{"$f":"'PTRM input'!BJ635","v":0},{"$f":"'PTRM input'!BK635","v":0},{"$f":"'PTRM input'!BL635","v":0},{"$f":"'PTRM input'!BM635","v":0},{"$f":"'PTRM input'!BI713","v":0},{"$f":"'PTRM input'!BJ713","v":0},{"$f":"'PTRM input'!BK713","v":0},{"$f":"'PTRM input'!BL713","v":0},{"$f":"'PTRM input'!BM713","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN635)","v":0},{"$f":"'PTRM input'!BO635","v":0},{"$f":"'PTRM input'!BP635","v":0},{"$f":"'PTRM input'!BQ635","v":0},{"$f":"'PTRM input'!BR635","v":0},{"$f":"'PTRM input'!BS635","v":0},{"$f":"'PTRM input'!BO713","v":0},{"$f":"'PTRM input'!BP713","v":0},{"$f":"'PTRM input'!BQ713","v":0},{"$f":"'PTRM input'!BR713","v":0},{"$f":"'PTRM input'!BS713","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT635)","v":0},{"$f":"'PTRM input'!BU635","v":0},{"$f":"'PTRM input'!BV635","v":0},{"$f":"'PTRM input'!BW635","v":0},{"$f":"'PTRM input'!BX635","v":0},{"$f":"'PTRM input'!BY635","v":0},{"$f":"'PTRM input'!BU713","v":0},{"$f":"'PTRM input'!BV713","v":0},{"$f":"'PTRM input'!BW713","v":0},{"$f":"'PTRM input'!BX713","v":0},{"$f":"'PTRM input'!BY713","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E636","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F636)","v":0},{"$f":"'PTRM input'!G636","v":0},{"$f":"'PTRM input'!H636","v":0},{"$f":"'PTRM input'!I636","v":0},{"$f":"'PTRM input'!J636","v":0},{"$f":"'PTRM input'!K636","v":0},{"$f":"'PTRM input'!G714","v":0},{"$f":"'PTRM input'!H714","v":0},{"$f":"'PTRM input'!I714","v":0},{"$f":"'PTRM input'!J714","v":0},{"$f":"'PTRM input'!K714","v":0},{"$f":"'PTRM input'!G792","v":0},{"$f":"'PTRM input'!H792","v":0},{"$f":"'PTRM input'!I792","v":0},{"$f":"'PTRM input'!J792","v":0},{"$f":"'PTRM input'!K792","v":0},{"$f":"'PTRM input'!G870","v":0},{"$f":"'PTRM input'!H870","v":0},{"$f":"'PTRM input'!I870","v":0},{"$f":"'PTRM input'!J870","v":0},{"$f":"'PTRM input'!K870","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L636)","v":0},{"$f":"'PTRM input'!M636","v":0},{"$f":"'PTRM input'!N636","v":0},{"$f":"'PTRM input'!O636","v":0},{"$f":"'PTRM input'!P636","v":0},{"$f":"'PTRM input'!Q636","v":0},{"$f":"'PTRM input'!M714","v":0},{"$f":"'PTRM input'!N714","v":0},{"$f":"'PTRM input'!O714","v":0},{"$f":"'PTRM input'!P714","v":0},{"$f":"'PTRM input'!Q714","v":0},{"$f":"'PTRM input'!M792","v":0},{"$f":"'PTRM input'!N792","v":0},{"$f":"'PTRM input'!O792","v":0},{"$f":"'PTRM input'!P792","v":0},{"$f":"'PTRM input'!Q792","v":0},{"$f":"'PTRM input'!M870","v":0},{"$f":"'PTRM input'!N870","v":0},{"$f":"'PTRM input'!O870","v":0},{"$f":"'PTRM input'!P870","v":0},{"$f":"'PTRM input'!Q870","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R636)","v":0},{"$f":"'PTRM input'!S636","v":0},{"$f":"'PTRM input'!T636","v":0},{"$f":"'PTRM input'!U636","v":0},{"$f":"'PTRM input'!V636","v":0},{"$f":"'PTRM input'!W636","v":0},{"$f":"'PTRM input'!S714","v":0},{"$f":"'PTRM input'!T714","v":0},{"$f":"'PTRM input'!U714","v":0},{"$f":"'PTRM input'!V714","v":0},{"$f":"'PTRM input'!W714","v":0},{"$f":"'PTRM input'!S792","v":0},{"$f":"'PTRM input'!T792","v":0},{"$f":"'PTRM input'!U792","v":0},{"$f":"'PTRM input'!V792","v":0},{"$f":"'PTRM input'!W792","v":0},{"$f":"'PTRM input'!S870","v":0},{"$f":"'PTRM input'!T870","v":0},{"$f":"'PTRM input'!U870","v":0},{"$f":"'PTRM input'!V870","v":0},{"$f":"'PTRM input'!W870","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X636)","v":0},{"$f":"'PTRM input'!Y636","v":0},{"$f":"'PTRM input'!Z636","v":0},{"$f":"'PTRM input'!AA636","v":0},{"$f":"'PTRM input'!AB636","v":0},{"$f":"'PTRM input'!AC636","v":0},{"$f":"'PTRM input'!Y714","v":0},{"$f":"'PTRM input'!Z714","v":0},{"$f":"'PTRM input'!AA714","v":0},{"$f":"'PTRM input'!AB714","v":0},{"$f":"'PTRM input'!AC714","v":0},{"$f":"'PTRM input'!Y792","v":0},{"$f":"'PTRM input'!Z792","v":0},{"$f":"'PTRM input'!AA792","v":0},{"$f":"'PTRM input'!AB792","v":0},{"$f":"'PTRM input'!AC792","v":0},{"$f":"'PTRM input'!Y870","v":0},{"$f":"'PTRM input'!Z870","v":0},{"$f":"'PTRM input'!AA870","v":0},{"$f":"'PTRM input'!AB870","v":0},{"$f":"'PTRM input'!AC870","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD636)","v":0},{"$f":"'PTRM input'!AE636","v":0},{"$f":"'PTRM input'!AF636","v":0},{"$f":"'PTRM input'!AG636","v":0},{"$f":"'PTRM input'!AH636","v":0},{"$f":"'PTRM input'!AI636","v":0},{"$f":"'PTRM input'!AE714","v":0},{"$f":"'PTRM input'!AF714","v":0},{"$f":"'PTRM input'!AG714","v":0},{"$f":"'PTRM input'!AH714","v":0},{"$f":"'PTRM input'!AI714","v":0},{"$f":"'PTRM input'!AE792","v":0},{"$f":"'PTRM input'!AF792","v":0},{"$f":"'PTRM input'!AG792","v":0},{"$f":"'PTRM input'!AH792","v":0},{"$f":"'PTRM input'!AI792","v":0},{"$f":"'PTRM input'!AE870","v":0},{"$f":"'PTRM input'!AF870","v":0},{"$f":"'PTRM input'!AG870","v":0},{"$f":"'PTRM input'!AH870","v":0},{"$f":"'PTRM input'!AI870","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ636)","v":0},{"$f":"'PTRM input'!AK636","v":0},{"$f":"'PTRM input'!AL636","v":0},{"$f":"'PTRM input'!AM636","v":0},{"$f":"'PTRM input'!AN636","v":0},{"$f":"'PTRM input'!AO636","v":0},{"$f":"'PTRM input'!AK714","v":0},{"$f":"'PTRM input'!AL714","v":0},{"$f":"'PTRM input'!AM714","v":0},{"$f":"'PTRM input'!AN714","v":0},{"$f":"'PTRM input'!AO714","v":0},{"$f":"'PTRM input'!AK792","v":0},{"$f":"'PTRM input'!AL792","v":0},{"$f":"'PTRM input'!AM792","v":0},{"$f":"'PTRM input'!AN792","v":0},{"$f":"'PTRM input'!AO792","v":0},{"$f":"'PTRM input'!AK870","v":0},{"$f":"'PTRM input'!AL870","v":0},{"$f":"'PTRM input'!AM870","v":0},{"$f":"'PTRM input'!AN870","v":0},{"$f":"'PTRM input'!AO870","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP636)","v":0},{"$f":"'PTRM input'!AQ636","v":0},{"$f":"'PTRM input'!AR636","v":0},{"$f":"'PTRM input'!AS636","v":0},{"$f":"'PTRM input'!AT636","v":0},{"$f":"'PTRM input'!AU636","v":0},{"$f":"'PTRM input'!AQ714","v":0},{"$f":"'PTRM input'!AR714","v":0},{"$f":"'PTRM input'!AS714","v":0},{"$f":"'PTRM input'!AT714","v":0},{"$f":"'PTRM input'!AU714","v":0},{"$f":"'PTRM input'!AQ792","v":0},{"$f":"'PTRM input'!AR792","v":0},{"$f":"'PTRM input'!AS792","v":0},{"$f":"'PTRM input'!AT792","v":0},{"$f":"'PTRM input'!AU792","v":0},{"$f":"'PTRM input'!AQ870","v":0},{"$f":"'PTRM input'!AR870","v":0},{"$f":"'PTRM input'!AS870","v":0},{"$f":"'PTRM input'!AT870","v":0},{"$f":"'PTRM input'!AU870","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV636)","v":0},{"$f":"'PTRM input'!AW636","v":0},{"$f":"'PTRM input'!AX636","v":0},{"$f":"'PTRM input'!AY636","v":0},{"$f":"'PTRM input'!AZ636","v":0},{"$f":"'PTRM input'!BA636","v":0},{"$f":"'PTRM input'!AW714","v":0},{"$f":"'PTRM input'!AX714","v":0},{"$f":"'PTRM input'!AY714","v":0},{"$f":"'PTRM input'!AZ714","v":0},{"$f":"'PTRM input'!BA714","v":0},{"$f":"'PTRM input'!AW792","v":0},{"$f":"'PTRM input'!AX792","v":0},{"$f":"'PTRM input'!AY792","v":0},{"$f":"'PTRM input'!AZ792","v":0},{"$f":"'PTRM input'!BA792","v":0},{"$f":"'PTRM input'!AW870","v":0},{"$f":"'PTRM input'!AX870","v":0},{"$f":"'PTRM input'!AY870","v":0},{"$f":"'PTRM input'!AZ870","v":0},{"$f":"'PTRM input'!BA870","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB636)","v":0},{"$f":"'PTRM input'!BC636","v":0},{"$f":"'PTRM input'!BD636","v":0},{"$f":"'PTRM input'!BE636","v":0},{"$f":"'PTRM input'!BF636","v":0},{"$f":"'PTRM input'!BG636","v":0},{"$f":"'PTRM input'!BC714","v":0},{"$f":"'PTRM input'!BD714","v":0},{"$f":"'PTRM input'!BE714","v":0},{"$f":"'PTRM input'!BF714","v":0},{"$f":"'PTRM input'!BG714","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH636)","v":0},{"$f":"'PTRM input'!BI636","v":0},{"$f":"'PTRM input'!BJ636","v":0},{"$f":"'PTRM input'!BK636","v":0},{"$f":"'PTRM input'!BL636","v":0},{"$f":"'PTRM input'!BM636","v":0},{"$f":"'PTRM input'!BI714","v":0},{"$f":"'PTRM input'!BJ714","v":0},{"$f":"'PTRM input'!BK714","v":0},{"$f":"'PTRM input'!BL714","v":0},{"$f":"'PTRM input'!BM714","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN636)","v":0},{"$f":"'PTRM input'!BO636","v":0},{"$f":"'PTRM input'!BP636","v":0},{"$f":"'PTRM input'!BQ636","v":0},{"$f":"'PTRM input'!BR636","v":0},{"$f":"'PTRM input'!BS636","v":0},{"$f":"'PTRM input'!BO714","v":0},{"$f":"'PTRM input'!BP714","v":0},{"$f":"'PTRM input'!BQ714","v":0},{"$f":"'PTRM input'!BR714","v":0},{"$f":"'PTRM input'!BS714","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT636)","v":0},{"$f":"'PTRM input'!BU636","v":0},{"$f":"'PTRM input'!BV636","v":0},{"$f":"'PTRM input'!BW636","v":0},{"$f":"'PTRM input'!BX636","v":0},{"$f":"'PTRM input'!BY636","v":0},{"$f":"'PTRM input'!BU714","v":0},{"$f":"'PTRM input'!BV714","v":0},{"$f":"'PTRM input'!BW714","v":0},{"$f":"'PTRM input'!BX714","v":0},{"$f":"'PTRM input'!BY714","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E637","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F637)","v":0},{"$f":"'PTRM input'!G637","v":0},{"$f":"'PTRM input'!H637","v":0},{"$f":"'PTRM input'!I637","v":0},{"$f":"'PTRM input'!J637","v":0},{"$f":"'PTRM input'!K637","v":0},{"$f":"'PTRM input'!G715","v":0},{"$f":"'PTRM input'!H715","v":0},{"$f":"'PTRM input'!I715","v":0},{"$f":"'PTRM input'!J715","v":0},{"$f":"'PTRM input'!K715","v":0},{"$f":"'PTRM input'!G793","v":0},{"$f":"'PTRM input'!H793","v":0},{"$f":"'PTRM input'!I793","v":0},{"$f":"'PTRM input'!J793","v":0},{"$f":"'PTRM input'!K793","v":0},{"$f":"'PTRM input'!G871","v":0},{"$f":"'PTRM input'!H871","v":0},{"$f":"'PTRM input'!I871","v":0},{"$f":"'PTRM input'!J871","v":0},{"$f":"'PTRM input'!K871","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L637)","v":0},{"$f":"'PTRM input'!M637","v":0},{"$f":"'PTRM input'!N637","v":0},{"$f":"'PTRM input'!O637","v":0},{"$f":"'PTRM input'!P637","v":0},{"$f":"'PTRM input'!Q637","v":0},{"$f":"'PTRM input'!M715","v":0},{"$f":"'PTRM input'!N715","v":0},{"$f":"'PTRM input'!O715","v":0},{"$f":"'PTRM input'!P715","v":0},{"$f":"'PTRM input'!Q715","v":0},{"$f":"'PTRM input'!M793","v":0},{"$f":"'PTRM input'!N793","v":0},{"$f":"'PTRM input'!O793","v":0},{"$f":"'PTRM input'!P793","v":0},{"$f":"'PTRM input'!Q793","v":0},{"$f":"'PTRM input'!M871","v":0},{"$f":"'PTRM input'!N871","v":0},{"$f":"'PTRM input'!O871","v":0},{"$f":"'PTRM input'!P871","v":0},{"$f":"'PTRM input'!Q871","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R637)","v":0},{"$f":"'PTRM input'!S637","v":0},{"$f":"'PTRM input'!T637","v":0},{"$f":"'PTRM input'!U637","v":0},{"$f":"'PTRM input'!V637","v":0},{"$f":"'PTRM input'!W637","v":0},{"$f":"'PTRM input'!S715","v":0},{"$f":"'PTRM input'!T715","v":0},{"$f":"'PTRM input'!U715","v":0},{"$f":"'PTRM input'!V715","v":0},{"$f":"'PTRM input'!W715","v":0},{"$f":"'PTRM input'!S793","v":0},{"$f":"'PTRM input'!T793","v":0},{"$f":"'PTRM input'!U793","v":0},{"$f":"'PTRM input'!V793","v":0},{"$f":"'PTRM input'!W793","v":0},{"$f":"'PTRM input'!S871","v":0},{"$f":"'PTRM input'!T871","v":0},{"$f":"'PTRM input'!U871","v":0},{"$f":"'PTRM input'!V871","v":0},{"$f":"'PTRM input'!W871","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X637)","v":0},{"$f":"'PTRM input'!Y637","v":0},{"$f":"'PTRM input'!Z637","v":0},{"$f":"'PTRM input'!AA637","v":0},{"$f":"'PTRM input'!AB637","v":0},{"$f":"'PTRM input'!AC637","v":0},{"$f":"'PTRM input'!Y715","v":0},{"$f":"'PTRM input'!Z715","v":0},{"$f":"'PTRM input'!AA715","v":0},{"$f":"'PTRM input'!AB715","v":0},{"$f":"'PTRM input'!AC715","v":0},{"$f":"'PTRM input'!Y793","v":0},{"$f":"'PTRM input'!Z793","v":0},{"$f":"'PTRM input'!AA793","v":0},{"$f":"'PTRM input'!AB793","v":0},{"$f":"'PTRM input'!AC793","v":0},{"$f":"'PTRM input'!Y871","v":0},{"$f":"'PTRM input'!Z871","v":0},{"$f":"'PTRM input'!AA871","v":0},{"$f":"'PTRM input'!AB871","v":0},{"$f":"'PTRM input'!AC871","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD637)","v":0},{"$f":"'PTRM input'!AE637","v":0},{"$f":"'PTRM input'!AF637","v":0},{"$f":"'PTRM input'!AG637","v":0},{"$f":"'PTRM input'!AH637","v":0},{"$f":"'PTRM input'!AI637","v":0},{"$f":"'PTRM input'!AE715","v":0},{"$f":"'PTRM input'!AF715","v":0},{"$f":"'PTRM input'!AG715","v":0},{"$f":"'PTRM input'!AH715","v":0},{"$f":"'PTRM input'!AI715","v":0},{"$f":"'PTRM input'!AE793","v":0},{"$f":"'PTRM input'!AF793","v":0},{"$f":"'PTRM input'!AG793","v":0},{"$f":"'PTRM input'!AH793","v":0},{"$f":"'PTRM input'!AI793","v":0},{"$f":"'PTRM input'!AE871","v":0},{"$f":"'PTRM input'!AF871","v":0},{"$f":"'PTRM input'!AG871","v":0},{"$f":"'PTRM input'!AH871","v":0},{"$f":"'PTRM input'!AI871","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ637)","v":0},{"$f":"'PTRM input'!AK637","v":0},{"$f":"'PTRM input'!AL637","v":0},{"$f":"'PTRM input'!AM637","v":0},{"$f":"'PTRM input'!AN637","v":0},{"$f":"'PTRM input'!AO637","v":0},{"$f":"'PTRM input'!AK715","v":0},{"$f":"'PTRM input'!AL715","v":0},{"$f":"'PTRM input'!AM715","v":0},{"$f":"'PTRM input'!AN715","v":0},{"$f":"'PTRM input'!AO715","v":0},{"$f":"'PTRM input'!AK793","v":0},{"$f":"'PTRM input'!AL793","v":0},{"$f":"'PTRM input'!AM793","v":0},{"$f":"'PTRM input'!AN793","v":0},{"$f":"'PTRM input'!AO793","v":0},{"$f":"'PTRM input'!AK871","v":0},{"$f":"'PTRM input'!AL871","v":0},{"$f":"'PTRM input'!AM871","v":0},{"$f":"'PTRM input'!AN871","v":0},{"$f":"'PTRM input'!AO871","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP637)","v":0},{"$f":"'PTRM input'!AQ637","v":0},{"$f":"'PTRM input'!AR637","v":0},{"$f":"'PTRM input'!AS637","v":0},{"$f":"'PTRM input'!AT637","v":0},{"$f":"'PTRM input'!AU637","v":0},{"$f":"'PTRM input'!AQ715","v":0},{"$f":"'PTRM input'!AR715","v":0},{"$f":"'PTRM input'!AS715","v":0},{"$f":"'PTRM input'!AT715","v":0},{"$f":"'PTRM input'!AU715","v":0},{"$f":"'PTRM input'!AQ793","v":0},{"$f":"'PTRM input'!AR793","v":0},{"$f":"'PTRM input'!AS793","v":0},{"$f":"'PTRM input'!AT793","v":0},{"$f":"'PTRM input'!AU793","v":0},{"$f":"'PTRM input'!AQ871","v":0},{"$f":"'PTRM input'!AR871","v":0},{"$f":"'PTRM input'!AS871","v":0},{"$f":"'PTRM input'!AT871","v":0},{"$f":"'PTRM input'!AU871","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV637)","v":0},{"$f":"'PTRM input'!AW637","v":0},{"$f":"'PTRM input'!AX637","v":0},{"$f":"'PTRM input'!AY637","v":0},{"$f":"'PTRM input'!AZ637","v":0},{"$f":"'PTRM input'!BA637","v":0},{"$f":"'PTRM input'!AW715","v":0},{"$f":"'PTRM input'!AX715","v":0},{"$f":"'PTRM input'!AY715","v":0},{"$f":"'PTRM input'!AZ715","v":0},{"$f":"'PTRM input'!BA715","v":0},{"$f":"'PTRM input'!AW793","v":0},{"$f":"'PTRM input'!AX793","v":0},{"$f":"'PTRM input'!AY793","v":0},{"$f":"'PTRM input'!AZ793","v":0},{"$f":"'PTRM input'!BA793","v":0},{"$f":"'PTRM input'!AW871","v":0},{"$f":"'PTRM input'!AX871","v":0},{"$f":"'PTRM input'!AY871","v":0},{"$f":"'PTRM input'!AZ871","v":0},{"$f":"'PTRM input'!BA871","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB637)","v":0},{"$f":"'PTRM input'!BC637","v":0},{"$f":"'PTRM input'!BD637","v":0},{"$f":"'PTRM input'!BE637","v":0},{"$f":"'PTRM input'!BF637","v":0},{"$f":"'PTRM input'!BG637","v":0},{"$f":"'PTRM input'!BC715","v":0},{"$f":"'PTRM input'!BD715","v":0},{"$f":"'PTRM input'!BE715","v":0},{"$f":"'PTRM input'!BF715","v":0},{"$f":"'PTRM input'!BG715","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH637)","v":0},{"$f":"'PTRM input'!BI637","v":0},{"$f":"'PTRM input'!BJ637","v":0},{"$f":"'PTRM input'!BK637","v":0},{"$f":"'PTRM input'!BL637","v":0},{"$f":"'PTRM input'!BM637","v":0},{"$f":"'PTRM input'!BI715","v":0},{"$f":"'PTRM input'!BJ715","v":0},{"$f":"'PTRM input'!BK715","v":0},{"$f":"'PTRM input'!BL715","v":0},{"$f":"'PTRM input'!BM715","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN637)","v":0},{"$f":"'PTRM input'!BO637","v":0},{"$f":"'PTRM input'!BP637","v":0},{"$f":"'PTRM input'!BQ637","v":0},{"$f":"'PTRM input'!BR637","v":0},{"$f":"'PTRM input'!BS637","v":0},{"$f":"'PTRM input'!BO715","v":0},{"$f":"'PTRM input'!BP715","v":0},{"$f":"'PTRM input'!BQ715","v":0},{"$f":"'PTRM input'!BR715","v":0},{"$f":"'PTRM input'!BS715","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT637)","v":0},{"$f":"'PTRM input'!BU637","v":0},{"$f":"'PTRM input'!BV637","v":0},{"$f":"'PTRM input'!BW637","v":0},{"$f":"'PTRM input'!BX637","v":0},{"$f":"'PTRM input'!BY637","v":0},{"$f":"'PTRM input'!BU715","v":0},{"$f":"'PTRM input'!BV715","v":0},{"$f":"'PTRM input'!BW715","v":0},{"$f":"'PTRM input'!BX715","v":0},{"$f":"'PTRM input'!BY715","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E638","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F638)","v":0},{"$f":"'PTRM input'!G638","v":0},{"$f":"'PTRM input'!H638","v":0},{"$f":"'PTRM input'!I638","v":0},{"$f":"'PTRM input'!J638","v":0},{"$f":"'PTRM input'!K638","v":0},{"$f":"'PTRM input'!G716","v":0},{"$f":"'PTRM input'!H716","v":0},{"$f":"'PTRM input'!I716","v":0},{"$f":"'PTRM input'!J716","v":0},{"$f":"'PTRM input'!K716","v":0},{"$f":"'PTRM input'!G794","v":0},{"$f":"'PTRM input'!H794","v":0},{"$f":"'PTRM input'!I794","v":0},{"$f":"'PTRM input'!J794","v":0},{"$f":"'PTRM input'!K794","v":0},{"$f":"'PTRM input'!G872","v":0},{"$f":"'PTRM input'!H872","v":0},{"$f":"'PTRM input'!I872","v":0},{"$f":"'PTRM input'!J872","v":0},{"$f":"'PTRM input'!K872","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L638)","v":0},{"$f":"'PTRM input'!M638","v":0},{"$f":"'PTRM input'!N638","v":0},{"$f":"'PTRM input'!O638","v":0},{"$f":"'PTRM input'!P638","v":0},{"$f":"'PTRM input'!Q638","v":0},{"$f":"'PTRM input'!M716","v":0},{"$f":"'PTRM input'!N716","v":0},{"$f":"'PTRM input'!O716","v":0},{"$f":"'PTRM input'!P716","v":0},{"$f":"'PTRM input'!Q716","v":0},{"$f":"'PTRM input'!M794","v":0},{"$f":"'PTRM input'!N794","v":0},{"$f":"'PTRM input'!O794","v":0},{"$f":"'PTRM input'!P794","v":0},{"$f":"'PTRM input'!Q794","v":0},{"$f":"'PTRM input'!M872","v":0},{"$f":"'PTRM input'!N872","v":0},{"$f":"'PTRM input'!O872","v":0},{"$f":"'PTRM input'!P872","v":0},{"$f":"'PTRM input'!Q872","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R638)","v":0},{"$f":"'PTRM input'!S638","v":0},{"$f":"'PTRM input'!T638","v":0},{"$f":"'PTRM input'!U638","v":0},{"$f":"'PTRM input'!V638","v":0},{"$f":"'PTRM input'!W638","v":0},{"$f":"'PTRM input'!S716","v":0},{"$f":"'PTRM input'!T716","v":0},{"$f":"'PTRM input'!U716","v":0},{"$f":"'PTRM input'!V716","v":0},{"$f":"'PTRM input'!W716","v":0},{"$f":"'PTRM input'!S794","v":0},{"$f":"'PTRM input'!T794","v":0},{"$f":"'PTRM input'!U794","v":0},{"$f":"'PTRM input'!V794","v":0},{"$f":"'PTRM input'!W794","v":0},{"$f":"'PTRM input'!S872","v":0},{"$f":"'PTRM input'!T872","v":0},{"$f":"'PTRM input'!U872","v":0},{"$f":"'PTRM input'!V872","v":0},{"$f":"'PTRM input'!W872","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X638)","v":0},{"$f":"'PTRM input'!Y638","v":0},{"$f":"'PTRM input'!Z638","v":0},{"$f":"'PTRM input'!AA638","v":0},{"$f":"'PTRM input'!AB638","v":0},{"$f":"'PTRM input'!AC638","v":0},{"$f":"'PTRM input'!Y716","v":0},{"$f":"'PTRM input'!Z716","v":0},{"$f":"'PTRM input'!AA716","v":0},{"$f":"'PTRM input'!AB716","v":0},{"$f":"'PTRM input'!AC716","v":0},{"$f":"'PTRM input'!Y794","v":0},{"$f":"'PTRM input'!Z794","v":0},{"$f":"'PTRM input'!AA794","v":0},{"$f":"'PTRM input'!AB794","v":0},{"$f":"'PTRM input'!AC794","v":0},{"$f":"'PTRM input'!Y872","v":0},{"$f":"'PTRM input'!Z872","v":0},{"$f":"'PTRM input'!AA872","v":0},{"$f":"'PTRM input'!AB872","v":0},{"$f":"'PTRM input'!AC872","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD638)","v":0},{"$f":"'PTRM input'!AE638","v":0},{"$f":"'PTRM input'!AF638","v":0},{"$f":"'PTRM input'!AG638","v":0},{"$f":"'PTRM input'!AH638","v":0},{"$f":"'PTRM input'!AI638","v":0},{"$f":"'PTRM input'!AE716","v":0},{"$f":"'PTRM input'!AF716","v":0},{"$f":"'PTRM input'!AG716","v":0},{"$f":"'PTRM input'!AH716","v":0},{"$f":"'PTRM input'!AI716","v":0},{"$f":"'PTRM input'!AE794","v":0},{"$f":"'PTRM input'!AF794","v":0},{"$f":"'PTRM input'!AG794","v":0},{"$f":"'PTRM input'!AH794","v":0},{"$f":"'PTRM input'!AI794","v":0},{"$f":"'PTRM input'!AE872","v":0},{"$f":"'PTRM input'!AF872","v":0},{"$f":"'PTRM input'!AG872","v":0},{"$f":"'PTRM input'!AH872","v":0},{"$f":"'PTRM input'!AI872","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ638)","v":0},{"$f":"'PTRM input'!AK638","v":0},{"$f":"'PTRM input'!AL638","v":0},{"$f":"'PTRM input'!AM638","v":0},{"$f":"'PTRM input'!AN638","v":0},{"$f":"'PTRM input'!AO638","v":0},{"$f":"'PTRM input'!AK716","v":0},{"$f":"'PTRM input'!AL716","v":0},{"$f":"'PTRM input'!AM716","v":0},{"$f":"'PTRM input'!AN716","v":0},{"$f":"'PTRM input'!AO716","v":0},{"$f":"'PTRM input'!AK794","v":0},{"$f":"'PTRM input'!AL794","v":0},{"$f":"'PTRM input'!AM794","v":0},{"$f":"'PTRM input'!AN794","v":0},{"$f":"'PTRM input'!AO794","v":0},{"$f":"'PTRM input'!AK872","v":0},{"$f":"'PTRM input'!AL872","v":0},{"$f":"'PTRM input'!AM872","v":0},{"$f":"'PTRM input'!AN872","v":0},{"$f":"'PTRM input'!AO872","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP638)","v":0},{"$f":"'PTRM input'!AQ638","v":0},{"$f":"'PTRM input'!AR638","v":0},{"$f":"'PTRM input'!AS638","v":0},{"$f":"'PTRM input'!AT638","v":0},{"$f":"'PTRM input'!AU638","v":0},{"$f":"'PTRM input'!AQ716","v":0},{"$f":"'PTRM input'!AR716","v":0},{"$f":"'PTRM input'!AS716","v":0},{"$f":"'PTRM input'!AT716","v":0},{"$f":"'PTRM input'!AU716","v":0},{"$f":"'PTRM input'!AQ794","v":0},{"$f":"'PTRM input'!AR794","v":0},{"$f":"'PTRM input'!AS794","v":0},{"$f":"'PTRM input'!AT794","v":0},{"$f":"'PTRM input'!AU794","v":0},{"$f":"'PTRM input'!AQ872","v":0},{"$f":"'PTRM input'!AR872","v":0},{"$f":"'PTRM input'!AS872","v":0},{"$f":"'PTRM input'!AT872","v":0},{"$f":"'PTRM input'!AU872","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV638)","v":0},{"$f":"'PTRM input'!AW638","v":0},{"$f":"'PTRM input'!AX638","v":0},{"$f":"'PTRM input'!AY638","v":0},{"$f":"'PTRM input'!AZ638","v":0},{"$f":"'PTRM input'!BA638","v":0},{"$f":"'PTRM input'!AW716","v":0},{"$f":"'PTRM input'!AX716","v":0},{"$f":"'PTRM input'!AY716","v":0},{"$f":"'PTRM input'!AZ716","v":0},{"$f":"'PTRM input'!BA716","v":0},{"$f":"'PTRM input'!AW794","v":0},{"$f":"'PTRM input'!AX794","v":0},{"$f":"'PTRM input'!AY794","v":0},{"$f":"'PTRM input'!AZ794","v":0},{"$f":"'PTRM input'!BA794","v":0},{"$f":"'PTRM input'!AW872","v":0},{"$f":"'PTRM input'!AX872","v":0},{"$f":"'PTRM input'!AY872","v":0},{"$f":"'PTRM input'!AZ872","v":0},{"$f":"'PTRM input'!BA872","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB638)","v":0},{"$f":"'PTRM input'!BC638","v":0},{"$f":"'PTRM input'!BD638","v":0},{"$f":"'PTRM input'!BE638","v":0},{"$f":"'PTRM input'!BF638","v":0},{"$f":"'PTRM input'!BG638","v":0},{"$f":"'PTRM input'!BC716","v":0},{"$f":"'PTRM input'!BD716","v":0},{"$f":"'PTRM input'!BE716","v":0},{"$f":"'PTRM input'!BF716","v":0},{"$f":"'PTRM input'!BG716","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH638)","v":0},{"$f":"'PTRM input'!BI638","v":0},{"$f":"'PTRM input'!BJ638","v":0},{"$f":"'PTRM input'!BK638","v":0},{"$f":"'PTRM input'!BL638","v":0},{"$f":"'PTRM input'!BM638","v":0},{"$f":"'PTRM input'!BI716","v":0},{"$f":"'PTRM input'!BJ716","v":0},{"$f":"'PTRM input'!BK716","v":0},{"$f":"'PTRM input'!BL716","v":0},{"$f":"'PTRM input'!BM716","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN638)","v":0},{"$f":"'PTRM input'!BO638","v":0},{"$f":"'PTRM input'!BP638","v":0},{"$f":"'PTRM input'!BQ638","v":0},{"$f":"'PTRM input'!BR638","v":0},{"$f":"'PTRM input'!BS638","v":0},{"$f":"'PTRM input'!BO716","v":0},{"$f":"'PTRM input'!BP716","v":0},{"$f":"'PTRM input'!BQ716","v":0},{"$f":"'PTRM input'!BR716","v":0},{"$f":"'PTRM input'!BS716","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT638)","v":0},{"$f":"'PTRM input'!BU638","v":0},{"$f":"'PTRM input'!BV638","v":0},{"$f":"'PTRM input'!BW638","v":0},{"$f":"'PTRM input'!BX638","v":0},{"$f":"'PTRM input'!BY638","v":0},{"$f":"'PTRM input'!BU716","v":0},{"$f":"'PTRM input'!BV716","v":0},{"$f":"'PTRM input'!BW716","v":0},{"$f":"'PTRM input'!BX716","v":0},{"$f":"'PTRM input'!BY716","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E639","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F639)","v":0},{"$f":"'PTRM input'!G639","v":0},{"$f":"'PTRM input'!H639","v":0},{"$f":"'PTRM input'!I639","v":0},{"$f":"'PTRM input'!J639","v":0},{"$f":"'PTRM input'!K639","v":0},{"$f":"'PTRM input'!G717","v":0},{"$f":"'PTRM input'!H717","v":0},{"$f":"'PTRM input'!I717","v":0},{"$f":"'PTRM input'!J717","v":0},{"$f":"'PTRM input'!K717","v":0},{"$f":"'PTRM input'!G795","v":0},{"$f":"'PTRM input'!H795","v":0},{"$f":"'PTRM input'!I795","v":0},{"$f":"'PTRM input'!J795","v":0},{"$f":"'PTRM input'!K795","v":0},{"$f":"'PTRM input'!G873","v":0},{"$f":"'PTRM input'!H873","v":0},{"$f":"'PTRM input'!I873","v":0},{"$f":"'PTRM input'!J873","v":0},{"$f":"'PTRM input'!K873","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L639)","v":0},{"$f":"'PTRM input'!M639","v":0},{"$f":"'PTRM input'!N639","v":0},{"$f":"'PTRM input'!O639","v":0},{"$f":"'PTRM input'!P639","v":0},{"$f":"'PTRM input'!Q639","v":0},{"$f":"'PTRM input'!M717","v":0},{"$f":"'PTRM input'!N717","v":0},{"$f":"'PTRM input'!O717","v":0},{"$f":"'PTRM input'!P717","v":0},{"$f":"'PTRM input'!Q717","v":0},{"$f":"'PTRM input'!M795","v":0},{"$f":"'PTRM input'!N795","v":0},{"$f":"'PTRM input'!O795","v":0},{"$f":"'PTRM input'!P795","v":0},{"$f":"'PTRM input'!Q795","v":0},{"$f":"'PTRM input'!M873","v":0},{"$f":"'PTRM input'!N873","v":0},{"$f":"'PTRM input'!O873","v":0},{"$f":"'PTRM input'!P873","v":0},{"$f":"'PTRM input'!Q873","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R639)","v":0},{"$f":"'PTRM input'!S639","v":0},{"$f":"'PTRM input'!T639","v":0},{"$f":"'PTRM input'!U639","v":0},{"$f":"'PTRM input'!V639","v":0},{"$f":"'PTRM input'!W639","v":0},{"$f":"'PTRM input'!S717","v":0},{"$f":"'PTRM input'!T717","v":0},{"$f":"'PTRM input'!U717","v":0},{"$f":"'PTRM input'!V717","v":0},{"$f":"'PTRM input'!W717","v":0},{"$f":"'PTRM input'!S795","v":0},{"$f":"'PTRM input'!T795","v":0},{"$f":"'PTRM input'!U795","v":0},{"$f":"'PTRM input'!V795","v":0},{"$f":"'PTRM input'!W795","v":0},{"$f":"'PTRM input'!S873","v":0},{"$f":"'PTRM input'!T873","v":0},{"$f":"'PTRM input'!U873","v":0},{"$f":"'PTRM input'!V873","v":0},{"$f":"'PTRM input'!W873","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X639)","v":0},{"$f":"'PTRM input'!Y639","v":0},{"$f":"'PTRM input'!Z639","v":0},{"$f":"'PTRM input'!AA639","v":0},{"$f":"'PTRM input'!AB639","v":0},{"$f":"'PTRM input'!AC639","v":0},{"$f":"'PTRM input'!Y717","v":0},{"$f":"'PTRM input'!Z717","v":0},{"$f":"'PTRM input'!AA717","v":0},{"$f":"'PTRM input'!AB717","v":0},{"$f":"'PTRM input'!AC717","v":0},{"$f":"'PTRM input'!Y795","v":0},{"$f":"'PTRM input'!Z795","v":0},{"$f":"'PTRM input'!AA795","v":0},{"$f":"'PTRM input'!AB795","v":0},{"$f":"'PTRM input'!AC795","v":0},{"$f":"'PTRM input'!Y873","v":0},{"$f":"'PTRM input'!Z873","v":0},{"$f":"'PTRM input'!AA873","v":0},{"$f":"'PTRM input'!AB873","v":0},{"$f":"'PTRM input'!AC873","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD639)","v":0},{"$f":"'PTRM input'!AE639","v":0},{"$f":"'PTRM input'!AF639","v":0},{"$f":"'PTRM input'!AG639","v":0},{"$f":"'PTRM input'!AH639","v":0},{"$f":"'PTRM input'!AI639","v":0},{"$f":"'PTRM input'!AE717","v":0},{"$f":"'PTRM input'!AF717","v":0},{"$f":"'PTRM input'!AG717","v":0},{"$f":"'PTRM input'!AH717","v":0},{"$f":"'PTRM input'!AI717","v":0},{"$f":"'PTRM input'!AE795","v":0},{"$f":"'PTRM input'!AF795","v":0},{"$f":"'PTRM input'!AG795","v":0},{"$f":"'PTRM input'!AH795","v":0},{"$f":"'PTRM input'!AI795","v":0},{"$f":"'PTRM input'!AE873","v":0},{"$f":"'PTRM input'!AF873","v":0},{"$f":"'PTRM input'!AG873","v":0},{"$f":"'PTRM input'!AH873","v":0},{"$f":"'PTRM input'!AI873","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ639)","v":0},{"$f":"'PTRM input'!AK639","v":0},{"$f":"'PTRM input'!AL639","v":0},{"$f":"'PTRM input'!AM639","v":0},{"$f":"'PTRM input'!AN639","v":0},{"$f":"'PTRM input'!AO639","v":0},{"$f":"'PTRM input'!AK717","v":0},{"$f":"'PTRM input'!AL717","v":0},{"$f":"'PTRM input'!AM717","v":0},{"$f":"'PTRM input'!AN717","v":0},{"$f":"'PTRM input'!AO717","v":0},{"$f":"'PTRM input'!AK795","v":0},{"$f":"'PTRM input'!AL795","v":0},{"$f":"'PTRM input'!AM795","v":0},{"$f":"'PTRM input'!AN795","v":0},{"$f":"'PTRM input'!AO795","v":0},{"$f":"'PTRM input'!AK873","v":0},{"$f":"'PTRM input'!AL873","v":0},{"$f":"'PTRM input'!AM873","v":0},{"$f":"'PTRM input'!AN873","v":0},{"$f":"'PTRM input'!AO873","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP639)","v":0},{"$f":"'PTRM input'!AQ639","v":0},{"$f":"'PTRM input'!AR639","v":0},{"$f":"'PTRM input'!AS639","v":0},{"$f":"'PTRM input'!AT639","v":0},{"$f":"'PTRM input'!AU639","v":0},{"$f":"'PTRM input'!AQ717","v":0},{"$f":"'PTRM input'!AR717","v":0},{"$f":"'PTRM input'!AS717","v":0},{"$f":"'PTRM input'!AT717","v":0},{"$f":"'PTRM input'!AU717","v":0},{"$f":"'PTRM input'!AQ795","v":0},{"$f":"'PTRM input'!AR795","v":0},{"$f":"'PTRM input'!AS795","v":0},{"$f":"'PTRM input'!AT795","v":0},{"$f":"'PTRM input'!AU795","v":0},{"$f":"'PTRM input'!AQ873","v":0},{"$f":"'PTRM input'!AR873","v":0},{"$f":"'PTRM input'!AS873","v":0},{"$f":"'PTRM input'!AT873","v":0},{"$f":"'PTRM input'!AU873","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV639)","v":0},{"$f":"'PTRM input'!AW639","v":0},{"$f":"'PTRM input'!AX639","v":0},{"$f":"'PTRM input'!AY639","v":0},{"$f":"'PTRM input'!AZ639","v":0},{"$f":"'PTRM input'!BA639","v":0},{"$f":"'PTRM input'!AW717","v":0},{"$f":"'PTRM input'!AX717","v":0},{"$f":"'PTRM input'!AY717","v":0},{"$f":"'PTRM input'!AZ717","v":0},{"$f":"'PTRM input'!BA717","v":0},{"$f":"'PTRM input'!AW795","v":0},{"$f":"'PTRM input'!AX795","v":0},{"$f":"'PTRM input'!AY795","v":0},{"$f":"'PTRM input'!AZ795","v":0},{"$f":"'PTRM input'!BA795","v":0},{"$f":"'PTRM input'!AW873","v":0},{"$f":"'PTRM input'!AX873","v":0},{"$f":"'PTRM input'!AY873","v":0},{"$f":"'PTRM input'!AZ873","v":0},{"$f":"'PTRM input'!BA873","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB639)","v":0},{"$f":"'PTRM input'!BC639","v":0},{"$f":"'PTRM input'!BD639","v":0},{"$f":"'PTRM input'!BE639","v":0},{"$f":"'PTRM input'!BF639","v":0},{"$f":"'PTRM input'!BG639","v":0},{"$f":"'PTRM input'!BC717","v":0},{"$f":"'PTRM input'!BD717","v":0},{"$f":"'PTRM input'!BE717","v":0},{"$f":"'PTRM input'!BF717","v":0},{"$f":"'PTRM input'!BG717","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH639)","v":0},{"$f":"'PTRM input'!BI639","v":0},{"$f":"'PTRM input'!BJ639","v":0},{"$f":"'PTRM input'!BK639","v":0},{"$f":"'PTRM input'!BL639","v":0},{"$f":"'PTRM input'!BM639","v":0},{"$f":"'PTRM input'!BI717","v":0},{"$f":"'PTRM input'!BJ717","v":0},{"$f":"'PTRM input'!BK717","v":0},{"$f":"'PTRM input'!BL717","v":0},{"$f":"'PTRM input'!BM717","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN639)","v":0},{"$f":"'PTRM input'!BO639","v":0},{"$f":"'PTRM input'!BP639","v":0},{"$f":"'PTRM input'!BQ639","v":0},{"$f":"'PTRM input'!BR639","v":0},{"$f":"'PTRM input'!BS639","v":0},{"$f":"'PTRM input'!BO717","v":0},{"$f":"'PTRM input'!BP717","v":0},{"$f":"'PTRM input'!BQ717","v":0},{"$f":"'PTRM input'!BR717","v":0},{"$f":"'PTRM input'!BS717","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT639)","v":0},{"$f":"'PTRM input'!BU639","v":0},{"$f":"'PTRM input'!BV639","v":0},{"$f":"'PTRM input'!BW639","v":0},{"$f":"'PTRM input'!BX639","v":0},{"$f":"'PTRM input'!BY639","v":0},{"$f":"'PTRM input'!BU717","v":0},{"$f":"'PTRM input'!BV717","v":0},{"$f":"'PTRM input'!BW717","v":0},{"$f":"'PTRM input'!BX717","v":0},{"$f":"'PTRM input'!BY717","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E640","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F640)","v":0},{"$f":"'PTRM input'!G640","v":0},{"$f":"'PTRM input'!H640","v":0},{"$f":"'PTRM input'!I640","v":0},{"$f":"'PTRM input'!J640","v":0},{"$f":"'PTRM input'!K640","v":0},{"$f":"'PTRM input'!G718","v":0},{"$f":"'PTRM input'!H718","v":0},{"$f":"'PTRM input'!I718","v":0},{"$f":"'PTRM input'!J718","v":0},{"$f":"'PTRM input'!K718","v":0},{"$f":"'PTRM input'!G796","v":0},{"$f":"'PTRM input'!H796","v":0},{"$f":"'PTRM input'!I796","v":0},{"$f":"'PTRM input'!J796","v":0},{"$f":"'PTRM input'!K796","v":0},{"$f":"'PTRM input'!G874","v":0},{"$f":"'PTRM input'!H874","v":0},{"$f":"'PTRM input'!I874","v":0},{"$f":"'PTRM input'!J874","v":0},{"$f":"'PTRM input'!K874","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L640)","v":0},{"$f":"'PTRM input'!M640","v":0},{"$f":"'PTRM input'!N640","v":0},{"$f":"'PTRM input'!O640","v":0},{"$f":"'PTRM input'!P640","v":0},{"$f":"'PTRM input'!Q640","v":0},{"$f":"'PTRM input'!M718","v":0},{"$f":"'PTRM input'!N718","v":0},{"$f":"'PTRM input'!O718","v":0},{"$f":"'PTRM input'!P718","v":0},{"$f":"'PTRM input'!Q718","v":0},{"$f":"'PTRM input'!M796","v":0},{"$f":"'PTRM input'!N796","v":0},{"$f":"'PTRM input'!O796","v":0},{"$f":"'PTRM input'!P796","v":0},{"$f":"'PTRM input'!Q796","v":0},{"$f":"'PTRM input'!M874","v":0},{"$f":"'PTRM input'!N874","v":0},{"$f":"'PTRM input'!O874","v":0},{"$f":"'PTRM input'!P874","v":0},{"$f":"'PTRM input'!Q874","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R640)","v":0},{"$f":"'PTRM input'!S640","v":0},{"$f":"'PTRM input'!T640","v":0},{"$f":"'PTRM input'!U640","v":0},{"$f":"'PTRM input'!V640","v":0},{"$f":"'PTRM input'!W640","v":0},{"$f":"'PTRM input'!S718","v":0},{"$f":"'PTRM input'!T718","v":0},{"$f":"'PTRM input'!U718","v":0},{"$f":"'PTRM input'!V718","v":0},{"$f":"'PTRM input'!W718","v":0},{"$f":"'PTRM input'!S796","v":0},{"$f":"'PTRM input'!T796","v":0},{"$f":"'PTRM input'!U796","v":0},{"$f":"'PTRM input'!V796","v":0},{"$f":"'PTRM input'!W796","v":0},{"$f":"'PTRM input'!S874","v":0},{"$f":"'PTRM input'!T874","v":0},{"$f":"'PTRM input'!U874","v":0},{"$f":"'PTRM input'!V874","v":0},{"$f":"'PTRM input'!W874","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X640)","v":0},{"$f":"'PTRM input'!Y640","v":0},{"$f":"'PTRM input'!Z640","v":0},{"$f":"'PTRM input'!AA640","v":0},{"$f":"'PTRM input'!AB640","v":0},{"$f":"'PTRM input'!AC640","v":0},{"$f":"'PTRM input'!Y718","v":0},{"$f":"'PTRM input'!Z718","v":0},{"$f":"'PTRM input'!AA718","v":0},{"$f":"'PTRM input'!AB718","v":0},{"$f":"'PTRM input'!AC718","v":0},{"$f":"'PTRM input'!Y796","v":0},{"$f":"'PTRM input'!Z796","v":0},{"$f":"'PTRM input'!AA796","v":0},{"$f":"'PTRM input'!AB796","v":0},{"$f":"'PTRM input'!AC796","v":0},{"$f":"'PTRM input'!Y874","v":0},{"$f":"'PTRM input'!Z874","v":0},{"$f":"'PTRM input'!AA874","v":0},{"$f":"'PTRM input'!AB874","v":0},{"$f":"'PTRM input'!AC874","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD640)","v":0},{"$f":"'PTRM input'!AE640","v":0},{"$f":"'PTRM input'!AF640","v":0},{"$f":"'PTRM input'!AG640","v":0},{"$f":"'PTRM input'!AH640","v":0},{"$f":"'PTRM input'!AI640","v":0},{"$f":"'PTRM input'!AE718","v":0},{"$f":"'PTRM input'!AF718","v":0},{"$f":"'PTRM input'!AG718","v":0},{"$f":"'PTRM input'!AH718","v":0},{"$f":"'PTRM input'!AI718","v":0},{"$f":"'PTRM input'!AE796","v":0},{"$f":"'PTRM input'!AF796","v":0},{"$f":"'PTRM input'!AG796","v":0},{"$f":"'PTRM input'!AH796","v":0},{"$f":"'PTRM input'!AI796","v":0},{"$f":"'PTRM input'!AE874","v":0},{"$f":"'PTRM input'!AF874","v":0},{"$f":"'PTRM input'!AG874","v":0},{"$f":"'PTRM input'!AH874","v":0},{"$f":"'PTRM input'!AI874","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ640)","v":0},{"$f":"'PTRM input'!AK640","v":0},{"$f":"'PTRM input'!AL640","v":0},{"$f":"'PTRM input'!AM640","v":0},{"$f":"'PTRM input'!AN640","v":0},{"$f":"'PTRM input'!AO640","v":0},{"$f":"'PTRM input'!AK718","v":0},{"$f":"'PTRM input'!AL718","v":0},{"$f":"'PTRM input'!AM718","v":0},{"$f":"'PTRM input'!AN718","v":0},{"$f":"'PTRM input'!AO718","v":0},{"$f":"'PTRM input'!AK796","v":0},{"$f":"'PTRM input'!AL796","v":0},{"$f":"'PTRM input'!AM796","v":0},{"$f":"'PTRM input'!AN796","v":0},{"$f":"'PTRM input'!AO796","v":0},{"$f":"'PTRM input'!AK874","v":0},{"$f":"'PTRM input'!AL874","v":0},{"$f":"'PTRM input'!AM874","v":0},{"$f":"'PTRM input'!AN874","v":0},{"$f":"'PTRM input'!AO874","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP640)","v":0},{"$f":"'PTRM input'!AQ640","v":0},{"$f":"'PTRM input'!AR640","v":0},{"$f":"'PTRM input'!AS640","v":0},{"$f":"'PTRM input'!AT640","v":0},{"$f":"'PTRM input'!AU640","v":0},{"$f":"'PTRM input'!AQ718","v":0},{"$f":"'PTRM input'!AR718","v":0},{"$f":"'PTRM input'!AS718","v":0},{"$f":"'PTRM input'!AT718","v":0},{"$f":"'PTRM input'!AU718","v":0},{"$f":"'PTRM input'!AQ796","v":0},{"$f":"'PTRM input'!AR796","v":0},{"$f":"'PTRM input'!AS796","v":0},{"$f":"'PTRM input'!AT796","v":0},{"$f":"'PTRM input'!AU796","v":0},{"$f":"'PTRM input'!AQ874","v":0},{"$f":"'PTRM input'!AR874","v":0},{"$f":"'PTRM input'!AS874","v":0},{"$f":"'PTRM input'!AT874","v":0},{"$f":"'PTRM input'!AU874","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV640)","v":0},{"$f":"'PTRM input'!AW640","v":0},{"$f":"'PTRM input'!AX640","v":0},{"$f":"'PTRM input'!AY640","v":0},{"$f":"'PTRM input'!AZ640","v":0},{"$f":"'PTRM input'!BA640","v":0},{"$f":"'PTRM input'!AW718","v":0},{"$f":"'PTRM input'!AX718","v":0},{"$f":"'PTRM input'!AY718","v":0},{"$f":"'PTRM input'!AZ718","v":0},{"$f":"'PTRM input'!BA718","v":0},{"$f":"'PTRM input'!AW796","v":0},{"$f":"'PTRM input'!AX796","v":0},{"$f":"'PTRM input'!AY796","v":0},{"$f":"'PTRM input'!AZ796","v":0},{"$f":"'PTRM input'!BA796","v":0},{"$f":"'PTRM input'!AW874","v":0},{"$f":"'PTRM input'!AX874","v":0},{"$f":"'PTRM input'!AY874","v":0},{"$f":"'PTRM input'!AZ874","v":0},{"$f":"'PTRM input'!BA874","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB640)","v":0},{"$f":"'PTRM input'!BC640","v":0},{"$f":"'PTRM input'!BD640","v":0},{"$f":"'PTRM input'!BE640","v":0},{"$f":"'PTRM input'!BF640","v":0},{"$f":"'PTRM input'!BG640","v":0},{"$f":"'PTRM input'!BC718","v":0},{"$f":"'PTRM input'!BD718","v":0},{"$f":"'PTRM input'!BE718","v":0},{"$f":"'PTRM input'!BF718","v":0},{"$f":"'PTRM input'!BG718","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH640)","v":0},{"$f":"'PTRM input'!BI640","v":0},{"$f":"'PTRM input'!BJ640","v":0},{"$f":"'PTRM input'!BK640","v":0},{"$f":"'PTRM input'!BL640","v":0},{"$f":"'PTRM input'!BM640","v":0},{"$f":"'PTRM input'!BI718","v":0},{"$f":"'PTRM input'!BJ718","v":0},{"$f":"'PTRM input'!BK718","v":0},{"$f":"'PTRM input'!BL718","v":0},{"$f":"'PTRM input'!BM718","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN640)","v":0},{"$f":"'PTRM input'!BO640","v":0},{"$f":"'PTRM input'!BP640","v":0},{"$f":"'PTRM input'!BQ640","v":0},{"$f":"'PTRM input'!BR640","v":0},{"$f":"'PTRM input'!BS640","v":0},{"$f":"'PTRM input'!BO718","v":0},{"$f":"'PTRM input'!BP718","v":0},{"$f":"'PTRM input'!BQ718","v":0},{"$f":"'PTRM input'!BR718","v":0},{"$f":"'PTRM input'!BS718","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT640)","v":0},{"$f":"'PTRM input'!BU640","v":0},{"$f":"'PTRM input'!BV640","v":0},{"$f":"'PTRM input'!BW640","v":0},{"$f":"'PTRM input'!BX640","v":0},{"$f":"'PTRM input'!BY640","v":0},{"$f":"'PTRM input'!BU718","v":0},{"$f":"'PTRM input'!BV718","v":0},{"$f":"'PTRM input'!BW718","v":0},{"$f":"'PTRM input'!BX718","v":0},{"$f":"'PTRM input'!BY718","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E641","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F641)","v":0},{"$f":"'PTRM input'!G641","v":0},{"$f":"'PTRM input'!H641","v":0},{"$f":"'PTRM input'!I641","v":0},{"$f":"'PTRM input'!J641","v":0},{"$f":"'PTRM input'!K641","v":0},{"$f":"'PTRM input'!G719","v":0},{"$f":"'PTRM input'!H719","v":0},{"$f":"'PTRM input'!I719","v":0},{"$f":"'PTRM input'!J719","v":0},{"$f":"'PTRM input'!K719","v":0},{"$f":"'PTRM input'!L719","v":0},{"$f":"'PTRM input'!M719","v":0},{"$f":"'PTRM input'!N719","v":0},{"$f":"'PTRM input'!O719","v":0},{"$f":"'PTRM input'!P719","v":0},{"$f":"'PTRM input'!Q719","v":0},{"$f":"'PTRM input'!R719","v":0},{"$f":"'PTRM input'!S719","v":0},{"$f":"'PTRM input'!T719","v":0},{"$f":"'PTRM input'!U719","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L641)","v":0},{"$f":"'PTRM input'!M641","v":0},{"$f":"'PTRM input'!N641","v":0},{"$f":"'PTRM input'!O641","v":0},{"$f":"'PTRM input'!P641","v":0},{"$f":"'PTRM input'!Q641","v":0},{"$f":"'PTRM input'!M719","v":0},{"$f":"'PTRM input'!N719","v":0},{"$f":"'PTRM input'!O719","v":0},{"$f":"'PTRM input'!P719","v":0},{"$f":"'PTRM input'!Q719","v":0},{"$f":"'PTRM input'!R719","v":0},{"$f":"'PTRM input'!S719","v":0},{"$f":"'PTRM input'!T719","v":0},{"$f":"'PTRM input'!U719","v":0},{"$f":"'PTRM input'!V719","v":0},{"$f":"'PTRM input'!W719","v":0},{"$f":"'PTRM input'!X719","v":0},{"$f":"'PTRM input'!Y719","v":0},{"$f":"'PTRM input'!Z719","v":0},{"$f":"'PTRM input'!AA719","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R641)","v":0},{"$f":"'PTRM input'!S641","v":0},{"$f":"'PTRM input'!T641","v":0},{"$f":"'PTRM input'!U641","v":0},{"$f":"'PTRM input'!V641","v":0},{"$f":"'PTRM input'!W641","v":0},{"$f":"'PTRM input'!S719","v":0},{"$f":"'PTRM input'!T719","v":0},{"$f":"'PTRM input'!U719","v":0},{"$f":"'PTRM input'!V719","v":0},{"$f":"'PTRM input'!W719","v":0},{"$f":"'PTRM input'!X719","v":0},{"$f":"'PTRM input'!Y719","v":0},{"$f":"'PTRM input'!Z719","v":0},{"$f":"'PTRM input'!AA719","v":0},{"$f":"'PTRM input'!AB719","v":0},{"$f":"'PTRM input'!AC719","v":0},{"$f":"'PTRM input'!AD719","v":0},{"$f":"'PTRM input'!AE719","v":0},{"$f":"'PTRM input'!AF719","v":0},{"$f":"'PTRM input'!AG719","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X641)","v":0},{"$f":"'PTRM input'!Y641","v":0},{"$f":"'PTRM input'!Z641","v":0},{"$f":"'PTRM input'!AA641","v":0},{"$f":"'PTRM input'!AB641","v":0},{"$f":"'PTRM input'!AC641","v":0},{"$f":"'PTRM input'!Y719","v":0},{"$f":"'PTRM input'!Z719","v":0},{"$f":"'PTRM input'!AA719","v":0},{"$f":"'PTRM input'!AB719","v":0},{"$f":"'PTRM input'!AC719","v":0},{"$f":"'PTRM input'!AD719","v":0},{"$f":"'PTRM input'!AE719","v":0},{"$f":"'PTRM input'!AF719","v":0},{"$f":"'PTRM input'!AG719","v":0},{"$f":"'PTRM input'!AH719","v":0},{"$f":"'PTRM input'!AI719","v":0},{"$f":"'PTRM input'!AJ719","v":0},{"$f":"'PTRM input'!AK719","v":0},{"$f":"'PTRM input'!AL719","v":0},{"$f":"'PTRM input'!AM719","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD641)","v":0},{"$f":"'PTRM input'!AE641","v":0},{"$f":"'PTRM input'!AF641","v":0},{"$f":"'PTRM input'!AG641","v":0},{"$f":"'PTRM input'!AH641","v":0},{"$f":"'PTRM input'!AI641","v":0},{"$f":"'PTRM input'!AE719","v":0},{"$f":"'PTRM input'!AF719","v":0},{"$f":"'PTRM input'!AG719","v":0},{"$f":"'PTRM input'!AH719","v":0},{"$f":"'PTRM input'!AI719","v":0},{"$f":"'PTRM input'!AJ719","v":0},{"$f":"'PTRM input'!AK719","v":0},{"$f":"'PTRM input'!AL719","v":0},{"$f":"'PTRM input'!AM719","v":0},{"$f":"'PTRM input'!AN719","v":0},{"$f":"'PTRM input'!AO719","v":0},{"$f":"'PTRM input'!AP719","v":0},{"$f":"'PTRM input'!AQ719","v":0},{"$f":"'PTRM input'!AR719","v":0},{"$f":"'PTRM input'!AS719","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ641)","v":0},{"$f":"'PTRM input'!AK641","v":0},{"$f":"'PTRM input'!AL641","v":0},{"$f":"'PTRM input'!AM641","v":0},{"$f":"'PTRM input'!AN641","v":0},{"$f":"'PTRM input'!AO641","v":0},{"$f":"'PTRM input'!AK719","v":0},{"$f":"'PTRM input'!AL719","v":0},{"$f":"'PTRM input'!AM719","v":0},{"$f":"'PTRM input'!AN719","v":0},{"$f":"'PTRM input'!AO719","v":0},{"$f":"'PTRM input'!AP719","v":0},{"$f":"'PTRM input'!AQ719","v":0},{"$f":"'PTRM input'!AR719","v":0},{"$f":"'PTRM input'!AS719","v":0},{"$f":"'PTRM input'!AT719","v":0},{"$f":"'PTRM input'!AU719","v":0},{"$f":"'PTRM input'!AV719","v":0},{"$f":"'PTRM input'!AW719","v":0},{"$f":"'PTRM input'!AX719","v":0},{"$f":"'PTRM input'!AY719","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP641)","v":0},{"$f":"'PTRM input'!AQ641","v":0},{"$f":"'PTRM input'!AR641","v":0},{"$f":"'PTRM input'!AS641","v":0},{"$f":"'PTRM input'!AT641","v":0},{"$f":"'PTRM input'!AU641","v":0},{"$f":"'PTRM input'!AQ719","v":0},{"$f":"'PTRM input'!AR719","v":0},{"$f":"'PTRM input'!AS719","v":0},{"$f":"'PTRM input'!AT719","v":0},{"$f":"'PTRM input'!AU719","v":0},{"$f":"'PTRM input'!AV719","v":0},{"$f":"'PTRM input'!AW719","v":0},{"$f":"'PTRM input'!AX719","v":0},{"$f":"'PTRM input'!AY719","v":0},{"$f":"'PTRM input'!AZ719","v":0},{"$f":"'PTRM input'!BA719","v":0},{"$f":"'PTRM input'!BB719","v":0},{"$f":"'PTRM input'!BC719","v":0},{"$f":"'PTRM input'!BD719","v":0},{"$f":"'PTRM input'!BE719","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV641)","v":0},{"$f":"'PTRM input'!AW641","v":0},{"$f":"'PTRM input'!AX641","v":0},{"$f":"'PTRM input'!AY641","v":0},{"$f":"'PTRM input'!AZ641","v":0},{"$f":"'PTRM input'!BA641","v":0},{"$f":"'PTRM input'!AW719","v":0},{"$f":"'PTRM input'!AX719","v":0},{"$f":"'PTRM input'!AY719","v":0},{"$f":"'PTRM input'!AZ719","v":0},{"$f":"'PTRM input'!BA719","v":0},{"$f":"'PTRM input'!BB719","v":0},{"$f":"'PTRM input'!BC719","v":0},{"$f":"'PTRM input'!BD719","v":0},{"$f":"'PTRM input'!BE719","v":0},{"$f":"'PTRM input'!BF719","v":0},{"$f":"'PTRM input'!BG719","v":0},{"$f":"'PTRM input'!BH719","v":0},{"$f":"'PTRM input'!BI719","v":0},{"$f":"'PTRM input'!BJ719","v":0},{"$f":"'PTRM input'!BK719","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB641)","v":0},{"$f":"'PTRM input'!BC641","v":0},{"$f":"'PTRM input'!BD641","v":0},{"$f":"'PTRM input'!BE641","v":0},{"$f":"'PTRM input'!BF641","v":0},{"$f":"'PTRM input'!BG641","v":0},{"$f":"'PTRM input'!BC719","v":0},{"$f":"'PTRM input'!BD719","v":0},{"$f":"'PTRM input'!BE719","v":0},{"$f":"'PTRM input'!BF719","v":0},{"$f":"'PTRM input'!BG719","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH641)","v":0},{"$f":"'PTRM input'!BI641","v":0},{"$f":"'PTRM input'!BJ641","v":0},{"$f":"'PTRM input'!BK641","v":0},{"$f":"'PTRM input'!BL641","v":0},{"$f":"'PTRM input'!BM641","v":0},{"$f":"'PTRM input'!BI719","v":0},{"$f":"'PTRM input'!BJ719","v":0},{"$f":"'PTRM input'!BK719","v":0},{"$f":"'PTRM input'!BL719","v":0},{"$f":"'PTRM input'!BM719","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN641)","v":0},{"$f":"'PTRM input'!BO641","v":0},{"$f":"'PTRM input'!BP641","v":0},{"$f":"'PTRM input'!BQ641","v":0},{"$f":"'PTRM input'!BR641","v":0},{"$f":"'PTRM input'!BS641","v":0},{"$f":"'PTRM input'!BO719","v":0},{"$f":"'PTRM input'!BP719","v":0},{"$f":"'PTRM input'!BQ719","v":0},{"$f":"'PTRM input'!BR719","v":0},{"$f":"'PTRM input'!BS719","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT641)","v":0},{"$f":"'PTRM input'!BU641","v":0},{"$f":"'PTRM input'!BV641","v":0},{"$f":"'PTRM input'!BW641","v":0},{"$f":"'PTRM input'!BX641","v":0},{"$f":"'PTRM input'!BY641","v":0},{"$f":"'PTRM input'!BU719","v":0},{"$f":"'PTRM input'!BV719","v":0},{"$f":"'PTRM input'!BW719","v":0},{"$f":"'PTRM input'!BX719","v":0},{"$f":"'PTRM input'!BY719","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E642","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F642)","v":0},{"$f":"'PTRM input'!G642","v":0},{"$f":"'PTRM input'!H642","v":0},{"$f":"'PTRM input'!I642","v":0},{"$f":"'PTRM input'!J642","v":0},{"$f":"'PTRM input'!K642","v":0},{"$f":"'PTRM input'!G720","v":0},{"$f":"'PTRM input'!H720","v":0},{"$f":"'PTRM input'!I720","v":0},{"$f":"'PTRM input'!J720","v":0},{"$f":"'PTRM input'!K720","v":0},{"$f":"'PTRM input'!L720","v":0},{"$f":"'PTRM input'!M720","v":0},{"$f":"'PTRM input'!N720","v":0},{"$f":"'PTRM input'!O720","v":0},{"$f":"'PTRM input'!P720","v":0},{"$f":"'PTRM input'!Q720","v":0},{"$f":"'PTRM input'!R720","v":0},{"$f":"'PTRM input'!S720","v":0},{"$f":"'PTRM input'!T720","v":0},{"$f":"'PTRM input'!U720","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L642)","v":0},{"$f":"'PTRM input'!M642","v":0},{"$f":"'PTRM input'!N642","v":0},{"$f":"'PTRM input'!O642","v":0},{"$f":"'PTRM input'!P642","v":0},{"$f":"'PTRM input'!Q642","v":0},{"$f":"'PTRM input'!M720","v":0},{"$f":"'PTRM input'!N720","v":0},{"$f":"'PTRM input'!O720","v":0},{"$f":"'PTRM input'!P720","v":0},{"$f":"'PTRM input'!Q720","v":0},{"$f":"'PTRM input'!R720","v":0},{"$f":"'PTRM input'!S720","v":0},{"$f":"'PTRM input'!T720","v":0},{"$f":"'PTRM input'!U720","v":0},{"$f":"'PTRM input'!V720","v":0},{"$f":"'PTRM input'!W720","v":0},{"$f":"'PTRM input'!X720","v":0},{"$f":"'PTRM input'!Y720","v":0},{"$f":"'PTRM input'!Z720","v":0},{"$f":"'PTRM input'!AA720","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R642)","v":0},{"$f":"'PTRM input'!S642","v":0},{"$f":"'PTRM input'!T642","v":0},{"$f":"'PTRM input'!U642","v":0},{"$f":"'PTRM input'!V642","v":0},{"$f":"'PTRM input'!W642","v":0},{"$f":"'PTRM input'!S720","v":0},{"$f":"'PTRM input'!T720","v":0},{"$f":"'PTRM input'!U720","v":0},{"$f":"'PTRM input'!V720","v":0},{"$f":"'PTRM input'!W720","v":0},{"$f":"'PTRM input'!X720","v":0},{"$f":"'PTRM input'!Y720","v":0},{"$f":"'PTRM input'!Z720","v":0},{"$f":"'PTRM input'!AA720","v":0},{"$f":"'PTRM input'!AB720","v":0},{"$f":"'PTRM input'!AC720","v":0},{"$f":"'PTRM input'!AD720","v":0},{"$f":"'PTRM input'!AE720","v":0},{"$f":"'PTRM input'!AF720","v":0},{"$f":"'PTRM input'!AG720","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X642)","v":0},{"$f":"'PTRM input'!Y642","v":0},{"$f":"'PTRM input'!Z642","v":0},{"$f":"'PTRM input'!AA642","v":0},{"$f":"'PTRM input'!AB642","v":0},{"$f":"'PTRM input'!AC642","v":0},{"$f":"'PTRM input'!Y720","v":0},{"$f":"'PTRM input'!Z720","v":0},{"$f":"'PTRM input'!AA720","v":0},{"$f":"'PTRM input'!AB720","v":0},{"$f":"'PTRM input'!AC720","v":0},{"$f":"'PTRM input'!AD720","v":0},{"$f":"'PTRM input'!AE720","v":0},{"$f":"'PTRM input'!AF720","v":0},{"$f":"'PTRM input'!AG720","v":0},{"$f":"'PTRM input'!AH720","v":0},{"$f":"'PTRM input'!AI720","v":0},{"$f":"'PTRM input'!AJ720","v":0},{"$f":"'PTRM input'!AK720","v":0},{"$f":"'PTRM input'!AL720","v":0},{"$f":"'PTRM input'!AM720","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD642)","v":0},{"$f":"'PTRM input'!AE642","v":0},{"$f":"'PTRM input'!AF642","v":0},{"$f":"'PTRM input'!AG642","v":0},{"$f":"'PTRM input'!AH642","v":0},{"$f":"'PTRM input'!AI642","v":0},{"$f":"'PTRM input'!AE720","v":0},{"$f":"'PTRM input'!AF720","v":0},{"$f":"'PTRM input'!AG720","v":0},{"$f":"'PTRM input'!AH720","v":0},{"$f":"'PTRM input'!AI720","v":0},{"$f":"'PTRM input'!AJ720","v":0},{"$f":"'PTRM input'!AK720","v":0},{"$f":"'PTRM input'!AL720","v":0},{"$f":"'PTRM input'!AM720","v":0},{"$f":"'PTRM input'!AN720","v":0},{"$f":"'PTRM input'!AO720","v":0},{"$f":"'PTRM input'!AP720","v":0},{"$f":"'PTRM input'!AQ720","v":0},{"$f":"'PTRM input'!AR720","v":0},{"$f":"'PTRM input'!AS720","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ642)","v":0},{"$f":"'PTRM input'!AK642","v":0},{"$f":"'PTRM input'!AL642","v":0},{"$f":"'PTRM input'!AM642","v":0},{"$f":"'PTRM input'!AN642","v":0},{"$f":"'PTRM input'!AO642","v":0},{"$f":"'PTRM input'!AK720","v":0},{"$f":"'PTRM input'!AL720","v":0},{"$f":"'PTRM input'!AM720","v":0},{"$f":"'PTRM input'!AN720","v":0},{"$f":"'PTRM input'!AO720","v":0},{"$f":"'PTRM input'!AP720","v":0},{"$f":"'PTRM input'!AQ720","v":0},{"$f":"'PTRM input'!AR720","v":0},{"$f":"'PTRM input'!AS720","v":0},{"$f":"'PTRM input'!AT720","v":0},{"$f":"'PTRM input'!AU720","v":0},{"$f":"'PTRM input'!AV720","v":0},{"$f":"'PTRM input'!AW720","v":0},{"$f":"'PTRM input'!AX720","v":0},{"$f":"'PTRM input'!AY720","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP642)","v":0},{"$f":"'PTRM input'!AQ642","v":0},{"$f":"'PTRM input'!AR642","v":0},{"$f":"'PTRM input'!AS642","v":0},{"$f":"'PTRM input'!AT642","v":0},{"$f":"'PTRM input'!AU642","v":0},{"$f":"'PTRM input'!AQ720","v":0},{"$f":"'PTRM input'!AR720","v":0},{"$f":"'PTRM input'!AS720","v":0},{"$f":"'PTRM input'!AT720","v":0},{"$f":"'PTRM input'!AU720","v":0},{"$f":"'PTRM input'!AV720","v":0},{"$f":"'PTRM input'!AW720","v":0},{"$f":"'PTRM input'!AX720","v":0},{"$f":"'PTRM input'!AY720","v":0},{"$f":"'PTRM input'!AZ720","v":0},{"$f":"'PTRM input'!BA720","v":0},{"$f":"'PTRM input'!BB720","v":0},{"$f":"'PTRM input'!BC720","v":0},{"$f":"'PTRM input'!BD720","v":0},{"$f":"'PTRM input'!BE720","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV642)","v":0},{"$f":"'PTRM input'!AW642","v":0},{"$f":"'PTRM input'!AX642","v":0},{"$f":"'PTRM input'!AY642","v":0},{"$f":"'PTRM input'!AZ642","v":0},{"$f":"'PTRM input'!BA642","v":0},{"$f":"'PTRM input'!AW720","v":0},{"$f":"'PTRM input'!AX720","v":0},{"$f":"'PTRM input'!AY720","v":0},{"$f":"'PTRM input'!AZ720","v":0},{"$f":"'PTRM input'!BA720","v":0},{"$f":"'PTRM input'!BB720","v":0},{"$f":"'PTRM input'!BC720","v":0},{"$f":"'PTRM input'!BD720","v":0},{"$f":"'PTRM input'!BE720","v":0},{"$f":"'PTRM input'!BF720","v":0},{"$f":"'PTRM input'!BG720","v":0},{"$f":"'PTRM input'!BH720","v":0},{"$f":"'PTRM input'!BI720","v":0},{"$f":"'PTRM input'!BJ720","v":0},{"$f":"'PTRM input'!BK720","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB642)","v":0},{"$f":"'PTRM input'!BC642","v":0},{"$f":"'PTRM input'!BD642","v":0},{"$f":"'PTRM input'!BE642","v":0},{"$f":"'PTRM input'!BF642","v":0},{"$f":"'PTRM input'!BG642","v":0},{"$f":"'PTRM input'!BC720","v":0},{"$f":"'PTRM input'!BD720","v":0},{"$f":"'PTRM input'!BE720","v":0},{"$f":"'PTRM input'!BF720","v":0},{"$f":"'PTRM input'!BG720","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH642)","v":0},{"$f":"'PTRM input'!BI642","v":0},{"$f":"'PTRM input'!BJ642","v":0},{"$f":"'PTRM input'!BK642","v":0},{"$f":"'PTRM input'!BL642","v":0},{"$f":"'PTRM input'!BM642","v":0},{"$f":"'PTRM input'!BI720","v":0},{"$f":"'PTRM input'!BJ720","v":0},{"$f":"'PTRM input'!BK720","v":0},{"$f":"'PTRM input'!BL720","v":0},{"$f":"'PTRM input'!BM720","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN642)","v":0},{"$f":"'PTRM input'!BO642","v":0},{"$f":"'PTRM input'!BP642","v":0},{"$f":"'PTRM input'!BQ642","v":0},{"$f":"'PTRM input'!BR642","v":0},{"$f":"'PTRM input'!BS642","v":0},{"$f":"'PTRM input'!BO720","v":0},{"$f":"'PTRM input'!BP720","v":0},{"$f":"'PTRM input'!BQ720","v":0},{"$f":"'PTRM input'!BR720","v":0},{"$f":"'PTRM input'!BS720","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT642)","v":0},{"$f":"'PTRM input'!BU642","v":0},{"$f":"'PTRM input'!BV642","v":0},{"$f":"'PTRM input'!BW642","v":0},{"$f":"'PTRM input'!BX642","v":0},{"$f":"'PTRM input'!BY642","v":0},{"$f":"'PTRM input'!BU720","v":0},{"$f":"'PTRM input'!BV720","v":0},{"$f":"'PTRM input'!BW720","v":0},{"$f":"'PTRM input'!BX720","v":0},{"$f":"'PTRM input'!BY720","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E643","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F643)","v":0},{"$f":"'PTRM input'!G643","v":0},{"$f":"'PTRM input'!H643","v":0},{"$f":"'PTRM input'!I643","v":0},{"$f":"'PTRM input'!J643","v":0},{"$f":"'PTRM input'!K643","v":0},{"$f":"'PTRM input'!G721","v":0},{"$f":"'PTRM input'!H721","v":0},{"$f":"'PTRM input'!I721","v":0},{"$f":"'PTRM input'!J721","v":0},{"$f":"'PTRM input'!K721","v":0},{"$f":"'PTRM input'!L721","v":0},{"$f":"'PTRM input'!M721","v":0},{"$f":"'PTRM input'!N721","v":0},{"$f":"'PTRM input'!O721","v":0},{"$f":"'PTRM input'!P721","v":0},{"$f":"'PTRM input'!Q721","v":0},{"$f":"'PTRM input'!R721","v":0},{"$f":"'PTRM input'!S721","v":0},{"$f":"'PTRM input'!T721","v":0},{"$f":"'PTRM input'!U721","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L643)","v":0},{"$f":"'PTRM input'!M643","v":0},{"$f":"'PTRM input'!N643","v":0},{"$f":"'PTRM input'!O643","v":0},{"$f":"'PTRM input'!P643","v":0},{"$f":"'PTRM input'!Q643","v":0},{"$f":"'PTRM input'!M721","v":0},{"$f":"'PTRM input'!N721","v":0},{"$f":"'PTRM input'!O721","v":0},{"$f":"'PTRM input'!P721","v":0},{"$f":"'PTRM input'!Q721","v":0},{"$f":"'PTRM input'!R721","v":0},{"$f":"'PTRM input'!S721","v":0},{"$f":"'PTRM input'!T721","v":0},{"$f":"'PTRM input'!U721","v":0},{"$f":"'PTRM input'!V721","v":0},{"$f":"'PTRM input'!W721","v":0},{"$f":"'PTRM input'!X721","v":0},{"$f":"'PTRM input'!Y721","v":0},{"$f":"'PTRM input'!Z721","v":0},{"$f":"'PTRM input'!AA721","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R643)","v":0},{"$f":"'PTRM input'!S643","v":0},{"$f":"'PTRM input'!T643","v":0},{"$f":"'PTRM input'!U643","v":0},{"$f":"'PTRM input'!V643","v":0},{"$f":"'PTRM input'!W643","v":0},{"$f":"'PTRM input'!S721","v":0},{"$f":"'PTRM input'!T721","v":0},{"$f":"'PTRM input'!U721","v":0},{"$f":"'PTRM input'!V721","v":0},{"$f":"'PTRM input'!W721","v":0},{"$f":"'PTRM input'!X721","v":0},{"$f":"'PTRM input'!Y721","v":0},{"$f":"'PTRM input'!Z721","v":0},{"$f":"'PTRM input'!AA721","v":0},{"$f":"'PTRM input'!AB721","v":0},{"$f":"'PTRM input'!AC721","v":0},{"$f":"'PTRM input'!AD721","v":0},{"$f":"'PTRM input'!AE721","v":0},{"$f":"'PTRM input'!AF721","v":0},{"$f":"'PTRM input'!AG721","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X643)","v":0},{"$f":"'PTRM input'!Y643","v":0},{"$f":"'PTRM input'!Z643","v":0},{"$f":"'PTRM input'!AA643","v":0},{"$f":"'PTRM input'!AB643","v":0},{"$f":"'PTRM input'!AC643","v":0},{"$f":"'PTRM input'!Y721","v":0},{"$f":"'PTRM input'!Z721","v":0},{"$f":"'PTRM input'!AA721","v":0},{"$f":"'PTRM input'!AB721","v":0},{"$f":"'PTRM input'!AC721","v":0},{"$f":"'PTRM input'!AD721","v":0},{"$f":"'PTRM input'!AE721","v":0},{"$f":"'PTRM input'!AF721","v":0},{"$f":"'PTRM input'!AG721","v":0},{"$f":"'PTRM input'!AH721","v":0},{"$f":"'PTRM input'!AI721","v":0},{"$f":"'PTRM input'!AJ721","v":0},{"$f":"'PTRM input'!AK721","v":0},{"$f":"'PTRM input'!AL721","v":0},{"$f":"'PTRM input'!AM721","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD643)","v":0},{"$f":"'PTRM input'!AE643","v":0},{"$f":"'PTRM input'!AF643","v":0},{"$f":"'PTRM input'!AG643","v":0},{"$f":"'PTRM input'!AH643","v":0},{"$f":"'PTRM input'!AI643","v":0},{"$f":"'PTRM input'!AE721","v":0},{"$f":"'PTRM input'!AF721","v":0},{"$f":"'PTRM input'!AG721","v":0},{"$f":"'PTRM input'!AH721","v":0},{"$f":"'PTRM input'!AI721","v":0},{"$f":"'PTRM input'!AJ721","v":0},{"$f":"'PTRM input'!AK721","v":0},{"$f":"'PTRM input'!AL721","v":0},{"$f":"'PTRM input'!AM721","v":0},{"$f":"'PTRM input'!AN721","v":0},{"$f":"'PTRM input'!AO721","v":0},{"$f":"'PTRM input'!AP721","v":0},{"$f":"'PTRM input'!AQ721","v":0},{"$f":"'PTRM input'!AR721","v":0},{"$f":"'PTRM input'!AS721","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ643)","v":0},{"$f":"'PTRM input'!AK643","v":0},{"$f":"'PTRM input'!AL643","v":0},{"$f":"'PTRM input'!AM643","v":0},{"$f":"'PTRM input'!AN643","v":0},{"$f":"'PTRM input'!AO643","v":0},{"$f":"'PTRM input'!AK721","v":0},{"$f":"'PTRM input'!AL721","v":0},{"$f":"'PTRM input'!AM721","v":0},{"$f":"'PTRM input'!AN721","v":0},{"$f":"'PTRM input'!AO721","v":0},{"$f":"'PTRM input'!AP721","v":0},{"$f":"'PTRM input'!AQ721","v":0},{"$f":"'PTRM input'!AR721","v":0},{"$f":"'PTRM input'!AS721","v":0},{"$f":"'PTRM input'!AT721","v":0},{"$f":"'PTRM input'!AU721","v":0},{"$f":"'PTRM input'!AV721","v":0},{"$f":"'PTRM input'!AW721","v":0},{"$f":"'PTRM input'!AX721","v":0},{"$f":"'PTRM input'!AY721","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP643)","v":0},{"$f":"'PTRM input'!AQ643","v":0},{"$f":"'PTRM input'!AR643","v":0},{"$f":"'PTRM input'!AS643","v":0},{"$f":"'PTRM input'!AT643","v":0},{"$f":"'PTRM input'!AU643","v":0},{"$f":"'PTRM input'!AQ721","v":0},{"$f":"'PTRM input'!AR721","v":0},{"$f":"'PTRM input'!AS721","v":0},{"$f":"'PTRM input'!AT721","v":0},{"$f":"'PTRM input'!AU721","v":0},{"$f":"'PTRM input'!AV721","v":0},{"$f":"'PTRM input'!AW721","v":0},{"$f":"'PTRM input'!AX721","v":0},{"$f":"'PTRM input'!AY721","v":0},{"$f":"'PTRM input'!AZ721","v":0},{"$f":"'PTRM input'!BA721","v":0},{"$f":"'PTRM input'!BB721","v":0},{"$f":"'PTRM input'!BC721","v":0},{"$f":"'PTRM input'!BD721","v":0},{"$f":"'PTRM input'!BE721","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV643)","v":0},{"$f":"'PTRM input'!AW643","v":0},{"$f":"'PTRM input'!AX643","v":0},{"$f":"'PTRM input'!AY643","v":0},{"$f":"'PTRM input'!AZ643","v":0},{"$f":"'PTRM input'!BA643","v":0},{"$f":"'PTRM input'!AW721","v":0},{"$f":"'PTRM input'!AX721","v":0},{"$f":"'PTRM input'!AY721","v":0},{"$f":"'PTRM input'!AZ721","v":0},{"$f":"'PTRM input'!BA721","v":0},{"$f":"'PTRM input'!BB721","v":0},{"$f":"'PTRM input'!BC721","v":0},{"$f":"'PTRM input'!BD721","v":0},{"$f":"'PTRM input'!BE721","v":0},{"$f":"'PTRM input'!BF721","v":0},{"$f":"'PTRM input'!BG721","v":0},{"$f":"'PTRM input'!BH721","v":0},{"$f":"'PTRM input'!BI721","v":0},{"$f":"'PTRM input'!BJ721","v":0},{"$f":"'PTRM input'!BK721","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB643)","v":0},{"$f":"'PTRM input'!BC643","v":0},{"$f":"'PTRM input'!BD643","v":0},{"$f":"'PTRM input'!BE643","v":0},{"$f":"'PTRM input'!BF643","v":0},{"$f":"'PTRM input'!BG643","v":0},{"$f":"'PTRM input'!BC721","v":0},{"$f":"'PTRM input'!BD721","v":0},{"$f":"'PTRM input'!BE721","v":0},{"$f":"'PTRM input'!BF721","v":0},{"$f":"'PTRM input'!BG721","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH643)","v":0},{"$f":"'PTRM input'!BI643","v":0},{"$f":"'PTRM input'!BJ643","v":0},{"$f":"'PTRM input'!BK643","v":0},{"$f":"'PTRM input'!BL643","v":0},{"$f":"'PTRM input'!BM643","v":0},{"$f":"'PTRM input'!BI721","v":0},{"$f":"'PTRM input'!BJ721","v":0},{"$f":"'PTRM input'!BK721","v":0},{"$f":"'PTRM input'!BL721","v":0},{"$f":"'PTRM input'!BM721","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN643)","v":0},{"$f":"'PTRM input'!BO643","v":0},{"$f":"'PTRM input'!BP643","v":0},{"$f":"'PTRM input'!BQ643","v":0},{"$f":"'PTRM input'!BR643","v":0},{"$f":"'PTRM input'!BS643","v":0},{"$f":"'PTRM input'!BO721","v":0},{"$f":"'PTRM input'!BP721","v":0},{"$f":"'PTRM input'!BQ721","v":0},{"$f":"'PTRM input'!BR721","v":0},{"$f":"'PTRM input'!BS721","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT643)","v":0},{"$f":"'PTRM input'!BU643","v":0},{"$f":"'PTRM input'!BV643","v":0},{"$f":"'PTRM input'!BW643","v":0},{"$f":"'PTRM input'!BX643","v":0},{"$f":"'PTRM input'!BY643","v":0},{"$f":"'PTRM input'!BU721","v":0},{"$f":"'PTRM input'!BV721","v":0},{"$f":"'PTRM input'!BW721","v":0},{"$f":"'PTRM input'!BX721","v":0},{"$f":"'PTRM input'!BY721","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E644","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F644)","v":0},{"$f":"'PTRM input'!G644","v":0},{"$f":"'PTRM input'!H644","v":0},{"$f":"'PTRM input'!I644","v":0},{"$f":"'PTRM input'!J644","v":0},{"$f":"'PTRM input'!K644","v":0},{"$f":"'PTRM input'!G722","v":0},{"$f":"'PTRM input'!H722","v":0},{"$f":"'PTRM input'!I722","v":0},{"$f":"'PTRM input'!J722","v":0},{"$f":"'PTRM input'!K722","v":0},{"$f":"'PTRM input'!L722","v":0},{"$f":"'PTRM input'!M722","v":0},{"$f":"'PTRM input'!N722","v":0},{"$f":"'PTRM input'!O722","v":0},{"$f":"'PTRM input'!P722","v":0},{"$f":"'PTRM input'!Q722","v":0},{"$f":"'PTRM input'!R722","v":0},{"$f":"'PTRM input'!S722","v":0},{"$f":"'PTRM input'!T722","v":0},{"$f":"'PTRM input'!U722","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L644)","v":0},{"$f":"'PTRM input'!M644","v":0},{"$f":"'PTRM input'!N644","v":0},{"$f":"'PTRM input'!O644","v":0},{"$f":"'PTRM input'!P644","v":0},{"$f":"'PTRM input'!Q644","v":0},{"$f":"'PTRM input'!M722","v":0},{"$f":"'PTRM input'!N722","v":0},{"$f":"'PTRM input'!O722","v":0},{"$f":"'PTRM input'!P722","v":0},{"$f":"'PTRM input'!Q722","v":0},{"$f":"'PTRM input'!R722","v":0},{"$f":"'PTRM input'!S722","v":0},{"$f":"'PTRM input'!T722","v":0},{"$f":"'PTRM input'!U722","v":0},{"$f":"'PTRM input'!V722","v":0},{"$f":"'PTRM input'!W722","v":0},{"$f":"'PTRM input'!X722","v":0},{"$f":"'PTRM input'!Y722","v":0},{"$f":"'PTRM input'!Z722","v":0},{"$f":"'PTRM input'!AA722","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R644)","v":0},{"$f":"'PTRM input'!S644","v":0},{"$f":"'PTRM input'!T644","v":0},{"$f":"'PTRM input'!U644","v":0},{"$f":"'PTRM input'!V644","v":0},{"$f":"'PTRM input'!W644","v":0},{"$f":"'PTRM input'!S722","v":0},{"$f":"'PTRM input'!T722","v":0},{"$f":"'PTRM input'!U722","v":0},{"$f":"'PTRM input'!V722","v":0},{"$f":"'PTRM input'!W722","v":0},{"$f":"'PTRM input'!X722","v":0},{"$f":"'PTRM input'!Y722","v":0},{"$f":"'PTRM input'!Z722","v":0},{"$f":"'PTRM input'!AA722","v":0},{"$f":"'PTRM input'!AB722","v":0},{"$f":"'PTRM input'!AC722","v":0},{"$f":"'PTRM input'!AD722","v":0},{"$f":"'PTRM input'!AE722","v":0},{"$f":"'PTRM input'!AF722","v":0},{"$f":"'PTRM input'!AG722","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X644)","v":0},{"$f":"'PTRM input'!Y644","v":0},{"$f":"'PTRM input'!Z644","v":0},{"$f":"'PTRM input'!AA644","v":0},{"$f":"'PTRM input'!AB644","v":0},{"$f":"'PTRM input'!AC644","v":0},{"$f":"'PTRM input'!Y722","v":0},{"$f":"'PTRM input'!Z722","v":0},{"$f":"'PTRM input'!AA722","v":0},{"$f":"'PTRM input'!AB722","v":0},{"$f":"'PTRM input'!AC722","v":0},{"$f":"'PTRM input'!AD722","v":0},{"$f":"'PTRM input'!AE722","v":0},{"$f":"'PTRM input'!AF722","v":0},{"$f":"'PTRM input'!AG722","v":0},{"$f":"'PTRM input'!AH722","v":0},{"$f":"'PTRM input'!AI722","v":0},{"$f":"'PTRM input'!AJ722","v":0},{"$f":"'PTRM input'!AK722","v":0},{"$f":"'PTRM input'!AL722","v":0},{"$f":"'PTRM input'!AM722","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD644)","v":0},{"$f":"'PTRM input'!AE644","v":0},{"$f":"'PTRM input'!AF644","v":0},{"$f":"'PTRM input'!AG644","v":0},{"$f":"'PTRM input'!AH644","v":0},{"$f":"'PTRM input'!AI644","v":0},{"$f":"'PTRM input'!AE722","v":0},{"$f":"'PTRM input'!AF722","v":0},{"$f":"'PTRM input'!AG722","v":0},{"$f":"'PTRM input'!AH722","v":0},{"$f":"'PTRM input'!AI722","v":0},{"$f":"'PTRM input'!AJ722","v":0},{"$f":"'PTRM input'!AK722","v":0},{"$f":"'PTRM input'!AL722","v":0},{"$f":"'PTRM input'!AM722","v":0},{"$f":"'PTRM input'!AN722","v":0},{"$f":"'PTRM input'!AO722","v":0},{"$f":"'PTRM input'!AP722","v":0},{"$f":"'PTRM input'!AQ722","v":0},{"$f":"'PTRM input'!AR722","v":0},{"$f":"'PTRM input'!AS722","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ644)","v":0},{"$f":"'PTRM input'!AK644","v":0},{"$f":"'PTRM input'!AL644","v":0},{"$f":"'PTRM input'!AM644","v":0},{"$f":"'PTRM input'!AN644","v":0},{"$f":"'PTRM input'!AO644","v":0},{"$f":"'PTRM input'!AK722","v":0},{"$f":"'PTRM input'!AL722","v":0},{"$f":"'PTRM input'!AM722","v":0},{"$f":"'PTRM input'!AN722","v":0},{"$f":"'PTRM input'!AO722","v":0},{"$f":"'PTRM input'!AP722","v":0},{"$f":"'PTRM input'!AQ722","v":0},{"$f":"'PTRM input'!AR722","v":0},{"$f":"'PTRM input'!AS722","v":0},{"$f":"'PTRM input'!AT722","v":0},{"$f":"'PTRM input'!AU722","v":0},{"$f":"'PTRM input'!AV722","v":0},{"$f":"'PTRM input'!AW722","v":0},{"$f":"'PTRM input'!AX722","v":0},{"$f":"'PTRM input'!AY722","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP644)","v":0},{"$f":"'PTRM input'!AQ644","v":0},{"$f":"'PTRM input'!AR644","v":0},{"$f":"'PTRM input'!AS644","v":0},{"$f":"'PTRM input'!AT644","v":0},{"$f":"'PTRM input'!AU644","v":0},{"$f":"'PTRM input'!AQ722","v":0},{"$f":"'PTRM input'!AR722","v":0},{"$f":"'PTRM input'!AS722","v":0},{"$f":"'PTRM input'!AT722","v":0},{"$f":"'PTRM input'!AU722","v":0},{"$f":"'PTRM input'!AV722","v":0},{"$f":"'PTRM input'!AW722","v":0},{"$f":"'PTRM input'!AX722","v":0},{"$f":"'PTRM input'!AY722","v":0},{"$f":"'PTRM input'!AZ722","v":0},{"$f":"'PTRM input'!BA722","v":0},{"$f":"'PTRM input'!BB722","v":0},{"$f":"'PTRM input'!BC722","v":0},{"$f":"'PTRM input'!BD722","v":0},{"$f":"'PTRM input'!BE722","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV644)","v":0},{"$f":"'PTRM input'!AW644","v":0},{"$f":"'PTRM input'!AX644","v":0},{"$f":"'PTRM input'!AY644","v":0},{"$f":"'PTRM input'!AZ644","v":0},{"$f":"'PTRM input'!BA644","v":0},{"$f":"'PTRM input'!AW722","v":0},{"$f":"'PTRM input'!AX722","v":0},{"$f":"'PTRM input'!AY722","v":0},{"$f":"'PTRM input'!AZ722","v":0},{"$f":"'PTRM input'!BA722","v":0},{"$f":"'PTRM input'!BB722","v":0},{"$f":"'PTRM input'!BC722","v":0},{"$f":"'PTRM input'!BD722","v":0},{"$f":"'PTRM input'!BE722","v":0},{"$f":"'PTRM input'!BF722","v":0},{"$f":"'PTRM input'!BG722","v":0},{"$f":"'PTRM input'!BH722","v":0},{"$f":"'PTRM input'!BI722","v":0},{"$f":"'PTRM input'!BJ722","v":0},{"$f":"'PTRM input'!BK722","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB644)","v":0},{"$f":"'PTRM input'!BC644","v":0},{"$f":"'PTRM input'!BD644","v":0},{"$f":"'PTRM input'!BE644","v":0},{"$f":"'PTRM input'!BF644","v":0},{"$f":"'PTRM input'!BG644","v":0},{"$f":"'PTRM input'!BC722","v":0},{"$f":"'PTRM input'!BD722","v":0},{"$f":"'PTRM input'!BE722","v":0},{"$f":"'PTRM input'!BF722","v":0},{"$f":"'PTRM input'!BG722","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH644)","v":0},{"$f":"'PTRM input'!BI644","v":0},{"$f":"'PTRM input'!BJ644","v":0},{"$f":"'PTRM input'!BK644","v":0},{"$f":"'PTRM input'!BL644","v":0},{"$f":"'PTRM input'!BM644","v":0},{"$f":"'PTRM input'!BI722","v":0},{"$f":"'PTRM input'!BJ722","v":0},{"$f":"'PTRM input'!BK722","v":0},{"$f":"'PTRM input'!BL722","v":0},{"$f":"'PTRM input'!BM722","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN644)","v":0},{"$f":"'PTRM input'!BO644","v":0},{"$f":"'PTRM input'!BP644","v":0},{"$f":"'PTRM input'!BQ644","v":0},{"$f":"'PTRM input'!BR644","v":0},{"$f":"'PTRM input'!BS644","v":0},{"$f":"'PTRM input'!BO722","v":0},{"$f":"'PTRM input'!BP722","v":0},{"$f":"'PTRM input'!BQ722","v":0},{"$f":"'PTRM input'!BR722","v":0},{"$f":"'PTRM input'!BS722","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT644)","v":0},{"$f":"'PTRM input'!BU644","v":0},{"$f":"'PTRM input'!BV644","v":0},{"$f":"'PTRM input'!BW644","v":0},{"$f":"'PTRM input'!BX644","v":0},{"$f":"'PTRM input'!BY644","v":0},{"$f":"'PTRM input'!BU722","v":0},{"$f":"'PTRM input'!BV722","v":0},{"$f":"'PTRM input'!BW722","v":0},{"$f":"'PTRM input'!BX722","v":0},{"$f":"'PTRM input'!BY722","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E645","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F645)","v":0},{"$f":"'PTRM input'!G645","v":0},{"$f":"'PTRM input'!H645","v":0},{"$f":"'PTRM input'!I645","v":0},{"$f":"'PTRM input'!J645","v":0},{"$f":"'PTRM input'!K645","v":0},{"$f":"'PTRM input'!G723","v":0},{"$f":"'PTRM input'!H723","v":0},{"$f":"'PTRM input'!I723","v":0},{"$f":"'PTRM input'!J723","v":0},{"$f":"'PTRM input'!K723","v":0},{"$f":"'PTRM input'!L723","v":0},{"$f":"'PTRM input'!M723","v":0},{"$f":"'PTRM input'!N723","v":0},{"$f":"'PTRM input'!O723","v":0},{"$f":"'PTRM input'!P723","v":0},{"$f":"'PTRM input'!Q723","v":0},{"$f":"'PTRM input'!R723","v":0},{"$f":"'PTRM input'!S723","v":0},{"$f":"'PTRM input'!T723","v":0},{"$f":"'PTRM input'!U723","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L645)","v":0},{"$f":"'PTRM input'!M645","v":0},{"$f":"'PTRM input'!N645","v":0},{"$f":"'PTRM input'!O645","v":0},{"$f":"'PTRM input'!P645","v":0},{"$f":"'PTRM input'!Q645","v":0},{"$f":"'PTRM input'!M723","v":0},{"$f":"'PTRM input'!N723","v":0},{"$f":"'PTRM input'!O723","v":0},{"$f":"'PTRM input'!P723","v":0},{"$f":"'PTRM input'!Q723","v":0},{"$f":"'PTRM input'!R723","v":0},{"$f":"'PTRM input'!S723","v":0},{"$f":"'PTRM input'!T723","v":0},{"$f":"'PTRM input'!U723","v":0},{"$f":"'PTRM input'!V723","v":0},{"$f":"'PTRM input'!W723","v":0},{"$f":"'PTRM input'!X723","v":0},{"$f":"'PTRM input'!Y723","v":0},{"$f":"'PTRM input'!Z723","v":0},{"$f":"'PTRM input'!AA723","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R645)","v":0},{"$f":"'PTRM input'!S645","v":0},{"$f":"'PTRM input'!T645","v":0},{"$f":"'PTRM input'!U645","v":0},{"$f":"'PTRM input'!V645","v":0},{"$f":"'PTRM input'!W645","v":0},{"$f":"'PTRM input'!S723","v":0},{"$f":"'PTRM input'!T723","v":0},{"$f":"'PTRM input'!U723","v":0},{"$f":"'PTRM input'!V723","v":0},{"$f":"'PTRM input'!W723","v":0},{"$f":"'PTRM input'!X723","v":0},{"$f":"'PTRM input'!Y723","v":0},{"$f":"'PTRM input'!Z723","v":0},{"$f":"'PTRM input'!AA723","v":0},{"$f":"'PTRM input'!AB723","v":0},{"$f":"'PTRM input'!AC723","v":0},{"$f":"'PTRM input'!AD723","v":0},{"$f":"'PTRM input'!AE723","v":0},{"$f":"'PTRM input'!AF723","v":0},{"$f":"'PTRM input'!AG723","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X645)","v":0},{"$f":"'PTRM input'!Y645","v":0},{"$f":"'PTRM input'!Z645","v":0},{"$f":"'PTRM input'!AA645","v":0},{"$f":"'PTRM input'!AB645","v":0},{"$f":"'PTRM input'!AC645","v":0},{"$f":"'PTRM input'!Y723","v":0},{"$f":"'PTRM input'!Z723","v":0},{"$f":"'PTRM input'!AA723","v":0},{"$f":"'PTRM input'!AB723","v":0},{"$f":"'PTRM input'!AC723","v":0},{"$f":"'PTRM input'!AD723","v":0},{"$f":"'PTRM input'!AE723","v":0},{"$f":"'PTRM input'!AF723","v":0},{"$f":"'PTRM input'!AG723","v":0},{"$f":"'PTRM input'!AH723","v":0},{"$f":"'PTRM input'!AI723","v":0},{"$f":"'PTRM input'!AJ723","v":0},{"$f":"'PTRM input'!AK723","v":0},{"$f":"'PTRM input'!AL723","v":0},{"$f":"'PTRM input'!AM723","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD645)","v":0},{"$f":"'PTRM input'!AE645","v":0},{"$f":"'PTRM input'!AF645","v":0},{"$f":"'PTRM input'!AG645","v":0},{"$f":"'PTRM input'!AH645","v":0},{"$f":"'PTRM input'!AI645","v":0},{"$f":"'PTRM input'!AE723","v":0},{"$f":"'PTRM input'!AF723","v":0},{"$f":"'PTRM input'!AG723","v":0},{"$f":"'PTRM input'!AH723","v":0},{"$f":"'PTRM input'!AI723","v":0},{"$f":"'PTRM input'!AJ723","v":0},{"$f":"'PTRM input'!AK723","v":0},{"$f":"'PTRM input'!AL723","v":0},{"$f":"'PTRM input'!AM723","v":0},{"$f":"'PTRM input'!AN723","v":0},{"$f":"'PTRM input'!AO723","v":0},{"$f":"'PTRM input'!AP723","v":0},{"$f":"'PTRM input'!AQ723","v":0},{"$f":"'PTRM input'!AR723","v":0},{"$f":"'PTRM input'!AS723","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ645)","v":0},{"$f":"'PTRM input'!AK645","v":0},{"$f":"'PTRM input'!AL645","v":0},{"$f":"'PTRM input'!AM645","v":0},{"$f":"'PTRM input'!AN645","v":0},{"$f":"'PTRM input'!AO645","v":0},{"$f":"'PTRM input'!AK723","v":0},{"$f":"'PTRM input'!AL723","v":0},{"$f":"'PTRM input'!AM723","v":0},{"$f":"'PTRM input'!AN723","v":0},{"$f":"'PTRM input'!AO723","v":0},{"$f":"'PTRM input'!AP723","v":0},{"$f":"'PTRM input'!AQ723","v":0},{"$f":"'PTRM input'!AR723","v":0},{"$f":"'PTRM input'!AS723","v":0},{"$f":"'PTRM input'!AT723","v":0},{"$f":"'PTRM input'!AU723","v":0},{"$f":"'PTRM input'!AV723","v":0},{"$f":"'PTRM input'!AW723","v":0},{"$f":"'PTRM input'!AX723","v":0},{"$f":"'PTRM input'!AY723","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP645)","v":0},{"$f":"'PTRM input'!AQ645","v":0},{"$f":"'PTRM input'!AR645","v":0},{"$f":"'PTRM input'!AS645","v":0},{"$f":"'PTRM input'!AT645","v":0},{"$f":"'PTRM input'!AU645","v":0},{"$f":"'PTRM input'!AQ723","v":0},{"$f":"'PTRM input'!AR723","v":0},{"$f":"'PTRM input'!AS723","v":0},{"$f":"'PTRM input'!AT723","v":0},{"$f":"'PTRM input'!AU723","v":0},{"$f":"'PTRM input'!AV723","v":0},{"$f":"'PTRM input'!AW723","v":0},{"$f":"'PTRM input'!AX723","v":0},{"$f":"'PTRM input'!AY723","v":0},{"$f":"'PTRM input'!AZ723","v":0},{"$f":"'PTRM input'!BA723","v":0},{"$f":"'PTRM input'!BB723","v":0},{"$f":"'PTRM input'!BC723","v":0},{"$f":"'PTRM input'!BD723","v":0},{"$f":"'PTRM input'!BE723","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV645)","v":0},{"$f":"'PTRM input'!AW645","v":0},{"$f":"'PTRM input'!AX645","v":0},{"$f":"'PTRM input'!AY645","v":0},{"$f":"'PTRM input'!AZ645","v":0},{"$f":"'PTRM input'!BA645","v":0},{"$f":"'PTRM input'!AW723","v":0},{"$f":"'PTRM input'!AX723","v":0},{"$f":"'PTRM input'!AY723","v":0},{"$f":"'PTRM input'!AZ723","v":0},{"$f":"'PTRM input'!BA723","v":0},{"$f":"'PTRM input'!BB723","v":0},{"$f":"'PTRM input'!BC723","v":0},{"$f":"'PTRM input'!BD723","v":0},{"$f":"'PTRM input'!BE723","v":0},{"$f":"'PTRM input'!BF723","v":0},{"$f":"'PTRM input'!BG723","v":0},{"$f":"'PTRM input'!BH723","v":0},{"$f":"'PTRM input'!BI723","v":0},{"$f":"'PTRM input'!BJ723","v":0},{"$f":"'PTRM input'!BK723","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB645)","v":0},{"$f":"'PTRM input'!BC645","v":0},{"$f":"'PTRM input'!BD645","v":0},{"$f":"'PTRM input'!BE645","v":0},{"$f":"'PTRM input'!BF645","v":0},{"$f":"'PTRM input'!BG645","v":0},{"$f":"'PTRM input'!BC723","v":0},{"$f":"'PTRM input'!BD723","v":0},{"$f":"'PTRM input'!BE723","v":0},{"$f":"'PTRM input'!BF723","v":0},{"$f":"'PTRM input'!BG723","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH645)","v":0},{"$f":"'PTRM input'!BI645","v":0},{"$f":"'PTRM input'!BJ645","v":0},{"$f":"'PTRM input'!BK645","v":0},{"$f":"'PTRM input'!BL645","v":0},{"$f":"'PTRM input'!BM645","v":0},{"$f":"'PTRM input'!BI723","v":0},{"$f":"'PTRM input'!BJ723","v":0},{"$f":"'PTRM input'!BK723","v":0},{"$f":"'PTRM input'!BL723","v":0},{"$f":"'PTRM input'!BM723","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN645)","v":0},{"$f":"'PTRM input'!BO645","v":0},{"$f":"'PTRM input'!BP645","v":0},{"$f":"'PTRM input'!BQ645","v":0},{"$f":"'PTRM input'!BR645","v":0},{"$f":"'PTRM input'!BS645","v":0},{"$f":"'PTRM input'!BO723","v":0},{"$f":"'PTRM input'!BP723","v":0},{"$f":"'PTRM input'!BQ723","v":0},{"$f":"'PTRM input'!BR723","v":0},{"$f":"'PTRM input'!BS723","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT645)","v":0},{"$f":"'PTRM input'!BU645","v":0},{"$f":"'PTRM input'!BV645","v":0},{"$f":"'PTRM input'!BW645","v":0},{"$f":"'PTRM input'!BX645","v":0},{"$f":"'PTRM input'!BY645","v":0},{"$f":"'PTRM input'!BU723","v":0},{"$f":"'PTRM input'!BV723","v":0},{"$f":"'PTRM input'!BW723","v":0},{"$f":"'PTRM input'!BX723","v":0},{"$f":"'PTRM input'!BY723","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E646","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F646)","v":0},{"$f":"'PTRM input'!G646","v":0},{"$f":"'PTRM input'!H646","v":0},{"$f":"'PTRM input'!I646","v":0},{"$f":"'PTRM input'!J646","v":0},{"$f":"'PTRM input'!K646","v":0},{"$f":"'PTRM input'!G724","v":0},{"$f":"'PTRM input'!H724","v":0},{"$f":"'PTRM input'!I724","v":0},{"$f":"'PTRM input'!J724","v":0},{"$f":"'PTRM input'!K724","v":0},{"$f":"'PTRM input'!L724","v":0},{"$f":"'PTRM input'!M724","v":0},{"$f":"'PTRM input'!N724","v":0},{"$f":"'PTRM input'!O724","v":0},{"$f":"'PTRM input'!P724","v":0},{"$f":"'PTRM input'!Q724","v":0},{"$f":"'PTRM input'!R724","v":0},{"$f":"'PTRM input'!S724","v":0},{"$f":"'PTRM input'!T724","v":0},{"$f":"'PTRM input'!U724","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L646)","v":0},{"$f":"'PTRM input'!M646","v":0},{"$f":"'PTRM input'!N646","v":0},{"$f":"'PTRM input'!O646","v":0},{"$f":"'PTRM input'!P646","v":0},{"$f":"'PTRM input'!Q646","v":0},{"$f":"'PTRM input'!M724","v":0},{"$f":"'PTRM input'!N724","v":0},{"$f":"'PTRM input'!O724","v":0},{"$f":"'PTRM input'!P724","v":0},{"$f":"'PTRM input'!Q724","v":0},{"$f":"'PTRM input'!R724","v":0},{"$f":"'PTRM input'!S724","v":0},{"$f":"'PTRM input'!T724","v":0},{"$f":"'PTRM input'!U724","v":0},{"$f":"'PTRM input'!V724","v":0},{"$f":"'PTRM input'!W724","v":0},{"$f":"'PTRM input'!X724","v":0},{"$f":"'PTRM input'!Y724","v":0},{"$f":"'PTRM input'!Z724","v":0},{"$f":"'PTRM input'!AA724","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R646)","v":0},{"$f":"'PTRM input'!S646","v":0},{"$f":"'PTRM input'!T646","v":0},{"$f":"'PTRM input'!U646","v":0},{"$f":"'PTRM input'!V646","v":0},{"$f":"'PTRM input'!W646","v":0},{"$f":"'PTRM input'!S724","v":0},{"$f":"'PTRM input'!T724","v":0},{"$f":"'PTRM input'!U724","v":0},{"$f":"'PTRM input'!V724","v":0},{"$f":"'PTRM input'!W724","v":0},{"$f":"'PTRM input'!X724","v":0},{"$f":"'PTRM input'!Y724","v":0},{"$f":"'PTRM input'!Z724","v":0},{"$f":"'PTRM input'!AA724","v":0},{"$f":"'PTRM input'!AB724","v":0},{"$f":"'PTRM input'!AC724","v":0},{"$f":"'PTRM input'!AD724","v":0},{"$f":"'PTRM input'!AE724","v":0},{"$f":"'PTRM input'!AF724","v":0},{"$f":"'PTRM input'!AG724","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X646)","v":0},{"$f":"'PTRM input'!Y646","v":0},{"$f":"'PTRM input'!Z646","v":0},{"$f":"'PTRM input'!AA646","v":0},{"$f":"'PTRM input'!AB646","v":0},{"$f":"'PTRM input'!AC646","v":0},{"$f":"'PTRM input'!Y724","v":0},{"$f":"'PTRM input'!Z724","v":0},{"$f":"'PTRM input'!AA724","v":0},{"$f":"'PTRM input'!AB724","v":0},{"$f":"'PTRM input'!AC724","v":0},{"$f":"'PTRM input'!AD724","v":0},{"$f":"'PTRM input'!AE724","v":0},{"$f":"'PTRM input'!AF724","v":0},{"$f":"'PTRM input'!AG724","v":0},{"$f":"'PTRM input'!AH724","v":0},{"$f":"'PTRM input'!AI724","v":0},{"$f":"'PTRM input'!AJ724","v":0},{"$f":"'PTRM input'!AK724","v":0},{"$f":"'PTRM input'!AL724","v":0},{"$f":"'PTRM input'!AM724","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD646)","v":0},{"$f":"'PTRM input'!AE646","v":0},{"$f":"'PTRM input'!AF646","v":0},{"$f":"'PTRM input'!AG646","v":0},{"$f":"'PTRM input'!AH646","v":0},{"$f":"'PTRM input'!AI646","v":0},{"$f":"'PTRM input'!AE724","v":0},{"$f":"'PTRM input'!AF724","v":0},{"$f":"'PTRM input'!AG724","v":0},{"$f":"'PTRM input'!AH724","v":0},{"$f":"'PTRM input'!AI724","v":0},{"$f":"'PTRM input'!AJ724","v":0},{"$f":"'PTRM input'!AK724","v":0},{"$f":"'PTRM input'!AL724","v":0},{"$f":"'PTRM input'!AM724","v":0},{"$f":"'PTRM input'!AN724","v":0},{"$f":"'PTRM input'!AO724","v":0},{"$f":"'PTRM input'!AP724","v":0},{"$f":"'PTRM input'!AQ724","v":0},{"$f":"'PTRM input'!AR724","v":0},{"$f":"'PTRM input'!AS724","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ646)","v":0},{"$f":"'PTRM input'!AK646","v":0},{"$f":"'PTRM input'!AL646","v":0},{"$f":"'PTRM input'!AM646","v":0},{"$f":"'PTRM input'!AN646","v":0},{"$f":"'PTRM input'!AO646","v":0},{"$f":"'PTRM input'!AK724","v":0},{"$f":"'PTRM input'!AL724","v":0},{"$f":"'PTRM input'!AM724","v":0},{"$f":"'PTRM input'!AN724","v":0},{"$f":"'PTRM input'!AO724","v":0},{"$f":"'PTRM input'!AP724","v":0},{"$f":"'PTRM input'!AQ724","v":0},{"$f":"'PTRM input'!AR724","v":0},{"$f":"'PTRM input'!AS724","v":0},{"$f":"'PTRM input'!AT724","v":0},{"$f":"'PTRM input'!AU724","v":0},{"$f":"'PTRM input'!AV724","v":0},{"$f":"'PTRM input'!AW724","v":0},{"$f":"'PTRM input'!AX724","v":0},{"$f":"'PTRM input'!AY724","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP646)","v":0},{"$f":"'PTRM input'!AQ646","v":0},{"$f":"'PTRM input'!AR646","v":0},{"$f":"'PTRM input'!AS646","v":0},{"$f":"'PTRM input'!AT646","v":0},{"$f":"'PTRM input'!AU646","v":0},{"$f":"'PTRM input'!AQ724","v":0},{"$f":"'PTRM input'!AR724","v":0},{"$f":"'PTRM input'!AS724","v":0},{"$f":"'PTRM input'!AT724","v":0},{"$f":"'PTRM input'!AU724","v":0},{"$f":"'PTRM input'!AV724","v":0},{"$f":"'PTRM input'!AW724","v":0},{"$f":"'PTRM input'!AX724","v":0},{"$f":"'PTRM input'!AY724","v":0},{"$f":"'PTRM input'!AZ724","v":0},{"$f":"'PTRM input'!BA724","v":0},{"$f":"'PTRM input'!BB724","v":0},{"$f":"'PTRM input'!BC724","v":0},{"$f":"'PTRM input'!BD724","v":0},{"$f":"'PTRM input'!BE724","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV646)","v":0},{"$f":"'PTRM input'!AW646","v":0},{"$f":"'PTRM input'!AX646","v":0},{"$f":"'PTRM input'!AY646","v":0},{"$f":"'PTRM input'!AZ646","v":0},{"$f":"'PTRM input'!BA646","v":0},{"$f":"'PTRM input'!AW724","v":0},{"$f":"'PTRM input'!AX724","v":0},{"$f":"'PTRM input'!AY724","v":0},{"$f":"'PTRM input'!AZ724","v":0},{"$f":"'PTRM input'!BA724","v":0},{"$f":"'PTRM input'!BB724","v":0},{"$f":"'PTRM input'!BC724","v":0},{"$f":"'PTRM input'!BD724","v":0},{"$f":"'PTRM input'!BE724","v":0},{"$f":"'PTRM input'!BF724","v":0},{"$f":"'PTRM input'!BG724","v":0},{"$f":"'PTRM input'!BH724","v":0},{"$f":"'PTRM input'!BI724","v":0},{"$f":"'PTRM input'!BJ724","v":0},{"$f":"'PTRM input'!BK724","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB646)","v":0},{"$f":"'PTRM input'!BC646","v":0},{"$f":"'PTRM input'!BD646","v":0},{"$f":"'PTRM input'!BE646","v":0},{"$f":"'PTRM input'!BF646","v":0},{"$f":"'PTRM input'!BG646","v":0},{"$f":"'PTRM input'!BC724","v":0},{"$f":"'PTRM input'!BD724","v":0},{"$f":"'PTRM input'!BE724","v":0},{"$f":"'PTRM input'!BF724","v":0},{"$f":"'PTRM input'!BG724","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH646)","v":0},{"$f":"'PTRM input'!BI646","v":0},{"$f":"'PTRM input'!BJ646","v":0},{"$f":"'PTRM input'!BK646","v":0},{"$f":"'PTRM input'!BL646","v":0},{"$f":"'PTRM input'!BM646","v":0},{"$f":"'PTRM input'!BI724","v":0},{"$f":"'PTRM input'!BJ724","v":0},{"$f":"'PTRM input'!BK724","v":0},{"$f":"'PTRM input'!BL724","v":0},{"$f":"'PTRM input'!BM724","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN646)","v":0},{"$f":"'PTRM input'!BO646","v":0},{"$f":"'PTRM input'!BP646","v":0},{"$f":"'PTRM input'!BQ646","v":0},{"$f":"'PTRM input'!BR646","v":0},{"$f":"'PTRM input'!BS646","v":0},{"$f":"'PTRM input'!BO724","v":0},{"$f":"'PTRM input'!BP724","v":0},{"$f":"'PTRM input'!BQ724","v":0},{"$f":"'PTRM input'!BR724","v":0},{"$f":"'PTRM input'!BS724","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT646)","v":0},{"$f":"'PTRM input'!BU646","v":0},{"$f":"'PTRM input'!BV646","v":0},{"$f":"'PTRM input'!BW646","v":0},{"$f":"'PTRM input'!BX646","v":0},{"$f":"'PTRM input'!BY646","v":0},{"$f":"'PTRM input'!BU724","v":0},{"$f":"'PTRM input'!BV724","v":0},{"$f":"'PTRM input'!BW724","v":0},{"$f":"'PTRM input'!BX724","v":0},{"$f":"'PTRM input'!BY724","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E647","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F647)","v":0},{"$f":"'PTRM input'!G647","v":0},{"$f":"'PTRM input'!H647","v":0},{"$f":"'PTRM input'!I647","v":0},{"$f":"'PTRM input'!J647","v":0},{"$f":"'PTRM input'!K647","v":0},{"$f":"'PTRM input'!G725","v":0},{"$f":"'PTRM input'!H725","v":0},{"$f":"'PTRM input'!I725","v":0},{"$f":"'PTRM input'!J725","v":0},{"$f":"'PTRM input'!K725","v":0},{"$f":"'PTRM input'!L725","v":0},{"$f":"'PTRM input'!M725","v":0},{"$f":"'PTRM input'!N725","v":0},{"$f":"'PTRM input'!O725","v":0},{"$f":"'PTRM input'!P725","v":0},{"$f":"'PTRM input'!Q725","v":0},{"$f":"'PTRM input'!R725","v":0},{"$f":"'PTRM input'!S725","v":0},{"$f":"'PTRM input'!T725","v":0},{"$f":"'PTRM input'!U725","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L647)","v":0},{"$f":"'PTRM input'!M647","v":0},{"$f":"'PTRM input'!N647","v":0},{"$f":"'PTRM input'!O647","v":0},{"$f":"'PTRM input'!P647","v":0},{"$f":"'PTRM input'!Q647","v":0},{"$f":"'PTRM input'!M725","v":0},{"$f":"'PTRM input'!N725","v":0},{"$f":"'PTRM input'!O725","v":0},{"$f":"'PTRM input'!P725","v":0},{"$f":"'PTRM input'!Q725","v":0},{"$f":"'PTRM input'!R725","v":0},{"$f":"'PTRM input'!S725","v":0},{"$f":"'PTRM input'!T725","v":0},{"$f":"'PTRM input'!U725","v":0},{"$f":"'PTRM input'!V725","v":0},{"$f":"'PTRM input'!W725","v":0},{"$f":"'PTRM input'!X725","v":0},{"$f":"'PTRM input'!Y725","v":0},{"$f":"'PTRM input'!Z725","v":0},{"$f":"'PTRM input'!AA725","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R647)","v":0},{"$f":"'PTRM input'!S647","v":0},{"$f":"'PTRM input'!T647","v":0},{"$f":"'PTRM input'!U647","v":0},{"$f":"'PTRM input'!V647","v":0},{"$f":"'PTRM input'!W647","v":0},{"$f":"'PTRM input'!S725","v":0},{"$f":"'PTRM input'!T725","v":0},{"$f":"'PTRM input'!U725","v":0},{"$f":"'PTRM input'!V725","v":0},{"$f":"'PTRM input'!W725","v":0},{"$f":"'PTRM input'!X725","v":0},{"$f":"'PTRM input'!Y725","v":0},{"$f":"'PTRM input'!Z725","v":0},{"$f":"'PTRM input'!AA725","v":0},{"$f":"'PTRM input'!AB725","v":0},{"$f":"'PTRM input'!AC725","v":0},{"$f":"'PTRM input'!AD725","v":0},{"$f":"'PTRM input'!AE725","v":0},{"$f":"'PTRM input'!AF725","v":0},{"$f":"'PTRM input'!AG725","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X647)","v":0},{"$f":"'PTRM input'!Y647","v":0},{"$f":"'PTRM input'!Z647","v":0},{"$f":"'PTRM input'!AA647","v":0},{"$f":"'PTRM input'!AB647","v":0},{"$f":"'PTRM input'!AC647","v":0},{"$f":"'PTRM input'!Y725","v":0},{"$f":"'PTRM input'!Z725","v":0},{"$f":"'PTRM input'!AA725","v":0},{"$f":"'PTRM input'!AB725","v":0},{"$f":"'PTRM input'!AC725","v":0},{"$f":"'PTRM input'!AD725","v":0},{"$f":"'PTRM input'!AE725","v":0},{"$f":"'PTRM input'!AF725","v":0},{"$f":"'PTRM input'!AG725","v":0},{"$f":"'PTRM input'!AH725","v":0},{"$f":"'PTRM input'!AI725","v":0},{"$f":"'PTRM input'!AJ725","v":0},{"$f":"'PTRM input'!AK725","v":0},{"$f":"'PTRM input'!AL725","v":0},{"$f":"'PTRM input'!AM725","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD647)","v":0},{"$f":"'PTRM input'!AE647","v":0},{"$f":"'PTRM input'!AF647","v":0},{"$f":"'PTRM input'!AG647","v":0},{"$f":"'PTRM input'!AH647","v":0},{"$f":"'PTRM input'!AI647","v":0},{"$f":"'PTRM input'!AE725","v":0},{"$f":"'PTRM input'!AF725","v":0},{"$f":"'PTRM input'!AG725","v":0},{"$f":"'PTRM input'!AH725","v":0},{"$f":"'PTRM input'!AI725","v":0},{"$f":"'PTRM input'!AJ725","v":0},{"$f":"'PTRM input'!AK725","v":0},{"$f":"'PTRM input'!AL725","v":0},{"$f":"'PTRM input'!AM725","v":0},{"$f":"'PTRM input'!AN725","v":0},{"$f":"'PTRM input'!AO725","v":0},{"$f":"'PTRM input'!AP725","v":0},{"$f":"'PTRM input'!AQ725","v":0},{"$f":"'PTRM input'!AR725","v":0},{"$f":"'PTRM input'!AS725","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ647)","v":0},{"$f":"'PTRM input'!AK647","v":0},{"$f":"'PTRM input'!AL647","v":0},{"$f":"'PTRM input'!AM647","v":0},{"$f":"'PTRM input'!AN647","v":0},{"$f":"'PTRM input'!AO647","v":0},{"$f":"'PTRM input'!AK725","v":0},{"$f":"'PTRM input'!AL725","v":0},{"$f":"'PTRM input'!AM725","v":0},{"$f":"'PTRM input'!AN725","v":0},{"$f":"'PTRM input'!AO725","v":0},{"$f":"'PTRM input'!AP725","v":0},{"$f":"'PTRM input'!AQ725","v":0},{"$f":"'PTRM input'!AR725","v":0},{"$f":"'PTRM input'!AS725","v":0},{"$f":"'PTRM input'!AT725","v":0},{"$f":"'PTRM input'!AU725","v":0},{"$f":"'PTRM input'!AV725","v":0},{"$f":"'PTRM input'!AW725","v":0},{"$f":"'PTRM input'!AX725","v":0},{"$f":"'PTRM input'!AY725","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP647)","v":0},{"$f":"'PTRM input'!AQ647","v":0},{"$f":"'PTRM input'!AR647","v":0},{"$f":"'PTRM input'!AS647","v":0},{"$f":"'PTRM input'!AT647","v":0},{"$f":"'PTRM input'!AU647","v":0},{"$f":"'PTRM input'!AQ725","v":0},{"$f":"'PTRM input'!AR725","v":0},{"$f":"'PTRM input'!AS725","v":0},{"$f":"'PTRM input'!AT725","v":0},{"$f":"'PTRM input'!AU725","v":0},{"$f":"'PTRM input'!AV725","v":0},{"$f":"'PTRM input'!AW725","v":0},{"$f":"'PTRM input'!AX725","v":0},{"$f":"'PTRM input'!AY725","v":0},{"$f":"'PTRM input'!AZ725","v":0},{"$f":"'PTRM input'!BA725","v":0},{"$f":"'PTRM input'!BB725","v":0},{"$f":"'PTRM input'!BC725","v":0},{"$f":"'PTRM input'!BD725","v":0},{"$f":"'PTRM input'!BE725","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV647)","v":0},{"$f":"'PTRM input'!AW647","v":0},{"$f":"'PTRM input'!AX647","v":0},{"$f":"'PTRM input'!AY647","v":0},{"$f":"'PTRM input'!AZ647","v":0},{"$f":"'PTRM input'!BA647","v":0},{"$f":"'PTRM input'!AW725","v":0},{"$f":"'PTRM input'!AX725","v":0},{"$f":"'PTRM input'!AY725","v":0},{"$f":"'PTRM input'!AZ725","v":0},{"$f":"'PTRM input'!BA725","v":0},{"$f":"'PTRM input'!BB725","v":0},{"$f":"'PTRM input'!BC725","v":0},{"$f":"'PTRM input'!BD725","v":0},{"$f":"'PTRM input'!BE725","v":0},{"$f":"'PTRM input'!BF725","v":0},{"$f":"'PTRM input'!BG725","v":0},{"$f":"'PTRM input'!BH725","v":0},{"$f":"'PTRM input'!BI725","v":0},{"$f":"'PTRM input'!BJ725","v":0},{"$f":"'PTRM input'!BK725","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB647)","v":0},{"$f":"'PTRM input'!BC647","v":0},{"$f":"'PTRM input'!BD647","v":0},{"$f":"'PTRM input'!BE647","v":0},{"$f":"'PTRM input'!BF647","v":0},{"$f":"'PTRM input'!BG647","v":0},{"$f":"'PTRM input'!BC725","v":0},{"$f":"'PTRM input'!BD725","v":0},{"$f":"'PTRM input'!BE725","v":0},{"$f":"'PTRM input'!BF725","v":0},{"$f":"'PTRM input'!BG725","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH647)","v":0},{"$f":"'PTRM input'!BI647","v":0},{"$f":"'PTRM input'!BJ647","v":0},{"$f":"'PTRM input'!BK647","v":0},{"$f":"'PTRM input'!BL647","v":0},{"$f":"'PTRM input'!BM647","v":0},{"$f":"'PTRM input'!BI725","v":0},{"$f":"'PTRM input'!BJ725","v":0},{"$f":"'PTRM input'!BK725","v":0},{"$f":"'PTRM input'!BL725","v":0},{"$f":"'PTRM input'!BM725","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN647)","v":0},{"$f":"'PTRM input'!BO647","v":0},{"$f":"'PTRM input'!BP647","v":0},{"$f":"'PTRM input'!BQ647","v":0},{"$f":"'PTRM input'!BR647","v":0},{"$f":"'PTRM input'!BS647","v":0},{"$f":"'PTRM input'!BO725","v":0},{"$f":"'PTRM input'!BP725","v":0},{"$f":"'PTRM input'!BQ725","v":0},{"$f":"'PTRM input'!BR725","v":0},{"$f":"'PTRM input'!BS725","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT647)","v":0},{"$f":"'PTRM input'!BU647","v":0},{"$f":"'PTRM input'!BV647","v":0},{"$f":"'PTRM input'!BW647","v":0},{"$f":"'PTRM input'!BX647","v":0},{"$f":"'PTRM input'!BY647","v":0},{"$f":"'PTRM input'!BU725","v":0},{"$f":"'PTRM input'!BV725","v":0},{"$f":"'PTRM input'!BW725","v":0},{"$f":"'PTRM input'!BX725","v":0},{"$f":"'PTRM input'!BY725","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E648","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F648)","v":0},{"$f":"'PTRM input'!G648","v":0},{"$f":"'PTRM input'!H648","v":0},{"$f":"'PTRM input'!I648","v":0},{"$f":"'PTRM input'!J648","v":0},{"$f":"'PTRM input'!K648","v":0},{"$f":"'PTRM input'!G726","v":0},{"$f":"'PTRM input'!H726","v":0},{"$f":"'PTRM input'!I726","v":0},{"$f":"'PTRM input'!J726","v":0},{"$f":"'PTRM input'!K726","v":0},{"$f":"'PTRM input'!L726","v":0},{"$f":"'PTRM input'!M726","v":0},{"$f":"'PTRM input'!N726","v":0},{"$f":"'PTRM input'!O726","v":0},{"$f":"'PTRM input'!P726","v":0},{"$f":"'PTRM input'!Q726","v":0},{"$f":"'PTRM input'!R726","v":0},{"$f":"'PTRM input'!S726","v":0},{"$f":"'PTRM input'!T726","v":0},{"$f":"'PTRM input'!U726","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L648)","v":0},{"$f":"'PTRM input'!M648","v":0},{"$f":"'PTRM input'!N648","v":0},{"$f":"'PTRM input'!O648","v":0},{"$f":"'PTRM input'!P648","v":0},{"$f":"'PTRM input'!Q648","v":0},{"$f":"'PTRM input'!M726","v":0},{"$f":"'PTRM input'!N726","v":0},{"$f":"'PTRM input'!O726","v":0},{"$f":"'PTRM input'!P726","v":0},{"$f":"'PTRM input'!Q726","v":0},{"$f":"'PTRM input'!R726","v":0},{"$f":"'PTRM input'!S726","v":0},{"$f":"'PTRM input'!T726","v":0},{"$f":"'PTRM input'!U726","v":0},{"$f":"'PTRM input'!V726","v":0},{"$f":"'PTRM input'!W726","v":0},{"$f":"'PTRM input'!X726","v":0},{"$f":"'PTRM input'!Y726","v":0},{"$f":"'PTRM input'!Z726","v":0},{"$f":"'PTRM input'!AA726","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R648)","v":0},{"$f":"'PTRM input'!S648","v":0},{"$f":"'PTRM input'!T648","v":0},{"$f":"'PTRM input'!U648","v":0},{"$f":"'PTRM input'!V648","v":0},{"$f":"'PTRM input'!W648","v":0},{"$f":"'PTRM input'!S726","v":0},{"$f":"'PTRM input'!T726","v":0},{"$f":"'PTRM input'!U726","v":0},{"$f":"'PTRM input'!V726","v":0},{"$f":"'PTRM input'!W726","v":0},{"$f":"'PTRM input'!X726","v":0},{"$f":"'PTRM input'!Y726","v":0},{"$f":"'PTRM input'!Z726","v":0},{"$f":"'PTRM input'!AA726","v":0},{"$f":"'PTRM input'!AB726","v":0},{"$f":"'PTRM input'!AC726","v":0},{"$f":"'PTRM input'!AD726","v":0},{"$f":"'PTRM input'!AE726","v":0},{"$f":"'PTRM input'!AF726","v":0},{"$f":"'PTRM input'!AG726","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X648)","v":0},{"$f":"'PTRM input'!Y648","v":0},{"$f":"'PTRM input'!Z648","v":0},{"$f":"'PTRM input'!AA648","v":0},{"$f":"'PTRM input'!AB648","v":0},{"$f":"'PTRM input'!AC648","v":0},{"$f":"'PTRM input'!Y726","v":0},{"$f":"'PTRM input'!Z726","v":0},{"$f":"'PTRM input'!AA726","v":0},{"$f":"'PTRM input'!AB726","v":0},{"$f":"'PTRM input'!AC726","v":0},{"$f":"'PTRM input'!AD726","v":0},{"$f":"'PTRM input'!AE726","v":0},{"$f":"'PTRM input'!AF726","v":0},{"$f":"'PTRM input'!AG726","v":0},{"$f":"'PTRM input'!AH726","v":0},{"$f":"'PTRM input'!AI726","v":0},{"$f":"'PTRM input'!AJ726","v":0},{"$f":"'PTRM input'!AK726","v":0},{"$f":"'PTRM input'!AL726","v":0},{"$f":"'PTRM input'!AM726","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD648)","v":0},{"$f":"'PTRM input'!AE648","v":0},{"$f":"'PTRM input'!AF648","v":0},{"$f":"'PTRM input'!AG648","v":0},{"$f":"'PTRM input'!AH648","v":0},{"$f":"'PTRM input'!AI648","v":0},{"$f":"'PTRM input'!AE726","v":0},{"$f":"'PTRM input'!AF726","v":0},{"$f":"'PTRM input'!AG726","v":0},{"$f":"'PTRM input'!AH726","v":0},{"$f":"'PTRM input'!AI726","v":0},{"$f":"'PTRM input'!AJ726","v":0},{"$f":"'PTRM input'!AK726","v":0},{"$f":"'PTRM input'!AL726","v":0},{"$f":"'PTRM input'!AM726","v":0},{"$f":"'PTRM input'!AN726","v":0},{"$f":"'PTRM input'!AO726","v":0},{"$f":"'PTRM input'!AP726","v":0},{"$f":"'PTRM input'!AQ726","v":0},{"$f":"'PTRM input'!AR726","v":0},{"$f":"'PTRM input'!AS726","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ648)","v":0},{"$f":"'PTRM input'!AK648","v":0},{"$f":"'PTRM input'!AL648","v":0},{"$f":"'PTRM input'!AM648","v":0},{"$f":"'PTRM input'!AN648","v":0},{"$f":"'PTRM input'!AO648","v":0},{"$f":"'PTRM input'!AK726","v":0},{"$f":"'PTRM input'!AL726","v":0},{"$f":"'PTRM input'!AM726","v":0},{"$f":"'PTRM input'!AN726","v":0},{"$f":"'PTRM input'!AO726","v":0},{"$f":"'PTRM input'!AP726","v":0},{"$f":"'PTRM input'!AQ726","v":0},{"$f":"'PTRM input'!AR726","v":0},{"$f":"'PTRM input'!AS726","v":0},{"$f":"'PTRM input'!AT726","v":0},{"$f":"'PTRM input'!AU726","v":0},{"$f":"'PTRM input'!AV726","v":0},{"$f":"'PTRM input'!AW726","v":0},{"$f":"'PTRM input'!AX726","v":0},{"$f":"'PTRM input'!AY726","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP648)","v":0},{"$f":"'PTRM input'!AQ648","v":0},{"$f":"'PTRM input'!AR648","v":0},{"$f":"'PTRM input'!AS648","v":0},{"$f":"'PTRM input'!AT648","v":0},{"$f":"'PTRM input'!AU648","v":0},{"$f":"'PTRM input'!AQ726","v":0},{"$f":"'PTRM input'!AR726","v":0},{"$f":"'PTRM input'!AS726","v":0},{"$f":"'PTRM input'!AT726","v":0},{"$f":"'PTRM input'!AU726","v":0},{"$f":"'PTRM input'!AV726","v":0},{"$f":"'PTRM input'!AW726","v":0},{"$f":"'PTRM input'!AX726","v":0},{"$f":"'PTRM input'!AY726","v":0},{"$f":"'PTRM input'!AZ726","v":0},{"$f":"'PTRM input'!BA726","v":0},{"$f":"'PTRM input'!BB726","v":0},{"$f":"'PTRM input'!BC726","v":0},{"$f":"'PTRM input'!BD726","v":0},{"$f":"'PTRM input'!BE726","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV648)","v":0},{"$f":"'PTRM input'!AW648","v":0},{"$f":"'PTRM input'!AX648","v":0},{"$f":"'PTRM input'!AY648","v":0},{"$f":"'PTRM input'!AZ648","v":0},{"$f":"'PTRM input'!BA648","v":0},{"$f":"'PTRM input'!AW726","v":0},{"$f":"'PTRM input'!AX726","v":0},{"$f":"'PTRM input'!AY726","v":0},{"$f":"'PTRM input'!AZ726","v":0},{"$f":"'PTRM input'!BA726","v":0},{"$f":"'PTRM input'!BB726","v":0},{"$f":"'PTRM input'!BC726","v":0},{"$f":"'PTRM input'!BD726","v":0},{"$f":"'PTRM input'!BE726","v":0},{"$f":"'PTRM input'!BF726","v":0},{"$f":"'PTRM input'!BG726","v":0},{"$f":"'PTRM input'!BH726","v":0},{"$f":"'PTRM input'!BI726","v":0},{"$f":"'PTRM input'!BJ726","v":0},{"$f":"'PTRM input'!BK726","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB648)","v":0},{"$f":"'PTRM input'!BC648","v":0},{"$f":"'PTRM input'!BD648","v":0},{"$f":"'PTRM input'!BE648","v":0},{"$f":"'PTRM input'!BF648","v":0},{"$f":"'PTRM input'!BG648","v":0},{"$f":"'PTRM input'!BC726","v":0},{"$f":"'PTRM input'!BD726","v":0},{"$f":"'PTRM input'!BE726","v":0},{"$f":"'PTRM input'!BF726","v":0},{"$f":"'PTRM input'!BG726","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH648)","v":0},{"$f":"'PTRM input'!BI648","v":0},{"$f":"'PTRM input'!BJ648","v":0},{"$f":"'PTRM input'!BK648","v":0},{"$f":"'PTRM input'!BL648","v":0},{"$f":"'PTRM input'!BM648","v":0},{"$f":"'PTRM input'!BI726","v":0},{"$f":"'PTRM input'!BJ726","v":0},{"$f":"'PTRM input'!BK726","v":0},{"$f":"'PTRM input'!BL726","v":0},{"$f":"'PTRM input'!BM726","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN648)","v":0},{"$f":"'PTRM input'!BO648","v":0},{"$f":"'PTRM input'!BP648","v":0},{"$f":"'PTRM input'!BQ648","v":0},{"$f":"'PTRM input'!BR648","v":0},{"$f":"'PTRM input'!BS648","v":0},{"$f":"'PTRM input'!BO726","v":0},{"$f":"'PTRM input'!BP726","v":0},{"$f":"'PTRM input'!BQ726","v":0},{"$f":"'PTRM input'!BR726","v":0},{"$f":"'PTRM input'!BS726","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT648)","v":0},{"$f":"'PTRM input'!BU648","v":0},{"$f":"'PTRM input'!BV648","v":0},{"$f":"'PTRM input'!BW648","v":0},{"$f":"'PTRM input'!BX648","v":0},{"$f":"'PTRM input'!BY648","v":0},{"$f":"'PTRM input'!BU726","v":0},{"$f":"'PTRM input'!BV726","v":0},{"$f":"'PTRM input'!BW726","v":0},{"$f":"'PTRM input'!BX726","v":0},{"$f":"'PTRM input'!BY726","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E649","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F649)","v":0},{"$f":"'PTRM input'!G649","v":0},{"$f":"'PTRM input'!H649","v":0},{"$f":"'PTRM input'!I649","v":0},{"$f":"'PTRM input'!J649","v":0},{"$f":"'PTRM input'!K649","v":0},{"$f":"'PTRM input'!G727","v":0},{"$f":"'PTRM input'!H727","v":0},{"$f":"'PTRM input'!I727","v":0},{"$f":"'PTRM input'!J727","v":0},{"$f":"'PTRM input'!K727","v":0},{"$f":"'PTRM input'!L727","v":0},{"$f":"'PTRM input'!M727","v":0},{"$f":"'PTRM input'!N727","v":0},{"$f":"'PTRM input'!O727","v":0},{"$f":"'PTRM input'!P727","v":0},{"$f":"'PTRM input'!Q727","v":0},{"$f":"'PTRM input'!R727","v":0},{"$f":"'PTRM input'!S727","v":0},{"$f":"'PTRM input'!T727","v":0},{"$f":"'PTRM input'!U727","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L649)","v":0},{"$f":"'PTRM input'!M649","v":0},{"$f":"'PTRM input'!N649","v":0},{"$f":"'PTRM input'!O649","v":0},{"$f":"'PTRM input'!P649","v":0},{"$f":"'PTRM input'!Q649","v":0},{"$f":"'PTRM input'!M727","v":0},{"$f":"'PTRM input'!N727","v":0},{"$f":"'PTRM input'!O727","v":0},{"$f":"'PTRM input'!P727","v":0},{"$f":"'PTRM input'!Q727","v":0},{"$f":"'PTRM input'!R727","v":0},{"$f":"'PTRM input'!S727","v":0},{"$f":"'PTRM input'!T727","v":0},{"$f":"'PTRM input'!U727","v":0},{"$f":"'PTRM input'!V727","v":0},{"$f":"'PTRM input'!W727","v":0},{"$f":"'PTRM input'!X727","v":0},{"$f":"'PTRM input'!Y727","v":0},{"$f":"'PTRM input'!Z727","v":0},{"$f":"'PTRM input'!AA727","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R649)","v":0},{"$f":"'PTRM input'!S649","v":0},{"$f":"'PTRM input'!T649","v":0},{"$f":"'PTRM input'!U649","v":0},{"$f":"'PTRM input'!V649","v":0},{"$f":"'PTRM input'!W649","v":0},{"$f":"'PTRM input'!S727","v":0},{"$f":"'PTRM input'!T727","v":0},{"$f":"'PTRM input'!U727","v":0},{"$f":"'PTRM input'!V727","v":0},{"$f":"'PTRM input'!W727","v":0},{"$f":"'PTRM input'!X727","v":0},{"$f":"'PTRM input'!Y727","v":0},{"$f":"'PTRM input'!Z727","v":0},{"$f":"'PTRM input'!AA727","v":0},{"$f":"'PTRM input'!AB727","v":0},{"$f":"'PTRM input'!AC727","v":0},{"$f":"'PTRM input'!AD727","v":0},{"$f":"'PTRM input'!AE727","v":0},{"$f":"'PTRM input'!AF727","v":0},{"$f":"'PTRM input'!AG727","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X649)","v":0},{"$f":"'PTRM input'!Y649","v":0},{"$f":"'PTRM input'!Z649","v":0},{"$f":"'PTRM input'!AA649","v":0},{"$f":"'PTRM input'!AB649","v":0},{"$f":"'PTRM input'!AC649","v":0},{"$f":"'PTRM input'!Y727","v":0},{"$f":"'PTRM input'!Z727","v":0},{"$f":"'PTRM input'!AA727","v":0},{"$f":"'PTRM input'!AB727","v":0},{"$f":"'PTRM input'!AC727","v":0},{"$f":"'PTRM input'!AD727","v":0},{"$f":"'PTRM input'!AE727","v":0},{"$f":"'PTRM input'!AF727","v":0},{"$f":"'PTRM input'!AG727","v":0},{"$f":"'PTRM input'!AH727","v":0},{"$f":"'PTRM input'!AI727","v":0},{"$f":"'PTRM input'!AJ727","v":0},{"$f":"'PTRM input'!AK727","v":0},{"$f":"'PTRM input'!AL727","v":0},{"$f":"'PTRM input'!AM727","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD649)","v":0},{"$f":"'PTRM input'!AE649","v":0},{"$f":"'PTRM input'!AF649","v":0},{"$f":"'PTRM input'!AG649","v":0},{"$f":"'PTRM input'!AH649","v":0},{"$f":"'PTRM input'!AI649","v":0},{"$f":"'PTRM input'!AE727","v":0},{"$f":"'PTRM input'!AF727","v":0},{"$f":"'PTRM input'!AG727","v":0},{"$f":"'PTRM input'!AH727","v":0},{"$f":"'PTRM input'!AI727","v":0},{"$f":"'PTRM input'!AJ727","v":0},{"$f":"'PTRM input'!AK727","v":0},{"$f":"'PTRM input'!AL727","v":0},{"$f":"'PTRM input'!AM727","v":0},{"$f":"'PTRM input'!AN727","v":0},{"$f":"'PTRM input'!AO727","v":0},{"$f":"'PTRM input'!AP727","v":0},{"$f":"'PTRM input'!AQ727","v":0},{"$f":"'PTRM input'!AR727","v":0},{"$f":"'PTRM input'!AS727","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ649)","v":0},{"$f":"'PTRM input'!AK649","v":0},{"$f":"'PTRM input'!AL649","v":0},{"$f":"'PTRM input'!AM649","v":0},{"$f":"'PTRM input'!AN649","v":0},{"$f":"'PTRM input'!AO649","v":0},{"$f":"'PTRM input'!AK727","v":0},{"$f":"'PTRM input'!AL727","v":0},{"$f":"'PTRM input'!AM727","v":0},{"$f":"'PTRM input'!AN727","v":0},{"$f":"'PTRM input'!AO727","v":0},{"$f":"'PTRM input'!AP727","v":0},{"$f":"'PTRM input'!AQ727","v":0},{"$f":"'PTRM input'!AR727","v":0},{"$f":"'PTRM input'!AS727","v":0},{"$f":"'PTRM input'!AT727","v":0},{"$f":"'PTRM input'!AU727","v":0},{"$f":"'PTRM input'!AV727","v":0},{"$f":"'PTRM input'!AW727","v":0},{"$f":"'PTRM input'!AX727","v":0},{"$f":"'PTRM input'!AY727","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP649)","v":0},{"$f":"'PTRM input'!AQ649","v":0},{"$f":"'PTRM input'!AR649","v":0},{"$f":"'PTRM input'!AS649","v":0},{"$f":"'PTRM input'!AT649","v":0},{"$f":"'PTRM input'!AU649","v":0},{"$f":"'PTRM input'!AQ727","v":0},{"$f":"'PTRM input'!AR727","v":0},{"$f":"'PTRM input'!AS727","v":0},{"$f":"'PTRM input'!AT727","v":0},{"$f":"'PTRM input'!AU727","v":0},{"$f":"'PTRM input'!AV727","v":0},{"$f":"'PTRM input'!AW727","v":0},{"$f":"'PTRM input'!AX727","v":0},{"$f":"'PTRM input'!AY727","v":0},{"$f":"'PTRM input'!AZ727","v":0},{"$f":"'PTRM input'!BA727","v":0},{"$f":"'PTRM input'!BB727","v":0},{"$f":"'PTRM input'!BC727","v":0},{"$f":"'PTRM input'!BD727","v":0},{"$f":"'PTRM input'!BE727","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV649)","v":0},{"$f":"'PTRM input'!AW649","v":0},{"$f":"'PTRM input'!AX649","v":0},{"$f":"'PTRM input'!AY649","v":0},{"$f":"'PTRM input'!AZ649","v":0},{"$f":"'PTRM input'!BA649","v":0},{"$f":"'PTRM input'!AW727","v":0},{"$f":"'PTRM input'!AX727","v":0},{"$f":"'PTRM input'!AY727","v":0},{"$f":"'PTRM input'!AZ727","v":0},{"$f":"'PTRM input'!BA727","v":0},{"$f":"'PTRM input'!BB727","v":0},{"$f":"'PTRM input'!BC727","v":0},{"$f":"'PTRM input'!BD727","v":0},{"$f":"'PTRM input'!BE727","v":0},{"$f":"'PTRM input'!BF727","v":0},{"$f":"'PTRM input'!BG727","v":0},{"$f":"'PTRM input'!BH727","v":0},{"$f":"'PTRM input'!BI727","v":0},{"$f":"'PTRM input'!BJ727","v":0},{"$f":"'PTRM input'!BK727","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB649)","v":0},{"$f":"'PTRM input'!BC649","v":0},{"$f":"'PTRM input'!BD649","v":0},{"$f":"'PTRM input'!BE649","v":0},{"$f":"'PTRM input'!BF649","v":0},{"$f":"'PTRM input'!BG649","v":0},{"$f":"'PTRM input'!BC727","v":0},{"$f":"'PTRM input'!BD727","v":0},{"$f":"'PTRM input'!BE727","v":0},{"$f":"'PTRM input'!BF727","v":0},{"$f":"'PTRM input'!BG727","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH649)","v":0},{"$f":"'PTRM input'!BI649","v":0},{"$f":"'PTRM input'!BJ649","v":0},{"$f":"'PTRM input'!BK649","v":0},{"$f":"'PTRM input'!BL649","v":0},{"$f":"'PTRM input'!BM649","v":0},{"$f":"'PTRM input'!BI727","v":0},{"$f":"'PTRM input'!BJ727","v":0},{"$f":"'PTRM input'!BK727","v":0},{"$f":"'PTRM input'!BL727","v":0},{"$f":"'PTRM input'!BM727","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN649)","v":0},{"$f":"'PTRM input'!BO649","v":0},{"$f":"'PTRM input'!BP649","v":0},{"$f":"'PTRM input'!BQ649","v":0},{"$f":"'PTRM input'!BR649","v":0},{"$f":"'PTRM input'!BS649","v":0},{"$f":"'PTRM input'!BO727","v":0},{"$f":"'PTRM input'!BP727","v":0},{"$f":"'PTRM input'!BQ727","v":0},{"$f":"'PTRM input'!BR727","v":0},{"$f":"'PTRM input'!BS727","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT649)","v":0},{"$f":"'PTRM input'!BU649","v":0},{"$f":"'PTRM input'!BV649","v":0},{"$f":"'PTRM input'!BW649","v":0},{"$f":"'PTRM input'!BX649","v":0},{"$f":"'PTRM input'!BY649","v":0},{"$f":"'PTRM input'!BU727","v":0},{"$f":"'PTRM input'!BV727","v":0},{"$f":"'PTRM input'!BW727","v":0},{"$f":"'PTRM input'!BX727","v":0},{"$f":"'PTRM input'!BY727","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E650","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F650)","v":0},{"$f":"'PTRM input'!G650","v":0},{"$f":"'PTRM input'!H650","v":0},{"$f":"'PTRM input'!I650","v":0},{"$f":"'PTRM input'!J650","v":0},{"$f":"'PTRM input'!K650","v":0},{"$f":"'PTRM input'!G728","v":0},{"$f":"'PTRM input'!H728","v":0},{"$f":"'PTRM input'!I728","v":0},{"$f":"'PTRM input'!J728","v":0},{"$f":"'PTRM input'!K728","v":0},{"$f":"'PTRM input'!L728","v":0},{"$f":"'PTRM input'!M728","v":0},{"$f":"'PTRM input'!N728","v":0},{"$f":"'PTRM input'!O728","v":0},{"$f":"'PTRM input'!P728","v":0},{"$f":"'PTRM input'!Q728","v":0},{"$f":"'PTRM input'!R728","v":0},{"$f":"'PTRM input'!S728","v":0},{"$f":"'PTRM input'!T728","v":0},{"$f":"'PTRM input'!U728","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L650)","v":0},{"$f":"'PTRM input'!M650","v":0},{"$f":"'PTRM input'!N650","v":0},{"$f":"'PTRM input'!O650","v":0},{"$f":"'PTRM input'!P650","v":0},{"$f":"'PTRM input'!Q650","v":0},{"$f":"'PTRM input'!M728","v":0},{"$f":"'PTRM input'!N728","v":0},{"$f":"'PTRM input'!O728","v":0},{"$f":"'PTRM input'!P728","v":0},{"$f":"'PTRM input'!Q728","v":0},{"$f":"'PTRM input'!R728","v":0},{"$f":"'PTRM input'!S728","v":0},{"$f":"'PTRM input'!T728","v":0},{"$f":"'PTRM input'!U728","v":0},{"$f":"'PTRM input'!V728","v":0},{"$f":"'PTRM input'!W728","v":0},{"$f":"'PTRM input'!X728","v":0},{"$f":"'PTRM input'!Y728","v":0},{"$f":"'PTRM input'!Z728","v":0},{"$f":"'PTRM input'!AA728","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R650)","v":0},{"$f":"'PTRM input'!S650","v":0},{"$f":"'PTRM input'!T650","v":0},{"$f":"'PTRM input'!U650","v":0},{"$f":"'PTRM input'!V650","v":0},{"$f":"'PTRM input'!W650","v":0},{"$f":"'PTRM input'!S728","v":0},{"$f":"'PTRM input'!T728","v":0},{"$f":"'PTRM input'!U728","v":0},{"$f":"'PTRM input'!V728","v":0},{"$f":"'PTRM input'!W728","v":0},{"$f":"'PTRM input'!X728","v":0},{"$f":"'PTRM input'!Y728","v":0},{"$f":"'PTRM input'!Z728","v":0},{"$f":"'PTRM input'!AA728","v":0},{"$f":"'PTRM input'!AB728","v":0},{"$f":"'PTRM input'!AC728","v":0},{"$f":"'PTRM input'!AD728","v":0},{"$f":"'PTRM input'!AE728","v":0},{"$f":"'PTRM input'!AF728","v":0},{"$f":"'PTRM input'!AG728","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X650)","v":0},{"$f":"'PTRM input'!Y650","v":0},{"$f":"'PTRM input'!Z650","v":0},{"$f":"'PTRM input'!AA650","v":0},{"$f":"'PTRM input'!AB650","v":0},{"$f":"'PTRM input'!AC650","v":0},{"$f":"'PTRM input'!Y728","v":0},{"$f":"'PTRM input'!Z728","v":0},{"$f":"'PTRM input'!AA728","v":0},{"$f":"'PTRM input'!AB728","v":0},{"$f":"'PTRM input'!AC728","v":0},{"$f":"'PTRM input'!AD728","v":0},{"$f":"'PTRM input'!AE728","v":0},{"$f":"'PTRM input'!AF728","v":0},{"$f":"'PTRM input'!AG728","v":0},{"$f":"'PTRM input'!AH728","v":0},{"$f":"'PTRM input'!AI728","v":0},{"$f":"'PTRM input'!AJ728","v":0},{"$f":"'PTRM input'!AK728","v":0},{"$f":"'PTRM input'!AL728","v":0},{"$f":"'PTRM input'!AM728","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD650)","v":0},{"$f":"'PTRM input'!AE650","v":0},{"$f":"'PTRM input'!AF650","v":0},{"$f":"'PTRM input'!AG650","v":0},{"$f":"'PTRM input'!AH650","v":0},{"$f":"'PTRM input'!AI650","v":0},{"$f":"'PTRM input'!AE728","v":0},{"$f":"'PTRM input'!AF728","v":0},{"$f":"'PTRM input'!AG728","v":0},{"$f":"'PTRM input'!AH728","v":0},{"$f":"'PTRM input'!AI728","v":0},{"$f":"'PTRM input'!AJ728","v":0},{"$f":"'PTRM input'!AK728","v":0},{"$f":"'PTRM input'!AL728","v":0},{"$f":"'PTRM input'!AM728","v":0},{"$f":"'PTRM input'!AN728","v":0},{"$f":"'PTRM input'!AO728","v":0},{"$f":"'PTRM input'!AP728","v":0},{"$f":"'PTRM input'!AQ728","v":0},{"$f":"'PTRM input'!AR728","v":0},{"$f":"'PTRM input'!AS728","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ650)","v":0},{"$f":"'PTRM input'!AK650","v":0},{"$f":"'PTRM input'!AL650","v":0},{"$f":"'PTRM input'!AM650","v":0},{"$f":"'PTRM input'!AN650","v":0},{"$f":"'PTRM input'!AO650","v":0},{"$f":"'PTRM input'!AK728","v":0},{"$f":"'PTRM input'!AL728","v":0},{"$f":"'PTRM input'!AM728","v":0},{"$f":"'PTRM input'!AN728","v":0},{"$f":"'PTRM input'!AO728","v":0},{"$f":"'PTRM input'!AP728","v":0},{"$f":"'PTRM input'!AQ728","v":0},{"$f":"'PTRM input'!AR728","v":0},{"$f":"'PTRM input'!AS728","v":0},{"$f":"'PTRM input'!AT728","v":0},{"$f":"'PTRM input'!AU728","v":0},{"$f":"'PTRM input'!AV728","v":0},{"$f":"'PTRM input'!AW728","v":0},{"$f":"'PTRM input'!AX728","v":0},{"$f":"'PTRM input'!AY728","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP650)","v":0},{"$f":"'PTRM input'!AQ650","v":0},{"$f":"'PTRM input'!AR650","v":0},{"$f":"'PTRM input'!AS650","v":0},{"$f":"'PTRM input'!AT650","v":0},{"$f":"'PTRM input'!AU650","v":0},{"$f":"'PTRM input'!AQ728","v":0},{"$f":"'PTRM input'!AR728","v":0},{"$f":"'PTRM input'!AS728","v":0},{"$f":"'PTRM input'!AT728","v":0},{"$f":"'PTRM input'!AU728","v":0},{"$f":"'PTRM input'!AV728","v":0},{"$f":"'PTRM input'!AW728","v":0},{"$f":"'PTRM input'!AX728","v":0},{"$f":"'PTRM input'!AY728","v":0},{"$f":"'PTRM input'!AZ728","v":0},{"$f":"'PTRM input'!BA728","v":0},{"$f":"'PTRM input'!BB728","v":0},{"$f":"'PTRM input'!BC728","v":0},{"$f":"'PTRM input'!BD728","v":0},{"$f":"'PTRM input'!BE728","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV650)","v":0},{"$f":"'PTRM input'!AW650","v":0},{"$f":"'PTRM input'!AX650","v":0},{"$f":"'PTRM input'!AY650","v":0},{"$f":"'PTRM input'!AZ650","v":0},{"$f":"'PTRM input'!BA650","v":0},{"$f":"'PTRM input'!AW728","v":0},{"$f":"'PTRM input'!AX728","v":0},{"$f":"'PTRM input'!AY728","v":0},{"$f":"'PTRM input'!AZ728","v":0},{"$f":"'PTRM input'!BA728","v":0},{"$f":"'PTRM input'!BB728","v":0},{"$f":"'PTRM input'!BC728","v":0},{"$f":"'PTRM input'!BD728","v":0},{"$f":"'PTRM input'!BE728","v":0},{"$f":"'PTRM input'!BF728","v":0},{"$f":"'PTRM input'!BG728","v":0},{"$f":"'PTRM input'!BH728","v":0},{"$f":"'PTRM input'!BI728","v":0},{"$f":"'PTRM input'!BJ728","v":0},{"$f":"'PTRM input'!BK728","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB650)","v":0},{"$f":"'PTRM input'!BC650","v":0},{"$f":"'PTRM input'!BD650","v":0},{"$f":"'PTRM input'!BE650","v":0},{"$f":"'PTRM input'!BF650","v":0},{"$f":"'PTRM input'!BG650","v":0},{"$f":"'PTRM input'!BC728","v":0},{"$f":"'PTRM input'!BD728","v":0},{"$f":"'PTRM input'!BE728","v":0},{"$f":"'PTRM input'!BF728","v":0},{"$f":"'PTRM input'!BG728","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH650)","v":0},{"$f":"'PTRM input'!BI650","v":0},{"$f":"'PTRM input'!BJ650","v":0},{"$f":"'PTRM input'!BK650","v":0},{"$f":"'PTRM input'!BL650","v":0},{"$f":"'PTRM input'!BM650","v":0},{"$f":"'PTRM input'!BI728","v":0},{"$f":"'PTRM input'!BJ728","v":0},{"$f":"'PTRM input'!BK728","v":0},{"$f":"'PTRM input'!BL728","v":0},{"$f":"'PTRM input'!BM728","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN650)","v":0},{"$f":"'PTRM input'!BO650","v":0},{"$f":"'PTRM input'!BP650","v":0},{"$f":"'PTRM input'!BQ650","v":0},{"$f":"'PTRM input'!BR650","v":0},{"$f":"'PTRM input'!BS650","v":0},{"$f":"'PTRM input'!BO728","v":0},{"$f":"'PTRM input'!BP728","v":0},{"$f":"'PTRM input'!BQ728","v":0},{"$f":"'PTRM input'!BR728","v":0},{"$f":"'PTRM input'!BS728","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT650)","v":0},{"$f":"'PTRM input'!BU650","v":0},{"$f":"'PTRM input'!BV650","v":0},{"$f":"'PTRM input'!BW650","v":0},{"$f":"'PTRM input'!BX650","v":0},{"$f":"'PTRM input'!BY650","v":0},{"$f":"'PTRM input'!BU728","v":0},{"$f":"'PTRM input'!BV728","v":0},{"$f":"'PTRM input'!BW728","v":0},{"$f":"'PTRM input'!BX728","v":0},{"$f":"'PTRM input'!BY728","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E651","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F651)","v":0},{"$f":"'PTRM input'!G651","v":0},{"$f":"'PTRM input'!H651","v":0},{"$f":"'PTRM input'!I651","v":0},{"$f":"'PTRM input'!J651","v":0},{"$f":"'PTRM input'!K651","v":0},{"$f":"'PTRM input'!G729","v":0},{"$f":"'PTRM input'!H729","v":0},{"$f":"'PTRM input'!I729","v":0},{"$f":"'PTRM input'!J729","v":0},{"$f":"'PTRM input'!K729","v":0},{"$f":"'PTRM input'!L729","v":0},{"$f":"'PTRM input'!M729","v":0},{"$f":"'PTRM input'!N729","v":0},{"$f":"'PTRM input'!O729","v":0},{"$f":"'PTRM input'!P729","v":0},{"$f":"'PTRM input'!Q729","v":0},{"$f":"'PTRM input'!R729","v":0},{"$f":"'PTRM input'!S729","v":0},{"$f":"'PTRM input'!T729","v":0},{"$f":"'PTRM input'!U729","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L651)","v":0},{"$f":"'PTRM input'!M651","v":0},{"$f":"'PTRM input'!N651","v":0},{"$f":"'PTRM input'!O651","v":0},{"$f":"'PTRM input'!P651","v":0},{"$f":"'PTRM input'!Q651","v":0},{"$f":"'PTRM input'!M729","v":0},{"$f":"'PTRM input'!N729","v":0},{"$f":"'PTRM input'!O729","v":0},{"$f":"'PTRM input'!P729","v":0},{"$f":"'PTRM input'!Q729","v":0},{"$f":"'PTRM input'!R729","v":0},{"$f":"'PTRM input'!S729","v":0},{"$f":"'PTRM input'!T729","v":0},{"$f":"'PTRM input'!U729","v":0},{"$f":"'PTRM input'!V729","v":0},{"$f":"'PTRM input'!W729","v":0},{"$f":"'PTRM input'!X729","v":0},{"$f":"'PTRM input'!Y729","v":0},{"$f":"'PTRM input'!Z729","v":0},{"$f":"'PTRM input'!AA729","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R651)","v":0},{"$f":"'PTRM input'!S651","v":0},{"$f":"'PTRM input'!T651","v":0},{"$f":"'PTRM input'!U651","v":0},{"$f":"'PTRM input'!V651","v":0},{"$f":"'PTRM input'!W651","v":0},{"$f":"'PTRM input'!S729","v":0},{"$f":"'PTRM input'!T729","v":0},{"$f":"'PTRM input'!U729","v":0},{"$f":"'PTRM input'!V729","v":0},{"$f":"'PTRM input'!W729","v":0},{"$f":"'PTRM input'!X729","v":0},{"$f":"'PTRM input'!Y729","v":0},{"$f":"'PTRM input'!Z729","v":0},{"$f":"'PTRM input'!AA729","v":0},{"$f":"'PTRM input'!AB729","v":0},{"$f":"'PTRM input'!AC729","v":0},{"$f":"'PTRM input'!AD729","v":0},{"$f":"'PTRM input'!AE729","v":0},{"$f":"'PTRM input'!AF729","v":0},{"$f":"'PTRM input'!AG729","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X651)","v":0},{"$f":"'PTRM input'!Y651","v":0},{"$f":"'PTRM input'!Z651","v":0},{"$f":"'PTRM input'!AA651","v":0},{"$f":"'PTRM input'!AB651","v":0},{"$f":"'PTRM input'!AC651","v":0},{"$f":"'PTRM input'!Y729","v":0},{"$f":"'PTRM input'!Z729","v":0},{"$f":"'PTRM input'!AA729","v":0},{"$f":"'PTRM input'!AB729","v":0},{"$f":"'PTRM input'!AC729","v":0},{"$f":"'PTRM input'!AD729","v":0},{"$f":"'PTRM input'!AE729","v":0},{"$f":"'PTRM input'!AF729","v":0},{"$f":"'PTRM input'!AG729","v":0},{"$f":"'PTRM input'!AH729","v":0},{"$f":"'PTRM input'!AI729","v":0},{"$f":"'PTRM input'!AJ729","v":0},{"$f":"'PTRM input'!AK729","v":0},{"$f":"'PTRM input'!AL729","v":0},{"$f":"'PTRM input'!AM729","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD651)","v":0},{"$f":"'PTRM input'!AE651","v":0},{"$f":"'PTRM input'!AF651","v":0},{"$f":"'PTRM input'!AG651","v":0},{"$f":"'PTRM input'!AH651","v":0},{"$f":"'PTRM input'!AI651","v":0},{"$f":"'PTRM input'!AE729","v":0},{"$f":"'PTRM input'!AF729","v":0},{"$f":"'PTRM input'!AG729","v":0},{"$f":"'PTRM input'!AH729","v":0},{"$f":"'PTRM input'!AI729","v":0},{"$f":"'PTRM input'!AJ729","v":0},{"$f":"'PTRM input'!AK729","v":0},{"$f":"'PTRM input'!AL729","v":0},{"$f":"'PTRM input'!AM729","v":0},{"$f":"'PTRM input'!AN729","v":0},{"$f":"'PTRM input'!AO729","v":0},{"$f":"'PTRM input'!AP729","v":0},{"$f":"'PTRM input'!AQ729","v":0},{"$f":"'PTRM input'!AR729","v":0},{"$f":"'PTRM input'!AS729","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ651)","v":0},{"$f":"'PTRM input'!AK651","v":0},{"$f":"'PTRM input'!AL651","v":0},{"$f":"'PTRM input'!AM651","v":0},{"$f":"'PTRM input'!AN651","v":0},{"$f":"'PTRM input'!AO651","v":0},{"$f":"'PTRM input'!AK729","v":0},{"$f":"'PTRM input'!AL729","v":0},{"$f":"'PTRM input'!AM729","v":0},{"$f":"'PTRM input'!AN729","v":0},{"$f":"'PTRM input'!AO729","v":0},{"$f":"'PTRM input'!AP729","v":0},{"$f":"'PTRM input'!AQ729","v":0},{"$f":"'PTRM input'!AR729","v":0},{"$f":"'PTRM input'!AS729","v":0},{"$f":"'PTRM input'!AT729","v":0},{"$f":"'PTRM input'!AU729","v":0},{"$f":"'PTRM input'!AV729","v":0},{"$f":"'PTRM input'!AW729","v":0},{"$f":"'PTRM input'!AX729","v":0},{"$f":"'PTRM input'!AY729","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP651)","v":0},{"$f":"'PTRM input'!AQ651","v":0},{"$f":"'PTRM input'!AR651","v":0},{"$f":"'PTRM input'!AS651","v":0},{"$f":"'PTRM input'!AT651","v":0},{"$f":"'PTRM input'!AU651","v":0},{"$f":"'PTRM input'!AQ729","v":0},{"$f":"'PTRM input'!AR729","v":0},{"$f":"'PTRM input'!AS729","v":0},{"$f":"'PTRM input'!AT729","v":0},{"$f":"'PTRM input'!AU729","v":0},{"$f":"'PTRM input'!AV729","v":0},{"$f":"'PTRM input'!AW729","v":0},{"$f":"'PTRM input'!AX729","v":0},{"$f":"'PTRM input'!AY729","v":0},{"$f":"'PTRM input'!AZ729","v":0},{"$f":"'PTRM input'!BA729","v":0},{"$f":"'PTRM input'!BB729","v":0},{"$f":"'PTRM input'!BC729","v":0},{"$f":"'PTRM input'!BD729","v":0},{"$f":"'PTRM input'!BE729","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV651)","v":0},{"$f":"'PTRM input'!AW651","v":0},{"$f":"'PTRM input'!AX651","v":0},{"$f":"'PTRM input'!AY651","v":0},{"$f":"'PTRM input'!AZ651","v":0},{"$f":"'PTRM input'!BA651","v":0},{"$f":"'PTRM input'!AW729","v":0},{"$f":"'PTRM input'!AX729","v":0},{"$f":"'PTRM input'!AY729","v":0},{"$f":"'PTRM input'!AZ729","v":0},{"$f":"'PTRM input'!BA729","v":0},{"$f":"'PTRM input'!BB729","v":0},{"$f":"'PTRM input'!BC729","v":0},{"$f":"'PTRM input'!BD729","v":0},{"$f":"'PTRM input'!BE729","v":0},{"$f":"'PTRM input'!BF729","v":0},{"$f":"'PTRM input'!BG729","v":0},{"$f":"'PTRM input'!BH729","v":0},{"$f":"'PTRM input'!BI729","v":0},{"$f":"'PTRM input'!BJ729","v":0},{"$f":"'PTRM input'!BK729","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB651)","v":0},{"$f":"'PTRM input'!BC651","v":0},{"$f":"'PTRM input'!BD651","v":0},{"$f":"'PTRM input'!BE651","v":0},{"$f":"'PTRM input'!BF651","v":0},{"$f":"'PTRM input'!BG651","v":0},{"$f":"'PTRM input'!BC729","v":0},{"$f":"'PTRM input'!BD729","v":0},{"$f":"'PTRM input'!BE729","v":0},{"$f":"'PTRM input'!BF729","v":0},{"$f":"'PTRM input'!BG729","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH651)","v":0},{"$f":"'PTRM input'!BI651","v":0},{"$f":"'PTRM input'!BJ651","v":0},{"$f":"'PTRM input'!BK651","v":0},{"$f":"'PTRM input'!BL651","v":0},{"$f":"'PTRM input'!BM651","v":0},{"$f":"'PTRM input'!BI729","v":0},{"$f":"'PTRM input'!BJ729","v":0},{"$f":"'PTRM input'!BK729","v":0},{"$f":"'PTRM input'!BL729","v":0},{"$f":"'PTRM input'!BM729","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN651)","v":0},{"$f":"'PTRM input'!BO651","v":0},{"$f":"'PTRM input'!BP651","v":0},{"$f":"'PTRM input'!BQ651","v":0},{"$f":"'PTRM input'!BR651","v":0},{"$f":"'PTRM input'!BS651","v":0},{"$f":"'PTRM input'!BO729","v":0},{"$f":"'PTRM input'!BP729","v":0},{"$f":"'PTRM input'!BQ729","v":0},{"$f":"'PTRM input'!BR729","v":0},{"$f":"'PTRM input'!BS729","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT651)","v":0},{"$f":"'PTRM input'!BU651","v":0},{"$f":"'PTRM input'!BV651","v":0},{"$f":"'PTRM input'!BW651","v":0},{"$f":"'PTRM input'!BX651","v":0},{"$f":"'PTRM input'!BY651","v":0},{"$f":"'PTRM input'!BU729","v":0},{"$f":"'PTRM input'!BV729","v":0},{"$f":"'PTRM input'!BW729","v":0},{"$f":"'PTRM input'!BX729","v":0},{"$f":"'PTRM input'!BY729","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E652","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F652)","v":0},{"$f":"'PTRM input'!G652","v":0},{"$f":"'PTRM input'!H652","v":0},{"$f":"'PTRM input'!I652","v":0},{"$f":"'PTRM input'!J652","v":0},{"$f":"'PTRM input'!K652","v":0},{"$f":"'PTRM input'!G730","v":0},{"$f":"'PTRM input'!H730","v":0},{"$f":"'PTRM input'!I730","v":0},{"$f":"'PTRM input'!J730","v":0},{"$f":"'PTRM input'!K730","v":0},{"$f":"'PTRM input'!L730","v":0},{"$f":"'PTRM input'!M730","v":0},{"$f":"'PTRM input'!N730","v":0},{"$f":"'PTRM input'!O730","v":0},{"$f":"'PTRM input'!P730","v":0},{"$f":"'PTRM input'!Q730","v":0},{"$f":"'PTRM input'!R730","v":0},{"$f":"'PTRM input'!S730","v":0},{"$f":"'PTRM input'!T730","v":0},{"$f":"'PTRM input'!U730","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L652)","v":0},{"$f":"'PTRM input'!M652","v":0},{"$f":"'PTRM input'!N652","v":0},{"$f":"'PTRM input'!O652","v":0},{"$f":"'PTRM input'!P652","v":0},{"$f":"'PTRM input'!Q652","v":0},{"$f":"'PTRM input'!M730","v":0},{"$f":"'PTRM input'!N730","v":0},{"$f":"'PTRM input'!O730","v":0},{"$f":"'PTRM input'!P730","v":0},{"$f":"'PTRM input'!Q730","v":0},{"$f":"'PTRM input'!R730","v":0},{"$f":"'PTRM input'!S730","v":0},{"$f":"'PTRM input'!T730","v":0},{"$f":"'PTRM input'!U730","v":0},{"$f":"'PTRM input'!V730","v":0},{"$f":"'PTRM input'!W730","v":0},{"$f":"'PTRM input'!X730","v":0},{"$f":"'PTRM input'!Y730","v":0},{"$f":"'PTRM input'!Z730","v":0},{"$f":"'PTRM input'!AA730","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R652)","v":0},{"$f":"'PTRM input'!S652","v":0},{"$f":"'PTRM input'!T652","v":0},{"$f":"'PTRM input'!U652","v":0},{"$f":"'PTRM input'!V652","v":0},{"$f":"'PTRM input'!W652","v":0},{"$f":"'PTRM input'!S730","v":0},{"$f":"'PTRM input'!T730","v":0},{"$f":"'PTRM input'!U730","v":0},{"$f":"'PTRM input'!V730","v":0},{"$f":"'PTRM input'!W730","v":0},{"$f":"'PTRM input'!X730","v":0},{"$f":"'PTRM input'!Y730","v":0},{"$f":"'PTRM input'!Z730","v":0},{"$f":"'PTRM input'!AA730","v":0},{"$f":"'PTRM input'!AB730","v":0},{"$f":"'PTRM input'!AC730","v":0},{"$f":"'PTRM input'!AD730","v":0},{"$f":"'PTRM input'!AE730","v":0},{"$f":"'PTRM input'!AF730","v":0},{"$f":"'PTRM input'!AG730","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X652)","v":0},{"$f":"'PTRM input'!Y652","v":0},{"$f":"'PTRM input'!Z652","v":0},{"$f":"'PTRM input'!AA652","v":0},{"$f":"'PTRM input'!AB652","v":0},{"$f":"'PTRM input'!AC652","v":0},{"$f":"'PTRM input'!Y730","v":0},{"$f":"'PTRM input'!Z730","v":0},{"$f":"'PTRM input'!AA730","v":0},{"$f":"'PTRM input'!AB730","v":0},{"$f":"'PTRM input'!AC730","v":0},{"$f":"'PTRM input'!AD730","v":0},{"$f":"'PTRM input'!AE730","v":0},{"$f":"'PTRM input'!AF730","v":0},{"$f":"'PTRM input'!AG730","v":0},{"$f":"'PTRM input'!AH730","v":0},{"$f":"'PTRM input'!AI730","v":0},{"$f":"'PTRM input'!AJ730","v":0},{"$f":"'PTRM input'!AK730","v":0},{"$f":"'PTRM input'!AL730","v":0},{"$f":"'PTRM input'!AM730","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD652)","v":0},{"$f":"'PTRM input'!AE652","v":0},{"$f":"'PTRM input'!AF652","v":0},{"$f":"'PTRM input'!AG652","v":0},{"$f":"'PTRM input'!AH652","v":0},{"$f":"'PTRM input'!AI652","v":0},{"$f":"'PTRM input'!AE730","v":0},{"$f":"'PTRM input'!AF730","v":0},{"$f":"'PTRM input'!AG730","v":0},{"$f":"'PTRM input'!AH730","v":0},{"$f":"'PTRM input'!AI730","v":0},{"$f":"'PTRM input'!AJ730","v":0},{"$f":"'PTRM input'!AK730","v":0},{"$f":"'PTRM input'!AL730","v":0},{"$f":"'PTRM input'!AM730","v":0},{"$f":"'PTRM input'!AN730","v":0},{"$f":"'PTRM input'!AO730","v":0},{"$f":"'PTRM input'!AP730","v":0},{"$f":"'PTRM input'!AQ730","v":0},{"$f":"'PTRM input'!AR730","v":0},{"$f":"'PTRM input'!AS730","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ652)","v":0},{"$f":"'PTRM input'!AK652","v":0},{"$f":"'PTRM input'!AL652","v":0},{"$f":"'PTRM input'!AM652","v":0},{"$f":"'PTRM input'!AN652","v":0},{"$f":"'PTRM input'!AO652","v":0},{"$f":"'PTRM input'!AK730","v":0},{"$f":"'PTRM input'!AL730","v":0},{"$f":"'PTRM input'!AM730","v":0},{"$f":"'PTRM input'!AN730","v":0},{"$f":"'PTRM input'!AO730","v":0},{"$f":"'PTRM input'!AP730","v":0},{"$f":"'PTRM input'!AQ730","v":0},{"$f":"'PTRM input'!AR730","v":0},{"$f":"'PTRM input'!AS730","v":0},{"$f":"'PTRM input'!AT730","v":0},{"$f":"'PTRM input'!AU730","v":0},{"$f":"'PTRM input'!AV730","v":0},{"$f":"'PTRM input'!AW730","v":0},{"$f":"'PTRM input'!AX730","v":0},{"$f":"'PTRM input'!AY730","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP652)","v":0},{"$f":"'PTRM input'!AQ652","v":0},{"$f":"'PTRM input'!AR652","v":0},{"$f":"'PTRM input'!AS652","v":0},{"$f":"'PTRM input'!AT652","v":0},{"$f":"'PTRM input'!AU652","v":0},{"$f":"'PTRM input'!AQ730","v":0},{"$f":"'PTRM input'!AR730","v":0},{"$f":"'PTRM input'!AS730","v":0},{"$f":"'PTRM input'!AT730","v":0},{"$f":"'PTRM input'!AU730","v":0},{"$f":"'PTRM input'!AV730","v":0},{"$f":"'PTRM input'!AW730","v":0},{"$f":"'PTRM input'!AX730","v":0},{"$f":"'PTRM input'!AY730","v":0},{"$f":"'PTRM input'!AZ730","v":0},{"$f":"'PTRM input'!BA730","v":0},{"$f":"'PTRM input'!BB730","v":0},{"$f":"'PTRM input'!BC730","v":0},{"$f":"'PTRM input'!BD730","v":0},{"$f":"'PTRM input'!BE730","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV652)","v":0},{"$f":"'PTRM input'!AW652","v":0},{"$f":"'PTRM input'!AX652","v":0},{"$f":"'PTRM input'!AY652","v":0},{"$f":"'PTRM input'!AZ652","v":0},{"$f":"'PTRM input'!BA652","v":0},{"$f":"'PTRM input'!AW730","v":0},{"$f":"'PTRM input'!AX730","v":0},{"$f":"'PTRM input'!AY730","v":0},{"$f":"'PTRM input'!AZ730","v":0},{"$f":"'PTRM input'!BA730","v":0},{"$f":"'PTRM input'!BB730","v":0},{"$f":"'PTRM input'!BC730","v":0},{"$f":"'PTRM input'!BD730","v":0},{"$f":"'PTRM input'!BE730","v":0},{"$f":"'PTRM input'!BF730","v":0},{"$f":"'PTRM input'!BG730","v":0},{"$f":"'PTRM input'!BH730","v":0},{"$f":"'PTRM input'!BI730","v":0},{"$f":"'PTRM input'!BJ730","v":0},{"$f":"'PTRM input'!BK730","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB652)","v":0},{"$f":"'PTRM input'!BC652","v":0},{"$f":"'PTRM input'!BD652","v":0},{"$f":"'PTRM input'!BE652","v":0},{"$f":"'PTRM input'!BF652","v":0},{"$f":"'PTRM input'!BG652","v":0},{"$f":"'PTRM input'!BC730","v":0},{"$f":"'PTRM input'!BD730","v":0},{"$f":"'PTRM input'!BE730","v":0},{"$f":"'PTRM input'!BF730","v":0},{"$f":"'PTRM input'!BG730","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH652)","v":0},{"$f":"'PTRM input'!BI652","v":0},{"$f":"'PTRM input'!BJ652","v":0},{"$f":"'PTRM input'!BK652","v":0},{"$f":"'PTRM input'!BL652","v":0},{"$f":"'PTRM input'!BM652","v":0},{"$f":"'PTRM input'!BI730","v":0},{"$f":"'PTRM input'!BJ730","v":0},{"$f":"'PTRM input'!BK730","v":0},{"$f":"'PTRM input'!BL730","v":0},{"$f":"'PTRM input'!BM730","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN652)","v":0},{"$f":"'PTRM input'!BO652","v":0},{"$f":"'PTRM input'!BP652","v":0},{"$f":"'PTRM input'!BQ652","v":0},{"$f":"'PTRM input'!BR652","v":0},{"$f":"'PTRM input'!BS652","v":0},{"$f":"'PTRM input'!BO730","v":0},{"$f":"'PTRM input'!BP730","v":0},{"$f":"'PTRM input'!BQ730","v":0},{"$f":"'PTRM input'!BR730","v":0},{"$f":"'PTRM input'!BS730","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT652)","v":0},{"$f":"'PTRM input'!BU652","v":0},{"$f":"'PTRM input'!BV652","v":0},{"$f":"'PTRM input'!BW652","v":0},{"$f":"'PTRM input'!BX652","v":0},{"$f":"'PTRM input'!BY652","v":0},{"$f":"'PTRM input'!BU730","v":0},{"$f":"'PTRM input'!BV730","v":0},{"$f":"'PTRM input'!BW730","v":0},{"$f":"'PTRM input'!BX730","v":0},{"$f":"'PTRM input'!BY730","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E653","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F653)","v":0},{"$f":"'PTRM input'!G653","v":0},{"$f":"'PTRM input'!H653","v":0},{"$f":"'PTRM input'!I653","v":0},{"$f":"'PTRM input'!J653","v":0},{"$f":"'PTRM input'!K653","v":0},{"$f":"'PTRM input'!G731","v":0},{"$f":"'PTRM input'!H731","v":0},{"$f":"'PTRM input'!I731","v":0},{"$f":"'PTRM input'!J731","v":0},{"$f":"'PTRM input'!K731","v":0},{"$f":"'PTRM input'!L731","v":0},{"$f":"'PTRM input'!M731","v":0},{"$f":"'PTRM input'!N731","v":0},{"$f":"'PTRM input'!O731","v":0},{"$f":"'PTRM input'!P731","v":0},{"$f":"'PTRM input'!Q731","v":0},{"$f":"'PTRM input'!R731","v":0},{"$f":"'PTRM input'!S731","v":0},{"$f":"'PTRM input'!T731","v":0},{"$f":"'PTRM input'!U731","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L653)","v":0},{"$f":"'PTRM input'!M653","v":0},{"$f":"'PTRM input'!N653","v":0},{"$f":"'PTRM input'!O653","v":0},{"$f":"'PTRM input'!P653","v":0},{"$f":"'PTRM input'!Q653","v":0},{"$f":"'PTRM input'!M731","v":0},{"$f":"'PTRM input'!N731","v":0},{"$f":"'PTRM input'!O731","v":0},{"$f":"'PTRM input'!P731","v":0},{"$f":"'PTRM input'!Q731","v":0},{"$f":"'PTRM input'!R731","v":0},{"$f":"'PTRM input'!S731","v":0},{"$f":"'PTRM input'!T731","v":0},{"$f":"'PTRM input'!U731","v":0},{"$f":"'PTRM input'!V731","v":0},{"$f":"'PTRM input'!W731","v":0},{"$f":"'PTRM input'!X731","v":0},{"$f":"'PTRM input'!Y731","v":0},{"$f":"'PTRM input'!Z731","v":0},{"$f":"'PTRM input'!AA731","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R653)","v":0},{"$f":"'PTRM input'!S653","v":0},{"$f":"'PTRM input'!T653","v":0},{"$f":"'PTRM input'!U653","v":0},{"$f":"'PTRM input'!V653","v":0},{"$f":"'PTRM input'!W653","v":0},{"$f":"'PTRM input'!S731","v":0},{"$f":"'PTRM input'!T731","v":0},{"$f":"'PTRM input'!U731","v":0},{"$f":"'PTRM input'!V731","v":0},{"$f":"'PTRM input'!W731","v":0},{"$f":"'PTRM input'!X731","v":0},{"$f":"'PTRM input'!Y731","v":0},{"$f":"'PTRM input'!Z731","v":0},{"$f":"'PTRM input'!AA731","v":0},{"$f":"'PTRM input'!AB731","v":0},{"$f":"'PTRM input'!AC731","v":0},{"$f":"'PTRM input'!AD731","v":0},{"$f":"'PTRM input'!AE731","v":0},{"$f":"'PTRM input'!AF731","v":0},{"$f":"'PTRM input'!AG731","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X653)","v":0},{"$f":"'PTRM input'!Y653","v":0},{"$f":"'PTRM input'!Z653","v":0},{"$f":"'PTRM input'!AA653","v":0},{"$f":"'PTRM input'!AB653","v":0},{"$f":"'PTRM input'!AC653","v":0},{"$f":"'PTRM input'!Y731","v":0},{"$f":"'PTRM input'!Z731","v":0},{"$f":"'PTRM input'!AA731","v":0},{"$f":"'PTRM input'!AB731","v":0},{"$f":"'PTRM input'!AC731","v":0},{"$f":"'PTRM input'!AD731","v":0},{"$f":"'PTRM input'!AE731","v":0},{"$f":"'PTRM input'!AF731","v":0},{"$f":"'PTRM input'!AG731","v":0},{"$f":"'PTRM input'!AH731","v":0},{"$f":"'PTRM input'!AI731","v":0},{"$f":"'PTRM input'!AJ731","v":0},{"$f":"'PTRM input'!AK731","v":0},{"$f":"'PTRM input'!AL731","v":0},{"$f":"'PTRM input'!AM731","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD653)","v":0},{"$f":"'PTRM input'!AE653","v":0},{"$f":"'PTRM input'!AF653","v":0},{"$f":"'PTRM input'!AG653","v":0},{"$f":"'PTRM input'!AH653","v":0},{"$f":"'PTRM input'!AI653","v":0},{"$f":"'PTRM input'!AE731","v":0},{"$f":"'PTRM input'!AF731","v":0},{"$f":"'PTRM input'!AG731","v":0},{"$f":"'PTRM input'!AH731","v":0},{"$f":"'PTRM input'!AI731","v":0},{"$f":"'PTRM input'!AJ731","v":0},{"$f":"'PTRM input'!AK731","v":0},{"$f":"'PTRM input'!AL731","v":0},{"$f":"'PTRM input'!AM731","v":0},{"$f":"'PTRM input'!AN731","v":0},{"$f":"'PTRM input'!AO731","v":0},{"$f":"'PTRM input'!AP731","v":0},{"$f":"'PTRM input'!AQ731","v":0},{"$f":"'PTRM input'!AR731","v":0},{"$f":"'PTRM input'!AS731","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ653)","v":0},{"$f":"'PTRM input'!AK653","v":0},{"$f":"'PTRM input'!AL653","v":0},{"$f":"'PTRM input'!AM653","v":0},{"$f":"'PTRM input'!AN653","v":0},{"$f":"'PTRM input'!AO653","v":0},{"$f":"'PTRM input'!AK731","v":0},{"$f":"'PTRM input'!AL731","v":0},{"$f":"'PTRM input'!AM731","v":0},{"$f":"'PTRM input'!AN731","v":0},{"$f":"'PTRM input'!AO731","v":0},{"$f":"'PTRM input'!AP731","v":0},{"$f":"'PTRM input'!AQ731","v":0},{"$f":"'PTRM input'!AR731","v":0},{"$f":"'PTRM input'!AS731","v":0},{"$f":"'PTRM input'!AT731","v":0},{"$f":"'PTRM input'!AU731","v":0},{"$f":"'PTRM input'!AV731","v":0},{"$f":"'PTRM input'!AW731","v":0},{"$f":"'PTRM input'!AX731","v":0},{"$f":"'PTRM input'!AY731","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP653)","v":0},{"$f":"'PTRM input'!AQ653","v":0},{"$f":"'PTRM input'!AR653","v":0},{"$f":"'PTRM input'!AS653","v":0},{"$f":"'PTRM input'!AT653","v":0},{"$f":"'PTRM input'!AU653","v":0},{"$f":"'PTRM input'!AQ731","v":0},{"$f":"'PTRM input'!AR731","v":0},{"$f":"'PTRM input'!AS731","v":0},{"$f":"'PTRM input'!AT731","v":0},{"$f":"'PTRM input'!AU731","v":0},{"$f":"'PTRM input'!AV731","v":0},{"$f":"'PTRM input'!AW731","v":0},{"$f":"'PTRM input'!AX731","v":0},{"$f":"'PTRM input'!AY731","v":0},{"$f":"'PTRM input'!AZ731","v":0},{"$f":"'PTRM input'!BA731","v":0},{"$f":"'PTRM input'!BB731","v":0},{"$f":"'PTRM input'!BC731","v":0},{"$f":"'PTRM input'!BD731","v":0},{"$f":"'PTRM input'!BE731","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV653)","v":0},{"$f":"'PTRM input'!AW653","v":0},{"$f":"'PTRM input'!AX653","v":0},{"$f":"'PTRM input'!AY653","v":0},{"$f":"'PTRM input'!AZ653","v":0},{"$f":"'PTRM input'!BA653","v":0},{"$f":"'PTRM input'!AW731","v":0},{"$f":"'PTRM input'!AX731","v":0},{"$f":"'PTRM input'!AY731","v":0},{"$f":"'PTRM input'!AZ731","v":0},{"$f":"'PTRM input'!BA731","v":0},{"$f":"'PTRM input'!BB731","v":0},{"$f":"'PTRM input'!BC731","v":0},{"$f":"'PTRM input'!BD731","v":0},{"$f":"'PTRM input'!BE731","v":0},{"$f":"'PTRM input'!BF731","v":0},{"$f":"'PTRM input'!BG731","v":0},{"$f":"'PTRM input'!BH731","v":0},{"$f":"'PTRM input'!BI731","v":0},{"$f":"'PTRM input'!BJ731","v":0},{"$f":"'PTRM input'!BK731","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB653)","v":0},{"$f":"'PTRM input'!BC653","v":0},{"$f":"'PTRM input'!BD653","v":0},{"$f":"'PTRM input'!BE653","v":0},{"$f":"'PTRM input'!BF653","v":0},{"$f":"'PTRM input'!BG653","v":0},{"$f":"'PTRM input'!BC731","v":0},{"$f":"'PTRM input'!BD731","v":0},{"$f":"'PTRM input'!BE731","v":0},{"$f":"'PTRM input'!BF731","v":0},{"$f":"'PTRM input'!BG731","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH653)","v":0},{"$f":"'PTRM input'!BI653","v":0},{"$f":"'PTRM input'!BJ653","v":0},{"$f":"'PTRM input'!BK653","v":0},{"$f":"'PTRM input'!BL653","v":0},{"$f":"'PTRM input'!BM653","v":0},{"$f":"'PTRM input'!BI731","v":0},{"$f":"'PTRM input'!BJ731","v":0},{"$f":"'PTRM input'!BK731","v":0},{"$f":"'PTRM input'!BL731","v":0},{"$f":"'PTRM input'!BM731","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN653)","v":0},{"$f":"'PTRM input'!BO653","v":0},{"$f":"'PTRM input'!BP653","v":0},{"$f":"'PTRM input'!BQ653","v":0},{"$f":"'PTRM input'!BR653","v":0},{"$f":"'PTRM input'!BS653","v":0},{"$f":"'PTRM input'!BO731","v":0},{"$f":"'PTRM input'!BP731","v":0},{"$f":"'PTRM input'!BQ731","v":0},{"$f":"'PTRM input'!BR731","v":0},{"$f":"'PTRM input'!BS731","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT653)","v":0},{"$f":"'PTRM input'!BU653","v":0},{"$f":"'PTRM input'!BV653","v":0},{"$f":"'PTRM input'!BW653","v":0},{"$f":"'PTRM input'!BX653","v":0},{"$f":"'PTRM input'!BY653","v":0},{"$f":"'PTRM input'!BU731","v":0},{"$f":"'PTRM input'!BV731","v":0},{"$f":"'PTRM input'!BW731","v":0},{"$f":"'PTRM input'!BX731","v":0},{"$f":"'PTRM input'!BY731","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E654","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F654)","v":0},{"$f":"'PTRM input'!G654","v":0},{"$f":"'PTRM input'!H654","v":0},{"$f":"'PTRM input'!I654","v":0},{"$f":"'PTRM input'!J654","v":0},{"$f":"'PTRM input'!K654","v":0},{"$f":"'PTRM input'!G732","v":0},{"$f":"'PTRM input'!H732","v":0},{"$f":"'PTRM input'!I732","v":0},{"$f":"'PTRM input'!J732","v":0},{"$f":"'PTRM input'!K732","v":0},{"$f":"'PTRM input'!L732","v":0},{"$f":"'PTRM input'!M732","v":0},{"$f":"'PTRM input'!N732","v":0},{"$f":"'PTRM input'!O732","v":0},{"$f":"'PTRM input'!P732","v":0},{"$f":"'PTRM input'!Q732","v":0},{"$f":"'PTRM input'!R732","v":0},{"$f":"'PTRM input'!S732","v":0},{"$f":"'PTRM input'!T732","v":0},{"$f":"'PTRM input'!U732","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L654)","v":0},{"$f":"'PTRM input'!M654","v":0},{"$f":"'PTRM input'!N654","v":0},{"$f":"'PTRM input'!O654","v":0},{"$f":"'PTRM input'!P654","v":0},{"$f":"'PTRM input'!Q654","v":0},{"$f":"'PTRM input'!M732","v":0},{"$f":"'PTRM input'!N732","v":0},{"$f":"'PTRM input'!O732","v":0},{"$f":"'PTRM input'!P732","v":0},{"$f":"'PTRM input'!Q732","v":0},{"$f":"'PTRM input'!R732","v":0},{"$f":"'PTRM input'!S732","v":0},{"$f":"'PTRM input'!T732","v":0},{"$f":"'PTRM input'!U732","v":0},{"$f":"'PTRM input'!V732","v":0},{"$f":"'PTRM input'!W732","v":0},{"$f":"'PTRM input'!X732","v":0},{"$f":"'PTRM input'!Y732","v":0},{"$f":"'PTRM input'!Z732","v":0},{"$f":"'PTRM input'!AA732","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R654)","v":0},{"$f":"'PTRM input'!S654","v":0},{"$f":"'PTRM input'!T654","v":0},{"$f":"'PTRM input'!U654","v":0},{"$f":"'PTRM input'!V654","v":0},{"$f":"'PTRM input'!W654","v":0},{"$f":"'PTRM input'!S732","v":0},{"$f":"'PTRM input'!T732","v":0},{"$f":"'PTRM input'!U732","v":0},{"$f":"'PTRM input'!V732","v":0},{"$f":"'PTRM input'!W732","v":0},{"$f":"'PTRM input'!X732","v":0},{"$f":"'PTRM input'!Y732","v":0},{"$f":"'PTRM input'!Z732","v":0},{"$f":"'PTRM input'!AA732","v":0},{"$f":"'PTRM input'!AB732","v":0},{"$f":"'PTRM input'!AC732","v":0},{"$f":"'PTRM input'!AD732","v":0},{"$f":"'PTRM input'!AE732","v":0},{"$f":"'PTRM input'!AF732","v":0},{"$f":"'PTRM input'!AG732","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X654)","v":0},{"$f":"'PTRM input'!Y654","v":0},{"$f":"'PTRM input'!Z654","v":0},{"$f":"'PTRM input'!AA654","v":0},{"$f":"'PTRM input'!AB654","v":0},{"$f":"'PTRM input'!AC654","v":0},{"$f":"'PTRM input'!Y732","v":0},{"$f":"'PTRM input'!Z732","v":0},{"$f":"'PTRM input'!AA732","v":0},{"$f":"'PTRM input'!AB732","v":0},{"$f":"'PTRM input'!AC732","v":0},{"$f":"'PTRM input'!AD732","v":0},{"$f":"'PTRM input'!AE732","v":0},{"$f":"'PTRM input'!AF732","v":0},{"$f":"'PTRM input'!AG732","v":0},{"$f":"'PTRM input'!AH732","v":0},{"$f":"'PTRM input'!AI732","v":0},{"$f":"'PTRM input'!AJ732","v":0},{"$f":"'PTRM input'!AK732","v":0},{"$f":"'PTRM input'!AL732","v":0},{"$f":"'PTRM input'!AM732","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD654)","v":0},{"$f":"'PTRM input'!AE654","v":0},{"$f":"'PTRM input'!AF654","v":0},{"$f":"'PTRM input'!AG654","v":0},{"$f":"'PTRM input'!AH654","v":0},{"$f":"'PTRM input'!AI654","v":0},{"$f":"'PTRM input'!AE732","v":0},{"$f":"'PTRM input'!AF732","v":0},{"$f":"'PTRM input'!AG732","v":0},{"$f":"'PTRM input'!AH732","v":0},{"$f":"'PTRM input'!AI732","v":0},{"$f":"'PTRM input'!AJ732","v":0},{"$f":"'PTRM input'!AK732","v":0},{"$f":"'PTRM input'!AL732","v":0},{"$f":"'PTRM input'!AM732","v":0},{"$f":"'PTRM input'!AN732","v":0},{"$f":"'PTRM input'!AO732","v":0},{"$f":"'PTRM input'!AP732","v":0},{"$f":"'PTRM input'!AQ732","v":0},{"$f":"'PTRM input'!AR732","v":0},{"$f":"'PTRM input'!AS732","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ654)","v":0},{"$f":"'PTRM input'!AK654","v":0},{"$f":"'PTRM input'!AL654","v":0},{"$f":"'PTRM input'!AM654","v":0},{"$f":"'PTRM input'!AN654","v":0},{"$f":"'PTRM input'!AO654","v":0},{"$f":"'PTRM input'!AK732","v":0},{"$f":"'PTRM input'!AL732","v":0},{"$f":"'PTRM input'!AM732","v":0},{"$f":"'PTRM input'!AN732","v":0},{"$f":"'PTRM input'!AO732","v":0},{"$f":"'PTRM input'!AP732","v":0},{"$f":"'PTRM input'!AQ732","v":0},{"$f":"'PTRM input'!AR732","v":0},{"$f":"'PTRM input'!AS732","v":0},{"$f":"'PTRM input'!AT732","v":0},{"$f":"'PTRM input'!AU732","v":0},{"$f":"'PTRM input'!AV732","v":0},{"$f":"'PTRM input'!AW732","v":0},{"$f":"'PTRM input'!AX732","v":0},{"$f":"'PTRM input'!AY732","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP654)","v":0},{"$f":"'PTRM input'!AQ654","v":0},{"$f":"'PTRM input'!AR654","v":0},{"$f":"'PTRM input'!AS654","v":0},{"$f":"'PTRM input'!AT654","v":0},{"$f":"'PTRM input'!AU654","v":0},{"$f":"'PTRM input'!AQ732","v":0},{"$f":"'PTRM input'!AR732","v":0},{"$f":"'PTRM input'!AS732","v":0},{"$f":"'PTRM input'!AT732","v":0},{"$f":"'PTRM input'!AU732","v":0},{"$f":"'PTRM input'!AV732","v":0},{"$f":"'PTRM input'!AW732","v":0},{"$f":"'PTRM input'!AX732","v":0},{"$f":"'PTRM input'!AY732","v":0},{"$f":"'PTRM input'!AZ732","v":0},{"$f":"'PTRM input'!BA732","v":0},{"$f":"'PTRM input'!BB732","v":0},{"$f":"'PTRM input'!BC732","v":0},{"$f":"'PTRM input'!BD732","v":0},{"$f":"'PTRM input'!BE732","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV654)","v":0},{"$f":"'PTRM input'!AW654","v":0},{"$f":"'PTRM input'!AX654","v":0},{"$f":"'PTRM input'!AY654","v":0},{"$f":"'PTRM input'!AZ654","v":0},{"$f":"'PTRM input'!BA654","v":0},{"$f":"'PTRM input'!AW732","v":0},{"$f":"'PTRM input'!AX732","v":0},{"$f":"'PTRM input'!AY732","v":0},{"$f":"'PTRM input'!AZ732","v":0},{"$f":"'PTRM input'!BA732","v":0},{"$f":"'PTRM input'!BB732","v":0},{"$f":"'PTRM input'!BC732","v":0},{"$f":"'PTRM input'!BD732","v":0},{"$f":"'PTRM input'!BE732","v":0},{"$f":"'PTRM input'!BF732","v":0},{"$f":"'PTRM input'!BG732","v":0},{"$f":"'PTRM input'!BH732","v":0},{"$f":"'PTRM input'!BI732","v":0},{"$f":"'PTRM input'!BJ732","v":0},{"$f":"'PTRM input'!BK732","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB654)","v":0},{"$f":"'PTRM input'!BC654","v":0},{"$f":"'PTRM input'!BD654","v":0},{"$f":"'PTRM input'!BE654","v":0},{"$f":"'PTRM input'!BF654","v":0},{"$f":"'PTRM input'!BG654","v":0},{"$f":"'PTRM input'!BC732","v":0},{"$f":"'PTRM input'!BD732","v":0},{"$f":"'PTRM input'!BE732","v":0},{"$f":"'PTRM input'!BF732","v":0},{"$f":"'PTRM input'!BG732","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH654)","v":0},{"$f":"'PTRM input'!BI654","v":0},{"$f":"'PTRM input'!BJ654","v":0},{"$f":"'PTRM input'!BK654","v":0},{"$f":"'PTRM input'!BL654","v":0},{"$f":"'PTRM input'!BM654","v":0},{"$f":"'PTRM input'!BI732","v":0},{"$f":"'PTRM input'!BJ732","v":0},{"$f":"'PTRM input'!BK732","v":0},{"$f":"'PTRM input'!BL732","v":0},{"$f":"'PTRM input'!BM732","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN654)","v":0},{"$f":"'PTRM input'!BO654","v":0},{"$f":"'PTRM input'!BP654","v":0},{"$f":"'PTRM input'!BQ654","v":0},{"$f":"'PTRM input'!BR654","v":0},{"$f":"'PTRM input'!BS654","v":0},{"$f":"'PTRM input'!BO732","v":0},{"$f":"'PTRM input'!BP732","v":0},{"$f":"'PTRM input'!BQ732","v":0},{"$f":"'PTRM input'!BR732","v":0},{"$f":"'PTRM input'!BS732","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT654)","v":0},{"$f":"'PTRM input'!BU654","v":0},{"$f":"'PTRM input'!BV654","v":0},{"$f":"'PTRM input'!BW654","v":0},{"$f":"'PTRM input'!BX654","v":0},{"$f":"'PTRM input'!BY654","v":0},{"$f":"'PTRM input'!BU732","v":0},{"$f":"'PTRM input'!BV732","v":0},{"$f":"'PTRM input'!BW732","v":0},{"$f":"'PTRM input'!BX732","v":0},{"$f":"'PTRM input'!BY732","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E655","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F655)","v":0},{"$f":"'PTRM input'!G655","v":0},{"$f":"'PTRM input'!H655","v":0},{"$f":"'PTRM input'!I655","v":0},{"$f":"'PTRM input'!J655","v":0},{"$f":"'PTRM input'!K655","v":0},{"$f":"'PTRM input'!G733","v":0},{"$f":"'PTRM input'!H733","v":0},{"$f":"'PTRM input'!I733","v":0},{"$f":"'PTRM input'!J733","v":0},{"$f":"'PTRM input'!K733","v":0},{"$f":"'PTRM input'!L733","v":0},{"$f":"'PTRM input'!M733","v":0},{"$f":"'PTRM input'!N733","v":0},{"$f":"'PTRM input'!O733","v":0},{"$f":"'PTRM input'!P733","v":0},{"$f":"'PTRM input'!Q733","v":0},{"$f":"'PTRM input'!R733","v":0},{"$f":"'PTRM input'!S733","v":0},{"$f":"'PTRM input'!T733","v":0},{"$f":"'PTRM input'!U733","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L655)","v":0},{"$f":"'PTRM input'!M655","v":0},{"$f":"'PTRM input'!N655","v":0},{"$f":"'PTRM input'!O655","v":0},{"$f":"'PTRM input'!P655","v":0},{"$f":"'PTRM input'!Q655","v":0},{"$f":"'PTRM input'!M733","v":0},{"$f":"'PTRM input'!N733","v":0},{"$f":"'PTRM input'!O733","v":0},{"$f":"'PTRM input'!P733","v":0},{"$f":"'PTRM input'!Q733","v":0},{"$f":"'PTRM input'!R733","v":0},{"$f":"'PTRM input'!S733","v":0},{"$f":"'PTRM input'!T733","v":0},{"$f":"'PTRM input'!U733","v":0},{"$f":"'PTRM input'!V733","v":0},{"$f":"'PTRM input'!W733","v":0},{"$f":"'PTRM input'!X733","v":0},{"$f":"'PTRM input'!Y733","v":0},{"$f":"'PTRM input'!Z733","v":0},{"$f":"'PTRM input'!AA733","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R655)","v":0},{"$f":"'PTRM input'!S655","v":0},{"$f":"'PTRM input'!T655","v":0},{"$f":"'PTRM input'!U655","v":0},{"$f":"'PTRM input'!V655","v":0},{"$f":"'PTRM input'!W655","v":0},{"$f":"'PTRM input'!S733","v":0},{"$f":"'PTRM input'!T733","v":0},{"$f":"'PTRM input'!U733","v":0},{"$f":"'PTRM input'!V733","v":0},{"$f":"'PTRM input'!W733","v":0},{"$f":"'PTRM input'!X733","v":0},{"$f":"'PTRM input'!Y733","v":0},{"$f":"'PTRM input'!Z733","v":0},{"$f":"'PTRM input'!AA733","v":0},{"$f":"'PTRM input'!AB733","v":0},{"$f":"'PTRM input'!AC733","v":0},{"$f":"'PTRM input'!AD733","v":0},{"$f":"'PTRM input'!AE733","v":0},{"$f":"'PTRM input'!AF733","v":0},{"$f":"'PTRM input'!AG733","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X655)","v":0},{"$f":"'PTRM input'!Y655","v":0},{"$f":"'PTRM input'!Z655","v":0},{"$f":"'PTRM input'!AA655","v":0},{"$f":"'PTRM input'!AB655","v":0},{"$f":"'PTRM input'!AC655","v":0},{"$f":"'PTRM input'!Y733","v":0},{"$f":"'PTRM input'!Z733","v":0},{"$f":"'PTRM input'!AA733","v":0},{"$f":"'PTRM input'!AB733","v":0},{"$f":"'PTRM input'!AC733","v":0},{"$f":"'PTRM input'!AD733","v":0},{"$f":"'PTRM input'!AE733","v":0},{"$f":"'PTRM input'!AF733","v":0},{"$f":"'PTRM input'!AG733","v":0},{"$f":"'PTRM input'!AH733","v":0},{"$f":"'PTRM input'!AI733","v":0},{"$f":"'PTRM input'!AJ733","v":0},{"$f":"'PTRM input'!AK733","v":0},{"$f":"'PTRM input'!AL733","v":0},{"$f":"'PTRM input'!AM733","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD655)","v":0},{"$f":"'PTRM input'!AE655","v":0},{"$f":"'PTRM input'!AF655","v":0},{"$f":"'PTRM input'!AG655","v":0},{"$f":"'PTRM input'!AH655","v":0},{"$f":"'PTRM input'!AI655","v":0},{"$f":"'PTRM input'!AE733","v":0},{"$f":"'PTRM input'!AF733","v":0},{"$f":"'PTRM input'!AG733","v":0},{"$f":"'PTRM input'!AH733","v":0},{"$f":"'PTRM input'!AI733","v":0},{"$f":"'PTRM input'!AJ733","v":0},{"$f":"'PTRM input'!AK733","v":0},{"$f":"'PTRM input'!AL733","v":0},{"$f":"'PTRM input'!AM733","v":0},{"$f":"'PTRM input'!AN733","v":0},{"$f":"'PTRM input'!AO733","v":0},{"$f":"'PTRM input'!AP733","v":0},{"$f":"'PTRM input'!AQ733","v":0},{"$f":"'PTRM input'!AR733","v":0},{"$f":"'PTRM input'!AS733","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ655)","v":0},{"$f":"'PTRM input'!AK655","v":0},{"$f":"'PTRM input'!AL655","v":0},{"$f":"'PTRM input'!AM655","v":0},{"$f":"'PTRM input'!AN655","v":0},{"$f":"'PTRM input'!AO655","v":0},{"$f":"'PTRM input'!AK733","v":0},{"$f":"'PTRM input'!AL733","v":0},{"$f":"'PTRM input'!AM733","v":0},{"$f":"'PTRM input'!AN733","v":0},{"$f":"'PTRM input'!AO733","v":0},{"$f":"'PTRM input'!AP733","v":0},{"$f":"'PTRM input'!AQ733","v":0},{"$f":"'PTRM input'!AR733","v":0},{"$f":"'PTRM input'!AS733","v":0},{"$f":"'PTRM input'!AT733","v":0},{"$f":"'PTRM input'!AU733","v":0},{"$f":"'PTRM input'!AV733","v":0},{"$f":"'PTRM input'!AW733","v":0},{"$f":"'PTRM input'!AX733","v":0},{"$f":"'PTRM input'!AY733","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP655)","v":0},{"$f":"'PTRM input'!AQ655","v":0},{"$f":"'PTRM input'!AR655","v":0},{"$f":"'PTRM input'!AS655","v":0},{"$f":"'PTRM input'!AT655","v":0},{"$f":"'PTRM input'!AU655","v":0},{"$f":"'PTRM input'!AQ733","v":0},{"$f":"'PTRM input'!AR733","v":0},{"$f":"'PTRM input'!AS733","v":0},{"$f":"'PTRM input'!AT733","v":0},{"$f":"'PTRM input'!AU733","v":0},{"$f":"'PTRM input'!AV733","v":0},{"$f":"'PTRM input'!AW733","v":0},{"$f":"'PTRM input'!AX733","v":0},{"$f":"'PTRM input'!AY733","v":0},{"$f":"'PTRM input'!AZ733","v":0},{"$f":"'PTRM input'!BA733","v":0},{"$f":"'PTRM input'!BB733","v":0},{"$f":"'PTRM input'!BC733","v":0},{"$f":"'PTRM input'!BD733","v":0},{"$f":"'PTRM input'!BE733","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV655)","v":0},{"$f":"'PTRM input'!AW655","v":0},{"$f":"'PTRM input'!AX655","v":0},{"$f":"'PTRM input'!AY655","v":0},{"$f":"'PTRM input'!AZ655","v":0},{"$f":"'PTRM input'!BA655","v":0},{"$f":"'PTRM input'!AW733","v":0},{"$f":"'PTRM input'!AX733","v":0},{"$f":"'PTRM input'!AY733","v":0},{"$f":"'PTRM input'!AZ733","v":0},{"$f":"'PTRM input'!BA733","v":0},{"$f":"'PTRM input'!BB733","v":0},{"$f":"'PTRM input'!BC733","v":0},{"$f":"'PTRM input'!BD733","v":0},{"$f":"'PTRM input'!BE733","v":0},{"$f":"'PTRM input'!BF733","v":0},{"$f":"'PTRM input'!BG733","v":0},{"$f":"'PTRM input'!BH733","v":0},{"$f":"'PTRM input'!BI733","v":0},{"$f":"'PTRM input'!BJ733","v":0},{"$f":"'PTRM input'!BK733","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB655)","v":0},{"$f":"'PTRM input'!BC655","v":0},{"$f":"'PTRM input'!BD655","v":0},{"$f":"'PTRM input'!BE655","v":0},{"$f":"'PTRM input'!BF655","v":0},{"$f":"'PTRM input'!BG655","v":0},{"$f":"'PTRM input'!BC733","v":0},{"$f":"'PTRM input'!BD733","v":0},{"$f":"'PTRM input'!BE733","v":0},{"$f":"'PTRM input'!BF733","v":0},{"$f":"'PTRM input'!BG733","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH655)","v":0},{"$f":"'PTRM input'!BI655","v":0},{"$f":"'PTRM input'!BJ655","v":0},{"$f":"'PTRM input'!BK655","v":0},{"$f":"'PTRM input'!BL655","v":0},{"$f":"'PTRM input'!BM655","v":0},{"$f":"'PTRM input'!BI733","v":0},{"$f":"'PTRM input'!BJ733","v":0},{"$f":"'PTRM input'!BK733","v":0},{"$f":"'PTRM input'!BL733","v":0},{"$f":"'PTRM input'!BM733","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN655)","v":0},{"$f":"'PTRM input'!BO655","v":0},{"$f":"'PTRM input'!BP655","v":0},{"$f":"'PTRM input'!BQ655","v":0},{"$f":"'PTRM input'!BR655","v":0},{"$f":"'PTRM input'!BS655","v":0},{"$f":"'PTRM input'!BO733","v":0},{"$f":"'PTRM input'!BP733","v":0},{"$f":"'PTRM input'!BQ733","v":0},{"$f":"'PTRM input'!BR733","v":0},{"$f":"'PTRM input'!BS733","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT655)","v":0},{"$f":"'PTRM input'!BU655","v":0},{"$f":"'PTRM input'!BV655","v":0},{"$f":"'PTRM input'!BW655","v":0},{"$f":"'PTRM input'!BX655","v":0},{"$f":"'PTRM input'!BY655","v":0},{"$f":"'PTRM input'!BU733","v":0},{"$f":"'PTRM input'!BV733","v":0},{"$f":"'PTRM input'!BW733","v":0},{"$f":"'PTRM input'!BX733","v":0},{"$f":"'PTRM input'!BY733","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E656","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F656)","v":0},{"$f":"'PTRM input'!G656","v":0},{"$f":"'PTRM input'!H656","v":0},{"$f":"'PTRM input'!I656","v":0},{"$f":"'PTRM input'!J656","v":0},{"$f":"'PTRM input'!K656","v":0},{"$f":"'PTRM input'!G734","v":0},{"$f":"'PTRM input'!H734","v":0},{"$f":"'PTRM input'!I734","v":0},{"$f":"'PTRM input'!J734","v":0},{"$f":"'PTRM input'!K734","v":0},{"$f":"'PTRM input'!L734","v":0},{"$f":"'PTRM input'!M734","v":0},{"$f":"'PTRM input'!N734","v":0},{"$f":"'PTRM input'!O734","v":0},{"$f":"'PTRM input'!P734","v":0},{"$f":"'PTRM input'!Q734","v":0},{"$f":"'PTRM input'!R734","v":0},{"$f":"'PTRM input'!S734","v":0},{"$f":"'PTRM input'!T734","v":0},{"$f":"'PTRM input'!U734","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L656)","v":0},{"$f":"'PTRM input'!M656","v":0},{"$f":"'PTRM input'!N656","v":0},{"$f":"'PTRM input'!O656","v":0},{"$f":"'PTRM input'!P656","v":0},{"$f":"'PTRM input'!Q656","v":0},{"$f":"'PTRM input'!M734","v":0},{"$f":"'PTRM input'!N734","v":0},{"$f":"'PTRM input'!O734","v":0},{"$f":"'PTRM input'!P734","v":0},{"$f":"'PTRM input'!Q734","v":0},{"$f":"'PTRM input'!R734","v":0},{"$f":"'PTRM input'!S734","v":0},{"$f":"'PTRM input'!T734","v":0},{"$f":"'PTRM input'!U734","v":0},{"$f":"'PTRM input'!V734","v":0},{"$f":"'PTRM input'!W734","v":0},{"$f":"'PTRM input'!X734","v":0},{"$f":"'PTRM input'!Y734","v":0},{"$f":"'PTRM input'!Z734","v":0},{"$f":"'PTRM input'!AA734","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R656)","v":0},{"$f":"'PTRM input'!S656","v":0},{"$f":"'PTRM input'!T656","v":0},{"$f":"'PTRM input'!U656","v":0},{"$f":"'PTRM input'!V656","v":0},{"$f":"'PTRM input'!W656","v":0},{"$f":"'PTRM input'!S734","v":0},{"$f":"'PTRM input'!T734","v":0},{"$f":"'PTRM input'!U734","v":0},{"$f":"'PTRM input'!V734","v":0},{"$f":"'PTRM input'!W734","v":0},{"$f":"'PTRM input'!X734","v":0},{"$f":"'PTRM input'!Y734","v":0},{"$f":"'PTRM input'!Z734","v":0},{"$f":"'PTRM input'!AA734","v":0},{"$f":"'PTRM input'!AB734","v":0},{"$f":"'PTRM input'!AC734","v":0},{"$f":"'PTRM input'!AD734","v":0},{"$f":"'PTRM input'!AE734","v":0},{"$f":"'PTRM input'!AF734","v":0},{"$f":"'PTRM input'!AG734","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X656)","v":0},{"$f":"'PTRM input'!Y656","v":0},{"$f":"'PTRM input'!Z656","v":0},{"$f":"'PTRM input'!AA656","v":0},{"$f":"'PTRM input'!AB656","v":0},{"$f":"'PTRM input'!AC656","v":0},{"$f":"'PTRM input'!Y734","v":0},{"$f":"'PTRM input'!Z734","v":0},{"$f":"'PTRM input'!AA734","v":0},{"$f":"'PTRM input'!AB734","v":0},{"$f":"'PTRM input'!AC734","v":0},{"$f":"'PTRM input'!AD734","v":0},{"$f":"'PTRM input'!AE734","v":0},{"$f":"'PTRM input'!AF734","v":0},{"$f":"'PTRM input'!AG734","v":0},{"$f":"'PTRM input'!AH734","v":0},{"$f":"'PTRM input'!AI734","v":0},{"$f":"'PTRM input'!AJ734","v":0},{"$f":"'PTRM input'!AK734","v":0},{"$f":"'PTRM input'!AL734","v":0},{"$f":"'PTRM input'!AM734","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD656)","v":0},{"$f":"'PTRM input'!AE656","v":0},{"$f":"'PTRM input'!AF656","v":0},{"$f":"'PTRM input'!AG656","v":0},{"$f":"'PTRM input'!AH656","v":0},{"$f":"'PTRM input'!AI656","v":0},{"$f":"'PTRM input'!AE734","v":0},{"$f":"'PTRM input'!AF734","v":0},{"$f":"'PTRM input'!AG734","v":0},{"$f":"'PTRM input'!AH734","v":0},{"$f":"'PTRM input'!AI734","v":0},{"$f":"'PTRM input'!AJ734","v":0},{"$f":"'PTRM input'!AK734","v":0},{"$f":"'PTRM input'!AL734","v":0},{"$f":"'PTRM input'!AM734","v":0},{"$f":"'PTRM input'!AN734","v":0},{"$f":"'PTRM input'!AO734","v":0},{"$f":"'PTRM input'!AP734","v":0},{"$f":"'PTRM input'!AQ734","v":0},{"$f":"'PTRM input'!AR734","v":0},{"$f":"'PTRM input'!AS734","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ656)","v":0},{"$f":"'PTRM input'!AK656","v":0},{"$f":"'PTRM input'!AL656","v":0},{"$f":"'PTRM input'!AM656","v":0},{"$f":"'PTRM input'!AN656","v":0},{"$f":"'PTRM input'!AO656","v":0},{"$f":"'PTRM input'!AK734","v":0},{"$f":"'PTRM input'!AL734","v":0},{"$f":"'PTRM input'!AM734","v":0},{"$f":"'PTRM input'!AN734","v":0},{"$f":"'PTRM input'!AO734","v":0},{"$f":"'PTRM input'!AP734","v":0},{"$f":"'PTRM input'!AQ734","v":0},{"$f":"'PTRM input'!AR734","v":0},{"$f":"'PTRM input'!AS734","v":0},{"$f":"'PTRM input'!AT734","v":0},{"$f":"'PTRM input'!AU734","v":0},{"$f":"'PTRM input'!AV734","v":0},{"$f":"'PTRM input'!AW734","v":0},{"$f":"'PTRM input'!AX734","v":0},{"$f":"'PTRM input'!AY734","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP656)","v":0},{"$f":"'PTRM input'!AQ656","v":0},{"$f":"'PTRM input'!AR656","v":0},{"$f":"'PTRM input'!AS656","v":0},{"$f":"'PTRM input'!AT656","v":0},{"$f":"'PTRM input'!AU656","v":0},{"$f":"'PTRM input'!AQ734","v":0},{"$f":"'PTRM input'!AR734","v":0},{"$f":"'PTRM input'!AS734","v":0},{"$f":"'PTRM input'!AT734","v":0},{"$f":"'PTRM input'!AU734","v":0},{"$f":"'PTRM input'!AV734","v":0},{"$f":"'PTRM input'!AW734","v":0},{"$f":"'PTRM input'!AX734","v":0},{"$f":"'PTRM input'!AY734","v":0},{"$f":"'PTRM input'!AZ734","v":0},{"$f":"'PTRM input'!BA734","v":0},{"$f":"'PTRM input'!BB734","v":0},{"$f":"'PTRM input'!BC734","v":0},{"$f":"'PTRM input'!BD734","v":0},{"$f":"'PTRM input'!BE734","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV656)","v":0},{"$f":"'PTRM input'!AW656","v":0},{"$f":"'PTRM input'!AX656","v":0},{"$f":"'PTRM input'!AY656","v":0},{"$f":"'PTRM input'!AZ656","v":0},{"$f":"'PTRM input'!BA656","v":0},{"$f":"'PTRM input'!AW734","v":0},{"$f":"'PTRM input'!AX734","v":0},{"$f":"'PTRM input'!AY734","v":0},{"$f":"'PTRM input'!AZ734","v":0},{"$f":"'PTRM input'!BA734","v":0},{"$f":"'PTRM input'!BB734","v":0},{"$f":"'PTRM input'!BC734","v":0},{"$f":"'PTRM input'!BD734","v":0},{"$f":"'PTRM input'!BE734","v":0},{"$f":"'PTRM input'!BF734","v":0},{"$f":"'PTRM input'!BG734","v":0},{"$f":"'PTRM input'!BH734","v":0},{"$f":"'PTRM input'!BI734","v":0},{"$f":"'PTRM input'!BJ734","v":0},{"$f":"'PTRM input'!BK734","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB656)","v":0},{"$f":"'PTRM input'!BC656","v":0},{"$f":"'PTRM input'!BD656","v":0},{"$f":"'PTRM input'!BE656","v":0},{"$f":"'PTRM input'!BF656","v":0},{"$f":"'PTRM input'!BG656","v":0},{"$f":"'PTRM input'!BC734","v":0},{"$f":"'PTRM input'!BD734","v":0},{"$f":"'PTRM input'!BE734","v":0},{"$f":"'PTRM input'!BF734","v":0},{"$f":"'PTRM input'!BG734","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH656)","v":0},{"$f":"'PTRM input'!BI656","v":0},{"$f":"'PTRM input'!BJ656","v":0},{"$f":"'PTRM input'!BK656","v":0},{"$f":"'PTRM input'!BL656","v":0},{"$f":"'PTRM input'!BM656","v":0},{"$f":"'PTRM input'!BI734","v":0},{"$f":"'PTRM input'!BJ734","v":0},{"$f":"'PTRM input'!BK734","v":0},{"$f":"'PTRM input'!BL734","v":0},{"$f":"'PTRM input'!BM734","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN656)","v":0},{"$f":"'PTRM input'!BO656","v":0},{"$f":"'PTRM input'!BP656","v":0},{"$f":"'PTRM input'!BQ656","v":0},{"$f":"'PTRM input'!BR656","v":0},{"$f":"'PTRM input'!BS656","v":0},{"$f":"'PTRM input'!BO734","v":0},{"$f":"'PTRM input'!BP734","v":0},{"$f":"'PTRM input'!BQ734","v":0},{"$f":"'PTRM input'!BR734","v":0},{"$f":"'PTRM input'!BS734","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT656)","v":0},{"$f":"'PTRM input'!BU656","v":0},{"$f":"'PTRM input'!BV656","v":0},{"$f":"'PTRM input'!BW656","v":0},{"$f":"'PTRM input'!BX656","v":0},{"$f":"'PTRM input'!BY656","v":0},{"$f":"'PTRM input'!BU734","v":0},{"$f":"'PTRM input'!BV734","v":0},{"$f":"'PTRM input'!BW734","v":0},{"$f":"'PTRM input'!BX734","v":0},{"$f":"'PTRM input'!BY734","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E657","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F657)","v":0},{"$f":"'PTRM input'!G657","v":0},{"$f":"'PTRM input'!H657","v":0},{"$f":"'PTRM input'!I657","v":0},{"$f":"'PTRM input'!J657","v":0},{"$f":"'PTRM input'!K657","v":0},{"$f":"'PTRM input'!G735","v":0},{"$f":"'PTRM input'!H735","v":0},{"$f":"'PTRM input'!I735","v":0},{"$f":"'PTRM input'!J735","v":0},{"$f":"'PTRM input'!K735","v":0},{"$f":"'PTRM input'!L735","v":0},{"$f":"'PTRM input'!M735","v":0},{"$f":"'PTRM input'!N735","v":0},{"$f":"'PTRM input'!O735","v":0},{"$f":"'PTRM input'!P735","v":0},{"$f":"'PTRM input'!Q735","v":0},{"$f":"'PTRM input'!R735","v":0},{"$f":"'PTRM input'!S735","v":0},{"$f":"'PTRM input'!T735","v":0},{"$f":"'PTRM input'!U735","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L657)","v":0},{"$f":"'PTRM input'!M657","v":0},{"$f":"'PTRM input'!N657","v":0},{"$f":"'PTRM input'!O657","v":0},{"$f":"'PTRM input'!P657","v":0},{"$f":"'PTRM input'!Q657","v":0},{"$f":"'PTRM input'!M735","v":0},{"$f":"'PTRM input'!N735","v":0},{"$f":"'PTRM input'!O735","v":0},{"$f":"'PTRM input'!P735","v":0},{"$f":"'PTRM input'!Q735","v":0},{"$f":"'PTRM input'!R735","v":0},{"$f":"'PTRM input'!S735","v":0},{"$f":"'PTRM input'!T735","v":0},{"$f":"'PTRM input'!U735","v":0},{"$f":"'PTRM input'!V735","v":0},{"$f":"'PTRM input'!W735","v":0},{"$f":"'PTRM input'!X735","v":0},{"$f":"'PTRM input'!Y735","v":0},{"$f":"'PTRM input'!Z735","v":0},{"$f":"'PTRM input'!AA735","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R657)","v":0},{"$f":"'PTRM input'!S657","v":0},{"$f":"'PTRM input'!T657","v":0},{"$f":"'PTRM input'!U657","v":0},{"$f":"'PTRM input'!V657","v":0},{"$f":"'PTRM input'!W657","v":0},{"$f":"'PTRM input'!S735","v":0},{"$f":"'PTRM input'!T735","v":0},{"$f":"'PTRM input'!U735","v":0},{"$f":"'PTRM input'!V735","v":0},{"$f":"'PTRM input'!W735","v":0},{"$f":"'PTRM input'!X735","v":0},{"$f":"'PTRM input'!Y735","v":0},{"$f":"'PTRM input'!Z735","v":0},{"$f":"'PTRM input'!AA735","v":0},{"$f":"'PTRM input'!AB735","v":0},{"$f":"'PTRM input'!AC735","v":0},{"$f":"'PTRM input'!AD735","v":0},{"$f":"'PTRM input'!AE735","v":0},{"$f":"'PTRM input'!AF735","v":0},{"$f":"'PTRM input'!AG735","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X657)","v":0},{"$f":"'PTRM input'!Y657","v":0},{"$f":"'PTRM input'!Z657","v":0},{"$f":"'PTRM input'!AA657","v":0},{"$f":"'PTRM input'!AB657","v":0},{"$f":"'PTRM input'!AC657","v":0},{"$f":"'PTRM input'!Y735","v":0},{"$f":"'PTRM input'!Z735","v":0},{"$f":"'PTRM input'!AA735","v":0},{"$f":"'PTRM input'!AB735","v":0},{"$f":"'PTRM input'!AC735","v":0},{"$f":"'PTRM input'!AD735","v":0},{"$f":"'PTRM input'!AE735","v":0},{"$f":"'PTRM input'!AF735","v":0},{"$f":"'PTRM input'!AG735","v":0},{"$f":"'PTRM input'!AH735","v":0},{"$f":"'PTRM input'!AI735","v":0},{"$f":"'PTRM input'!AJ735","v":0},{"$f":"'PTRM input'!AK735","v":0},{"$f":"'PTRM input'!AL735","v":0},{"$f":"'PTRM input'!AM735","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD657)","v":0},{"$f":"'PTRM input'!AE657","v":0},{"$f":"'PTRM input'!AF657","v":0},{"$f":"'PTRM input'!AG657","v":0},{"$f":"'PTRM input'!AH657","v":0},{"$f":"'PTRM input'!AI657","v":0},{"$f":"'PTRM input'!AE735","v":0},{"$f":"'PTRM input'!AF735","v":0},{"$f":"'PTRM input'!AG735","v":0},{"$f":"'PTRM input'!AH735","v":0},{"$f":"'PTRM input'!AI735","v":0},{"$f":"'PTRM input'!AJ735","v":0},{"$f":"'PTRM input'!AK735","v":0},{"$f":"'PTRM input'!AL735","v":0},{"$f":"'PTRM input'!AM735","v":0},{"$f":"'PTRM input'!AN735","v":0},{"$f":"'PTRM input'!AO735","v":0},{"$f":"'PTRM input'!AP735","v":0},{"$f":"'PTRM input'!AQ735","v":0},{"$f":"'PTRM input'!AR735","v":0},{"$f":"'PTRM input'!AS735","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ657)","v":0},{"$f":"'PTRM input'!AK657","v":0},{"$f":"'PTRM input'!AL657","v":0},{"$f":"'PTRM input'!AM657","v":0},{"$f":"'PTRM input'!AN657","v":0},{"$f":"'PTRM input'!AO657","v":0},{"$f":"'PTRM input'!AK735","v":0},{"$f":"'PTRM input'!AL735","v":0},{"$f":"'PTRM input'!AM735","v":0},{"$f":"'PTRM input'!AN735","v":0},{"$f":"'PTRM input'!AO735","v":0},{"$f":"'PTRM input'!AP735","v":0},{"$f":"'PTRM input'!AQ735","v":0},{"$f":"'PTRM input'!AR735","v":0},{"$f":"'PTRM input'!AS735","v":0},{"$f":"'PTRM input'!AT735","v":0},{"$f":"'PTRM input'!AU735","v":0},{"$f":"'PTRM input'!AV735","v":0},{"$f":"'PTRM input'!AW735","v":0},{"$f":"'PTRM input'!AX735","v":0},{"$f":"'PTRM input'!AY735","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP657)","v":0},{"$f":"'PTRM input'!AQ657","v":0},{"$f":"'PTRM input'!AR657","v":0},{"$f":"'PTRM input'!AS657","v":0},{"$f":"'PTRM input'!AT657","v":0},{"$f":"'PTRM input'!AU657","v":0},{"$f":"'PTRM input'!AQ735","v":0},{"$f":"'PTRM input'!AR735","v":0},{"$f":"'PTRM input'!AS735","v":0},{"$f":"'PTRM input'!AT735","v":0},{"$f":"'PTRM input'!AU735","v":0},{"$f":"'PTRM input'!AV735","v":0},{"$f":"'PTRM input'!AW735","v":0},{"$f":"'PTRM input'!AX735","v":0},{"$f":"'PTRM input'!AY735","v":0},{"$f":"'PTRM input'!AZ735","v":0},{"$f":"'PTRM input'!BA735","v":0},{"$f":"'PTRM input'!BB735","v":0},{"$f":"'PTRM input'!BC735","v":0},{"$f":"'PTRM input'!BD735","v":0},{"$f":"'PTRM input'!BE735","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV657)","v":0},{"$f":"'PTRM input'!AW657","v":0},{"$f":"'PTRM input'!AX657","v":0},{"$f":"'PTRM input'!AY657","v":0},{"$f":"'PTRM input'!AZ657","v":0},{"$f":"'PTRM input'!BA657","v":0},{"$f":"'PTRM input'!AW735","v":0},{"$f":"'PTRM input'!AX735","v":0},{"$f":"'PTRM input'!AY735","v":0},{"$f":"'PTRM input'!AZ735","v":0},{"$f":"'PTRM input'!BA735","v":0},{"$f":"'PTRM input'!BB735","v":0},{"$f":"'PTRM input'!BC735","v":0},{"$f":"'PTRM input'!BD735","v":0},{"$f":"'PTRM input'!BE735","v":0},{"$f":"'PTRM input'!BF735","v":0},{"$f":"'PTRM input'!BG735","v":0},{"$f":"'PTRM input'!BH735","v":0},{"$f":"'PTRM input'!BI735","v":0},{"$f":"'PTRM input'!BJ735","v":0},{"$f":"'PTRM input'!BK735","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB657)","v":0},{"$f":"'PTRM input'!BC657","v":0},{"$f":"'PTRM input'!BD657","v":0},{"$f":"'PTRM input'!BE657","v":0},{"$f":"'PTRM input'!BF657","v":0},{"$f":"'PTRM input'!BG657","v":0},{"$f":"'PTRM input'!BC735","v":0},{"$f":"'PTRM input'!BD735","v":0},{"$f":"'PTRM input'!BE735","v":0},{"$f":"'PTRM input'!BF735","v":0},{"$f":"'PTRM input'!BG735","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH657)","v":0},{"$f":"'PTRM input'!BI657","v":0},{"$f":"'PTRM input'!BJ657","v":0},{"$f":"'PTRM input'!BK657","v":0},{"$f":"'PTRM input'!BL657","v":0},{"$f":"'PTRM input'!BM657","v":0},{"$f":"'PTRM input'!BI735","v":0},{"$f":"'PTRM input'!BJ735","v":0},{"$f":"'PTRM input'!BK735","v":0},{"$f":"'PTRM input'!BL735","v":0},{"$f":"'PTRM input'!BM735","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN657)","v":0},{"$f":"'PTRM input'!BO657","v":0},{"$f":"'PTRM input'!BP657","v":0},{"$f":"'PTRM input'!BQ657","v":0},{"$f":"'PTRM input'!BR657","v":0},{"$f":"'PTRM input'!BS657","v":0},{"$f":"'PTRM input'!BO735","v":0},{"$f":"'PTRM input'!BP735","v":0},{"$f":"'PTRM input'!BQ735","v":0},{"$f":"'PTRM input'!BR735","v":0},{"$f":"'PTRM input'!BS735","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT657)","v":0},{"$f":"'PTRM input'!BU657","v":0},{"$f":"'PTRM input'!BV657","v":0},{"$f":"'PTRM input'!BW657","v":0},{"$f":"'PTRM input'!BX657","v":0},{"$f":"'PTRM input'!BY657","v":0},{"$f":"'PTRM input'!BU735","v":0},{"$f":"'PTRM input'!BV735","v":0},{"$f":"'PTRM input'!BW735","v":0},{"$f":"'PTRM input'!BX735","v":0},{"$f":"'PTRM input'!BY735","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E658","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F658)","v":0},{"$f":"'PTRM input'!G658","v":0},{"$f":"'PTRM input'!H658","v":0},{"$f":"'PTRM input'!I658","v":0},{"$f":"'PTRM input'!J658","v":0},{"$f":"'PTRM input'!K658","v":0},{"$f":"'PTRM input'!G736","v":0},{"$f":"'PTRM input'!H736","v":0},{"$f":"'PTRM input'!I736","v":0},{"$f":"'PTRM input'!J736","v":0},{"$f":"'PTRM input'!K736","v":0},{"$f":"'PTRM input'!L736","v":0},{"$f":"'PTRM input'!M736","v":0},{"$f":"'PTRM input'!N736","v":0},{"$f":"'PTRM input'!O736","v":0},{"$f":"'PTRM input'!P736","v":0},{"$f":"'PTRM input'!Q736","v":0},{"$f":"'PTRM input'!R736","v":0},{"$f":"'PTRM input'!S736","v":0},{"$f":"'PTRM input'!T736","v":0},{"$f":"'PTRM input'!U736","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L658)","v":0},{"$f":"'PTRM input'!M658","v":0},{"$f":"'PTRM input'!N658","v":0},{"$f":"'PTRM input'!O658","v":0},{"$f":"'PTRM input'!P658","v":0},{"$f":"'PTRM input'!Q658","v":0},{"$f":"'PTRM input'!M736","v":0},{"$f":"'PTRM input'!N736","v":0},{"$f":"'PTRM input'!O736","v":0},{"$f":"'PTRM input'!P736","v":0},{"$f":"'PTRM input'!Q736","v":0},{"$f":"'PTRM input'!R736","v":0},{"$f":"'PTRM input'!S736","v":0},{"$f":"'PTRM input'!T736","v":0},{"$f":"'PTRM input'!U736","v":0},{"$f":"'PTRM input'!V736","v":0},{"$f":"'PTRM input'!W736","v":0},{"$f":"'PTRM input'!X736","v":0},{"$f":"'PTRM input'!Y736","v":0},{"$f":"'PTRM input'!Z736","v":0},{"$f":"'PTRM input'!AA736","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R658)","v":0},{"$f":"'PTRM input'!S658","v":0},{"$f":"'PTRM input'!T658","v":0},{"$f":"'PTRM input'!U658","v":0},{"$f":"'PTRM input'!V658","v":0},{"$f":"'PTRM input'!W658","v":0},{"$f":"'PTRM input'!S736","v":0},{"$f":"'PTRM input'!T736","v":0},{"$f":"'PTRM input'!U736","v":0},{"$f":"'PTRM input'!V736","v":0},{"$f":"'PTRM input'!W736","v":0},{"$f":"'PTRM input'!X736","v":0},{"$f":"'PTRM input'!Y736","v":0},{"$f":"'PTRM input'!Z736","v":0},{"$f":"'PTRM input'!AA736","v":0},{"$f":"'PTRM input'!AB736","v":0},{"$f":"'PTRM input'!AC736","v":0},{"$f":"'PTRM input'!AD736","v":0},{"$f":"'PTRM input'!AE736","v":0},{"$f":"'PTRM input'!AF736","v":0},{"$f":"'PTRM input'!AG736","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X658)","v":0},{"$f":"'PTRM input'!Y658","v":0},{"$f":"'PTRM input'!Z658","v":0},{"$f":"'PTRM input'!AA658","v":0},{"$f":"'PTRM input'!AB658","v":0},{"$f":"'PTRM input'!AC658","v":0},{"$f":"'PTRM input'!Y736","v":0},{"$f":"'PTRM input'!Z736","v":0},{"$f":"'PTRM input'!AA736","v":0},{"$f":"'PTRM input'!AB736","v":0},{"$f":"'PTRM input'!AC736","v":0},{"$f":"'PTRM input'!AD736","v":0},{"$f":"'PTRM input'!AE736","v":0},{"$f":"'PTRM input'!AF736","v":0},{"$f":"'PTRM input'!AG736","v":0},{"$f":"'PTRM input'!AH736","v":0},{"$f":"'PTRM input'!AI736","v":0},{"$f":"'PTRM input'!AJ736","v":0},{"$f":"'PTRM input'!AK736","v":0},{"$f":"'PTRM input'!AL736","v":0},{"$f":"'PTRM input'!AM736","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD658)","v":0},{"$f":"'PTRM input'!AE658","v":0},{"$f":"'PTRM input'!AF658","v":0},{"$f":"'PTRM input'!AG658","v":0},{"$f":"'PTRM input'!AH658","v":0},{"$f":"'PTRM input'!AI658","v":0},{"$f":"'PTRM input'!AE736","v":0},{"$f":"'PTRM input'!AF736","v":0},{"$f":"'PTRM input'!AG736","v":0},{"$f":"'PTRM input'!AH736","v":0},{"$f":"'PTRM input'!AI736","v":0},{"$f":"'PTRM input'!AJ736","v":0},{"$f":"'PTRM input'!AK736","v":0},{"$f":"'PTRM input'!AL736","v":0},{"$f":"'PTRM input'!AM736","v":0},{"$f":"'PTRM input'!AN736","v":0},{"$f":"'PTRM input'!AO736","v":0},{"$f":"'PTRM input'!AP736","v":0},{"$f":"'PTRM input'!AQ736","v":0},{"$f":"'PTRM input'!AR736","v":0},{"$f":"'PTRM input'!AS736","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ658)","v":0},{"$f":"'PTRM input'!AK658","v":0},{"$f":"'PTRM input'!AL658","v":0},{"$f":"'PTRM input'!AM658","v":0},{"$f":"'PTRM input'!AN658","v":0},{"$f":"'PTRM input'!AO658","v":0},{"$f":"'PTRM input'!AK736","v":0},{"$f":"'PTRM input'!AL736","v":0},{"$f":"'PTRM input'!AM736","v":0},{"$f":"'PTRM input'!AN736","v":0},{"$f":"'PTRM input'!AO736","v":0},{"$f":"'PTRM input'!AP736","v":0},{"$f":"'PTRM input'!AQ736","v":0},{"$f":"'PTRM input'!AR736","v":0},{"$f":"'PTRM input'!AS736","v":0},{"$f":"'PTRM input'!AT736","v":0},{"$f":"'PTRM input'!AU736","v":0},{"$f":"'PTRM input'!AV736","v":0},{"$f":"'PTRM input'!AW736","v":0},{"$f":"'PTRM input'!AX736","v":0},{"$f":"'PTRM input'!AY736","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP658)","v":0},{"$f":"'PTRM input'!AQ658","v":0},{"$f":"'PTRM input'!AR658","v":0},{"$f":"'PTRM input'!AS658","v":0},{"$f":"'PTRM input'!AT658","v":0},{"$f":"'PTRM input'!AU658","v":0},{"$f":"'PTRM input'!AQ736","v":0},{"$f":"'PTRM input'!AR736","v":0},{"$f":"'PTRM input'!AS736","v":0},{"$f":"'PTRM input'!AT736","v":0},{"$f":"'PTRM input'!AU736","v":0},{"$f":"'PTRM input'!AV736","v":0},{"$f":"'PTRM input'!AW736","v":0},{"$f":"'PTRM input'!AX736","v":0},{"$f":"'PTRM input'!AY736","v":0},{"$f":"'PTRM input'!AZ736","v":0},{"$f":"'PTRM input'!BA736","v":0},{"$f":"'PTRM input'!BB736","v":0},{"$f":"'PTRM input'!BC736","v":0},{"$f":"'PTRM input'!BD736","v":0},{"$f":"'PTRM input'!BE736","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV658)","v":0},{"$f":"'PTRM input'!AW658","v":0},{"$f":"'PTRM input'!AX658","v":0},{"$f":"'PTRM input'!AY658","v":0},{"$f":"'PTRM input'!AZ658","v":0},{"$f":"'PTRM input'!BA658","v":0},{"$f":"'PTRM input'!AW736","v":0},{"$f":"'PTRM input'!AX736","v":0},{"$f":"'PTRM input'!AY736","v":0},{"$f":"'PTRM input'!AZ736","v":0},{"$f":"'PTRM input'!BA736","v":0},{"$f":"'PTRM input'!BB736","v":0},{"$f":"'PTRM input'!BC736","v":0},{"$f":"'PTRM input'!BD736","v":0},{"$f":"'PTRM input'!BE736","v":0},{"$f":"'PTRM input'!BF736","v":0},{"$f":"'PTRM input'!BG736","v":0},{"$f":"'PTRM input'!BH736","v":0},{"$f":"'PTRM input'!BI736","v":0},{"$f":"'PTRM input'!BJ736","v":0},{"$f":"'PTRM input'!BK736","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB658)","v":0},{"$f":"'PTRM input'!BC658","v":0},{"$f":"'PTRM input'!BD658","v":0},{"$f":"'PTRM input'!BE658","v":0},{"$f":"'PTRM input'!BF658","v":0},{"$f":"'PTRM input'!BG658","v":0},{"$f":"'PTRM input'!BC736","v":0},{"$f":"'PTRM input'!BD736","v":0},{"$f":"'PTRM input'!BE736","v":0},{"$f":"'PTRM input'!BF736","v":0},{"$f":"'PTRM input'!BG736","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH658)","v":0},{"$f":"'PTRM input'!BI658","v":0},{"$f":"'PTRM input'!BJ658","v":0},{"$f":"'PTRM input'!BK658","v":0},{"$f":"'PTRM input'!BL658","v":0},{"$f":"'PTRM input'!BM658","v":0},{"$f":"'PTRM input'!BI736","v":0},{"$f":"'PTRM input'!BJ736","v":0},{"$f":"'PTRM input'!BK736","v":0},{"$f":"'PTRM input'!BL736","v":0},{"$f":"'PTRM input'!BM736","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN658)","v":0},{"$f":"'PTRM input'!BO658","v":0},{"$f":"'PTRM input'!BP658","v":0},{"$f":"'PTRM input'!BQ658","v":0},{"$f":"'PTRM input'!BR658","v":0},{"$f":"'PTRM input'!BS658","v":0},{"$f":"'PTRM input'!BO736","v":0},{"$f":"'PTRM input'!BP736","v":0},{"$f":"'PTRM input'!BQ736","v":0},{"$f":"'PTRM input'!BR736","v":0},{"$f":"'PTRM input'!BS736","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT658)","v":0},{"$f":"'PTRM input'!BU658","v":0},{"$f":"'PTRM input'!BV658","v":0},{"$f":"'PTRM input'!BW658","v":0},{"$f":"'PTRM input'!BX658","v":0},{"$f":"'PTRM input'!BY658","v":0},{"$f":"'PTRM input'!BU736","v":0},{"$f":"'PTRM input'!BV736","v":0},{"$f":"'PTRM input'!BW736","v":0},{"$f":"'PTRM input'!BX736","v":0},{"$f":"'PTRM input'!BY736","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E659","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F659)","v":0},{"$f":"'PTRM input'!G659","v":0},{"$f":"'PTRM input'!H659","v":0},{"$f":"'PTRM input'!I659","v":0},{"$f":"'PTRM input'!J659","v":0},{"$f":"'PTRM input'!K659","v":0},{"$f":"'PTRM input'!G737","v":0},{"$f":"'PTRM input'!H737","v":0},{"$f":"'PTRM input'!I737","v":0},{"$f":"'PTRM input'!J737","v":0},{"$f":"'PTRM input'!K737","v":0},{"$f":"'PTRM input'!L737","v":0},{"$f":"'PTRM input'!M737","v":0},{"$f":"'PTRM input'!N737","v":0},{"$f":"'PTRM input'!O737","v":0},{"$f":"'PTRM input'!P737","v":0},{"$f":"'PTRM input'!Q737","v":0},{"$f":"'PTRM input'!R737","v":0},{"$f":"'PTRM input'!S737","v":0},{"$f":"'PTRM input'!T737","v":0},{"$f":"'PTRM input'!U737","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L659)","v":0},{"$f":"'PTRM input'!M659","v":0},{"$f":"'PTRM input'!N659","v":0},{"$f":"'PTRM input'!O659","v":0},{"$f":"'PTRM input'!P659","v":0},{"$f":"'PTRM input'!Q659","v":0},{"$f":"'PTRM input'!M737","v":0},{"$f":"'PTRM input'!N737","v":0},{"$f":"'PTRM input'!O737","v":0},{"$f":"'PTRM input'!P737","v":0},{"$f":"'PTRM input'!Q737","v":0},{"$f":"'PTRM input'!R737","v":0},{"$f":"'PTRM input'!S737","v":0},{"$f":"'PTRM input'!T737","v":0},{"$f":"'PTRM input'!U737","v":0},{"$f":"'PTRM input'!V737","v":0},{"$f":"'PTRM input'!W737","v":0},{"$f":"'PTRM input'!X737","v":0},{"$f":"'PTRM input'!Y737","v":0},{"$f":"'PTRM input'!Z737","v":0},{"$f":"'PTRM input'!AA737","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R659)","v":0},{"$f":"'PTRM input'!S659","v":0},{"$f":"'PTRM input'!T659","v":0},{"$f":"'PTRM input'!U659","v":0},{"$f":"'PTRM input'!V659","v":0},{"$f":"'PTRM input'!W659","v":0},{"$f":"'PTRM input'!S737","v":0},{"$f":"'PTRM input'!T737","v":0},{"$f":"'PTRM input'!U737","v":0},{"$f":"'PTRM input'!V737","v":0},{"$f":"'PTRM input'!W737","v":0},{"$f":"'PTRM input'!X737","v":0},{"$f":"'PTRM input'!Y737","v":0},{"$f":"'PTRM input'!Z737","v":0},{"$f":"'PTRM input'!AA737","v":0},{"$f":"'PTRM input'!AB737","v":0},{"$f":"'PTRM input'!AC737","v":0},{"$f":"'PTRM input'!AD737","v":0},{"$f":"'PTRM input'!AE737","v":0},{"$f":"'PTRM input'!AF737","v":0},{"$f":"'PTRM input'!AG737","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X659)","v":0},{"$f":"'PTRM input'!Y659","v":0},{"$f":"'PTRM input'!Z659","v":0},{"$f":"'PTRM input'!AA659","v":0},{"$f":"'PTRM input'!AB659","v":0},{"$f":"'PTRM input'!AC659","v":0},{"$f":"'PTRM input'!Y737","v":0},{"$f":"'PTRM input'!Z737","v":0},{"$f":"'PTRM input'!AA737","v":0},{"$f":"'PTRM input'!AB737","v":0},{"$f":"'PTRM input'!AC737","v":0},{"$f":"'PTRM input'!AD737","v":0},{"$f":"'PTRM input'!AE737","v":0},{"$f":"'PTRM input'!AF737","v":0},{"$f":"'PTRM input'!AG737","v":0},{"$f":"'PTRM input'!AH737","v":0},{"$f":"'PTRM input'!AI737","v":0},{"$f":"'PTRM input'!AJ737","v":0},{"$f":"'PTRM input'!AK737","v":0},{"$f":"'PTRM input'!AL737","v":0},{"$f":"'PTRM input'!AM737","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD659)","v":0},{"$f":"'PTRM input'!AE659","v":0},{"$f":"'PTRM input'!AF659","v":0},{"$f":"'PTRM input'!AG659","v":0},{"$f":"'PTRM input'!AH659","v":0},{"$f":"'PTRM input'!AI659","v":0},{"$f":"'PTRM input'!AE737","v":0},{"$f":"'PTRM input'!AF737","v":0},{"$f":"'PTRM input'!AG737","v":0},{"$f":"'PTRM input'!AH737","v":0},{"$f":"'PTRM input'!AI737","v":0},{"$f":"'PTRM input'!AJ737","v":0},{"$f":"'PTRM input'!AK737","v":0},{"$f":"'PTRM input'!AL737","v":0},{"$f":"'PTRM input'!AM737","v":0},{"$f":"'PTRM input'!AN737","v":0},{"$f":"'PTRM input'!AO737","v":0},{"$f":"'PTRM input'!AP737","v":0},{"$f":"'PTRM input'!AQ737","v":0},{"$f":"'PTRM input'!AR737","v":0},{"$f":"'PTRM input'!AS737","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ659)","v":0},{"$f":"'PTRM input'!AK659","v":0},{"$f":"'PTRM input'!AL659","v":0},{"$f":"'PTRM input'!AM659","v":0},{"$f":"'PTRM input'!AN659","v":0},{"$f":"'PTRM input'!AO659","v":0},{"$f":"'PTRM input'!AK737","v":0},{"$f":"'PTRM input'!AL737","v":0},{"$f":"'PTRM input'!AM737","v":0},{"$f":"'PTRM input'!AN737","v":0},{"$f":"'PTRM input'!AO737","v":0},{"$f":"'PTRM input'!AP737","v":0},{"$f":"'PTRM input'!AQ737","v":0},{"$f":"'PTRM input'!AR737","v":0},{"$f":"'PTRM input'!AS737","v":0},{"$f":"'PTRM input'!AT737","v":0},{"$f":"'PTRM input'!AU737","v":0},{"$f":"'PTRM input'!AV737","v":0},{"$f":"'PTRM input'!AW737","v":0},{"$f":"'PTRM input'!AX737","v":0},{"$f":"'PTRM input'!AY737","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP659)","v":0},{"$f":"'PTRM input'!AQ659","v":0},{"$f":"'PTRM input'!AR659","v":0},{"$f":"'PTRM input'!AS659","v":0},{"$f":"'PTRM input'!AT659","v":0},{"$f":"'PTRM input'!AU659","v":0},{"$f":"'PTRM input'!AQ737","v":0},{"$f":"'PTRM input'!AR737","v":0},{"$f":"'PTRM input'!AS737","v":0},{"$f":"'PTRM input'!AT737","v":0},{"$f":"'PTRM input'!AU737","v":0},{"$f":"'PTRM input'!AV737","v":0},{"$f":"'PTRM input'!AW737","v":0},{"$f":"'PTRM input'!AX737","v":0},{"$f":"'PTRM input'!AY737","v":0},{"$f":"'PTRM input'!AZ737","v":0},{"$f":"'PTRM input'!BA737","v":0},{"$f":"'PTRM input'!BB737","v":0},{"$f":"'PTRM input'!BC737","v":0},{"$f":"'PTRM input'!BD737","v":0},{"$f":"'PTRM input'!BE737","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV659)","v":0},{"$f":"'PTRM input'!AW659","v":0},{"$f":"'PTRM input'!AX659","v":0},{"$f":"'PTRM input'!AY659","v":0},{"$f":"'PTRM input'!AZ659","v":0},{"$f":"'PTRM input'!BA659","v":0},{"$f":"'PTRM input'!AW737","v":0},{"$f":"'PTRM input'!AX737","v":0},{"$f":"'PTRM input'!AY737","v":0},{"$f":"'PTRM input'!AZ737","v":0},{"$f":"'PTRM input'!BA737","v":0},{"$f":"'PTRM input'!BB737","v":0},{"$f":"'PTRM input'!BC737","v":0},{"$f":"'PTRM input'!BD737","v":0},{"$f":"'PTRM input'!BE737","v":0},{"$f":"'PTRM input'!BF737","v":0},{"$f":"'PTRM input'!BG737","v":0},{"$f":"'PTRM input'!BH737","v":0},{"$f":"'PTRM input'!BI737","v":0},{"$f":"'PTRM input'!BJ737","v":0},{"$f":"'PTRM input'!BK737","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB659)","v":0},{"$f":"'PTRM input'!BC659","v":0},{"$f":"'PTRM input'!BD659","v":0},{"$f":"'PTRM input'!BE659","v":0},{"$f":"'PTRM input'!BF659","v":0},{"$f":"'PTRM input'!BG659","v":0},{"$f":"'PTRM input'!BC737","v":0},{"$f":"'PTRM input'!BD737","v":0},{"$f":"'PTRM input'!BE737","v":0},{"$f":"'PTRM input'!BF737","v":0},{"$f":"'PTRM input'!BG737","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH659)","v":0},{"$f":"'PTRM input'!BI659","v":0},{"$f":"'PTRM input'!BJ659","v":0},{"$f":"'PTRM input'!BK659","v":0},{"$f":"'PTRM input'!BL659","v":0},{"$f":"'PTRM input'!BM659","v":0},{"$f":"'PTRM input'!BI737","v":0},{"$f":"'PTRM input'!BJ737","v":0},{"$f":"'PTRM input'!BK737","v":0},{"$f":"'PTRM input'!BL737","v":0},{"$f":"'PTRM input'!BM737","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN659)","v":0},{"$f":"'PTRM input'!BO659","v":0},{"$f":"'PTRM input'!BP659","v":0},{"$f":"'PTRM input'!BQ659","v":0},{"$f":"'PTRM input'!BR659","v":0},{"$f":"'PTRM input'!BS659","v":0},{"$f":"'PTRM input'!BO737","v":0},{"$f":"'PTRM input'!BP737","v":0},{"$f":"'PTRM input'!BQ737","v":0},{"$f":"'PTRM input'!BR737","v":0},{"$f":"'PTRM input'!BS737","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT659)","v":0},{"$f":"'PTRM input'!BU659","v":0},{"$f":"'PTRM input'!BV659","v":0},{"$f":"'PTRM input'!BW659","v":0},{"$f":"'PTRM input'!BX659","v":0},{"$f":"'PTRM input'!BY659","v":0},{"$f":"'PTRM input'!BU737","v":0},{"$f":"'PTRM input'!BV737","v":0},{"$f":"'PTRM input'!BW737","v":0},{"$f":"'PTRM input'!BX737","v":0},{"$f":"'PTRM input'!BY737","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E660","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F660)","v":0},{"$f":"'PTRM input'!G660","v":0},{"$f":"'PTRM input'!H660","v":0},{"$f":"'PTRM input'!I660","v":0},{"$f":"'PTRM input'!J660","v":0},{"$f":"'PTRM input'!K660","v":0},{"$f":"'PTRM input'!G738","v":0},{"$f":"'PTRM input'!H738","v":0},{"$f":"'PTRM input'!I738","v":0},{"$f":"'PTRM input'!J738","v":0},{"$f":"'PTRM input'!K738","v":0},{"$f":"'PTRM input'!L738","v":0},{"$f":"'PTRM input'!M738","v":0},{"$f":"'PTRM input'!N738","v":0},{"$f":"'PTRM input'!O738","v":0},{"$f":"'PTRM input'!P738","v":0},{"$f":"'PTRM input'!Q738","v":0},{"$f":"'PTRM input'!R738","v":0},{"$f":"'PTRM input'!S738","v":0},{"$f":"'PTRM input'!T738","v":0},{"$f":"'PTRM input'!U738","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L660)","v":0},{"$f":"'PTRM input'!M660","v":0},{"$f":"'PTRM input'!N660","v":0},{"$f":"'PTRM input'!O660","v":0},{"$f":"'PTRM input'!P660","v":0},{"$f":"'PTRM input'!Q660","v":0},{"$f":"'PTRM input'!M738","v":0},{"$f":"'PTRM input'!N738","v":0},{"$f":"'PTRM input'!O738","v":0},{"$f":"'PTRM input'!P738","v":0},{"$f":"'PTRM input'!Q738","v":0},{"$f":"'PTRM input'!R738","v":0},{"$f":"'PTRM input'!S738","v":0},{"$f":"'PTRM input'!T738","v":0},{"$f":"'PTRM input'!U738","v":0},{"$f":"'PTRM input'!V738","v":0},{"$f":"'PTRM input'!W738","v":0},{"$f":"'PTRM input'!X738","v":0},{"$f":"'PTRM input'!Y738","v":0},{"$f":"'PTRM input'!Z738","v":0},{"$f":"'PTRM input'!AA738","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R660)","v":0},{"$f":"'PTRM input'!S660","v":0},{"$f":"'PTRM input'!T660","v":0},{"$f":"'PTRM input'!U660","v":0},{"$f":"'PTRM input'!V660","v":0},{"$f":"'PTRM input'!W660","v":0},{"$f":"'PTRM input'!S738","v":0},{"$f":"'PTRM input'!T738","v":0},{"$f":"'PTRM input'!U738","v":0},{"$f":"'PTRM input'!V738","v":0},{"$f":"'PTRM input'!W738","v":0},{"$f":"'PTRM input'!X738","v":0},{"$f":"'PTRM input'!Y738","v":0},{"$f":"'PTRM input'!Z738","v":0},{"$f":"'PTRM input'!AA738","v":0},{"$f":"'PTRM input'!AB738","v":0},{"$f":"'PTRM input'!AC738","v":0},{"$f":"'PTRM input'!AD738","v":0},{"$f":"'PTRM input'!AE738","v":0},{"$f":"'PTRM input'!AF738","v":0},{"$f":"'PTRM input'!AG738","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X660)","v":0},{"$f":"'PTRM input'!Y660","v":0},{"$f":"'PTRM input'!Z660","v":0},{"$f":"'PTRM input'!AA660","v":0},{"$f":"'PTRM input'!AB660","v":0},{"$f":"'PTRM input'!AC660","v":0},{"$f":"'PTRM input'!Y738","v":0},{"$f":"'PTRM input'!Z738","v":0},{"$f":"'PTRM input'!AA738","v":0},{"$f":"'PTRM input'!AB738","v":0},{"$f":"'PTRM input'!AC738","v":0},{"$f":"'PTRM input'!AD738","v":0},{"$f":"'PTRM input'!AE738","v":0},{"$f":"'PTRM input'!AF738","v":0},{"$f":"'PTRM input'!AG738","v":0},{"$f":"'PTRM input'!AH738","v":0},{"$f":"'PTRM input'!AI738","v":0},{"$f":"'PTRM input'!AJ738","v":0},{"$f":"'PTRM input'!AK738","v":0},{"$f":"'PTRM input'!AL738","v":0},{"$f":"'PTRM input'!AM738","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD660)","v":0},{"$f":"'PTRM input'!AE660","v":0},{"$f":"'PTRM input'!AF660","v":0},{"$f":"'PTRM input'!AG660","v":0},{"$f":"'PTRM input'!AH660","v":0},{"$f":"'PTRM input'!AI660","v":0},{"$f":"'PTRM input'!AE738","v":0},{"$f":"'PTRM input'!AF738","v":0},{"$f":"'PTRM input'!AG738","v":0},{"$f":"'PTRM input'!AH738","v":0},{"$f":"'PTRM input'!AI738","v":0},{"$f":"'PTRM input'!AJ738","v":0},{"$f":"'PTRM input'!AK738","v":0},{"$f":"'PTRM input'!AL738","v":0},{"$f":"'PTRM input'!AM738","v":0},{"$f":"'PTRM input'!AN738","v":0},{"$f":"'PTRM input'!AO738","v":0},{"$f":"'PTRM input'!AP738","v":0},{"$f":"'PTRM input'!AQ738","v":0},{"$f":"'PTRM input'!AR738","v":0},{"$f":"'PTRM input'!AS738","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ660)","v":0},{"$f":"'PTRM input'!AK660","v":0},{"$f":"'PTRM input'!AL660","v":0},{"$f":"'PTRM input'!AM660","v":0},{"$f":"'PTRM input'!AN660","v":0},{"$f":"'PTRM input'!AO660","v":0},{"$f":"'PTRM input'!AK738","v":0},{"$f":"'PTRM input'!AL738","v":0},{"$f":"'PTRM input'!AM738","v":0},{"$f":"'PTRM input'!AN738","v":0},{"$f":"'PTRM input'!AO738","v":0},{"$f":"'PTRM input'!AP738","v":0},{"$f":"'PTRM input'!AQ738","v":0},{"$f":"'PTRM input'!AR738","v":0},{"$f":"'PTRM input'!AS738","v":0},{"$f":"'PTRM input'!AT738","v":0},{"$f":"'PTRM input'!AU738","v":0},{"$f":"'PTRM input'!AV738","v":0},{"$f":"'PTRM input'!AW738","v":0},{"$f":"'PTRM input'!AX738","v":0},{"$f":"'PTRM input'!AY738","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP660)","v":0},{"$f":"'PTRM input'!AQ660","v":0},{"$f":"'PTRM input'!AR660","v":0},{"$f":"'PTRM input'!AS660","v":0},{"$f":"'PTRM input'!AT660","v":0},{"$f":"'PTRM input'!AU660","v":0},{"$f":"'PTRM input'!AQ738","v":0},{"$f":"'PTRM input'!AR738","v":0},{"$f":"'PTRM input'!AS738","v":0},{"$f":"'PTRM input'!AT738","v":0},{"$f":"'PTRM input'!AU738","v":0},{"$f":"'PTRM input'!AV738","v":0},{"$f":"'PTRM input'!AW738","v":0},{"$f":"'PTRM input'!AX738","v":0},{"$f":"'PTRM input'!AY738","v":0},{"$f":"'PTRM input'!AZ738","v":0},{"$f":"'PTRM input'!BA738","v":0},{"$f":"'PTRM input'!BB738","v":0},{"$f":"'PTRM input'!BC738","v":0},{"$f":"'PTRM input'!BD738","v":0},{"$f":"'PTRM input'!BE738","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV660)","v":0},{"$f":"'PTRM input'!AW660","v":0},{"$f":"'PTRM input'!AX660","v":0},{"$f":"'PTRM input'!AY660","v":0},{"$f":"'PTRM input'!AZ660","v":0},{"$f":"'PTRM input'!BA660","v":0},{"$f":"'PTRM input'!AW738","v":0},{"$f":"'PTRM input'!AX738","v":0},{"$f":"'PTRM input'!AY738","v":0},{"$f":"'PTRM input'!AZ738","v":0},{"$f":"'PTRM input'!BA738","v":0},{"$f":"'PTRM input'!BB738","v":0},{"$f":"'PTRM input'!BC738","v":0},{"$f":"'PTRM input'!BD738","v":0},{"$f":"'PTRM input'!BE738","v":0},{"$f":"'PTRM input'!BF738","v":0},{"$f":"'PTRM input'!BG738","v":0},{"$f":"'PTRM input'!BH738","v":0},{"$f":"'PTRM input'!BI738","v":0},{"$f":"'PTRM input'!BJ738","v":0},{"$f":"'PTRM input'!BK738","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB660)","v":0},{"$f":"'PTRM input'!BC660","v":0},{"$f":"'PTRM input'!BD660","v":0},{"$f":"'PTRM input'!BE660","v":0},{"$f":"'PTRM input'!BF660","v":0},{"$f":"'PTRM input'!BG660","v":0},{"$f":"'PTRM input'!BC738","v":0},{"$f":"'PTRM input'!BD738","v":0},{"$f":"'PTRM input'!BE738","v":0},{"$f":"'PTRM input'!BF738","v":0},{"$f":"'PTRM input'!BG738","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH660)","v":0},{"$f":"'PTRM input'!BI660","v":0},{"$f":"'PTRM input'!BJ660","v":0},{"$f":"'PTRM input'!BK660","v":0},{"$f":"'PTRM input'!BL660","v":0},{"$f":"'PTRM input'!BM660","v":0},{"$f":"'PTRM input'!BI738","v":0},{"$f":"'PTRM input'!BJ738","v":0},{"$f":"'PTRM input'!BK738","v":0},{"$f":"'PTRM input'!BL738","v":0},{"$f":"'PTRM input'!BM738","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN660)","v":0},{"$f":"'PTRM input'!BO660","v":0},{"$f":"'PTRM input'!BP660","v":0},{"$f":"'PTRM input'!BQ660","v":0},{"$f":"'PTRM input'!BR660","v":0},{"$f":"'PTRM input'!BS660","v":0},{"$f":"'PTRM input'!BO738","v":0},{"$f":"'PTRM input'!BP738","v":0},{"$f":"'PTRM input'!BQ738","v":0},{"$f":"'PTRM input'!BR738","v":0},{"$f":"'PTRM input'!BS738","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT660)","v":0},{"$f":"'PTRM input'!BU660","v":0},{"$f":"'PTRM input'!BV660","v":0},{"$f":"'PTRM input'!BW660","v":0},{"$f":"'PTRM input'!BX660","v":0},{"$f":"'PTRM input'!BY660","v":0},{"$f":"'PTRM input'!BU738","v":0},{"$f":"'PTRM input'!BV738","v":0},{"$f":"'PTRM input'!BW738","v":0},{"$f":"'PTRM input'!BX738","v":0},{"$f":"'PTRM input'!BY738","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E661","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F661)","v":0},{"$f":"'PTRM input'!G661","v":0},{"$f":"'PTRM input'!H661","v":0},{"$f":"'PTRM input'!I661","v":0},{"$f":"'PTRM input'!J661","v":0},{"$f":"'PTRM input'!K661","v":0},{"$f":"'PTRM input'!G739","v":0},{"$f":"'PTRM input'!H739","v":0},{"$f":"'PTRM input'!I739","v":0},{"$f":"'PTRM input'!J739","v":0},{"$f":"'PTRM input'!K739","v":0},{"$f":"'PTRM input'!L739","v":0},{"$f":"'PTRM input'!M739","v":0},{"$f":"'PTRM input'!N739","v":0},{"$f":"'PTRM input'!O739","v":0},{"$f":"'PTRM input'!P739","v":0},{"$f":"'PTRM input'!Q739","v":0},{"$f":"'PTRM input'!R739","v":0},{"$f":"'PTRM input'!S739","v":0},{"$f":"'PTRM input'!T739","v":0},{"$f":"'PTRM input'!U739","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L661)","v":0},{"$f":"'PTRM input'!M661","v":0},{"$f":"'PTRM input'!N661","v":0},{"$f":"'PTRM input'!O661","v":0},{"$f":"'PTRM input'!P661","v":0},{"$f":"'PTRM input'!Q661","v":0},{"$f":"'PTRM input'!M739","v":0},{"$f":"'PTRM input'!N739","v":0},{"$f":"'PTRM input'!O739","v":0},{"$f":"'PTRM input'!P739","v":0},{"$f":"'PTRM input'!Q739","v":0},{"$f":"'PTRM input'!R739","v":0},{"$f":"'PTRM input'!S739","v":0},{"$f":"'PTRM input'!T739","v":0},{"$f":"'PTRM input'!U739","v":0},{"$f":"'PTRM input'!V739","v":0},{"$f":"'PTRM input'!W739","v":0},{"$f":"'PTRM input'!X739","v":0},{"$f":"'PTRM input'!Y739","v":0},{"$f":"'PTRM input'!Z739","v":0},{"$f":"'PTRM input'!AA739","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R661)","v":0},{"$f":"'PTRM input'!S661","v":0},{"$f":"'PTRM input'!T661","v":0},{"$f":"'PTRM input'!U661","v":0},{"$f":"'PTRM input'!V661","v":0},{"$f":"'PTRM input'!W661","v":0},{"$f":"'PTRM input'!S739","v":0},{"$f":"'PTRM input'!T739","v":0},{"$f":"'PTRM input'!U739","v":0},{"$f":"'PTRM input'!V739","v":0},{"$f":"'PTRM input'!W739","v":0},{"$f":"'PTRM input'!X739","v":0},{"$f":"'PTRM input'!Y739","v":0},{"$f":"'PTRM input'!Z739","v":0},{"$f":"'PTRM input'!AA739","v":0},{"$f":"'PTRM input'!AB739","v":0},{"$f":"'PTRM input'!AC739","v":0},{"$f":"'PTRM input'!AD739","v":0},{"$f":"'PTRM input'!AE739","v":0},{"$f":"'PTRM input'!AF739","v":0},{"$f":"'PTRM input'!AG739","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X661)","v":0},{"$f":"'PTRM input'!Y661","v":0},{"$f":"'PTRM input'!Z661","v":0},{"$f":"'PTRM input'!AA661","v":0},{"$f":"'PTRM input'!AB661","v":0},{"$f":"'PTRM input'!AC661","v":0},{"$f":"'PTRM input'!Y739","v":0},{"$f":"'PTRM input'!Z739","v":0},{"$f":"'PTRM input'!AA739","v":0},{"$f":"'PTRM input'!AB739","v":0},{"$f":"'PTRM input'!AC739","v":0},{"$f":"'PTRM input'!AD739","v":0},{"$f":"'PTRM input'!AE739","v":0},{"$f":"'PTRM input'!AF739","v":0},{"$f":"'PTRM input'!AG739","v":0},{"$f":"'PTRM input'!AH739","v":0},{"$f":"'PTRM input'!AI739","v":0},{"$f":"'PTRM input'!AJ739","v":0},{"$f":"'PTRM input'!AK739","v":0},{"$f":"'PTRM input'!AL739","v":0},{"$f":"'PTRM input'!AM739","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD661)","v":0},{"$f":"'PTRM input'!AE661","v":0},{"$f":"'PTRM input'!AF661","v":0},{"$f":"'PTRM input'!AG661","v":0},{"$f":"'PTRM input'!AH661","v":0},{"$f":"'PTRM input'!AI661","v":0},{"$f":"'PTRM input'!AE739","v":0},{"$f":"'PTRM input'!AF739","v":0},{"$f":"'PTRM input'!AG739","v":0},{"$f":"'PTRM input'!AH739","v":0},{"$f":"'PTRM input'!AI739","v":0},{"$f":"'PTRM input'!AJ739","v":0},{"$f":"'PTRM input'!AK739","v":0},{"$f":"'PTRM input'!AL739","v":0},{"$f":"'PTRM input'!AM739","v":0},{"$f":"'PTRM input'!AN739","v":0},{"$f":"'PTRM input'!AO739","v":0},{"$f":"'PTRM input'!AP739","v":0},{"$f":"'PTRM input'!AQ739","v":0},{"$f":"'PTRM input'!AR739","v":0},{"$f":"'PTRM input'!AS739","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ661)","v":0},{"$f":"'PTRM input'!AK661","v":0},{"$f":"'PTRM input'!AL661","v":0},{"$f":"'PTRM input'!AM661","v":0},{"$f":"'PTRM input'!AN661","v":0},{"$f":"'PTRM input'!AO661","v":0},{"$f":"'PTRM input'!AK739","v":0},{"$f":"'PTRM input'!AL739","v":0},{"$f":"'PTRM input'!AM739","v":0},{"$f":"'PTRM input'!AN739","v":0},{"$f":"'PTRM input'!AO739","v":0},{"$f":"'PTRM input'!AP739","v":0},{"$f":"'PTRM input'!AQ739","v":0},{"$f":"'PTRM input'!AR739","v":0},{"$f":"'PTRM input'!AS739","v":0},{"$f":"'PTRM input'!AT739","v":0},{"$f":"'PTRM input'!AU739","v":0},{"$f":"'PTRM input'!AV739","v":0},{"$f":"'PTRM input'!AW739","v":0},{"$f":"'PTRM input'!AX739","v":0},{"$f":"'PTRM input'!AY739","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP661)","v":0},{"$f":"'PTRM input'!AQ661","v":0},{"$f":"'PTRM input'!AR661","v":0},{"$f":"'PTRM input'!AS661","v":0},{"$f":"'PTRM input'!AT661","v":0},{"$f":"'PTRM input'!AU661","v":0},{"$f":"'PTRM input'!AQ739","v":0},{"$f":"'PTRM input'!AR739","v":0},{"$f":"'PTRM input'!AS739","v":0},{"$f":"'PTRM input'!AT739","v":0},{"$f":"'PTRM input'!AU739","v":0},{"$f":"'PTRM input'!AV739","v":0},{"$f":"'PTRM input'!AW739","v":0},{"$f":"'PTRM input'!AX739","v":0},{"$f":"'PTRM input'!AY739","v":0},{"$f":"'PTRM input'!AZ739","v":0},{"$f":"'PTRM input'!BA739","v":0},{"$f":"'PTRM input'!BB739","v":0},{"$f":"'PTRM input'!BC739","v":0},{"$f":"'PTRM input'!BD739","v":0},{"$f":"'PTRM input'!BE739","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV661)","v":0},{"$f":"'PTRM input'!AW661","v":0},{"$f":"'PTRM input'!AX661","v":0},{"$f":"'PTRM input'!AY661","v":0},{"$f":"'PTRM input'!AZ661","v":0},{"$f":"'PTRM input'!BA661","v":0},{"$f":"'PTRM input'!AW739","v":0},{"$f":"'PTRM input'!AX739","v":0},{"$f":"'PTRM input'!AY739","v":0},{"$f":"'PTRM input'!AZ739","v":0},{"$f":"'PTRM input'!BA739","v":0},{"$f":"'PTRM input'!BB739","v":0},{"$f":"'PTRM input'!BC739","v":0},{"$f":"'PTRM input'!BD739","v":0},{"$f":"'PTRM input'!BE739","v":0},{"$f":"'PTRM input'!BF739","v":0},{"$f":"'PTRM input'!BG739","v":0},{"$f":"'PTRM input'!BH739","v":0},{"$f":"'PTRM input'!BI739","v":0},{"$f":"'PTRM input'!BJ739","v":0},{"$f":"'PTRM input'!BK739","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB661)","v":0},{"$f":"'PTRM input'!BC661","v":0},{"$f":"'PTRM input'!BD661","v":0},{"$f":"'PTRM input'!BE661","v":0},{"$f":"'PTRM input'!BF661","v":0},{"$f":"'PTRM input'!BG661","v":0},{"$f":"'PTRM input'!BC739","v":0},{"$f":"'PTRM input'!BD739","v":0},{"$f":"'PTRM input'!BE739","v":0},{"$f":"'PTRM input'!BF739","v":0},{"$f":"'PTRM input'!BG739","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH661)","v":0},{"$f":"'PTRM input'!BI661","v":0},{"$f":"'PTRM input'!BJ661","v":0},{"$f":"'PTRM input'!BK661","v":0},{"$f":"'PTRM input'!BL661","v":0},{"$f":"'PTRM input'!BM661","v":0},{"$f":"'PTRM input'!BI739","v":0},{"$f":"'PTRM input'!BJ739","v":0},{"$f":"'PTRM input'!BK739","v":0},{"$f":"'PTRM input'!BL739","v":0},{"$f":"'PTRM input'!BM739","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN661)","v":0},{"$f":"'PTRM input'!BO661","v":0},{"$f":"'PTRM input'!BP661","v":0},{"$f":"'PTRM input'!BQ661","v":0},{"$f":"'PTRM input'!BR661","v":0},{"$f":"'PTRM input'!BS661","v":0},{"$f":"'PTRM input'!BO739","v":0},{"$f":"'PTRM input'!BP739","v":0},{"$f":"'PTRM input'!BQ739","v":0},{"$f":"'PTRM input'!BR739","v":0},{"$f":"'PTRM input'!BS739","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT661)","v":0},{"$f":"'PTRM input'!BU661","v":0},{"$f":"'PTRM input'!BV661","v":0},{"$f":"'PTRM input'!BW661","v":0},{"$f":"'PTRM input'!BX661","v":0},{"$f":"'PTRM input'!BY661","v":0},{"$f":"'PTRM input'!BU739","v":0},{"$f":"'PTRM input'!BV739","v":0},{"$f":"'PTRM input'!BW739","v":0},{"$f":"'PTRM input'!BX739","v":0},{"$f":"'PTRM input'!BY739","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E662","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F662)","v":0},{"$f":"'PTRM input'!G662","v":0},{"$f":"'PTRM input'!H662","v":0},{"$f":"'PTRM input'!I662","v":0},{"$f":"'PTRM input'!J662","v":0},{"$f":"'PTRM input'!K662","v":0},{"$f":"'PTRM input'!G740","v":0},{"$f":"'PTRM input'!H740","v":0},{"$f":"'PTRM input'!I740","v":0},{"$f":"'PTRM input'!J740","v":0},{"$f":"'PTRM input'!K740","v":0},{"$f":"'PTRM input'!L740","v":0},{"$f":"'PTRM input'!M740","v":0},{"$f":"'PTRM input'!N740","v":0},{"$f":"'PTRM input'!O740","v":0},{"$f":"'PTRM input'!P740","v":0},{"$f":"'PTRM input'!Q740","v":0},{"$f":"'PTRM input'!R740","v":0},{"$f":"'PTRM input'!S740","v":0},{"$f":"'PTRM input'!T740","v":0},{"$f":"'PTRM input'!U740","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L662)","v":0},{"$f":"'PTRM input'!M662","v":0},{"$f":"'PTRM input'!N662","v":0},{"$f":"'PTRM input'!O662","v":0},{"$f":"'PTRM input'!P662","v":0},{"$f":"'PTRM input'!Q662","v":0},{"$f":"'PTRM input'!M740","v":0},{"$f":"'PTRM input'!N740","v":0},{"$f":"'PTRM input'!O740","v":0},{"$f":"'PTRM input'!P740","v":0},{"$f":"'PTRM input'!Q740","v":0},{"$f":"'PTRM input'!R740","v":0},{"$f":"'PTRM input'!S740","v":0},{"$f":"'PTRM input'!T740","v":0},{"$f":"'PTRM input'!U740","v":0},{"$f":"'PTRM input'!V740","v":0},{"$f":"'PTRM input'!W740","v":0},{"$f":"'PTRM input'!X740","v":0},{"$f":"'PTRM input'!Y740","v":0},{"$f":"'PTRM input'!Z740","v":0},{"$f":"'PTRM input'!AA740","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R662)","v":0},{"$f":"'PTRM input'!S662","v":0},{"$f":"'PTRM input'!T662","v":0},{"$f":"'PTRM input'!U662","v":0},{"$f":"'PTRM input'!V662","v":0},{"$f":"'PTRM input'!W662","v":0},{"$f":"'PTRM input'!S740","v":0},{"$f":"'PTRM input'!T740","v":0},{"$f":"'PTRM input'!U740","v":0},{"$f":"'PTRM input'!V740","v":0},{"$f":"'PTRM input'!W740","v":0},{"$f":"'PTRM input'!X740","v":0},{"$f":"'PTRM input'!Y740","v":0},{"$f":"'PTRM input'!Z740","v":0},{"$f":"'PTRM input'!AA740","v":0},{"$f":"'PTRM input'!AB740","v":0},{"$f":"'PTRM input'!AC740","v":0},{"$f":"'PTRM input'!AD740","v":0},{"$f":"'PTRM input'!AE740","v":0},{"$f":"'PTRM input'!AF740","v":0},{"$f":"'PTRM input'!AG740","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X662)","v":0},{"$f":"'PTRM input'!Y662","v":0},{"$f":"'PTRM input'!Z662","v":0},{"$f":"'PTRM input'!AA662","v":0},{"$f":"'PTRM input'!AB662","v":0},{"$f":"'PTRM input'!AC662","v":0},{"$f":"'PTRM input'!Y740","v":0},{"$f":"'PTRM input'!Z740","v":0},{"$f":"'PTRM input'!AA740","v":0},{"$f":"'PTRM input'!AB740","v":0},{"$f":"'PTRM input'!AC740","v":0},{"$f":"'PTRM input'!AD740","v":0},{"$f":"'PTRM input'!AE740","v":0},{"$f":"'PTRM input'!AF740","v":0},{"$f":"'PTRM input'!AG740","v":0},{"$f":"'PTRM input'!AH740","v":0},{"$f":"'PTRM input'!AI740","v":0},{"$f":"'PTRM input'!AJ740","v":0},{"$f":"'PTRM input'!AK740","v":0},{"$f":"'PTRM input'!AL740","v":0},{"$f":"'PTRM input'!AM740","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD662)","v":0},{"$f":"'PTRM input'!AE662","v":0},{"$f":"'PTRM input'!AF662","v":0},{"$f":"'PTRM input'!AG662","v":0},{"$f":"'PTRM input'!AH662","v":0},{"$f":"'PTRM input'!AI662","v":0},{"$f":"'PTRM input'!AE740","v":0},{"$f":"'PTRM input'!AF740","v":0},{"$f":"'PTRM input'!AG740","v":0},{"$f":"'PTRM input'!AH740","v":0},{"$f":"'PTRM input'!AI740","v":0},{"$f":"'PTRM input'!AJ740","v":0},{"$f":"'PTRM input'!AK740","v":0},{"$f":"'PTRM input'!AL740","v":0},{"$f":"'PTRM input'!AM740","v":0},{"$f":"'PTRM input'!AN740","v":0},{"$f":"'PTRM input'!AO740","v":0},{"$f":"'PTRM input'!AP740","v":0},{"$f":"'PTRM input'!AQ740","v":0},{"$f":"'PTRM input'!AR740","v":0},{"$f":"'PTRM input'!AS740","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ662)","v":0},{"$f":"'PTRM input'!AK662","v":0},{"$f":"'PTRM input'!AL662","v":0},{"$f":"'PTRM input'!AM662","v":0},{"$f":"'PTRM input'!AN662","v":0},{"$f":"'PTRM input'!AO662","v":0},{"$f":"'PTRM input'!AK740","v":0},{"$f":"'PTRM input'!AL740","v":0},{"$f":"'PTRM input'!AM740","v":0},{"$f":"'PTRM input'!AN740","v":0},{"$f":"'PTRM input'!AO740","v":0},{"$f":"'PTRM input'!AP740","v":0},{"$f":"'PTRM input'!AQ740","v":0},{"$f":"'PTRM input'!AR740","v":0},{"$f":"'PTRM input'!AS740","v":0},{"$f":"'PTRM input'!AT740","v":0},{"$f":"'PTRM input'!AU740","v":0},{"$f":"'PTRM input'!AV740","v":0},{"$f":"'PTRM input'!AW740","v":0},{"$f":"'PTRM input'!AX740","v":0},{"$f":"'PTRM input'!AY740","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP662)","v":0},{"$f":"'PTRM input'!AQ662","v":0},{"$f":"'PTRM input'!AR662","v":0},{"$f":"'PTRM input'!AS662","v":0},{"$f":"'PTRM input'!AT662","v":0},{"$f":"'PTRM input'!AU662","v":0},{"$f":"'PTRM input'!AQ740","v":0},{"$f":"'PTRM input'!AR740","v":0},{"$f":"'PTRM input'!AS740","v":0},{"$f":"'PTRM input'!AT740","v":0},{"$f":"'PTRM input'!AU740","v":0},{"$f":"'PTRM input'!AV740","v":0},{"$f":"'PTRM input'!AW740","v":0},{"$f":"'PTRM input'!AX740","v":0},{"$f":"'PTRM input'!AY740","v":0},{"$f":"'PTRM input'!AZ740","v":0},{"$f":"'PTRM input'!BA740","v":0},{"$f":"'PTRM input'!BB740","v":0},{"$f":"'PTRM input'!BC740","v":0},{"$f":"'PTRM input'!BD740","v":0},{"$f":"'PTRM input'!BE740","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV662)","v":0},{"$f":"'PTRM input'!AW662","v":0},{"$f":"'PTRM input'!AX662","v":0},{"$f":"'PTRM input'!AY662","v":0},{"$f":"'PTRM input'!AZ662","v":0},{"$f":"'PTRM input'!BA662","v":0},{"$f":"'PTRM input'!AW740","v":0},{"$f":"'PTRM input'!AX740","v":0},{"$f":"'PTRM input'!AY740","v":0},{"$f":"'PTRM input'!AZ740","v":0},{"$f":"'PTRM input'!BA740","v":0},{"$f":"'PTRM input'!BB740","v":0},{"$f":"'PTRM input'!BC740","v":0},{"$f":"'PTRM input'!BD740","v":0},{"$f":"'PTRM input'!BE740","v":0},{"$f":"'PTRM input'!BF740","v":0},{"$f":"'PTRM input'!BG740","v":0},{"$f":"'PTRM input'!BH740","v":0},{"$f":"'PTRM input'!BI740","v":0},{"$f":"'PTRM input'!BJ740","v":0},{"$f":"'PTRM input'!BK740","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB662)","v":0},{"$f":"'PTRM input'!BC662","v":0},{"$f":"'PTRM input'!BD662","v":0},{"$f":"'PTRM input'!BE662","v":0},{"$f":"'PTRM input'!BF662","v":0},{"$f":"'PTRM input'!BG662","v":0},{"$f":"'PTRM input'!BC740","v":0},{"$f":"'PTRM input'!BD740","v":0},{"$f":"'PTRM input'!BE740","v":0},{"$f":"'PTRM input'!BF740","v":0},{"$f":"'PTRM input'!BG740","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH662)","v":0},{"$f":"'PTRM input'!BI662","v":0},{"$f":"'PTRM input'!BJ662","v":0},{"$f":"'PTRM input'!BK662","v":0},{"$f":"'PTRM input'!BL662","v":0},{"$f":"'PTRM input'!BM662","v":0},{"$f":"'PTRM input'!BI740","v":0},{"$f":"'PTRM input'!BJ740","v":0},{"$f":"'PTRM input'!BK740","v":0},{"$f":"'PTRM input'!BL740","v":0},{"$f":"'PTRM input'!BM740","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN662)","v":0},{"$f":"'PTRM input'!BO662","v":0},{"$f":"'PTRM input'!BP662","v":0},{"$f":"'PTRM input'!BQ662","v":0},{"$f":"'PTRM input'!BR662","v":0},{"$f":"'PTRM input'!BS662","v":0},{"$f":"'PTRM input'!BO740","v":0},{"$f":"'PTRM input'!BP740","v":0},{"$f":"'PTRM input'!BQ740","v":0},{"$f":"'PTRM input'!BR740","v":0},{"$f":"'PTRM input'!BS740","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT662)","v":0},{"$f":"'PTRM input'!BU662","v":0},{"$f":"'PTRM input'!BV662","v":0},{"$f":"'PTRM input'!BW662","v":0},{"$f":"'PTRM input'!BX662","v":0},{"$f":"'PTRM input'!BY662","v":0},{"$f":"'PTRM input'!BU740","v":0},{"$f":"'PTRM input'!BV740","v":0},{"$f":"'PTRM input'!BW740","v":0},{"$f":"'PTRM input'!BX740","v":0},{"$f":"'PTRM input'!BY740","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E663","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F663)","v":0},{"$f":"'PTRM input'!G663","v":0},{"$f":"'PTRM input'!H663","v":0},{"$f":"'PTRM input'!I663","v":0},{"$f":"'PTRM input'!J663","v":0},{"$f":"'PTRM input'!K663","v":0},{"$f":"'PTRM input'!G741","v":0},{"$f":"'PTRM input'!H741","v":0},{"$f":"'PTRM input'!I741","v":0},{"$f":"'PTRM input'!J741","v":0},{"$f":"'PTRM input'!K741","v":0},{"$f":"'PTRM input'!L741","v":0},{"$f":"'PTRM input'!M741","v":0},{"$f":"'PTRM input'!N741","v":0},{"$f":"'PTRM input'!O741","v":0},{"$f":"'PTRM input'!P741","v":0},{"$f":"'PTRM input'!Q741","v":0},{"$f":"'PTRM input'!R741","v":0},{"$f":"'PTRM input'!S741","v":0},{"$f":"'PTRM input'!T741","v":0},{"$f":"'PTRM input'!U741","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L663)","v":0},{"$f":"'PTRM input'!M663","v":0},{"$f":"'PTRM input'!N663","v":0},{"$f":"'PTRM input'!O663","v":0},{"$f":"'PTRM input'!P663","v":0},{"$f":"'PTRM input'!Q663","v":0},{"$f":"'PTRM input'!M741","v":0},{"$f":"'PTRM input'!N741","v":0},{"$f":"'PTRM input'!O741","v":0},{"$f":"'PTRM input'!P741","v":0},{"$f":"'PTRM input'!Q741","v":0},{"$f":"'PTRM input'!R741","v":0},{"$f":"'PTRM input'!S741","v":0},{"$f":"'PTRM input'!T741","v":0},{"$f":"'PTRM input'!U741","v":0},{"$f":"'PTRM input'!V741","v":0},{"$f":"'PTRM input'!W741","v":0},{"$f":"'PTRM input'!X741","v":0},{"$f":"'PTRM input'!Y741","v":0},{"$f":"'PTRM input'!Z741","v":0},{"$f":"'PTRM input'!AA741","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R663)","v":0},{"$f":"'PTRM input'!S663","v":0},{"$f":"'PTRM input'!T663","v":0},{"$f":"'PTRM input'!U663","v":0},{"$f":"'PTRM input'!V663","v":0},{"$f":"'PTRM input'!W663","v":0},{"$f":"'PTRM input'!S741","v":0},{"$f":"'PTRM input'!T741","v":0},{"$f":"'PTRM input'!U741","v":0},{"$f":"'PTRM input'!V741","v":0},{"$f":"'PTRM input'!W741","v":0},{"$f":"'PTRM input'!X741","v":0},{"$f":"'PTRM input'!Y741","v":0},{"$f":"'PTRM input'!Z741","v":0},{"$f":"'PTRM input'!AA741","v":0},{"$f":"'PTRM input'!AB741","v":0},{"$f":"'PTRM input'!AC741","v":0},{"$f":"'PTRM input'!AD741","v":0},{"$f":"'PTRM input'!AE741","v":0},{"$f":"'PTRM input'!AF741","v":0},{"$f":"'PTRM input'!AG741","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X663)","v":0},{"$f":"'PTRM input'!Y663","v":0},{"$f":"'PTRM input'!Z663","v":0},{"$f":"'PTRM input'!AA663","v":0},{"$f":"'PTRM input'!AB663","v":0},{"$f":"'PTRM input'!AC663","v":0},{"$f":"'PTRM input'!Y741","v":0},{"$f":"'PTRM input'!Z741","v":0},{"$f":"'PTRM input'!AA741","v":0},{"$f":"'PTRM input'!AB741","v":0},{"$f":"'PTRM input'!AC741","v":0},{"$f":"'PTRM input'!AD741","v":0},{"$f":"'PTRM input'!AE741","v":0},{"$f":"'PTRM input'!AF741","v":0},{"$f":"'PTRM input'!AG741","v":0},{"$f":"'PTRM input'!AH741","v":0},{"$f":"'PTRM input'!AI741","v":0},{"$f":"'PTRM input'!AJ741","v":0},{"$f":"'PTRM input'!AK741","v":0},{"$f":"'PTRM input'!AL741","v":0},{"$f":"'PTRM input'!AM741","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD663)","v":0},{"$f":"'PTRM input'!AE663","v":0},{"$f":"'PTRM input'!AF663","v":0},{"$f":"'PTRM input'!AG663","v":0},{"$f":"'PTRM input'!AH663","v":0},{"$f":"'PTRM input'!AI663","v":0},{"$f":"'PTRM input'!AE741","v":0},{"$f":"'PTRM input'!AF741","v":0},{"$f":"'PTRM input'!AG741","v":0},{"$f":"'PTRM input'!AH741","v":0},{"$f":"'PTRM input'!AI741","v":0},{"$f":"'PTRM input'!AJ741","v":0},{"$f":"'PTRM input'!AK741","v":0},{"$f":"'PTRM input'!AL741","v":0},{"$f":"'PTRM input'!AM741","v":0},{"$f":"'PTRM input'!AN741","v":0},{"$f":"'PTRM input'!AO741","v":0},{"$f":"'PTRM input'!AP741","v":0},{"$f":"'PTRM input'!AQ741","v":0},{"$f":"'PTRM input'!AR741","v":0},{"$f":"'PTRM input'!AS741","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ663)","v":0},{"$f":"'PTRM input'!AK663","v":0},{"$f":"'PTRM input'!AL663","v":0},{"$f":"'PTRM input'!AM663","v":0},{"$f":"'PTRM input'!AN663","v":0},{"$f":"'PTRM input'!AO663","v":0},{"$f":"'PTRM input'!AK741","v":0},{"$f":"'PTRM input'!AL741","v":0},{"$f":"'PTRM input'!AM741","v":0},{"$f":"'PTRM input'!AN741","v":0},{"$f":"'PTRM input'!AO741","v":0},{"$f":"'PTRM input'!AP741","v":0},{"$f":"'PTRM input'!AQ741","v":0},{"$f":"'PTRM input'!AR741","v":0},{"$f":"'PTRM input'!AS741","v":0},{"$f":"'PTRM input'!AT741","v":0},{"$f":"'PTRM input'!AU741","v":0},{"$f":"'PTRM input'!AV741","v":0},{"$f":"'PTRM input'!AW741","v":0},{"$f":"'PTRM input'!AX741","v":0},{"$f":"'PTRM input'!AY741","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP663)","v":0},{"$f":"'PTRM input'!AQ663","v":0},{"$f":"'PTRM input'!AR663","v":0},{"$f":"'PTRM input'!AS663","v":0},{"$f":"'PTRM input'!AT663","v":0},{"$f":"'PTRM input'!AU663","v":0},{"$f":"'PTRM input'!AQ741","v":0},{"$f":"'PTRM input'!AR741","v":0},{"$f":"'PTRM input'!AS741","v":0},{"$f":"'PTRM input'!AT741","v":0},{"$f":"'PTRM input'!AU741","v":0},{"$f":"'PTRM input'!AV741","v":0},{"$f":"'PTRM input'!AW741","v":0},{"$f":"'PTRM input'!AX741","v":0},{"$f":"'PTRM input'!AY741","v":0},{"$f":"'PTRM input'!AZ741","v":0},{"$f":"'PTRM input'!BA741","v":0},{"$f":"'PTRM input'!BB741","v":0},{"$f":"'PTRM input'!BC741","v":0},{"$f":"'PTRM input'!BD741","v":0},{"$f":"'PTRM input'!BE741","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV663)","v":0},{"$f":"'PTRM input'!AW663","v":0},{"$f":"'PTRM input'!AX663","v":0},{"$f":"'PTRM input'!AY663","v":0},{"$f":"'PTRM input'!AZ663","v":0},{"$f":"'PTRM input'!BA663","v":0},{"$f":"'PTRM input'!AW741","v":0},{"$f":"'PTRM input'!AX741","v":0},{"$f":"'PTRM input'!AY741","v":0},{"$f":"'PTRM input'!AZ741","v":0},{"$f":"'PTRM input'!BA741","v":0},{"$f":"'PTRM input'!BB741","v":0},{"$f":"'PTRM input'!BC741","v":0},{"$f":"'PTRM input'!BD741","v":0},{"$f":"'PTRM input'!BE741","v":0},{"$f":"'PTRM input'!BF741","v":0},{"$f":"'PTRM input'!BG741","v":0},{"$f":"'PTRM input'!BH741","v":0},{"$f":"'PTRM input'!BI741","v":0},{"$f":"'PTRM input'!BJ741","v":0},{"$f":"'PTRM input'!BK741","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB663)","v":0},{"$f":"'PTRM input'!BC663","v":0},{"$f":"'PTRM input'!BD663","v":0},{"$f":"'PTRM input'!BE663","v":0},{"$f":"'PTRM input'!BF663","v":0},{"$f":"'PTRM input'!BG663","v":0},{"$f":"'PTRM input'!BC741","v":0},{"$f":"'PTRM input'!BD741","v":0},{"$f":"'PTRM input'!BE741","v":0},{"$f":"'PTRM input'!BF741","v":0},{"$f":"'PTRM input'!BG741","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH663)","v":0},{"$f":"'PTRM input'!BI663","v":0},{"$f":"'PTRM input'!BJ663","v":0},{"$f":"'PTRM input'!BK663","v":0},{"$f":"'PTRM input'!BL663","v":0},{"$f":"'PTRM input'!BM663","v":0},{"$f":"'PTRM input'!BI741","v":0},{"$f":"'PTRM input'!BJ741","v":0},{"$f":"'PTRM input'!BK741","v":0},{"$f":"'PTRM input'!BL741","v":0},{"$f":"'PTRM input'!BM741","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN663)","v":0},{"$f":"'PTRM input'!BO663","v":0},{"$f":"'PTRM input'!BP663","v":0},{"$f":"'PTRM input'!BQ663","v":0},{"$f":"'PTRM input'!BR663","v":0},{"$f":"'PTRM input'!BS663","v":0},{"$f":"'PTRM input'!BO741","v":0},{"$f":"'PTRM input'!BP741","v":0},{"$f":"'PTRM input'!BQ741","v":0},{"$f":"'PTRM input'!BR741","v":0},{"$f":"'PTRM input'!BS741","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT663)","v":0},{"$f":"'PTRM input'!BU663","v":0},{"$f":"'PTRM input'!BV663","v":0},{"$f":"'PTRM input'!BW663","v":0},{"$f":"'PTRM input'!BX663","v":0},{"$f":"'PTRM input'!BY663","v":0},{"$f":"'PTRM input'!BU741","v":0},{"$f":"'PTRM input'!BV741","v":0},{"$f":"'PTRM input'!BW741","v":0},{"$f":"'PTRM input'!BX741","v":0},{"$f":"'PTRM input'!BY741","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E664","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F664)","v":0},{"$f":"'PTRM input'!G664","v":0},{"$f":"'PTRM input'!H664","v":0},{"$f":"'PTRM input'!I664","v":0},{"$f":"'PTRM input'!J664","v":0},{"$f":"'PTRM input'!K664","v":0},{"$f":"'PTRM input'!G742","v":0},{"$f":"'PTRM input'!H742","v":0},{"$f":"'PTRM input'!I742","v":0},{"$f":"'PTRM input'!J742","v":0},{"$f":"'PTRM input'!K742","v":0},{"$f":"'PTRM input'!L742","v":0},{"$f":"'PTRM input'!M742","v":0},{"$f":"'PTRM input'!N742","v":0},{"$f":"'PTRM input'!O742","v":0},{"$f":"'PTRM input'!P742","v":0},{"$f":"'PTRM input'!Q742","v":0},{"$f":"'PTRM input'!R742","v":0},{"$f":"'PTRM input'!S742","v":0},{"$f":"'PTRM input'!T742","v":0},{"$f":"'PTRM input'!U742","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L664)","v":0},{"$f":"'PTRM input'!M664","v":0},{"$f":"'PTRM input'!N664","v":0},{"$f":"'PTRM input'!O664","v":0},{"$f":"'PTRM input'!P664","v":0},{"$f":"'PTRM input'!Q664","v":0},{"$f":"'PTRM input'!M742","v":0},{"$f":"'PTRM input'!N742","v":0},{"$f":"'PTRM input'!O742","v":0},{"$f":"'PTRM input'!P742","v":0},{"$f":"'PTRM input'!Q742","v":0},{"$f":"'PTRM input'!R742","v":0},{"$f":"'PTRM input'!S742","v":0},{"$f":"'PTRM input'!T742","v":0},{"$f":"'PTRM input'!U742","v":0},{"$f":"'PTRM input'!V742","v":0},{"$f":"'PTRM input'!W742","v":0},{"$f":"'PTRM input'!X742","v":0},{"$f":"'PTRM input'!Y742","v":0},{"$f":"'PTRM input'!Z742","v":0},{"$f":"'PTRM input'!AA742","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R664)","v":0},{"$f":"'PTRM input'!S664","v":0},{"$f":"'PTRM input'!T664","v":0},{"$f":"'PTRM input'!U664","v":0},{"$f":"'PTRM input'!V664","v":0},{"$f":"'PTRM input'!W664","v":0},{"$f":"'PTRM input'!S742","v":0},{"$f":"'PTRM input'!T742","v":0},{"$f":"'PTRM input'!U742","v":0},{"$f":"'PTRM input'!V742","v":0},{"$f":"'PTRM input'!W742","v":0},{"$f":"'PTRM input'!X742","v":0},{"$f":"'PTRM input'!Y742","v":0},{"$f":"'PTRM input'!Z742","v":0},{"$f":"'PTRM input'!AA742","v":0},{"$f":"'PTRM input'!AB742","v":0},{"$f":"'PTRM input'!AC742","v":0},{"$f":"'PTRM input'!AD742","v":0},{"$f":"'PTRM input'!AE742","v":0},{"$f":"'PTRM input'!AF742","v":0},{"$f":"'PTRM input'!AG742","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X664)","v":0},{"$f":"'PTRM input'!Y664","v":0},{"$f":"'PTRM input'!Z664","v":0},{"$f":"'PTRM input'!AA664","v":0},{"$f":"'PTRM input'!AB664","v":0},{"$f":"'PTRM input'!AC664","v":0},{"$f":"'PTRM input'!Y742","v":0},{"$f":"'PTRM input'!Z742","v":0},{"$f":"'PTRM input'!AA742","v":0},{"$f":"'PTRM input'!AB742","v":0},{"$f":"'PTRM input'!AC742","v":0},{"$f":"'PTRM input'!AD742","v":0},{"$f":"'PTRM input'!AE742","v":0},{"$f":"'PTRM input'!AF742","v":0},{"$f":"'PTRM input'!AG742","v":0},{"$f":"'PTRM input'!AH742","v":0},{"$f":"'PTRM input'!AI742","v":0},{"$f":"'PTRM input'!AJ742","v":0},{"$f":"'PTRM input'!AK742","v":0},{"$f":"'PTRM input'!AL742","v":0},{"$f":"'PTRM input'!AM742","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD664)","v":0},{"$f":"'PTRM input'!AE664","v":0},{"$f":"'PTRM input'!AF664","v":0},{"$f":"'PTRM input'!AG664","v":0},{"$f":"'PTRM input'!AH664","v":0},{"$f":"'PTRM input'!AI664","v":0},{"$f":"'PTRM input'!AE742","v":0},{"$f":"'PTRM input'!AF742","v":0},{"$f":"'PTRM input'!AG742","v":0},{"$f":"'PTRM input'!AH742","v":0},{"$f":"'PTRM input'!AI742","v":0},{"$f":"'PTRM input'!AJ742","v":0},{"$f":"'PTRM input'!AK742","v":0},{"$f":"'PTRM input'!AL742","v":0},{"$f":"'PTRM input'!AM742","v":0},{"$f":"'PTRM input'!AN742","v":0},{"$f":"'PTRM input'!AO742","v":0},{"$f":"'PTRM input'!AP742","v":0},{"$f":"'PTRM input'!AQ742","v":0},{"$f":"'PTRM input'!AR742","v":0},{"$f":"'PTRM input'!AS742","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ664)","v":0},{"$f":"'PTRM input'!AK664","v":0},{"$f":"'PTRM input'!AL664","v":0},{"$f":"'PTRM input'!AM664","v":0},{"$f":"'PTRM input'!AN664","v":0},{"$f":"'PTRM input'!AO664","v":0},{"$f":"'PTRM input'!AK742","v":0},{"$f":"'PTRM input'!AL742","v":0},{"$f":"'PTRM input'!AM742","v":0},{"$f":"'PTRM input'!AN742","v":0},{"$f":"'PTRM input'!AO742","v":0},{"$f":"'PTRM input'!AP742","v":0},{"$f":"'PTRM input'!AQ742","v":0},{"$f":"'PTRM input'!AR742","v":0},{"$f":"'PTRM input'!AS742","v":0},{"$f":"'PTRM input'!AT742","v":0},{"$f":"'PTRM input'!AU742","v":0},{"$f":"'PTRM input'!AV742","v":0},{"$f":"'PTRM input'!AW742","v":0},{"$f":"'PTRM input'!AX742","v":0},{"$f":"'PTRM input'!AY742","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP664)","v":0},{"$f":"'PTRM input'!AQ664","v":0},{"$f":"'PTRM input'!AR664","v":0},{"$f":"'PTRM input'!AS664","v":0},{"$f":"'PTRM input'!AT664","v":0},{"$f":"'PTRM input'!AU664","v":0},{"$f":"'PTRM input'!AQ742","v":0},{"$f":"'PTRM input'!AR742","v":0},{"$f":"'PTRM input'!AS742","v":0},{"$f":"'PTRM input'!AT742","v":0},{"$f":"'PTRM input'!AU742","v":0},{"$f":"'PTRM input'!AV742","v":0},{"$f":"'PTRM input'!AW742","v":0},{"$f":"'PTRM input'!AX742","v":0},{"$f":"'PTRM input'!AY742","v":0},{"$f":"'PTRM input'!AZ742","v":0},{"$f":"'PTRM input'!BA742","v":0},{"$f":"'PTRM input'!BB742","v":0},{"$f":"'PTRM input'!BC742","v":0},{"$f":"'PTRM input'!BD742","v":0},{"$f":"'PTRM input'!BE742","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV664)","v":0},{"$f":"'PTRM input'!AW664","v":0},{"$f":"'PTRM input'!AX664","v":0},{"$f":"'PTRM input'!AY664","v":0},{"$f":"'PTRM input'!AZ664","v":0},{"$f":"'PTRM input'!BA664","v":0},{"$f":"'PTRM input'!AW742","v":0},{"$f":"'PTRM input'!AX742","v":0},{"$f":"'PTRM input'!AY742","v":0},{"$f":"'PTRM input'!AZ742","v":0},{"$f":"'PTRM input'!BA742","v":0},{"$f":"'PTRM input'!BB742","v":0},{"$f":"'PTRM input'!BC742","v":0},{"$f":"'PTRM input'!BD742","v":0},{"$f":"'PTRM input'!BE742","v":0},{"$f":"'PTRM input'!BF742","v":0},{"$f":"'PTRM input'!BG742","v":0},{"$f":"'PTRM input'!BH742","v":0},{"$f":"'PTRM input'!BI742","v":0},{"$f":"'PTRM input'!BJ742","v":0},{"$f":"'PTRM input'!BK742","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB664)","v":0},{"$f":"'PTRM input'!BC664","v":0},{"$f":"'PTRM input'!BD664","v":0},{"$f":"'PTRM input'!BE664","v":0},{"$f":"'PTRM input'!BF664","v":0},{"$f":"'PTRM input'!BG664","v":0},{"$f":"'PTRM input'!BC742","v":0},{"$f":"'PTRM input'!BD742","v":0},{"$f":"'PTRM input'!BE742","v":0},{"$f":"'PTRM input'!BF742","v":0},{"$f":"'PTRM input'!BG742","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH664)","v":0},{"$f":"'PTRM input'!BI664","v":0},{"$f":"'PTRM input'!BJ664","v":0},{"$f":"'PTRM input'!BK664","v":0},{"$f":"'PTRM input'!BL664","v":0},{"$f":"'PTRM input'!BM664","v":0},{"$f":"'PTRM input'!BI742","v":0},{"$f":"'PTRM input'!BJ742","v":0},{"$f":"'PTRM input'!BK742","v":0},{"$f":"'PTRM input'!BL742","v":0},{"$f":"'PTRM input'!BM742","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN664)","v":0},{"$f":"'PTRM input'!BO664","v":0},{"$f":"'PTRM input'!BP664","v":0},{"$f":"'PTRM input'!BQ664","v":0},{"$f":"'PTRM input'!BR664","v":0},{"$f":"'PTRM input'!BS664","v":0},{"$f":"'PTRM input'!BO742","v":0},{"$f":"'PTRM input'!BP742","v":0},{"$f":"'PTRM input'!BQ742","v":0},{"$f":"'PTRM input'!BR742","v":0},{"$f":"'PTRM input'!BS742","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT664)","v":0},{"$f":"'PTRM input'!BU664","v":0},{"$f":"'PTRM input'!BV664","v":0},{"$f":"'PTRM input'!BW664","v":0},{"$f":"'PTRM input'!BX664","v":0},{"$f":"'PTRM input'!BY664","v":0},{"$f":"'PTRM input'!BU742","v":0},{"$f":"'PTRM input'!BV742","v":0},{"$f":"'PTRM input'!BW742","v":0},{"$f":"'PTRM input'!BX742","v":0},{"$f":"'PTRM input'!BY742","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E665","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F665)","v":0},{"$f":"'PTRM input'!G665","v":0},{"$f":"'PTRM input'!H665","v":0},{"$f":"'PTRM input'!I665","v":0},{"$f":"'PTRM input'!J665","v":0},{"$f":"'PTRM input'!K665","v":0},{"$f":"'PTRM input'!G743","v":0},{"$f":"'PTRM input'!H743","v":0},{"$f":"'PTRM input'!I743","v":0},{"$f":"'PTRM input'!J743","v":0},{"$f":"'PTRM input'!K743","v":0},{"$f":"'PTRM input'!L743","v":0},{"$f":"'PTRM input'!M743","v":0},{"$f":"'PTRM input'!N743","v":0},{"$f":"'PTRM input'!O743","v":0},{"$f":"'PTRM input'!P743","v":0},{"$f":"'PTRM input'!Q743","v":0},{"$f":"'PTRM input'!R743","v":0},{"$f":"'PTRM input'!S743","v":0},{"$f":"'PTRM input'!T743","v":0},{"$f":"'PTRM input'!U743","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L665)","v":0},{"$f":"'PTRM input'!M665","v":0},{"$f":"'PTRM input'!N665","v":0},{"$f":"'PTRM input'!O665","v":0},{"$f":"'PTRM input'!P665","v":0},{"$f":"'PTRM input'!Q665","v":0},{"$f":"'PTRM input'!M743","v":0},{"$f":"'PTRM input'!N743","v":0},{"$f":"'PTRM input'!O743","v":0},{"$f":"'PTRM input'!P743","v":0},{"$f":"'PTRM input'!Q743","v":0},{"$f":"'PTRM input'!R743","v":0},{"$f":"'PTRM input'!S743","v":0},{"$f":"'PTRM input'!T743","v":0},{"$f":"'PTRM input'!U743","v":0},{"$f":"'PTRM input'!V743","v":0},{"$f":"'PTRM input'!W743","v":0},{"$f":"'PTRM input'!X743","v":0},{"$f":"'PTRM input'!Y743","v":0},{"$f":"'PTRM input'!Z743","v":0},{"$f":"'PTRM input'!AA743","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R665)","v":0},{"$f":"'PTRM input'!S665","v":0},{"$f":"'PTRM input'!T665","v":0},{"$f":"'PTRM input'!U665","v":0},{"$f":"'PTRM input'!V665","v":0},{"$f":"'PTRM input'!W665","v":0},{"$f":"'PTRM input'!S743","v":0},{"$f":"'PTRM input'!T743","v":0},{"$f":"'PTRM input'!U743","v":0},{"$f":"'PTRM input'!V743","v":0},{"$f":"'PTRM input'!W743","v":0},{"$f":"'PTRM input'!X743","v":0},{"$f":"'PTRM input'!Y743","v":0},{"$f":"'PTRM input'!Z743","v":0},{"$f":"'PTRM input'!AA743","v":0},{"$f":"'PTRM input'!AB743","v":0},{"$f":"'PTRM input'!AC743","v":0},{"$f":"'PTRM input'!AD743","v":0},{"$f":"'PTRM input'!AE743","v":0},{"$f":"'PTRM input'!AF743","v":0},{"$f":"'PTRM input'!AG743","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X665)","v":0},{"$f":"'PTRM input'!Y665","v":0},{"$f":"'PTRM input'!Z665","v":0},{"$f":"'PTRM input'!AA665","v":0},{"$f":"'PTRM input'!AB665","v":0},{"$f":"'PTRM input'!AC665","v":0},{"$f":"'PTRM input'!Y743","v":0},{"$f":"'PTRM input'!Z743","v":0},{"$f":"'PTRM input'!AA743","v":0},{"$f":"'PTRM input'!AB743","v":0},{"$f":"'PTRM input'!AC743","v":0},{"$f":"'PTRM input'!AD743","v":0},{"$f":"'PTRM input'!AE743","v":0},{"$f":"'PTRM input'!AF743","v":0},{"$f":"'PTRM input'!AG743","v":0},{"$f":"'PTRM input'!AH743","v":0},{"$f":"'PTRM input'!AI743","v":0},{"$f":"'PTRM input'!AJ743","v":0},{"$f":"'PTRM input'!AK743","v":0},{"$f":"'PTRM input'!AL743","v":0},{"$f":"'PTRM input'!AM743","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD665)","v":0},{"$f":"'PTRM input'!AE665","v":0},{"$f":"'PTRM input'!AF665","v":0},{"$f":"'PTRM input'!AG665","v":0},{"$f":"'PTRM input'!AH665","v":0},{"$f":"'PTRM input'!AI665","v":0},{"$f":"'PTRM input'!AE743","v":0},{"$f":"'PTRM input'!AF743","v":0},{"$f":"'PTRM input'!AG743","v":0},{"$f":"'PTRM input'!AH743","v":0},{"$f":"'PTRM input'!AI743","v":0},{"$f":"'PTRM input'!AJ743","v":0},{"$f":"'PTRM input'!AK743","v":0},{"$f":"'PTRM input'!AL743","v":0},{"$f":"'PTRM input'!AM743","v":0},{"$f":"'PTRM input'!AN743","v":0},{"$f":"'PTRM input'!AO743","v":0},{"$f":"'PTRM input'!AP743","v":0},{"$f":"'PTRM input'!AQ743","v":0},{"$f":"'PTRM input'!AR743","v":0},{"$f":"'PTRM input'!AS743","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ665)","v":0},{"$f":"'PTRM input'!AK665","v":0},{"$f":"'PTRM input'!AL665","v":0},{"$f":"'PTRM input'!AM665","v":0},{"$f":"'PTRM input'!AN665","v":0},{"$f":"'PTRM input'!AO665","v":0},{"$f":"'PTRM input'!AK743","v":0},{"$f":"'PTRM input'!AL743","v":0},{"$f":"'PTRM input'!AM743","v":0},{"$f":"'PTRM input'!AN743","v":0},{"$f":"'PTRM input'!AO743","v":0},{"$f":"'PTRM input'!AP743","v":0},{"$f":"'PTRM input'!AQ743","v":0},{"$f":"'PTRM input'!AR743","v":0},{"$f":"'PTRM input'!AS743","v":0},{"$f":"'PTRM input'!AT743","v":0},{"$f":"'PTRM input'!AU743","v":0},{"$f":"'PTRM input'!AV743","v":0},{"$f":"'PTRM input'!AW743","v":0},{"$f":"'PTRM input'!AX743","v":0},{"$f":"'PTRM input'!AY743","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP665)","v":0},{"$f":"'PTRM input'!AQ665","v":0},{"$f":"'PTRM input'!AR665","v":0},{"$f":"'PTRM input'!AS665","v":0},{"$f":"'PTRM input'!AT665","v":0},{"$f":"'PTRM input'!AU665","v":0},{"$f":"'PTRM input'!AQ743","v":0},{"$f":"'PTRM input'!AR743","v":0},{"$f":"'PTRM input'!AS743","v":0},{"$f":"'PTRM input'!AT743","v":0},{"$f":"'PTRM input'!AU743","v":0},{"$f":"'PTRM input'!AV743","v":0},{"$f":"'PTRM input'!AW743","v":0},{"$f":"'PTRM input'!AX743","v":0},{"$f":"'PTRM input'!AY743","v":0},{"$f":"'PTRM input'!AZ743","v":0},{"$f":"'PTRM input'!BA743","v":0},{"$f":"'PTRM input'!BB743","v":0},{"$f":"'PTRM input'!BC743","v":0},{"$f":"'PTRM input'!BD743","v":0},{"$f":"'PTRM input'!BE743","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV665)","v":0},{"$f":"'PTRM input'!AW665","v":0},{"$f":"'PTRM input'!AX665","v":0},{"$f":"'PTRM input'!AY665","v":0},{"$f":"'PTRM input'!AZ665","v":0},{"$f":"'PTRM input'!BA665","v":0},{"$f":"'PTRM input'!AW743","v":0},{"$f":"'PTRM input'!AX743","v":0},{"$f":"'PTRM input'!AY743","v":0},{"$f":"'PTRM input'!AZ743","v":0},{"$f":"'PTRM input'!BA743","v":0},{"$f":"'PTRM input'!BB743","v":0},{"$f":"'PTRM input'!BC743","v":0},{"$f":"'PTRM input'!BD743","v":0},{"$f":"'PTRM input'!BE743","v":0},{"$f":"'PTRM input'!BF743","v":0},{"$f":"'PTRM input'!BG743","v":0},{"$f":"'PTRM input'!BH743","v":0},{"$f":"'PTRM input'!BI743","v":0},{"$f":"'PTRM input'!BJ743","v":0},{"$f":"'PTRM input'!BK743","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB665)","v":0},{"$f":"'PTRM input'!BC665","v":0},{"$f":"'PTRM input'!BD665","v":0},{"$f":"'PTRM input'!BE665","v":0},{"$f":"'PTRM input'!BF665","v":0},{"$f":"'PTRM input'!BG665","v":0},{"$f":"'PTRM input'!BC743","v":0},{"$f":"'PTRM input'!BD743","v":0},{"$f":"'PTRM input'!BE743","v":0},{"$f":"'PTRM input'!BF743","v":0},{"$f":"'PTRM input'!BG743","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH665)","v":0},{"$f":"'PTRM input'!BI665","v":0},{"$f":"'PTRM input'!BJ665","v":0},{"$f":"'PTRM input'!BK665","v":0},{"$f":"'PTRM input'!BL665","v":0},{"$f":"'PTRM input'!BM665","v":0},{"$f":"'PTRM input'!BI743","v":0},{"$f":"'PTRM input'!BJ743","v":0},{"$f":"'PTRM input'!BK743","v":0},{"$f":"'PTRM input'!BL743","v":0},{"$f":"'PTRM input'!BM743","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN665)","v":0},{"$f":"'PTRM input'!BO665","v":0},{"$f":"'PTRM input'!BP665","v":0},{"$f":"'PTRM input'!BQ665","v":0},{"$f":"'PTRM input'!BR665","v":0},{"$f":"'PTRM input'!BS665","v":0},{"$f":"'PTRM input'!BO743","v":0},{"$f":"'PTRM input'!BP743","v":0},{"$f":"'PTRM input'!BQ743","v":0},{"$f":"'PTRM input'!BR743","v":0},{"$f":"'PTRM input'!BS743","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT665)","v":0},{"$f":"'PTRM input'!BU665","v":0},{"$f":"'PTRM input'!BV665","v":0},{"$f":"'PTRM input'!BW665","v":0},{"$f":"'PTRM input'!BX665","v":0},{"$f":"'PTRM input'!BY665","v":0},{"$f":"'PTRM input'!BU743","v":0},{"$f":"'PTRM input'!BV743","v":0},{"$f":"'PTRM input'!BW743","v":0},{"$f":"'PTRM input'!BX743","v":0},{"$f":"'PTRM input'!BY743","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E666","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F666)","v":0},{"$f":"'PTRM input'!G666","v":0},{"$f":"'PTRM input'!H666","v":0},{"$f":"'PTRM input'!I666","v":0},{"$f":"'PTRM input'!J666","v":0},{"$f":"'PTRM input'!K666","v":0},{"$f":"'PTRM input'!G744","v":0},{"$f":"'PTRM input'!H744","v":0},{"$f":"'PTRM input'!I744","v":0},{"$f":"'PTRM input'!J744","v":0},{"$f":"'PTRM input'!K744","v":0},{"$f":"'PTRM input'!L744","v":0},{"$f":"'PTRM input'!M744","v":0},{"$f":"'PTRM input'!N744","v":0},{"$f":"'PTRM input'!O744","v":0},{"$f":"'PTRM input'!P744","v":0},{"$f":"'PTRM input'!Q744","v":0},{"$f":"'PTRM input'!R744","v":0},{"$f":"'PTRM input'!S744","v":0},{"$f":"'PTRM input'!T744","v":0},{"$f":"'PTRM input'!U744","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L666)","v":0},{"$f":"'PTRM input'!M666","v":0},{"$f":"'PTRM input'!N666","v":0},{"$f":"'PTRM input'!O666","v":0},{"$f":"'PTRM input'!P666","v":0},{"$f":"'PTRM input'!Q666","v":0},{"$f":"'PTRM input'!M744","v":0},{"$f":"'PTRM input'!N744","v":0},{"$f":"'PTRM input'!O744","v":0},{"$f":"'PTRM input'!P744","v":0},{"$f":"'PTRM input'!Q744","v":0},{"$f":"'PTRM input'!R744","v":0},{"$f":"'PTRM input'!S744","v":0},{"$f":"'PTRM input'!T744","v":0},{"$f":"'PTRM input'!U744","v":0},{"$f":"'PTRM input'!V744","v":0},{"$f":"'PTRM input'!W744","v":0},{"$f":"'PTRM input'!X744","v":0},{"$f":"'PTRM input'!Y744","v":0},{"$f":"'PTRM input'!Z744","v":0},{"$f":"'PTRM input'!AA744","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R666)","v":0},{"$f":"'PTRM input'!S666","v":0},{"$f":"'PTRM input'!T666","v":0},{"$f":"'PTRM input'!U666","v":0},{"$f":"'PTRM input'!V666","v":0},{"$f":"'PTRM input'!W666","v":0},{"$f":"'PTRM input'!S744","v":0},{"$f":"'PTRM input'!T744","v":0},{"$f":"'PTRM input'!U744","v":0},{"$f":"'PTRM input'!V744","v":0},{"$f":"'PTRM input'!W744","v":0},{"$f":"'PTRM input'!X744","v":0},{"$f":"'PTRM input'!Y744","v":0},{"$f":"'PTRM input'!Z744","v":0},{"$f":"'PTRM input'!AA744","v":0},{"$f":"'PTRM input'!AB744","v":0},{"$f":"'PTRM input'!AC744","v":0},{"$f":"'PTRM input'!AD744","v":0},{"$f":"'PTRM input'!AE744","v":0},{"$f":"'PTRM input'!AF744","v":0},{"$f":"'PTRM input'!AG744","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X666)","v":0},{"$f":"'PTRM input'!Y666","v":0},{"$f":"'PTRM input'!Z666","v":0},{"$f":"'PTRM input'!AA666","v":0},{"$f":"'PTRM input'!AB666","v":0},{"$f":"'PTRM input'!AC666","v":0},{"$f":"'PTRM input'!Y744","v":0},{"$f":"'PTRM input'!Z744","v":0},{"$f":"'PTRM input'!AA744","v":0},{"$f":"'PTRM input'!AB744","v":0},{"$f":"'PTRM input'!AC744","v":0},{"$f":"'PTRM input'!AD744","v":0},{"$f":"'PTRM input'!AE744","v":0},{"$f":"'PTRM input'!AF744","v":0},{"$f":"'PTRM input'!AG744","v":0},{"$f":"'PTRM input'!AH744","v":0},{"$f":"'PTRM input'!AI744","v":0},{"$f":"'PTRM input'!AJ744","v":0},{"$f":"'PTRM input'!AK744","v":0},{"$f":"'PTRM input'!AL744","v":0},{"$f":"'PTRM input'!AM744","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD666)","v":0},{"$f":"'PTRM input'!AE666","v":0},{"$f":"'PTRM input'!AF666","v":0},{"$f":"'PTRM input'!AG666","v":0},{"$f":"'PTRM input'!AH666","v":0},{"$f":"'PTRM input'!AI666","v":0},{"$f":"'PTRM input'!AE744","v":0},{"$f":"'PTRM input'!AF744","v":0},{"$f":"'PTRM input'!AG744","v":0},{"$f":"'PTRM input'!AH744","v":0},{"$f":"'PTRM input'!AI744","v":0},{"$f":"'PTRM input'!AJ744","v":0},{"$f":"'PTRM input'!AK744","v":0},{"$f":"'PTRM input'!AL744","v":0},{"$f":"'PTRM input'!AM744","v":0},{"$f":"'PTRM input'!AN744","v":0},{"$f":"'PTRM input'!AO744","v":0},{"$f":"'PTRM input'!AP744","v":0},{"$f":"'PTRM input'!AQ744","v":0},{"$f":"'PTRM input'!AR744","v":0},{"$f":"'PTRM input'!AS744","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ666)","v":0},{"$f":"'PTRM input'!AK666","v":0},{"$f":"'PTRM input'!AL666","v":0},{"$f":"'PTRM input'!AM666","v":0},{"$f":"'PTRM input'!AN666","v":0},{"$f":"'PTRM input'!AO666","v":0},{"$f":"'PTRM input'!AK744","v":0},{"$f":"'PTRM input'!AL744","v":0},{"$f":"'PTRM input'!AM744","v":0},{"$f":"'PTRM input'!AN744","v":0},{"$f":"'PTRM input'!AO744","v":0},{"$f":"'PTRM input'!AP744","v":0},{"$f":"'PTRM input'!AQ744","v":0},{"$f":"'PTRM input'!AR744","v":0},{"$f":"'PTRM input'!AS744","v":0},{"$f":"'PTRM input'!AT744","v":0},{"$f":"'PTRM input'!AU744","v":0},{"$f":"'PTRM input'!AV744","v":0},{"$f":"'PTRM input'!AW744","v":0},{"$f":"'PTRM input'!AX744","v":0},{"$f":"'PTRM input'!AY744","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP666)","v":0},{"$f":"'PTRM input'!AQ666","v":0},{"$f":"'PTRM input'!AR666","v":0},{"$f":"'PTRM input'!AS666","v":0},{"$f":"'PTRM input'!AT666","v":0},{"$f":"'PTRM input'!AU666","v":0},{"$f":"'PTRM input'!AQ744","v":0},{"$f":"'PTRM input'!AR744","v":0},{"$f":"'PTRM input'!AS744","v":0},{"$f":"'PTRM input'!AT744","v":0},{"$f":"'PTRM input'!AU744","v":0},{"$f":"'PTRM input'!AV744","v":0},{"$f":"'PTRM input'!AW744","v":0},{"$f":"'PTRM input'!AX744","v":0},{"$f":"'PTRM input'!AY744","v":0},{"$f":"'PTRM input'!AZ744","v":0},{"$f":"'PTRM input'!BA744","v":0},{"$f":"'PTRM input'!BB744","v":0},{"$f":"'PTRM input'!BC744","v":0},{"$f":"'PTRM input'!BD744","v":0},{"$f":"'PTRM input'!BE744","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV666)","v":0},{"$f":"'PTRM input'!AW666","v":0},{"$f":"'PTRM input'!AX666","v":0},{"$f":"'PTRM input'!AY666","v":0},{"$f":"'PTRM input'!AZ666","v":0},{"$f":"'PTRM input'!BA666","v":0},{"$f":"'PTRM input'!AW744","v":0},{"$f":"'PTRM input'!AX744","v":0},{"$f":"'PTRM input'!AY744","v":0},{"$f":"'PTRM input'!AZ744","v":0},{"$f":"'PTRM input'!BA744","v":0},{"$f":"'PTRM input'!BB744","v":0},{"$f":"'PTRM input'!BC744","v":0},{"$f":"'PTRM input'!BD744","v":0},{"$f":"'PTRM input'!BE744","v":0},{"$f":"'PTRM input'!BF744","v":0},{"$f":"'PTRM input'!BG744","v":0},{"$f":"'PTRM input'!BH744","v":0},{"$f":"'PTRM input'!BI744","v":0},{"$f":"'PTRM input'!BJ744","v":0},{"$f":"'PTRM input'!BK744","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB666)","v":0},{"$f":"'PTRM input'!BC666","v":0},{"$f":"'PTRM input'!BD666","v":0},{"$f":"'PTRM input'!BE666","v":0},{"$f":"'PTRM input'!BF666","v":0},{"$f":"'PTRM input'!BG666","v":0},{"$f":"'PTRM input'!BC744","v":0},{"$f":"'PTRM input'!BD744","v":0},{"$f":"'PTRM input'!BE744","v":0},{"$f":"'PTRM input'!BF744","v":0},{"$f":"'PTRM input'!BG744","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH666)","v":0},{"$f":"'PTRM input'!BI666","v":0},{"$f":"'PTRM input'!BJ666","v":0},{"$f":"'PTRM input'!BK666","v":0},{"$f":"'PTRM input'!BL666","v":0},{"$f":"'PTRM input'!BM666","v":0},{"$f":"'PTRM input'!BI744","v":0},{"$f":"'PTRM input'!BJ744","v":0},{"$f":"'PTRM input'!BK744","v":0},{"$f":"'PTRM input'!BL744","v":0},{"$f":"'PTRM input'!BM744","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN666)","v":0},{"$f":"'PTRM input'!BO666","v":0},{"$f":"'PTRM input'!BP666","v":0},{"$f":"'PTRM input'!BQ666","v":0},{"$f":"'PTRM input'!BR666","v":0},{"$f":"'PTRM input'!BS666","v":0},{"$f":"'PTRM input'!BO744","v":0},{"$f":"'PTRM input'!BP744","v":0},{"$f":"'PTRM input'!BQ744","v":0},{"$f":"'PTRM input'!BR744","v":0},{"$f":"'PTRM input'!BS744","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT666)","v":0},{"$f":"'PTRM input'!BU666","v":0},{"$f":"'PTRM input'!BV666","v":0},{"$f":"'PTRM input'!BW666","v":0},{"$f":"'PTRM input'!BX666","v":0},{"$f":"'PTRM input'!BY666","v":0},{"$f":"'PTRM input'!BU744","v":0},{"$f":"'PTRM input'!BV744","v":0},{"$f":"'PTRM input'!BW744","v":0},{"$f":"'PTRM input'!BX744","v":0},{"$f":"'PTRM input'!BY744","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E667","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F667)","v":0},{"$f":"'PTRM input'!G667","v":0},{"$f":"'PTRM input'!H667","v":0},{"$f":"'PTRM input'!I667","v":0},{"$f":"'PTRM input'!J667","v":0},{"$f":"'PTRM input'!K667","v":0},{"$f":"'PTRM input'!G745","v":0},{"$f":"'PTRM input'!H745","v":0},{"$f":"'PTRM input'!I745","v":0},{"$f":"'PTRM input'!J745","v":0},{"$f":"'PTRM input'!K745","v":0},{"$f":"'PTRM input'!L745","v":0},{"$f":"'PTRM input'!M745","v":0},{"$f":"'PTRM input'!N745","v":0},{"$f":"'PTRM input'!O745","v":0},{"$f":"'PTRM input'!P745","v":0},{"$f":"'PTRM input'!Q745","v":0},{"$f":"'PTRM input'!R745","v":0},{"$f":"'PTRM input'!S745","v":0},{"$f":"'PTRM input'!T745","v":0},{"$f":"'PTRM input'!U745","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L667)","v":0},{"$f":"'PTRM input'!M667","v":0},{"$f":"'PTRM input'!N667","v":0},{"$f":"'PTRM input'!O667","v":0},{"$f":"'PTRM input'!P667","v":0},{"$f":"'PTRM input'!Q667","v":0},{"$f":"'PTRM input'!M745","v":0},{"$f":"'PTRM input'!N745","v":0},{"$f":"'PTRM input'!O745","v":0},{"$f":"'PTRM input'!P745","v":0},{"$f":"'PTRM input'!Q745","v":0},{"$f":"'PTRM input'!R745","v":0},{"$f":"'PTRM input'!S745","v":0},{"$f":"'PTRM input'!T745","v":0},{"$f":"'PTRM input'!U745","v":0},{"$f":"'PTRM input'!V745","v":0},{"$f":"'PTRM input'!W745","v":0},{"$f":"'PTRM input'!X745","v":0},{"$f":"'PTRM input'!Y745","v":0},{"$f":"'PTRM input'!Z745","v":0},{"$f":"'PTRM input'!AA745","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R667)","v":0},{"$f":"'PTRM input'!S667","v":0},{"$f":"'PTRM input'!T667","v":0},{"$f":"'PTRM input'!U667","v":0},{"$f":"'PTRM input'!V667","v":0},{"$f":"'PTRM input'!W667","v":0},{"$f":"'PTRM input'!S745","v":0},{"$f":"'PTRM input'!T745","v":0},{"$f":"'PTRM input'!U745","v":0},{"$f":"'PTRM input'!V745","v":0},{"$f":"'PTRM input'!W745","v":0},{"$f":"'PTRM input'!X745","v":0},{"$f":"'PTRM input'!Y745","v":0},{"$f":"'PTRM input'!Z745","v":0},{"$f":"'PTRM input'!AA745","v":0},{"$f":"'PTRM input'!AB745","v":0},{"$f":"'PTRM input'!AC745","v":0},{"$f":"'PTRM input'!AD745","v":0},{"$f":"'PTRM input'!AE745","v":0},{"$f":"'PTRM input'!AF745","v":0},{"$f":"'PTRM input'!AG745","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X667)","v":0},{"$f":"'PTRM input'!Y667","v":0},{"$f":"'PTRM input'!Z667","v":0},{"$f":"'PTRM input'!AA667","v":0},{"$f":"'PTRM input'!AB667","v":0},{"$f":"'PTRM input'!AC667","v":0},{"$f":"'PTRM input'!Y745","v":0},{"$f":"'PTRM input'!Z745","v":0},{"$f":"'PTRM input'!AA745","v":0},{"$f":"'PTRM input'!AB745","v":0},{"$f":"'PTRM input'!AC745","v":0},{"$f":"'PTRM input'!AD745","v":0},{"$f":"'PTRM input'!AE745","v":0},{"$f":"'PTRM input'!AF745","v":0},{"$f":"'PTRM input'!AG745","v":0},{"$f":"'PTRM input'!AH745","v":0},{"$f":"'PTRM input'!AI745","v":0},{"$f":"'PTRM input'!AJ745","v":0},{"$f":"'PTRM input'!AK745","v":0},{"$f":"'PTRM input'!AL745","v":0},{"$f":"'PTRM input'!AM745","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD667)","v":0},{"$f":"'PTRM input'!AE667","v":0},{"$f":"'PTRM input'!AF667","v":0},{"$f":"'PTRM input'!AG667","v":0},{"$f":"'PTRM input'!AH667","v":0},{"$f":"'PTRM input'!AI667","v":0},{"$f":"'PTRM input'!AE745","v":0},{"$f":"'PTRM input'!AF745","v":0},{"$f":"'PTRM input'!AG745","v":0},{"$f":"'PTRM input'!AH745","v":0},{"$f":"'PTRM input'!AI745","v":0},{"$f":"'PTRM input'!AJ745","v":0},{"$f":"'PTRM input'!AK745","v":0},{"$f":"'PTRM input'!AL745","v":0},{"$f":"'PTRM input'!AM745","v":0},{"$f":"'PTRM input'!AN745","v":0},{"$f":"'PTRM input'!AO745","v":0},{"$f":"'PTRM input'!AP745","v":0},{"$f":"'PTRM input'!AQ745","v":0},{"$f":"'PTRM input'!AR745","v":0},{"$f":"'PTRM input'!AS745","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ667)","v":0},{"$f":"'PTRM input'!AK667","v":0},{"$f":"'PTRM input'!AL667","v":0},{"$f":"'PTRM input'!AM667","v":0},{"$f":"'PTRM input'!AN667","v":0},{"$f":"'PTRM input'!AO667","v":0},{"$f":"'PTRM input'!AK745","v":0},{"$f":"'PTRM input'!AL745","v":0},{"$f":"'PTRM input'!AM745","v":0},{"$f":"'PTRM input'!AN745","v":0},{"$f":"'PTRM input'!AO745","v":0},{"$f":"'PTRM input'!AP745","v":0},{"$f":"'PTRM input'!AQ745","v":0},{"$f":"'PTRM input'!AR745","v":0},{"$f":"'PTRM input'!AS745","v":0},{"$f":"'PTRM input'!AT745","v":0},{"$f":"'PTRM input'!AU745","v":0},{"$f":"'PTRM input'!AV745","v":0},{"$f":"'PTRM input'!AW745","v":0},{"$f":"'PTRM input'!AX745","v":0},{"$f":"'PTRM input'!AY745","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP667)","v":0},{"$f":"'PTRM input'!AQ667","v":0},{"$f":"'PTRM input'!AR667","v":0},{"$f":"'PTRM input'!AS667","v":0},{"$f":"'PTRM input'!AT667","v":0},{"$f":"'PTRM input'!AU667","v":0},{"$f":"'PTRM input'!AQ745","v":0},{"$f":"'PTRM input'!AR745","v":0},{"$f":"'PTRM input'!AS745","v":0},{"$f":"'PTRM input'!AT745","v":0},{"$f":"'PTRM input'!AU745","v":0},{"$f":"'PTRM input'!AV745","v":0},{"$f":"'PTRM input'!AW745","v":0},{"$f":"'PTRM input'!AX745","v":0},{"$f":"'PTRM input'!AY745","v":0},{"$f":"'PTRM input'!AZ745","v":0},{"$f":"'PTRM input'!BA745","v":0},{"$f":"'PTRM input'!BB745","v":0},{"$f":"'PTRM input'!BC745","v":0},{"$f":"'PTRM input'!BD745","v":0},{"$f":"'PTRM input'!BE745","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV667)","v":0},{"$f":"'PTRM input'!AW667","v":0},{"$f":"'PTRM input'!AX667","v":0},{"$f":"'PTRM input'!AY667","v":0},{"$f":"'PTRM input'!AZ667","v":0},{"$f":"'PTRM input'!BA667","v":0},{"$f":"'PTRM input'!AW745","v":0},{"$f":"'PTRM input'!AX745","v":0},{"$f":"'PTRM input'!AY745","v":0},{"$f":"'PTRM input'!AZ745","v":0},{"$f":"'PTRM input'!BA745","v":0},{"$f":"'PTRM input'!BB745","v":0},{"$f":"'PTRM input'!BC745","v":0},{"$f":"'PTRM input'!BD745","v":0},{"$f":"'PTRM input'!BE745","v":0},{"$f":"'PTRM input'!BF745","v":0},{"$f":"'PTRM input'!BG745","v":0},{"$f":"'PTRM input'!BH745","v":0},{"$f":"'PTRM input'!BI745","v":0},{"$f":"'PTRM input'!BJ745","v":0},{"$f":"'PTRM input'!BK745","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB667)","v":0},{"$f":"'PTRM input'!BC667","v":0},{"$f":"'PTRM input'!BD667","v":0},{"$f":"'PTRM input'!BE667","v":0},{"$f":"'PTRM input'!BF667","v":0},{"$f":"'PTRM input'!BG667","v":0},{"$f":"'PTRM input'!BC745","v":0},{"$f":"'PTRM input'!BD745","v":0},{"$f":"'PTRM input'!BE745","v":0},{"$f":"'PTRM input'!BF745","v":0},{"$f":"'PTRM input'!BG745","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH667)","v":0},{"$f":"'PTRM input'!BI667","v":0},{"$f":"'PTRM input'!BJ667","v":0},{"$f":"'PTRM input'!BK667","v":0},{"$f":"'PTRM input'!BL667","v":0},{"$f":"'PTRM input'!BM667","v":0},{"$f":"'PTRM input'!BI745","v":0},{"$f":"'PTRM input'!BJ745","v":0},{"$f":"'PTRM input'!BK745","v":0},{"$f":"'PTRM input'!BL745","v":0},{"$f":"'PTRM input'!BM745","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN667)","v":0},{"$f":"'PTRM input'!BO667","v":0},{"$f":"'PTRM input'!BP667","v":0},{"$f":"'PTRM input'!BQ667","v":0},{"$f":"'PTRM input'!BR667","v":0},{"$f":"'PTRM input'!BS667","v":0},{"$f":"'PTRM input'!BO745","v":0},{"$f":"'PTRM input'!BP745","v":0},{"$f":"'PTRM input'!BQ745","v":0},{"$f":"'PTRM input'!BR745","v":0},{"$f":"'PTRM input'!BS745","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT667)","v":0},{"$f":"'PTRM input'!BU667","v":0},{"$f":"'PTRM input'!BV667","v":0},{"$f":"'PTRM input'!BW667","v":0},{"$f":"'PTRM input'!BX667","v":0},{"$f":"'PTRM input'!BY667","v":0},{"$f":"'PTRM input'!BU745","v":0},{"$f":"'PTRM input'!BV745","v":0},{"$f":"'PTRM input'!BW745","v":0},{"$f":"'PTRM input'!BX745","v":0},{"$f":"'PTRM input'!BY745","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E668","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F668)","v":0},{"$f":"'PTRM input'!G668","v":0},{"$f":"'PTRM input'!H668","v":0},{"$f":"'PTRM input'!I668","v":0},{"$f":"'PTRM input'!J668","v":0},{"$f":"'PTRM input'!K668","v":0},{"$f":"'PTRM input'!G746","v":0},{"$f":"'PTRM input'!H746","v":0},{"$f":"'PTRM input'!I746","v":0},{"$f":"'PTRM input'!J746","v":0},{"$f":"'PTRM input'!K746","v":0},{"$f":"'PTRM input'!L746","v":0},{"$f":"'PTRM input'!M746","v":0},{"$f":"'PTRM input'!N746","v":0},{"$f":"'PTRM input'!O746","v":0},{"$f":"'PTRM input'!P746","v":0},{"$f":"'PTRM input'!Q746","v":0},{"$f":"'PTRM input'!R746","v":0},{"$f":"'PTRM input'!S746","v":0},{"$f":"'PTRM input'!T746","v":0},{"$f":"'PTRM input'!U746","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L668)","v":0},{"$f":"'PTRM input'!M668","v":0},{"$f":"'PTRM input'!N668","v":0},{"$f":"'PTRM input'!O668","v":0},{"$f":"'PTRM input'!P668","v":0},{"$f":"'PTRM input'!Q668","v":0},{"$f":"'PTRM input'!M746","v":0},{"$f":"'PTRM input'!N746","v":0},{"$f":"'PTRM input'!O746","v":0},{"$f":"'PTRM input'!P746","v":0},{"$f":"'PTRM input'!Q746","v":0},{"$f":"'PTRM input'!R746","v":0},{"$f":"'PTRM input'!S746","v":0},{"$f":"'PTRM input'!T746","v":0},{"$f":"'PTRM input'!U746","v":0},{"$f":"'PTRM input'!V746","v":0},{"$f":"'PTRM input'!W746","v":0},{"$f":"'PTRM input'!X746","v":0},{"$f":"'PTRM input'!Y746","v":0},{"$f":"'PTRM input'!Z746","v":0},{"$f":"'PTRM input'!AA746","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R668)","v":0},{"$f":"'PTRM input'!S668","v":0},{"$f":"'PTRM input'!T668","v":0},{"$f":"'PTRM input'!U668","v":0},{"$f":"'PTRM input'!V668","v":0},{"$f":"'PTRM input'!W668","v":0},{"$f":"'PTRM input'!S746","v":0},{"$f":"'PTRM input'!T746","v":0},{"$f":"'PTRM input'!U746","v":0},{"$f":"'PTRM input'!V746","v":0},{"$f":"'PTRM input'!W746","v":0},{"$f":"'PTRM input'!X746","v":0},{"$f":"'PTRM input'!Y746","v":0},{"$f":"'PTRM input'!Z746","v":0},{"$f":"'PTRM input'!AA746","v":0},{"$f":"'PTRM input'!AB746","v":0},{"$f":"'PTRM input'!AC746","v":0},{"$f":"'PTRM input'!AD746","v":0},{"$f":"'PTRM input'!AE746","v":0},{"$f":"'PTRM input'!AF746","v":0},{"$f":"'PTRM input'!AG746","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X668)","v":0},{"$f":"'PTRM input'!Y668","v":0},{"$f":"'PTRM input'!Z668","v":0},{"$f":"'PTRM input'!AA668","v":0},{"$f":"'PTRM input'!AB668","v":0},{"$f":"'PTRM input'!AC668","v":0},{"$f":"'PTRM input'!Y746","v":0},{"$f":"'PTRM input'!Z746","v":0},{"$f":"'PTRM input'!AA746","v":0},{"$f":"'PTRM input'!AB746","v":0},{"$f":"'PTRM input'!AC746","v":0},{"$f":"'PTRM input'!AD746","v":0},{"$f":"'PTRM input'!AE746","v":0},{"$f":"'PTRM input'!AF746","v":0},{"$f":"'PTRM input'!AG746","v":0},{"$f":"'PTRM input'!AH746","v":0},{"$f":"'PTRM input'!AI746","v":0},{"$f":"'PTRM input'!AJ746","v":0},{"$f":"'PTRM input'!AK746","v":0},{"$f":"'PTRM input'!AL746","v":0},{"$f":"'PTRM input'!AM746","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD668)","v":0},{"$f":"'PTRM input'!AE668","v":0},{"$f":"'PTRM input'!AF668","v":0},{"$f":"'PTRM input'!AG668","v":0},{"$f":"'PTRM input'!AH668","v":0},{"$f":"'PTRM input'!AI668","v":0},{"$f":"'PTRM input'!AE746","v":0},{"$f":"'PTRM input'!AF746","v":0},{"$f":"'PTRM input'!AG746","v":0},{"$f":"'PTRM input'!AH746","v":0},{"$f":"'PTRM input'!AI746","v":0},{"$f":"'PTRM input'!AJ746","v":0},{"$f":"'PTRM input'!AK746","v":0},{"$f":"'PTRM input'!AL746","v":0},{"$f":"'PTRM input'!AM746","v":0},{"$f":"'PTRM input'!AN746","v":0},{"$f":"'PTRM input'!AO746","v":0},{"$f":"'PTRM input'!AP746","v":0},{"$f":"'PTRM input'!AQ746","v":0},{"$f":"'PTRM input'!AR746","v":0},{"$f":"'PTRM input'!AS746","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ668)","v":0},{"$f":"'PTRM input'!AK668","v":0},{"$f":"'PTRM input'!AL668","v":0},{"$f":"'PTRM input'!AM668","v":0},{"$f":"'PTRM input'!AN668","v":0},{"$f":"'PTRM input'!AO668","v":0},{"$f":"'PTRM input'!AK746","v":0},{"$f":"'PTRM input'!AL746","v":0},{"$f":"'PTRM input'!AM746","v":0},{"$f":"'PTRM input'!AN746","v":0},{"$f":"'PTRM input'!AO746","v":0},{"$f":"'PTRM input'!AP746","v":0},{"$f":"'PTRM input'!AQ746","v":0},{"$f":"'PTRM input'!AR746","v":0},{"$f":"'PTRM input'!AS746","v":0},{"$f":"'PTRM input'!AT746","v":0},{"$f":"'PTRM input'!AU746","v":0},{"$f":"'PTRM input'!AV746","v":0},{"$f":"'PTRM input'!AW746","v":0},{"$f":"'PTRM input'!AX746","v":0},{"$f":"'PTRM input'!AY746","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP668)","v":0},{"$f":"'PTRM input'!AQ668","v":0},{"$f":"'PTRM input'!AR668","v":0},{"$f":"'PTRM input'!AS668","v":0},{"$f":"'PTRM input'!AT668","v":0},{"$f":"'PTRM input'!AU668","v":0},{"$f":"'PTRM input'!AQ746","v":0},{"$f":"'PTRM input'!AR746","v":0},{"$f":"'PTRM input'!AS746","v":0},{"$f":"'PTRM input'!AT746","v":0},{"$f":"'PTRM input'!AU746","v":0},{"$f":"'PTRM input'!AV746","v":0},{"$f":"'PTRM input'!AW746","v":0},{"$f":"'PTRM input'!AX746","v":0},{"$f":"'PTRM input'!AY746","v":0},{"$f":"'PTRM input'!AZ746","v":0},{"$f":"'PTRM input'!BA746","v":0},{"$f":"'PTRM input'!BB746","v":0},{"$f":"'PTRM input'!BC746","v":0},{"$f":"'PTRM input'!BD746","v":0},{"$f":"'PTRM input'!BE746","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV668)","v":0},{"$f":"'PTRM input'!AW668","v":0},{"$f":"'PTRM input'!AX668","v":0},{"$f":"'PTRM input'!AY668","v":0},{"$f":"'PTRM input'!AZ668","v":0},{"$f":"'PTRM input'!BA668","v":0},{"$f":"'PTRM input'!AW746","v":0},{"$f":"'PTRM input'!AX746","v":0},{"$f":"'PTRM input'!AY746","v":0},{"$f":"'PTRM input'!AZ746","v":0},{"$f":"'PTRM input'!BA746","v":0},{"$f":"'PTRM input'!BB746","v":0},{"$f":"'PTRM input'!BC746","v":0},{"$f":"'PTRM input'!BD746","v":0},{"$f":"'PTRM input'!BE746","v":0},{"$f":"'PTRM input'!BF746","v":0},{"$f":"'PTRM input'!BG746","v":0},{"$f":"'PTRM input'!BH746","v":0},{"$f":"'PTRM input'!BI746","v":0},{"$f":"'PTRM input'!BJ746","v":0},{"$f":"'PTRM input'!BK746","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB668)","v":0},{"$f":"'PTRM input'!BC668","v":0},{"$f":"'PTRM input'!BD668","v":0},{"$f":"'PTRM input'!BE668","v":0},{"$f":"'PTRM input'!BF668","v":0},{"$f":"'PTRM input'!BG668","v":0},{"$f":"'PTRM input'!BC746","v":0},{"$f":"'PTRM input'!BD746","v":0},{"$f":"'PTRM input'!BE746","v":0},{"$f":"'PTRM input'!BF746","v":0},{"$f":"'PTRM input'!BG746","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH668)","v":0},{"$f":"'PTRM input'!BI668","v":0},{"$f":"'PTRM input'!BJ668","v":0},{"$f":"'PTRM input'!BK668","v":0},{"$f":"'PTRM input'!BL668","v":0},{"$f":"'PTRM input'!BM668","v":0},{"$f":"'PTRM input'!BI746","v":0},{"$f":"'PTRM input'!BJ746","v":0},{"$f":"'PTRM input'!BK746","v":0},{"$f":"'PTRM input'!BL746","v":0},{"$f":"'PTRM input'!BM746","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN668)","v":0},{"$f":"'PTRM input'!BO668","v":0},{"$f":"'PTRM input'!BP668","v":0},{"$f":"'PTRM input'!BQ668","v":0},{"$f":"'PTRM input'!BR668","v":0},{"$f":"'PTRM input'!BS668","v":0},{"$f":"'PTRM input'!BO746","v":0},{"$f":"'PTRM input'!BP746","v":0},{"$f":"'PTRM input'!BQ746","v":0},{"$f":"'PTRM input'!BR746","v":0},{"$f":"'PTRM input'!BS746","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT668)","v":0},{"$f":"'PTRM input'!BU668","v":0},{"$f":"'PTRM input'!BV668","v":0},{"$f":"'PTRM input'!BW668","v":0},{"$f":"'PTRM input'!BX668","v":0},{"$f":"'PTRM input'!BY668","v":0},{"$f":"'PTRM input'!BU746","v":0},{"$f":"'PTRM input'!BV746","v":0},{"$f":"'PTRM input'!BW746","v":0},{"$f":"'PTRM input'!BX746","v":0},{"$f":"'PTRM input'!BY746","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E669","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F669)","v":0},{"$f":"'PTRM input'!G669","v":0},{"$f":"'PTRM input'!H669","v":0},{"$f":"'PTRM input'!I669","v":0},{"$f":"'PTRM input'!J669","v":0},{"$f":"'PTRM input'!K669","v":0},{"$f":"'PTRM input'!G747","v":0},{"$f":"'PTRM input'!H747","v":0},{"$f":"'PTRM input'!I747","v":0},{"$f":"'PTRM input'!J747","v":0},{"$f":"'PTRM input'!K747","v":0},{"$f":"'PTRM input'!L747","v":0},{"$f":"'PTRM input'!M747","v":0},{"$f":"'PTRM input'!N747","v":0},{"$f":"'PTRM input'!O747","v":0},{"$f":"'PTRM input'!P747","v":0},{"$f":"'PTRM input'!Q747","v":0},{"$f":"'PTRM input'!R747","v":0},{"$f":"'PTRM input'!S747","v":0},{"$f":"'PTRM input'!T747","v":0},{"$f":"'PTRM input'!U747","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L669)","v":0},{"$f":"'PTRM input'!M669","v":0},{"$f":"'PTRM input'!N669","v":0},{"$f":"'PTRM input'!O669","v":0},{"$f":"'PTRM input'!P669","v":0},{"$f":"'PTRM input'!Q669","v":0},{"$f":"'PTRM input'!M747","v":0},{"$f":"'PTRM input'!N747","v":0},{"$f":"'PTRM input'!O747","v":0},{"$f":"'PTRM input'!P747","v":0},{"$f":"'PTRM input'!Q747","v":0},{"$f":"'PTRM input'!R747","v":0},{"$f":"'PTRM input'!S747","v":0},{"$f":"'PTRM input'!T747","v":0},{"$f":"'PTRM input'!U747","v":0},{"$f":"'PTRM input'!V747","v":0},{"$f":"'PTRM input'!W747","v":0},{"$f":"'PTRM input'!X747","v":0},{"$f":"'PTRM input'!Y747","v":0},{"$f":"'PTRM input'!Z747","v":0},{"$f":"'PTRM input'!AA747","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R669)","v":0},{"$f":"'PTRM input'!S669","v":0},{"$f":"'PTRM input'!T669","v":0},{"$f":"'PTRM input'!U669","v":0},{"$f":"'PTRM input'!V669","v":0},{"$f":"'PTRM input'!W669","v":0},{"$f":"'PTRM input'!S747","v":0},{"$f":"'PTRM input'!T747","v":0},{"$f":"'PTRM input'!U747","v":0},{"$f":"'PTRM input'!V747","v":0},{"$f":"'PTRM input'!W747","v":0},{"$f":"'PTRM input'!X747","v":0},{"$f":"'PTRM input'!Y747","v":0},{"$f":"'PTRM input'!Z747","v":0},{"$f":"'PTRM input'!AA747","v":0},{"$f":"'PTRM input'!AB747","v":0},{"$f":"'PTRM input'!AC747","v":0},{"$f":"'PTRM input'!AD747","v":0},{"$f":"'PTRM input'!AE747","v":0},{"$f":"'PTRM input'!AF747","v":0},{"$f":"'PTRM input'!AG747","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X669)","v":0},{"$f":"'PTRM input'!Y669","v":0},{"$f":"'PTRM input'!Z669","v":0},{"$f":"'PTRM input'!AA669","v":0},{"$f":"'PTRM input'!AB669","v":0},{"$f":"'PTRM input'!AC669","v":0},{"$f":"'PTRM input'!Y747","v":0},{"$f":"'PTRM input'!Z747","v":0},{"$f":"'PTRM input'!AA747","v":0},{"$f":"'PTRM input'!AB747","v":0},{"$f":"'PTRM input'!AC747","v":0},{"$f":"'PTRM input'!AD747","v":0},{"$f":"'PTRM input'!AE747","v":0},{"$f":"'PTRM input'!AF747","v":0},{"$f":"'PTRM input'!AG747","v":0},{"$f":"'PTRM input'!AH747","v":0},{"$f":"'PTRM input'!AI747","v":0},{"$f":"'PTRM input'!AJ747","v":0},{"$f":"'PTRM input'!AK747","v":0},{"$f":"'PTRM input'!AL747","v":0},{"$f":"'PTRM input'!AM747","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD669)","v":0},{"$f":"'PTRM input'!AE669","v":0},{"$f":"'PTRM input'!AF669","v":0},{"$f":"'PTRM input'!AG669","v":0},{"$f":"'PTRM input'!AH669","v":0},{"$f":"'PTRM input'!AI669","v":0},{"$f":"'PTRM input'!AE747","v":0},{"$f":"'PTRM input'!AF747","v":0},{"$f":"'PTRM input'!AG747","v":0},{"$f":"'PTRM input'!AH747","v":0},{"$f":"'PTRM input'!AI747","v":0},{"$f":"'PTRM input'!AJ747","v":0},{"$f":"'PTRM input'!AK747","v":0},{"$f":"'PTRM input'!AL747","v":0},{"$f":"'PTRM input'!AM747","v":0},{"$f":"'PTRM input'!AN747","v":0},{"$f":"'PTRM input'!AO747","v":0},{"$f":"'PTRM input'!AP747","v":0},{"$f":"'PTRM input'!AQ747","v":0},{"$f":"'PTRM input'!AR747","v":0},{"$f":"'PTRM input'!AS747","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ669)","v":0},{"$f":"'PTRM input'!AK669","v":0},{"$f":"'PTRM input'!AL669","v":0},{"$f":"'PTRM input'!AM669","v":0},{"$f":"'PTRM input'!AN669","v":0},{"$f":"'PTRM input'!AO669","v":0},{"$f":"'PTRM input'!AK747","v":0},{"$f":"'PTRM input'!AL747","v":0},{"$f":"'PTRM input'!AM747","v":0},{"$f":"'PTRM input'!AN747","v":0},{"$f":"'PTRM input'!AO747","v":0},{"$f":"'PTRM input'!AP747","v":0},{"$f":"'PTRM input'!AQ747","v":0},{"$f":"'PTRM input'!AR747","v":0},{"$f":"'PTRM input'!AS747","v":0},{"$f":"'PTRM input'!AT747","v":0},{"$f":"'PTRM input'!AU747","v":0},{"$f":"'PTRM input'!AV747","v":0},{"$f":"'PTRM input'!AW747","v":0},{"$f":"'PTRM input'!AX747","v":0},{"$f":"'PTRM input'!AY747","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP669)","v":0},{"$f":"'PTRM input'!AQ669","v":0},{"$f":"'PTRM input'!AR669","v":0},{"$f":"'PTRM input'!AS669","v":0},{"$f":"'PTRM input'!AT669","v":0},{"$f":"'PTRM input'!AU669","v":0},{"$f":"'PTRM input'!AQ747","v":0},{"$f":"'PTRM input'!AR747","v":0},{"$f":"'PTRM input'!AS747","v":0},{"$f":"'PTRM input'!AT747","v":0},{"$f":"'PTRM input'!AU747","v":0},{"$f":"'PTRM input'!AV747","v":0},{"$f":"'PTRM input'!AW747","v":0},{"$f":"'PTRM input'!AX747","v":0},{"$f":"'PTRM input'!AY747","v":0},{"$f":"'PTRM input'!AZ747","v":0},{"$f":"'PTRM input'!BA747","v":0},{"$f":"'PTRM input'!BB747","v":0},{"$f":"'PTRM input'!BC747","v":0},{"$f":"'PTRM input'!BD747","v":0},{"$f":"'PTRM input'!BE747","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV669)","v":0},{"$f":"'PTRM input'!AW669","v":0},{"$f":"'PTRM input'!AX669","v":0},{"$f":"'PTRM input'!AY669","v":0},{"$f":"'PTRM input'!AZ669","v":0},{"$f":"'PTRM input'!BA669","v":0},{"$f":"'PTRM input'!AW747","v":0},{"$f":"'PTRM input'!AX747","v":0},{"$f":"'PTRM input'!AY747","v":0},{"$f":"'PTRM input'!AZ747","v":0},{"$f":"'PTRM input'!BA747","v":0},{"$f":"'PTRM input'!BB747","v":0},{"$f":"'PTRM input'!BC747","v":0},{"$f":"'PTRM input'!BD747","v":0},{"$f":"'PTRM input'!BE747","v":0},{"$f":"'PTRM input'!BF747","v":0},{"$f":"'PTRM input'!BG747","v":0},{"$f":"'PTRM input'!BH747","v":0},{"$f":"'PTRM input'!BI747","v":0},{"$f":"'PTRM input'!BJ747","v":0},{"$f":"'PTRM input'!BK747","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB669)","v":0},{"$f":"'PTRM input'!BC669","v":0},{"$f":"'PTRM input'!BD669","v":0},{"$f":"'PTRM input'!BE669","v":0},{"$f":"'PTRM input'!BF669","v":0},{"$f":"'PTRM input'!BG669","v":0},{"$f":"'PTRM input'!BC747","v":0},{"$f":"'PTRM input'!BD747","v":0},{"$f":"'PTRM input'!BE747","v":0},{"$f":"'PTRM input'!BF747","v":0},{"$f":"'PTRM input'!BG747","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH669)","v":0},{"$f":"'PTRM input'!BI669","v":0},{"$f":"'PTRM input'!BJ669","v":0},{"$f":"'PTRM input'!BK669","v":0},{"$f":"'PTRM input'!BL669","v":0},{"$f":"'PTRM input'!BM669","v":0},{"$f":"'PTRM input'!BI747","v":0},{"$f":"'PTRM input'!BJ747","v":0},{"$f":"'PTRM input'!BK747","v":0},{"$f":"'PTRM input'!BL747","v":0},{"$f":"'PTRM input'!BM747","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN669)","v":0},{"$f":"'PTRM input'!BO669","v":0},{"$f":"'PTRM input'!BP669","v":0},{"$f":"'PTRM input'!BQ669","v":0},{"$f":"'PTRM input'!BR669","v":0},{"$f":"'PTRM input'!BS669","v":0},{"$f":"'PTRM input'!BO747","v":0},{"$f":"'PTRM input'!BP747","v":0},{"$f":"'PTRM input'!BQ747","v":0},{"$f":"'PTRM input'!BR747","v":0},{"$f":"'PTRM input'!BS747","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT669)","v":0},{"$f":"'PTRM input'!BU669","v":0},{"$f":"'PTRM input'!BV669","v":0},{"$f":"'PTRM input'!BW669","v":0},{"$f":"'PTRM input'!BX669","v":0},{"$f":"'PTRM input'!BY669","v":0},{"$f":"'PTRM input'!BU747","v":0},{"$f":"'PTRM input'!BV747","v":0},{"$f":"'PTRM input'!BW747","v":0},{"$f":"'PTRM input'!BX747","v":0},{"$f":"'PTRM input'!BY747","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E670","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F670)","v":0},{"$f":"'PTRM input'!G670","v":0},{"$f":"'PTRM input'!H670","v":0},{"$f":"'PTRM input'!I670","v":0},{"$f":"'PTRM input'!J670","v":0},{"$f":"'PTRM input'!K670","v":0},{"$f":"'PTRM input'!G748","v":0},{"$f":"'PTRM input'!H748","v":0},{"$f":"'PTRM input'!I748","v":0},{"$f":"'PTRM input'!J748","v":0},{"$f":"'PTRM input'!K748","v":0},{"$f":"'PTRM input'!L748","v":0},{"$f":"'PTRM input'!M748","v":0},{"$f":"'PTRM input'!N748","v":0},{"$f":"'PTRM input'!O748","v":0},{"$f":"'PTRM input'!P748","v":0},{"$f":"'PTRM input'!Q748","v":0},{"$f":"'PTRM input'!R748","v":0},{"$f":"'PTRM input'!S748","v":0},{"$f":"'PTRM input'!T748","v":0},{"$f":"'PTRM input'!U748","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L670)","v":0},{"$f":"'PTRM input'!M670","v":0},{"$f":"'PTRM input'!N670","v":0},{"$f":"'PTRM input'!O670","v":0},{"$f":"'PTRM input'!P670","v":0},{"$f":"'PTRM input'!Q670","v":0},{"$f":"'PTRM input'!M748","v":0},{"$f":"'PTRM input'!N748","v":0},{"$f":"'PTRM input'!O748","v":0},{"$f":"'PTRM input'!P748","v":0},{"$f":"'PTRM input'!Q748","v":0},{"$f":"'PTRM input'!R748","v":0},{"$f":"'PTRM input'!S748","v":0},{"$f":"'PTRM input'!T748","v":0},{"$f":"'PTRM input'!U748","v":0},{"$f":"'PTRM input'!V748","v":0},{"$f":"'PTRM input'!W748","v":0},{"$f":"'PTRM input'!X748","v":0},{"$f":"'PTRM input'!Y748","v":0},{"$f":"'PTRM input'!Z748","v":0},{"$f":"'PTRM input'!AA748","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R670)","v":0},{"$f":"'PTRM input'!S670","v":0},{"$f":"'PTRM input'!T670","v":0},{"$f":"'PTRM input'!U670","v":0},{"$f":"'PTRM input'!V670","v":0},{"$f":"'PTRM input'!W670","v":0},{"$f":"'PTRM input'!S748","v":0},{"$f":"'PTRM input'!T748","v":0},{"$f":"'PTRM input'!U748","v":0},{"$f":"'PTRM input'!V748","v":0},{"$f":"'PTRM input'!W748","v":0},{"$f":"'PTRM input'!X748","v":0},{"$f":"'PTRM input'!Y748","v":0},{"$f":"'PTRM input'!Z748","v":0},{"$f":"'PTRM input'!AA748","v":0},{"$f":"'PTRM input'!AB748","v":0},{"$f":"'PTRM input'!AC748","v":0},{"$f":"'PTRM input'!AD748","v":0},{"$f":"'PTRM input'!AE748","v":0},{"$f":"'PTRM input'!AF748","v":0},{"$f":"'PTRM input'!AG748","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X670)","v":0},{"$f":"'PTRM input'!Y670","v":0},{"$f":"'PTRM input'!Z670","v":0},{"$f":"'PTRM input'!AA670","v":0},{"$f":"'PTRM input'!AB670","v":0},{"$f":"'PTRM input'!AC670","v":0},{"$f":"'PTRM input'!Y748","v":0},{"$f":"'PTRM input'!Z748","v":0},{"$f":"'PTRM input'!AA748","v":0},{"$f":"'PTRM input'!AB748","v":0},{"$f":"'PTRM input'!AC748","v":0},{"$f":"'PTRM input'!AD748","v":0},{"$f":"'PTRM input'!AE748","v":0},{"$f":"'PTRM input'!AF748","v":0},{"$f":"'PTRM input'!AG748","v":0},{"$f":"'PTRM input'!AH748","v":0},{"$f":"'PTRM input'!AI748","v":0},{"$f":"'PTRM input'!AJ748","v":0},{"$f":"'PTRM input'!AK748","v":0},{"$f":"'PTRM input'!AL748","v":0},{"$f":"'PTRM input'!AM748","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD670)","v":0},{"$f":"'PTRM input'!AE670","v":0},{"$f":"'PTRM input'!AF670","v":0},{"$f":"'PTRM input'!AG670","v":0},{"$f":"'PTRM input'!AH670","v":0},{"$f":"'PTRM input'!AI670","v":0},{"$f":"'PTRM input'!AE748","v":0},{"$f":"'PTRM input'!AF748","v":0},{"$f":"'PTRM input'!AG748","v":0},{"$f":"'PTRM input'!AH748","v":0},{"$f":"'PTRM input'!AI748","v":0},{"$f":"'PTRM input'!AJ748","v":0},{"$f":"'PTRM input'!AK748","v":0},{"$f":"'PTRM input'!AL748","v":0},{"$f":"'PTRM input'!AM748","v":0},{"$f":"'PTRM input'!AN748","v":0},{"$f":"'PTRM input'!AO748","v":0},{"$f":"'PTRM input'!AP748","v":0},{"$f":"'PTRM input'!AQ748","v":0},{"$f":"'PTRM input'!AR748","v":0},{"$f":"'PTRM input'!AS748","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ670)","v":0},{"$f":"'PTRM input'!AK670","v":0},{"$f":"'PTRM input'!AL670","v":0},{"$f":"'PTRM input'!AM670","v":0},{"$f":"'PTRM input'!AN670","v":0},{"$f":"'PTRM input'!AO670","v":0},{"$f":"'PTRM input'!AK748","v":0},{"$f":"'PTRM input'!AL748","v":0},{"$f":"'PTRM input'!AM748","v":0},{"$f":"'PTRM input'!AN748","v":0},{"$f":"'PTRM input'!AO748","v":0},{"$f":"'PTRM input'!AP748","v":0},{"$f":"'PTRM input'!AQ748","v":0},{"$f":"'PTRM input'!AR748","v":0},{"$f":"'PTRM input'!AS748","v":0},{"$f":"'PTRM input'!AT748","v":0},{"$f":"'PTRM input'!AU748","v":0},{"$f":"'PTRM input'!AV748","v":0},{"$f":"'PTRM input'!AW748","v":0},{"$f":"'PTRM input'!AX748","v":0},{"$f":"'PTRM input'!AY748","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP670)","v":0},{"$f":"'PTRM input'!AQ670","v":0},{"$f":"'PTRM input'!AR670","v":0},{"$f":"'PTRM input'!AS670","v":0},{"$f":"'PTRM input'!AT670","v":0},{"$f":"'PTRM input'!AU670","v":0},{"$f":"'PTRM input'!AQ748","v":0},{"$f":"'PTRM input'!AR748","v":0},{"$f":"'PTRM input'!AS748","v":0},{"$f":"'PTRM input'!AT748","v":0},{"$f":"'PTRM input'!AU748","v":0},{"$f":"'PTRM input'!AV748","v":0},{"$f":"'PTRM input'!AW748","v":0},{"$f":"'PTRM input'!AX748","v":0},{"$f":"'PTRM input'!AY748","v":0},{"$f":"'PTRM input'!AZ748","v":0},{"$f":"'PTRM input'!BA748","v":0},{"$f":"'PTRM input'!BB748","v":0},{"$f":"'PTRM input'!BC748","v":0},{"$f":"'PTRM input'!BD748","v":0},{"$f":"'PTRM input'!BE748","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV670)","v":0},{"$f":"'PTRM input'!AW670","v":0},{"$f":"'PTRM input'!AX670","v":0},{"$f":"'PTRM input'!AY670","v":0},{"$f":"'PTRM input'!AZ670","v":0},{"$f":"'PTRM input'!BA670","v":0},{"$f":"'PTRM input'!AW748","v":0},{"$f":"'PTRM input'!AX748","v":0},{"$f":"'PTRM input'!AY748","v":0},{"$f":"'PTRM input'!AZ748","v":0},{"$f":"'PTRM input'!BA748","v":0},{"$f":"'PTRM input'!BB748","v":0},{"$f":"'PTRM input'!BC748","v":0},{"$f":"'PTRM input'!BD748","v":0},{"$f":"'PTRM input'!BE748","v":0},{"$f":"'PTRM input'!BF748","v":0},{"$f":"'PTRM input'!BG748","v":0},{"$f":"'PTRM input'!BH748","v":0},{"$f":"'PTRM input'!BI748","v":0},{"$f":"'PTRM input'!BJ748","v":0},{"$f":"'PTRM input'!BK748","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB670)","v":0},{"$f":"'PTRM input'!BC670","v":0},{"$f":"'PTRM input'!BD670","v":0},{"$f":"'PTRM input'!BE670","v":0},{"$f":"'PTRM input'!BF670","v":0},{"$f":"'PTRM input'!BG670","v":0},{"$f":"'PTRM input'!BC748","v":0},{"$f":"'PTRM input'!BD748","v":0},{"$f":"'PTRM input'!BE748","v":0},{"$f":"'PTRM input'!BF748","v":0},{"$f":"'PTRM input'!BG748","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH670)","v":0},{"$f":"'PTRM input'!BI670","v":0},{"$f":"'PTRM input'!BJ670","v":0},{"$f":"'PTRM input'!BK670","v":0},{"$f":"'PTRM input'!BL670","v":0},{"$f":"'PTRM input'!BM670","v":0},{"$f":"'PTRM input'!BI748","v":0},{"$f":"'PTRM input'!BJ748","v":0},{"$f":"'PTRM input'!BK748","v":0},{"$f":"'PTRM input'!BL748","v":0},{"$f":"'PTRM input'!BM748","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN670)","v":0},{"$f":"'PTRM input'!BO670","v":0},{"$f":"'PTRM input'!BP670","v":0},{"$f":"'PTRM input'!BQ670","v":0},{"$f":"'PTRM input'!BR670","v":0},{"$f":"'PTRM input'!BS670","v":0},{"$f":"'PTRM input'!BO748","v":0},{"$f":"'PTRM input'!BP748","v":0},{"$f":"'PTRM input'!BQ748","v":0},{"$f":"'PTRM input'!BR748","v":0},{"$f":"'PTRM input'!BS748","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT670)","v":0},{"$f":"'PTRM input'!BU670","v":0},{"$f":"'PTRM input'!BV670","v":0},{"$f":"'PTRM input'!BW670","v":0},{"$f":"'PTRM input'!BX670","v":0},{"$f":"'PTRM input'!BY670","v":0},{"$f":"'PTRM input'!BU748","v":0},{"$f":"'PTRM input'!BV748","v":0},{"$f":"'PTRM input'!BW748","v":0},{"$f":"'PTRM input'!BX748","v":0},{"$f":"'PTRM input'!BY748","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E671","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F671)","v":0},{"$f":"'PTRM input'!G671","v":0},{"$f":"'PTRM input'!H671","v":0},{"$f":"'PTRM input'!I671","v":0},{"$f":"'PTRM input'!J671","v":0},{"$f":"'PTRM input'!K671","v":0},{"$f":"'PTRM input'!G749","v":0},{"$f":"'PTRM input'!H749","v":0},{"$f":"'PTRM input'!I749","v":0},{"$f":"'PTRM input'!J749","v":0},{"$f":"'PTRM input'!K749","v":0},{"$f":"'PTRM input'!L749","v":0},{"$f":"'PTRM input'!M749","v":0},{"$f":"'PTRM input'!N749","v":0},{"$f":"'PTRM input'!O749","v":0},{"$f":"'PTRM input'!P749","v":0},{"$f":"'PTRM input'!Q749","v":0},{"$f":"'PTRM input'!R749","v":0},{"$f":"'PTRM input'!S749","v":0},{"$f":"'PTRM input'!T749","v":0},{"$f":"'PTRM input'!U749","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L671)","v":0},{"$f":"'PTRM input'!M671","v":0},{"$f":"'PTRM input'!N671","v":0},{"$f":"'PTRM input'!O671","v":0},{"$f":"'PTRM input'!P671","v":0},{"$f":"'PTRM input'!Q671","v":0},{"$f":"'PTRM input'!M749","v":0},{"$f":"'PTRM input'!N749","v":0},{"$f":"'PTRM input'!O749","v":0},{"$f":"'PTRM input'!P749","v":0},{"$f":"'PTRM input'!Q749","v":0},{"$f":"'PTRM input'!R749","v":0},{"$f":"'PTRM input'!S749","v":0},{"$f":"'PTRM input'!T749","v":0},{"$f":"'PTRM input'!U749","v":0},{"$f":"'PTRM input'!V749","v":0},{"$f":"'PTRM input'!W749","v":0},{"$f":"'PTRM input'!X749","v":0},{"$f":"'PTRM input'!Y749","v":0},{"$f":"'PTRM input'!Z749","v":0},{"$f":"'PTRM input'!AA749","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R671)","v":0},{"$f":"'PTRM input'!S671","v":0},{"$f":"'PTRM input'!T671","v":0},{"$f":"'PTRM input'!U671","v":0},{"$f":"'PTRM input'!V671","v":0},{"$f":"'PTRM input'!W671","v":0},{"$f":"'PTRM input'!S749","v":0},{"$f":"'PTRM input'!T749","v":0},{"$f":"'PTRM input'!U749","v":0},{"$f":"'PTRM input'!V749","v":0},{"$f":"'PTRM input'!W749","v":0},{"$f":"'PTRM input'!X749","v":0},{"$f":"'PTRM input'!Y749","v":0},{"$f":"'PTRM input'!Z749","v":0},{"$f":"'PTRM input'!AA749","v":0},{"$f":"'PTRM input'!AB749","v":0},{"$f":"'PTRM input'!AC749","v":0},{"$f":"'PTRM input'!AD749","v":0},{"$f":"'PTRM input'!AE749","v":0},{"$f":"'PTRM input'!AF749","v":0},{"$f":"'PTRM input'!AG749","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X671)","v":0},{"$f":"'PTRM input'!Y671","v":0},{"$f":"'PTRM input'!Z671","v":0},{"$f":"'PTRM input'!AA671","v":0},{"$f":"'PTRM input'!AB671","v":0},{"$f":"'PTRM input'!AC671","v":0},{"$f":"'PTRM input'!Y749","v":0},{"$f":"'PTRM input'!Z749","v":0},{"$f":"'PTRM input'!AA749","v":0},{"$f":"'PTRM input'!AB749","v":0},{"$f":"'PTRM input'!AC749","v":0},{"$f":"'PTRM input'!AD749","v":0},{"$f":"'PTRM input'!AE749","v":0},{"$f":"'PTRM input'!AF749","v":0},{"$f":"'PTRM input'!AG749","v":0},{"$f":"'PTRM input'!AH749","v":0},{"$f":"'PTRM input'!AI749","v":0},{"$f":"'PTRM input'!AJ749","v":0},{"$f":"'PTRM input'!AK749","v":0},{"$f":"'PTRM input'!AL749","v":0},{"$f":"'PTRM input'!AM749","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD671)","v":0},{"$f":"'PTRM input'!AE671","v":0},{"$f":"'PTRM input'!AF671","v":0},{"$f":"'PTRM input'!AG671","v":0},{"$f":"'PTRM input'!AH671","v":0},{"$f":"'PTRM input'!AI671","v":0},{"$f":"'PTRM input'!AE749","v":0},{"$f":"'PTRM input'!AF749","v":0},{"$f":"'PTRM input'!AG749","v":0},{"$f":"'PTRM input'!AH749","v":0},{"$f":"'PTRM input'!AI749","v":0},{"$f":"'PTRM input'!AJ749","v":0},{"$f":"'PTRM input'!AK749","v":0},{"$f":"'PTRM input'!AL749","v":0},{"$f":"'PTRM input'!AM749","v":0},{"$f":"'PTRM input'!AN749","v":0},{"$f":"'PTRM input'!AO749","v":0},{"$f":"'PTRM input'!AP749","v":0},{"$f":"'PTRM input'!AQ749","v":0},{"$f":"'PTRM input'!AR749","v":0},{"$f":"'PTRM input'!AS749","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ671)","v":0},{"$f":"'PTRM input'!AK671","v":0},{"$f":"'PTRM input'!AL671","v":0},{"$f":"'PTRM input'!AM671","v":0},{"$f":"'PTRM input'!AN671","v":0},{"$f":"'PTRM input'!AO671","v":0},{"$f":"'PTRM input'!AK749","v":0},{"$f":"'PTRM input'!AL749","v":0},{"$f":"'PTRM input'!AM749","v":0},{"$f":"'PTRM input'!AN749","v":0},{"$f":"'PTRM input'!AO749","v":0},{"$f":"'PTRM input'!AP749","v":0},{"$f":"'PTRM input'!AQ749","v":0},{"$f":"'PTRM input'!AR749","v":0},{"$f":"'PTRM input'!AS749","v":0},{"$f":"'PTRM input'!AT749","v":0},{"$f":"'PTRM input'!AU749","v":0},{"$f":"'PTRM input'!AV749","v":0},{"$f":"'PTRM input'!AW749","v":0},{"$f":"'PTRM input'!AX749","v":0},{"$f":"'PTRM input'!AY749","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP671)","v":0},{"$f":"'PTRM input'!AQ671","v":0},{"$f":"'PTRM input'!AR671","v":0},{"$f":"'PTRM input'!AS671","v":0},{"$f":"'PTRM input'!AT671","v":0},{"$f":"'PTRM input'!AU671","v":0},{"$f":"'PTRM input'!AQ749","v":0},{"$f":"'PTRM input'!AR749","v":0},{"$f":"'PTRM input'!AS749","v":0},{"$f":"'PTRM input'!AT749","v":0},{"$f":"'PTRM input'!AU749","v":0},{"$f":"'PTRM input'!AV749","v":0},{"$f":"'PTRM input'!AW749","v":0},{"$f":"'PTRM input'!AX749","v":0},{"$f":"'PTRM input'!AY749","v":0},{"$f":"'PTRM input'!AZ749","v":0},{"$f":"'PTRM input'!BA749","v":0},{"$f":"'PTRM input'!BB749","v":0},{"$f":"'PTRM input'!BC749","v":0},{"$f":"'PTRM input'!BD749","v":0},{"$f":"'PTRM input'!BE749","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV671)","v":0},{"$f":"'PTRM input'!AW671","v":0},{"$f":"'PTRM input'!AX671","v":0},{"$f":"'PTRM input'!AY671","v":0},{"$f":"'PTRM input'!AZ671","v":0},{"$f":"'PTRM input'!BA671","v":0},{"$f":"'PTRM input'!AW749","v":0},{"$f":"'PTRM input'!AX749","v":0},{"$f":"'PTRM input'!AY749","v":0},{"$f":"'PTRM input'!AZ749","v":0},{"$f":"'PTRM input'!BA749","v":0},{"$f":"'PTRM input'!BB749","v":0},{"$f":"'PTRM input'!BC749","v":0},{"$f":"'PTRM input'!BD749","v":0},{"$f":"'PTRM input'!BE749","v":0},{"$f":"'PTRM input'!BF749","v":0},{"$f":"'PTRM input'!BG749","v":0},{"$f":"'PTRM input'!BH749","v":0},{"$f":"'PTRM input'!BI749","v":0},{"$f":"'PTRM input'!BJ749","v":0},{"$f":"'PTRM input'!BK749","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB671)","v":0},{"$f":"'PTRM input'!BC671","v":0},{"$f":"'PTRM input'!BD671","v":0},{"$f":"'PTRM input'!BE671","v":0},{"$f":"'PTRM input'!BF671","v":0},{"$f":"'PTRM input'!BG671","v":0},{"$f":"'PTRM input'!BC749","v":0},{"$f":"'PTRM input'!BD749","v":0},{"$f":"'PTRM input'!BE749","v":0},{"$f":"'PTRM input'!BF749","v":0},{"$f":"'PTRM input'!BG749","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH671)","v":0},{"$f":"'PTRM input'!BI671","v":0},{"$f":"'PTRM input'!BJ671","v":0},{"$f":"'PTRM input'!BK671","v":0},{"$f":"'PTRM input'!BL671","v":0},{"$f":"'PTRM input'!BM671","v":0},{"$f":"'PTRM input'!BI749","v":0},{"$f":"'PTRM input'!BJ749","v":0},{"$f":"'PTRM input'!BK749","v":0},{"$f":"'PTRM input'!BL749","v":0},{"$f":"'PTRM input'!BM749","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN671)","v":0},{"$f":"'PTRM input'!BO671","v":0},{"$f":"'PTRM input'!BP671","v":0},{"$f":"'PTRM input'!BQ671","v":0},{"$f":"'PTRM input'!BR671","v":0},{"$f":"'PTRM input'!BS671","v":0},{"$f":"'PTRM input'!BO749","v":0},{"$f":"'PTRM input'!BP749","v":0},{"$f":"'PTRM input'!BQ749","v":0},{"$f":"'PTRM input'!BR749","v":0},{"$f":"'PTRM input'!BS749","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT671)","v":0},{"$f":"'PTRM input'!BU671","v":0},{"$f":"'PTRM input'!BV671","v":0},{"$f":"'PTRM input'!BW671","v":0},{"$f":"'PTRM input'!BX671","v":0},{"$f":"'PTRM input'!BY671","v":0},{"$f":"'PTRM input'!BU749","v":0},{"$f":"'PTRM input'!BV749","v":0},{"$f":"'PTRM input'!BW749","v":0},{"$f":"'PTRM input'!BX749","v":0},{"$f":"'PTRM input'!BY749","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E672","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F672)","v":0},{"$f":"'PTRM input'!G672","v":0},{"$f":"'PTRM input'!H672","v":0},{"$f":"'PTRM input'!I672","v":0},{"$f":"'PTRM input'!J672","v":0},{"$f":"'PTRM input'!K672","v":0},{"$f":"'PTRM input'!G750","v":0},{"$f":"'PTRM input'!H750","v":0},{"$f":"'PTRM input'!I750","v":0},{"$f":"'PTRM input'!J750","v":0},{"$f":"'PTRM input'!K750","v":0},{"$f":"'PTRM input'!L750","v":0},{"$f":"'PTRM input'!M750","v":0},{"$f":"'PTRM input'!N750","v":0},{"$f":"'PTRM input'!O750","v":0},{"$f":"'PTRM input'!P750","v":0},{"$f":"'PTRM input'!Q750","v":0},{"$f":"'PTRM input'!R750","v":0},{"$f":"'PTRM input'!S750","v":0},{"$f":"'PTRM input'!T750","v":0},{"$f":"'PTRM input'!U750","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L672)","v":0},{"$f":"'PTRM input'!M672","v":0},{"$f":"'PTRM input'!N672","v":0},{"$f":"'PTRM input'!O672","v":0},{"$f":"'PTRM input'!P672","v":0},{"$f":"'PTRM input'!Q672","v":0},{"$f":"'PTRM input'!M750","v":0},{"$f":"'PTRM input'!N750","v":0},{"$f":"'PTRM input'!O750","v":0},{"$f":"'PTRM input'!P750","v":0},{"$f":"'PTRM input'!Q750","v":0},{"$f":"'PTRM input'!R750","v":0},{"$f":"'PTRM input'!S750","v":0},{"$f":"'PTRM input'!T750","v":0},{"$f":"'PTRM input'!U750","v":0},{"$f":"'PTRM input'!V750","v":0},{"$f":"'PTRM input'!W750","v":0},{"$f":"'PTRM input'!X750","v":0},{"$f":"'PTRM input'!Y750","v":0},{"$f":"'PTRM input'!Z750","v":0},{"$f":"'PTRM input'!AA750","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R672)","v":0},{"$f":"'PTRM input'!S672","v":0},{"$f":"'PTRM input'!T672","v":0},{"$f":"'PTRM input'!U672","v":0},{"$f":"'PTRM input'!V672","v":0},{"$f":"'PTRM input'!W672","v":0},{"$f":"'PTRM input'!S750","v":0},{"$f":"'PTRM input'!T750","v":0},{"$f":"'PTRM input'!U750","v":0},{"$f":"'PTRM input'!V750","v":0},{"$f":"'PTRM input'!W750","v":0},{"$f":"'PTRM input'!X750","v":0},{"$f":"'PTRM input'!Y750","v":0},{"$f":"'PTRM input'!Z750","v":0},{"$f":"'PTRM input'!AA750","v":0},{"$f":"'PTRM input'!AB750","v":0},{"$f":"'PTRM input'!AC750","v":0},{"$f":"'PTRM input'!AD750","v":0},{"$f":"'PTRM input'!AE750","v":0},{"$f":"'PTRM input'!AF750","v":0},{"$f":"'PTRM input'!AG750","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X672)","v":0},{"$f":"'PTRM input'!Y672","v":0},{"$f":"'PTRM input'!Z672","v":0},{"$f":"'PTRM input'!AA672","v":0},{"$f":"'PTRM input'!AB672","v":0},{"$f":"'PTRM input'!AC672","v":0},{"$f":"'PTRM input'!Y750","v":0},{"$f":"'PTRM input'!Z750","v":0},{"$f":"'PTRM input'!AA750","v":0},{"$f":"'PTRM input'!AB750","v":0},{"$f":"'PTRM input'!AC750","v":0},{"$f":"'PTRM input'!AD750","v":0},{"$f":"'PTRM input'!AE750","v":0},{"$f":"'PTRM input'!AF750","v":0},{"$f":"'PTRM input'!AG750","v":0},{"$f":"'PTRM input'!AH750","v":0},{"$f":"'PTRM input'!AI750","v":0},{"$f":"'PTRM input'!AJ750","v":0},{"$f":"'PTRM input'!AK750","v":0},{"$f":"'PTRM input'!AL750","v":0},{"$f":"'PTRM input'!AM750","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD672)","v":0},{"$f":"'PTRM input'!AE672","v":0},{"$f":"'PTRM input'!AF672","v":0},{"$f":"'PTRM input'!AG672","v":0},{"$f":"'PTRM input'!AH672","v":0},{"$f":"'PTRM input'!AI672","v":0},{"$f":"'PTRM input'!AE750","v":0},{"$f":"'PTRM input'!AF750","v":0},{"$f":"'PTRM input'!AG750","v":0},{"$f":"'PTRM input'!AH750","v":0},{"$f":"'PTRM input'!AI750","v":0},{"$f":"'PTRM input'!AJ750","v":0},{"$f":"'PTRM input'!AK750","v":0},{"$f":"'PTRM input'!AL750","v":0},{"$f":"'PTRM input'!AM750","v":0},{"$f":"'PTRM input'!AN750","v":0},{"$f":"'PTRM input'!AO750","v":0},{"$f":"'PTRM input'!AP750","v":0},{"$f":"'PTRM input'!AQ750","v":0},{"$f":"'PTRM input'!AR750","v":0},{"$f":"'PTRM input'!AS750","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ672)","v":0},{"$f":"'PTRM input'!AK672","v":0},{"$f":"'PTRM input'!AL672","v":0},{"$f":"'PTRM input'!AM672","v":0},{"$f":"'PTRM input'!AN672","v":0},{"$f":"'PTRM input'!AO672","v":0},{"$f":"'PTRM input'!AK750","v":0},{"$f":"'PTRM input'!AL750","v":0},{"$f":"'PTRM input'!AM750","v":0},{"$f":"'PTRM input'!AN750","v":0},{"$f":"'PTRM input'!AO750","v":0},{"$f":"'PTRM input'!AP750","v":0},{"$f":"'PTRM input'!AQ750","v":0},{"$f":"'PTRM input'!AR750","v":0},{"$f":"'PTRM input'!AS750","v":0},{"$f":"'PTRM input'!AT750","v":0},{"$f":"'PTRM input'!AU750","v":0},{"$f":"'PTRM input'!AV750","v":0},{"$f":"'PTRM input'!AW750","v":0},{"$f":"'PTRM input'!AX750","v":0},{"$f":"'PTRM input'!AY750","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP672)","v":0},{"$f":"'PTRM input'!AQ672","v":0},{"$f":"'PTRM input'!AR672","v":0},{"$f":"'PTRM input'!AS672","v":0},{"$f":"'PTRM input'!AT672","v":0},{"$f":"'PTRM input'!AU672","v":0},{"$f":"'PTRM input'!AQ750","v":0},{"$f":"'PTRM input'!AR750","v":0},{"$f":"'PTRM input'!AS750","v":0},{"$f":"'PTRM input'!AT750","v":0},{"$f":"'PTRM input'!AU750","v":0},{"$f":"'PTRM input'!AV750","v":0},{"$f":"'PTRM input'!AW750","v":0},{"$f":"'PTRM input'!AX750","v":0},{"$f":"'PTRM input'!AY750","v":0},{"$f":"'PTRM input'!AZ750","v":0},{"$f":"'PTRM input'!BA750","v":0},{"$f":"'PTRM input'!BB750","v":0},{"$f":"'PTRM input'!BC750","v":0},{"$f":"'PTRM input'!BD750","v":0},{"$f":"'PTRM input'!BE750","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV672)","v":0},{"$f":"'PTRM input'!AW672","v":0},{"$f":"'PTRM input'!AX672","v":0},{"$f":"'PTRM input'!AY672","v":0},{"$f":"'PTRM input'!AZ672","v":0},{"$f":"'PTRM input'!BA672","v":0},{"$f":"'PTRM input'!AW750","v":0},{"$f":"'PTRM input'!AX750","v":0},{"$f":"'PTRM input'!AY750","v":0},{"$f":"'PTRM input'!AZ750","v":0},{"$f":"'PTRM input'!BA750","v":0},{"$f":"'PTRM input'!BB750","v":0},{"$f":"'PTRM input'!BC750","v":0},{"$f":"'PTRM input'!BD750","v":0},{"$f":"'PTRM input'!BE750","v":0},{"$f":"'PTRM input'!BF750","v":0},{"$f":"'PTRM input'!BG750","v":0},{"$f":"'PTRM input'!BH750","v":0},{"$f":"'PTRM input'!BI750","v":0},{"$f":"'PTRM input'!BJ750","v":0},{"$f":"'PTRM input'!BK750","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB672)","v":0},{"$f":"'PTRM input'!BC672","v":0},{"$f":"'PTRM input'!BD672","v":0},{"$f":"'PTRM input'!BE672","v":0},{"$f":"'PTRM input'!BF672","v":0},{"$f":"'PTRM input'!BG672","v":0},{"$f":"'PTRM input'!BC750","v":0},{"$f":"'PTRM input'!BD750","v":0},{"$f":"'PTRM input'!BE750","v":0},{"$f":"'PTRM input'!BF750","v":0},{"$f":"'PTRM input'!BG750","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH672)","v":0},{"$f":"'PTRM input'!BI672","v":0},{"$f":"'PTRM input'!BJ672","v":0},{"$f":"'PTRM input'!BK672","v":0},{"$f":"'PTRM input'!BL672","v":0},{"$f":"'PTRM input'!BM672","v":0},{"$f":"'PTRM input'!BI750","v":0},{"$f":"'PTRM input'!BJ750","v":0},{"$f":"'PTRM input'!BK750","v":0},{"$f":"'PTRM input'!BL750","v":0},{"$f":"'PTRM input'!BM750","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN672)","v":0},{"$f":"'PTRM input'!BO672","v":0},{"$f":"'PTRM input'!BP672","v":0},{"$f":"'PTRM input'!BQ672","v":0},{"$f":"'PTRM input'!BR672","v":0},{"$f":"'PTRM input'!BS672","v":0},{"$f":"'PTRM input'!BO750","v":0},{"$f":"'PTRM input'!BP750","v":0},{"$f":"'PTRM input'!BQ750","v":0},{"$f":"'PTRM input'!BR750","v":0},{"$f":"'PTRM input'!BS750","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT672)","v":0},{"$f":"'PTRM input'!BU672","v":0},{"$f":"'PTRM input'!BV672","v":0},{"$f":"'PTRM input'!BW672","v":0},{"$f":"'PTRM input'!BX672","v":0},{"$f":"'PTRM input'!BY672","v":0},{"$f":"'PTRM input'!BU750","v":0},{"$f":"'PTRM input'!BV750","v":0},{"$f":"'PTRM input'!BW750","v":0},{"$f":"'PTRM input'!BX750","v":0},{"$f":"'PTRM input'!BY750","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E673","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F673)","v":0},{"$f":"'PTRM input'!G673","v":0},{"$f":"'PTRM input'!H673","v":0},{"$f":"'PTRM input'!I673","v":0},{"$f":"'PTRM input'!J673","v":0},{"$f":"'PTRM input'!K673","v":0},{"$f":"'PTRM input'!G751","v":0},{"$f":"'PTRM input'!H751","v":0},{"$f":"'PTRM input'!I751","v":0},{"$f":"'PTRM input'!J751","v":0},{"$f":"'PTRM input'!K751","v":0},{"$f":"'PTRM input'!L751","v":0},{"$f":"'PTRM input'!M751","v":0},{"$f":"'PTRM input'!N751","v":0},{"$f":"'PTRM input'!O751","v":0},{"$f":"'PTRM input'!P751","v":0},{"$f":"'PTRM input'!Q751","v":0},{"$f":"'PTRM input'!R751","v":0},{"$f":"'PTRM input'!S751","v":0},{"$f":"'PTRM input'!T751","v":0},{"$f":"'PTRM input'!U751","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L673)","v":0},{"$f":"'PTRM input'!M673","v":0},{"$f":"'PTRM input'!N673","v":0},{"$f":"'PTRM input'!O673","v":0},{"$f":"'PTRM input'!P673","v":0},{"$f":"'PTRM input'!Q673","v":0},{"$f":"'PTRM input'!M751","v":0},{"$f":"'PTRM input'!N751","v":0},{"$f":"'PTRM input'!O751","v":0},{"$f":"'PTRM input'!P751","v":0},{"$f":"'PTRM input'!Q751","v":0},{"$f":"'PTRM input'!R751","v":0},{"$f":"'PTRM input'!S751","v":0},{"$f":"'PTRM input'!T751","v":0},{"$f":"'PTRM input'!U751","v":0},{"$f":"'PTRM input'!V751","v":0},{"$f":"'PTRM input'!W751","v":0},{"$f":"'PTRM input'!X751","v":0},{"$f":"'PTRM input'!Y751","v":0},{"$f":"'PTRM input'!Z751","v":0},{"$f":"'PTRM input'!AA751","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R673)","v":0},{"$f":"'PTRM input'!S673","v":0},{"$f":"'PTRM input'!T673","v":0},{"$f":"'PTRM input'!U673","v":0},{"$f":"'PTRM input'!V673","v":0},{"$f":"'PTRM input'!W673","v":0},{"$f":"'PTRM input'!S751","v":0},{"$f":"'PTRM input'!T751","v":0},{"$f":"'PTRM input'!U751","v":0},{"$f":"'PTRM input'!V751","v":0},{"$f":"'PTRM input'!W751","v":0},{"$f":"'PTRM input'!X751","v":0},{"$f":"'PTRM input'!Y751","v":0},{"$f":"'PTRM input'!Z751","v":0},{"$f":"'PTRM input'!AA751","v":0},{"$f":"'PTRM input'!AB751","v":0},{"$f":"'PTRM input'!AC751","v":0},{"$f":"'PTRM input'!AD751","v":0},{"$f":"'PTRM input'!AE751","v":0},{"$f":"'PTRM input'!AF751","v":0},{"$f":"'PTRM input'!AG751","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X673)","v":0},{"$f":"'PTRM input'!Y673","v":0},{"$f":"'PTRM input'!Z673","v":0},{"$f":"'PTRM input'!AA673","v":0},{"$f":"'PTRM input'!AB673","v":0},{"$f":"'PTRM input'!AC673","v":0},{"$f":"'PTRM input'!Y751","v":0},{"$f":"'PTRM input'!Z751","v":0},{"$f":"'PTRM input'!AA751","v":0},{"$f":"'PTRM input'!AB751","v":0},{"$f":"'PTRM input'!AC751","v":0},{"$f":"'PTRM input'!AD751","v":0},{"$f":"'PTRM input'!AE751","v":0},{"$f":"'PTRM input'!AF751","v":0},{"$f":"'PTRM input'!AG751","v":0},{"$f":"'PTRM input'!AH751","v":0},{"$f":"'PTRM input'!AI751","v":0},{"$f":"'PTRM input'!AJ751","v":0},{"$f":"'PTRM input'!AK751","v":0},{"$f":"'PTRM input'!AL751","v":0},{"$f":"'PTRM input'!AM751","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD673)","v":0},{"$f":"'PTRM input'!AE673","v":0},{"$f":"'PTRM input'!AF673","v":0},{"$f":"'PTRM input'!AG673","v":0},{"$f":"'PTRM input'!AH673","v":0},{"$f":"'PTRM input'!AI673","v":0},{"$f":"'PTRM input'!AE751","v":0},{"$f":"'PTRM input'!AF751","v":0},{"$f":"'PTRM input'!AG751","v":0},{"$f":"'PTRM input'!AH751","v":0},{"$f":"'PTRM input'!AI751","v":0},{"$f":"'PTRM input'!AJ751","v":0},{"$f":"'PTRM input'!AK751","v":0},{"$f":"'PTRM input'!AL751","v":0},{"$f":"'PTRM input'!AM751","v":0},{"$f":"'PTRM input'!AN751","v":0},{"$f":"'PTRM input'!AO751","v":0},{"$f":"'PTRM input'!AP751","v":0},{"$f":"'PTRM input'!AQ751","v":0},{"$f":"'PTRM input'!AR751","v":0},{"$f":"'PTRM input'!AS751","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ673)","v":0},{"$f":"'PTRM input'!AK673","v":0},{"$f":"'PTRM input'!AL673","v":0},{"$f":"'PTRM input'!AM673","v":0},{"$f":"'PTRM input'!AN673","v":0},{"$f":"'PTRM input'!AO673","v":0},{"$f":"'PTRM input'!AK751","v":0},{"$f":"'PTRM input'!AL751","v":0},{"$f":"'PTRM input'!AM751","v":0},{"$f":"'PTRM input'!AN751","v":0},{"$f":"'PTRM input'!AO751","v":0},{"$f":"'PTRM input'!AP751","v":0},{"$f":"'PTRM input'!AQ751","v":0},{"$f":"'PTRM input'!AR751","v":0},{"$f":"'PTRM input'!AS751","v":0},{"$f":"'PTRM input'!AT751","v":0},{"$f":"'PTRM input'!AU751","v":0},{"$f":"'PTRM input'!AV751","v":0},{"$f":"'PTRM input'!AW751","v":0},{"$f":"'PTRM input'!AX751","v":0},{"$f":"'PTRM input'!AY751","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP673)","v":0},{"$f":"'PTRM input'!AQ673","v":0},{"$f":"'PTRM input'!AR673","v":0},{"$f":"'PTRM input'!AS673","v":0},{"$f":"'PTRM input'!AT673","v":0},{"$f":"'PTRM input'!AU673","v":0},{"$f":"'PTRM input'!AQ751","v":0},{"$f":"'PTRM input'!AR751","v":0},{"$f":"'PTRM input'!AS751","v":0},{"$f":"'PTRM input'!AT751","v":0},{"$f":"'PTRM input'!AU751","v":0},{"$f":"'PTRM input'!AV751","v":0},{"$f":"'PTRM input'!AW751","v":0},{"$f":"'PTRM input'!AX751","v":0},{"$f":"'PTRM input'!AY751","v":0},{"$f":"'PTRM input'!AZ751","v":0},{"$f":"'PTRM input'!BA751","v":0},{"$f":"'PTRM input'!BB751","v":0},{"$f":"'PTRM input'!BC751","v":0},{"$f":"'PTRM input'!BD751","v":0},{"$f":"'PTRM input'!BE751","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV673)","v":0},{"$f":"'PTRM input'!AW673","v":0},{"$f":"'PTRM input'!AX673","v":0},{"$f":"'PTRM input'!AY673","v":0},{"$f":"'PTRM input'!AZ673","v":0},{"$f":"'PTRM input'!BA673","v":0},{"$f":"'PTRM input'!AW751","v":0},{"$f":"'PTRM input'!AX751","v":0},{"$f":"'PTRM input'!AY751","v":0},{"$f":"'PTRM input'!AZ751","v":0},{"$f":"'PTRM input'!BA751","v":0},{"$f":"'PTRM input'!BB751","v":0},{"$f":"'PTRM input'!BC751","v":0},{"$f":"'PTRM input'!BD751","v":0},{"$f":"'PTRM input'!BE751","v":0},{"$f":"'PTRM input'!BF751","v":0},{"$f":"'PTRM input'!BG751","v":0},{"$f":"'PTRM input'!BH751","v":0},{"$f":"'PTRM input'!BI751","v":0},{"$f":"'PTRM input'!BJ751","v":0},{"$f":"'PTRM input'!BK751","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB673)","v":0},{"$f":"'PTRM input'!BC673","v":0},{"$f":"'PTRM input'!BD673","v":0},{"$f":"'PTRM input'!BE673","v":0},{"$f":"'PTRM input'!BF673","v":0},{"$f":"'PTRM input'!BG673","v":0},{"$f":"'PTRM input'!BC751","v":0},{"$f":"'PTRM input'!BD751","v":0},{"$f":"'PTRM input'!BE751","v":0},{"$f":"'PTRM input'!BF751","v":0},{"$f":"'PTRM input'!BG751","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH673)","v":0},{"$f":"'PTRM input'!BI673","v":0},{"$f":"'PTRM input'!BJ673","v":0},{"$f":"'PTRM input'!BK673","v":0},{"$f":"'PTRM input'!BL673","v":0},{"$f":"'PTRM input'!BM673","v":0},{"$f":"'PTRM input'!BI751","v":0},{"$f":"'PTRM input'!BJ751","v":0},{"$f":"'PTRM input'!BK751","v":0},{"$f":"'PTRM input'!BL751","v":0},{"$f":"'PTRM input'!BM751","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN673)","v":0},{"$f":"'PTRM input'!BO673","v":0},{"$f":"'PTRM input'!BP673","v":0},{"$f":"'PTRM input'!BQ673","v":0},{"$f":"'PTRM input'!BR673","v":0},{"$f":"'PTRM input'!BS673","v":0},{"$f":"'PTRM input'!BO751","v":0},{"$f":"'PTRM input'!BP751","v":0},{"$f":"'PTRM input'!BQ751","v":0},{"$f":"'PTRM input'!BR751","v":0},{"$f":"'PTRM input'!BS751","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT673)","v":0},{"$f":"'PTRM input'!BU673","v":0},{"$f":"'PTRM input'!BV673","v":0},{"$f":"'PTRM input'!BW673","v":0},{"$f":"'PTRM input'!BX673","v":0},{"$f":"'PTRM input'!BY673","v":0},{"$f":"'PTRM input'!BU751","v":0},{"$f":"'PTRM input'!BV751","v":0},{"$f":"'PTRM input'!BW751","v":0},{"$f":"'PTRM input'!BX751","v":0},{"$f":"'PTRM input'!BY751","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E674","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F674)","v":0},{"$f":"'PTRM input'!G674","v":0},{"$f":"'PTRM input'!H674","v":0},{"$f":"'PTRM input'!I674","v":0},{"$f":"'PTRM input'!J674","v":0},{"$f":"'PTRM input'!K674","v":0},{"$f":"'PTRM input'!G752","v":0},{"$f":"'PTRM input'!H752","v":0},{"$f":"'PTRM input'!I752","v":0},{"$f":"'PTRM input'!J752","v":0},{"$f":"'PTRM input'!K752","v":0},{"$f":"'PTRM input'!L752","v":0},{"$f":"'PTRM input'!M752","v":0},{"$f":"'PTRM input'!N752","v":0},{"$f":"'PTRM input'!O752","v":0},{"$f":"'PTRM input'!P752","v":0},{"$f":"'PTRM input'!Q752","v":0},{"$f":"'PTRM input'!R752","v":0},{"$f":"'PTRM input'!S752","v":0},{"$f":"'PTRM input'!T752","v":0},{"$f":"'PTRM input'!U752","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L674)","v":0},{"$f":"'PTRM input'!M674","v":0},{"$f":"'PTRM input'!N674","v":0},{"$f":"'PTRM input'!O674","v":0},{"$f":"'PTRM input'!P674","v":0},{"$f":"'PTRM input'!Q674","v":0},{"$f":"'PTRM input'!M752","v":0},{"$f":"'PTRM input'!N752","v":0},{"$f":"'PTRM input'!O752","v":0},{"$f":"'PTRM input'!P752","v":0},{"$f":"'PTRM input'!Q752","v":0},{"$f":"'PTRM input'!R752","v":0},{"$f":"'PTRM input'!S752","v":0},{"$f":"'PTRM input'!T752","v":0},{"$f":"'PTRM input'!U752","v":0},{"$f":"'PTRM input'!V752","v":0},{"$f":"'PTRM input'!W752","v":0},{"$f":"'PTRM input'!X752","v":0},{"$f":"'PTRM input'!Y752","v":0},{"$f":"'PTRM input'!Z752","v":0},{"$f":"'PTRM input'!AA752","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R674)","v":0},{"$f":"'PTRM input'!S674","v":0},{"$f":"'PTRM input'!T674","v":0},{"$f":"'PTRM input'!U674","v":0},{"$f":"'PTRM input'!V674","v":0},{"$f":"'PTRM input'!W674","v":0},{"$f":"'PTRM input'!S752","v":0},{"$f":"'PTRM input'!T752","v":0},{"$f":"'PTRM input'!U752","v":0},{"$f":"'PTRM input'!V752","v":0},{"$f":"'PTRM input'!W752","v":0},{"$f":"'PTRM input'!X752","v":0},{"$f":"'PTRM input'!Y752","v":0},{"$f":"'PTRM input'!Z752","v":0},{"$f":"'PTRM input'!AA752","v":0},{"$f":"'PTRM input'!AB752","v":0},{"$f":"'PTRM input'!AC752","v":0},{"$f":"'PTRM input'!AD752","v":0},{"$f":"'PTRM input'!AE752","v":0},{"$f":"'PTRM input'!AF752","v":0},{"$f":"'PTRM input'!AG752","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X674)","v":0},{"$f":"'PTRM input'!Y674","v":0},{"$f":"'PTRM input'!Z674","v":0},{"$f":"'PTRM input'!AA674","v":0},{"$f":"'PTRM input'!AB674","v":0},{"$f":"'PTRM input'!AC674","v":0},{"$f":"'PTRM input'!Y752","v":0},{"$f":"'PTRM input'!Z752","v":0},{"$f":"'PTRM input'!AA752","v":0},{"$f":"'PTRM input'!AB752","v":0},{"$f":"'PTRM input'!AC752","v":0},{"$f":"'PTRM input'!AD752","v":0},{"$f":"'PTRM input'!AE752","v":0},{"$f":"'PTRM input'!AF752","v":0},{"$f":"'PTRM input'!AG752","v":0},{"$f":"'PTRM input'!AH752","v":0},{"$f":"'PTRM input'!AI752","v":0},{"$f":"'PTRM input'!AJ752","v":0},{"$f":"'PTRM input'!AK752","v":0},{"$f":"'PTRM input'!AL752","v":0},{"$f":"'PTRM input'!AM752","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD674)","v":0},{"$f":"'PTRM input'!AE674","v":0},{"$f":"'PTRM input'!AF674","v":0},{"$f":"'PTRM input'!AG674","v":0},{"$f":"'PTRM input'!AH674","v":0},{"$f":"'PTRM input'!AI674","v":0},{"$f":"'PTRM input'!AE752","v":0},{"$f":"'PTRM input'!AF752","v":0},{"$f":"'PTRM input'!AG752","v":0},{"$f":"'PTRM input'!AH752","v":0},{"$f":"'PTRM input'!AI752","v":0},{"$f":"'PTRM input'!AJ752","v":0},{"$f":"'PTRM input'!AK752","v":0},{"$f":"'PTRM input'!AL752","v":0},{"$f":"'PTRM input'!AM752","v":0},{"$f":"'PTRM input'!AN752","v":0},{"$f":"'PTRM input'!AO752","v":0},{"$f":"'PTRM input'!AP752","v":0},{"$f":"'PTRM input'!AQ752","v":0},{"$f":"'PTRM input'!AR752","v":0},{"$f":"'PTRM input'!AS752","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ674)","v":0},{"$f":"'PTRM input'!AK674","v":0},{"$f":"'PTRM input'!AL674","v":0},{"$f":"'PTRM input'!AM674","v":0},{"$f":"'PTRM input'!AN674","v":0},{"$f":"'PTRM input'!AO674","v":0},{"$f":"'PTRM input'!AK752","v":0},{"$f":"'PTRM input'!AL752","v":0},{"$f":"'PTRM input'!AM752","v":0},{"$f":"'PTRM input'!AN752","v":0},{"$f":"'PTRM input'!AO752","v":0},{"$f":"'PTRM input'!AP752","v":0},{"$f":"'PTRM input'!AQ752","v":0},{"$f":"'PTRM input'!AR752","v":0},{"$f":"'PTRM input'!AS752","v":0},{"$f":"'PTRM input'!AT752","v":0},{"$f":"'PTRM input'!AU752","v":0},{"$f":"'PTRM input'!AV752","v":0},{"$f":"'PTRM input'!AW752","v":0},{"$f":"'PTRM input'!AX752","v":0},{"$f":"'PTRM input'!AY752","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP674)","v":0},{"$f":"'PTRM input'!AQ674","v":0},{"$f":"'PTRM input'!AR674","v":0},{"$f":"'PTRM input'!AS674","v":0},{"$f":"'PTRM input'!AT674","v":0},{"$f":"'PTRM input'!AU674","v":0},{"$f":"'PTRM input'!AQ752","v":0},{"$f":"'PTRM input'!AR752","v":0},{"$f":"'PTRM input'!AS752","v":0},{"$f":"'PTRM input'!AT752","v":0},{"$f":"'PTRM input'!AU752","v":0},{"$f":"'PTRM input'!AV752","v":0},{"$f":"'PTRM input'!AW752","v":0},{"$f":"'PTRM input'!AX752","v":0},{"$f":"'PTRM input'!AY752","v":0},{"$f":"'PTRM input'!AZ752","v":0},{"$f":"'PTRM input'!BA752","v":0},{"$f":"'PTRM input'!BB752","v":0},{"$f":"'PTRM input'!BC752","v":0},{"$f":"'PTRM input'!BD752","v":0},{"$f":"'PTRM input'!BE752","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV674)","v":0},{"$f":"'PTRM input'!AW674","v":0},{"$f":"'PTRM input'!AX674","v":0},{"$f":"'PTRM input'!AY674","v":0},{"$f":"'PTRM input'!AZ674","v":0},{"$f":"'PTRM input'!BA674","v":0},{"$f":"'PTRM input'!AW752","v":0},{"$f":"'PTRM input'!AX752","v":0},{"$f":"'PTRM input'!AY752","v":0},{"$f":"'PTRM input'!AZ752","v":0},{"$f":"'PTRM input'!BA752","v":0},{"$f":"'PTRM input'!BB752","v":0},{"$f":"'PTRM input'!BC752","v":0},{"$f":"'PTRM input'!BD752","v":0},{"$f":"'PTRM input'!BE752","v":0},{"$f":"'PTRM input'!BF752","v":0},{"$f":"'PTRM input'!BG752","v":0},{"$f":"'PTRM input'!BH752","v":0},{"$f":"'PTRM input'!BI752","v":0},{"$f":"'PTRM input'!BJ752","v":0},{"$f":"'PTRM input'!BK752","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB674)","v":0},{"$f":"'PTRM input'!BC674","v":0},{"$f":"'PTRM input'!BD674","v":0},{"$f":"'PTRM input'!BE674","v":0},{"$f":"'PTRM input'!BF674","v":0},{"$f":"'PTRM input'!BG674","v":0},{"$f":"'PTRM input'!BC752","v":0},{"$f":"'PTRM input'!BD752","v":0},{"$f":"'PTRM input'!BE752","v":0},{"$f":"'PTRM input'!BF752","v":0},{"$f":"'PTRM input'!BG752","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH674)","v":0},{"$f":"'PTRM input'!BI674","v":0},{"$f":"'PTRM input'!BJ674","v":0},{"$f":"'PTRM input'!BK674","v":0},{"$f":"'PTRM input'!BL674","v":0},{"$f":"'PTRM input'!BM674","v":0},{"$f":"'PTRM input'!BI752","v":0},{"$f":"'PTRM input'!BJ752","v":0},{"$f":"'PTRM input'!BK752","v":0},{"$f":"'PTRM input'!BL752","v":0},{"$f":"'PTRM input'!BM752","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN674)","v":0},{"$f":"'PTRM input'!BO674","v":0},{"$f":"'PTRM input'!BP674","v":0},{"$f":"'PTRM input'!BQ674","v":0},{"$f":"'PTRM input'!BR674","v":0},{"$f":"'PTRM input'!BS674","v":0},{"$f":"'PTRM input'!BO752","v":0},{"$f":"'PTRM input'!BP752","v":0},{"$f":"'PTRM input'!BQ752","v":0},{"$f":"'PTRM input'!BR752","v":0},{"$f":"'PTRM input'!BS752","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT674)","v":0},{"$f":"'PTRM input'!BU674","v":0},{"$f":"'PTRM input'!BV674","v":0},{"$f":"'PTRM input'!BW674","v":0},{"$f":"'PTRM input'!BX674","v":0},{"$f":"'PTRM input'!BY674","v":0},{"$f":"'PTRM input'!BU752","v":0},{"$f":"'PTRM input'!BV752","v":0},{"$f":"'PTRM input'!BW752","v":0},{"$f":"'PTRM input'!BX752","v":0},{"$f":"'PTRM input'!BY752","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E675","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F675)","v":0},{"$f":"'PTRM input'!G675","v":0},{"$f":"'PTRM input'!H675","v":0},{"$f":"'PTRM input'!I675","v":0},{"$f":"'PTRM input'!J675","v":0},{"$f":"'PTRM input'!K675","v":0},{"$f":"'PTRM input'!G753","v":0},{"$f":"'PTRM input'!H753","v":0},{"$f":"'PTRM input'!I753","v":0},{"$f":"'PTRM input'!J753","v":0},{"$f":"'PTRM input'!K753","v":0},{"$f":"'PTRM input'!L753","v":0},{"$f":"'PTRM input'!M753","v":0},{"$f":"'PTRM input'!N753","v":0},{"$f":"'PTRM input'!O753","v":0},{"$f":"'PTRM input'!P753","v":0},{"$f":"'PTRM input'!Q753","v":0},{"$f":"'PTRM input'!R753","v":0},{"$f":"'PTRM input'!S753","v":0},{"$f":"'PTRM input'!T753","v":0},{"$f":"'PTRM input'!U753","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L675)","v":0},{"$f":"'PTRM input'!M675","v":0},{"$f":"'PTRM input'!N675","v":0},{"$f":"'PTRM input'!O675","v":0},{"$f":"'PTRM input'!P675","v":0},{"$f":"'PTRM input'!Q675","v":0},{"$f":"'PTRM input'!M753","v":0},{"$f":"'PTRM input'!N753","v":0},{"$f":"'PTRM input'!O753","v":0},{"$f":"'PTRM input'!P753","v":0},{"$f":"'PTRM input'!Q753","v":0},{"$f":"'PTRM input'!R753","v":0},{"$f":"'PTRM input'!S753","v":0},{"$f":"'PTRM input'!T753","v":0},{"$f":"'PTRM input'!U753","v":0},{"$f":"'PTRM input'!V753","v":0},{"$f":"'PTRM input'!W753","v":0},{"$f":"'PTRM input'!X753","v":0},{"$f":"'PTRM input'!Y753","v":0},{"$f":"'PTRM input'!Z753","v":0},{"$f":"'PTRM input'!AA753","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R675)","v":0},{"$f":"'PTRM input'!S675","v":0},{"$f":"'PTRM input'!T675","v":0},{"$f":"'PTRM input'!U675","v":0},{"$f":"'PTRM input'!V675","v":0},{"$f":"'PTRM input'!W675","v":0},{"$f":"'PTRM input'!S753","v":0},{"$f":"'PTRM input'!T753","v":0},{"$f":"'PTRM input'!U753","v":0},{"$f":"'PTRM input'!V753","v":0},{"$f":"'PTRM input'!W753","v":0},{"$f":"'PTRM input'!X753","v":0},{"$f":"'PTRM input'!Y753","v":0},{"$f":"'PTRM input'!Z753","v":0},{"$f":"'PTRM input'!AA753","v":0},{"$f":"'PTRM input'!AB753","v":0},{"$f":"'PTRM input'!AC753","v":0},{"$f":"'PTRM input'!AD753","v":0},{"$f":"'PTRM input'!AE753","v":0},{"$f":"'PTRM input'!AF753","v":0},{"$f":"'PTRM input'!AG753","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X675)","v":0},{"$f":"'PTRM input'!Y675","v":0},{"$f":"'PTRM input'!Z675","v":0},{"$f":"'PTRM input'!AA675","v":0},{"$f":"'PTRM input'!AB675","v":0},{"$f":"'PTRM input'!AC675","v":0},{"$f":"'PTRM input'!Y753","v":0},{"$f":"'PTRM input'!Z753","v":0},{"$f":"'PTRM input'!AA753","v":0},{"$f":"'PTRM input'!AB753","v":0},{"$f":"'PTRM input'!AC753","v":0},{"$f":"'PTRM input'!AD753","v":0},{"$f":"'PTRM input'!AE753","v":0},{"$f":"'PTRM input'!AF753","v":0},{"$f":"'PTRM input'!AG753","v":0},{"$f":"'PTRM input'!AH753","v":0},{"$f":"'PTRM input'!AI753","v":0},{"$f":"'PTRM input'!AJ753","v":0},{"$f":"'PTRM input'!AK753","v":0},{"$f":"'PTRM input'!AL753","v":0},{"$f":"'PTRM input'!AM753","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD675)","v":0},{"$f":"'PTRM input'!AE675","v":0},{"$f":"'PTRM input'!AF675","v":0},{"$f":"'PTRM input'!AG675","v":0},{"$f":"'PTRM input'!AH675","v":0},{"$f":"'PTRM input'!AI675","v":0},{"$f":"'PTRM input'!AE753","v":0},{"$f":"'PTRM input'!AF753","v":0},{"$f":"'PTRM input'!AG753","v":0},{"$f":"'PTRM input'!AH753","v":0},{"$f":"'PTRM input'!AI753","v":0},{"$f":"'PTRM input'!AJ753","v":0},{"$f":"'PTRM input'!AK753","v":0},{"$f":"'PTRM input'!AL753","v":0},{"$f":"'PTRM input'!AM753","v":0},{"$f":"'PTRM input'!AN753","v":0},{"$f":"'PTRM input'!AO753","v":0},{"$f":"'PTRM input'!AP753","v":0},{"$f":"'PTRM input'!AQ753","v":0},{"$f":"'PTRM input'!AR753","v":0},{"$f":"'PTRM input'!AS753","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ675)","v":0},{"$f":"'PTRM input'!AK675","v":0},{"$f":"'PTRM input'!AL675","v":0},{"$f":"'PTRM input'!AM675","v":0},{"$f":"'PTRM input'!AN675","v":0},{"$f":"'PTRM input'!AO675","v":0},{"$f":"'PTRM input'!AK753","v":0},{"$f":"'PTRM input'!AL753","v":0},{"$f":"'PTRM input'!AM753","v":0},{"$f":"'PTRM input'!AN753","v":0},{"$f":"'PTRM input'!AO753","v":0},{"$f":"'PTRM input'!AP753","v":0},{"$f":"'PTRM input'!AQ753","v":0},{"$f":"'PTRM input'!AR753","v":0},{"$f":"'PTRM input'!AS753","v":0},{"$f":"'PTRM input'!AT753","v":0},{"$f":"'PTRM input'!AU753","v":0},{"$f":"'PTRM input'!AV753","v":0},{"$f":"'PTRM input'!AW753","v":0},{"$f":"'PTRM input'!AX753","v":0},{"$f":"'PTRM input'!AY753","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP675)","v":0},{"$f":"'PTRM input'!AQ675","v":0},{"$f":"'PTRM input'!AR675","v":0},{"$f":"'PTRM input'!AS675","v":0},{"$f":"'PTRM input'!AT675","v":0},{"$f":"'PTRM input'!AU675","v":0},{"$f":"'PTRM input'!AQ753","v":0},{"$f":"'PTRM input'!AR753","v":0},{"$f":"'PTRM input'!AS753","v":0},{"$f":"'PTRM input'!AT753","v":0},{"$f":"'PTRM input'!AU753","v":0},{"$f":"'PTRM input'!AV753","v":0},{"$f":"'PTRM input'!AW753","v":0},{"$f":"'PTRM input'!AX753","v":0},{"$f":"'PTRM input'!AY753","v":0},{"$f":"'PTRM input'!AZ753","v":0},{"$f":"'PTRM input'!BA753","v":0},{"$f":"'PTRM input'!BB753","v":0},{"$f":"'PTRM input'!BC753","v":0},{"$f":"'PTRM input'!BD753","v":0},{"$f":"'PTRM input'!BE753","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV675)","v":0},{"$f":"'PTRM input'!AW675","v":0},{"$f":"'PTRM input'!AX675","v":0},{"$f":"'PTRM input'!AY675","v":0},{"$f":"'PTRM input'!AZ675","v":0},{"$f":"'PTRM input'!BA675","v":0},{"$f":"'PTRM input'!AW753","v":0},{"$f":"'PTRM input'!AX753","v":0},{"$f":"'PTRM input'!AY753","v":0},{"$f":"'PTRM input'!AZ753","v":0},{"$f":"'PTRM input'!BA753","v":0},{"$f":"'PTRM input'!BB753","v":0},{"$f":"'PTRM input'!BC753","v":0},{"$f":"'PTRM input'!BD753","v":0},{"$f":"'PTRM input'!BE753","v":0},{"$f":"'PTRM input'!BF753","v":0},{"$f":"'PTRM input'!BG753","v":0},{"$f":"'PTRM input'!BH753","v":0},{"$f":"'PTRM input'!BI753","v":0},{"$f":"'PTRM input'!BJ753","v":0},{"$f":"'PTRM input'!BK753","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB675)","v":0},{"$f":"'PTRM input'!BC675","v":0},{"$f":"'PTRM input'!BD675","v":0},{"$f":"'PTRM input'!BE675","v":0},{"$f":"'PTRM input'!BF675","v":0},{"$f":"'PTRM input'!BG675","v":0},{"$f":"'PTRM input'!BC753","v":0},{"$f":"'PTRM input'!BD753","v":0},{"$f":"'PTRM input'!BE753","v":0},{"$f":"'PTRM input'!BF753","v":0},{"$f":"'PTRM input'!BG753","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH675)","v":0},{"$f":"'PTRM input'!BI675","v":0},{"$f":"'PTRM input'!BJ675","v":0},{"$f":"'PTRM input'!BK675","v":0},{"$f":"'PTRM input'!BL675","v":0},{"$f":"'PTRM input'!BM675","v":0},{"$f":"'PTRM input'!BI753","v":0},{"$f":"'PTRM input'!BJ753","v":0},{"$f":"'PTRM input'!BK753","v":0},{"$f":"'PTRM input'!BL753","v":0},{"$f":"'PTRM input'!BM753","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN675)","v":0},{"$f":"'PTRM input'!BO675","v":0},{"$f":"'PTRM input'!BP675","v":0},{"$f":"'PTRM input'!BQ675","v":0},{"$f":"'PTRM input'!BR675","v":0},{"$f":"'PTRM input'!BS675","v":0},{"$f":"'PTRM input'!BO753","v":0},{"$f":"'PTRM input'!BP753","v":0},{"$f":"'PTRM input'!BQ753","v":0},{"$f":"'PTRM input'!BR753","v":0},{"$f":"'PTRM input'!BS753","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT675)","v":0},{"$f":"'PTRM input'!BU675","v":0},{"$f":"'PTRM input'!BV675","v":0},{"$f":"'PTRM input'!BW675","v":0},{"$f":"'PTRM input'!BX675","v":0},{"$f":"'PTRM input'!BY675","v":0},{"$f":"'PTRM input'!BU753","v":0},{"$f":"'PTRM input'!BV753","v":0},{"$f":"'PTRM input'!BW753","v":0},{"$f":"'PTRM input'!BX753","v":0},{"$f":"'PTRM input'!BY753","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E676","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F676)","v":0},{"$f":"'PTRM input'!G676","v":0},{"$f":"'PTRM input'!H676","v":0},{"$f":"'PTRM input'!I676","v":0},{"$f":"'PTRM input'!J676","v":0},{"$f":"'PTRM input'!K676","v":0},{"$f":"'PTRM input'!G754","v":0},{"$f":"'PTRM input'!H754","v":0},{"$f":"'PTRM input'!I754","v":0},{"$f":"'PTRM input'!J754","v":0},{"$f":"'PTRM input'!K754","v":0},{"$f":"'PTRM input'!L754","v":0},{"$f":"'PTRM input'!M754","v":0},{"$f":"'PTRM input'!N754","v":0},{"$f":"'PTRM input'!O754","v":0},{"$f":"'PTRM input'!P754","v":0},{"$f":"'PTRM input'!Q754","v":0},{"$f":"'PTRM input'!R754","v":0},{"$f":"'PTRM input'!S754","v":0},{"$f":"'PTRM input'!T754","v":0},{"$f":"'PTRM input'!U754","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L676)","v":0},{"$f":"'PTRM input'!M676","v":0},{"$f":"'PTRM input'!N676","v":0},{"$f":"'PTRM input'!O676","v":0},{"$f":"'PTRM input'!P676","v":0},{"$f":"'PTRM input'!Q676","v":0},{"$f":"'PTRM input'!M754","v":0},{"$f":"'PTRM input'!N754","v":0},{"$f":"'PTRM input'!O754","v":0},{"$f":"'PTRM input'!P754","v":0},{"$f":"'PTRM input'!Q754","v":0},{"$f":"'PTRM input'!R754","v":0},{"$f":"'PTRM input'!S754","v":0},{"$f":"'PTRM input'!T754","v":0},{"$f":"'PTRM input'!U754","v":0},{"$f":"'PTRM input'!V754","v":0},{"$f":"'PTRM input'!W754","v":0},{"$f":"'PTRM input'!X754","v":0},{"$f":"'PTRM input'!Y754","v":0},{"$f":"'PTRM input'!Z754","v":0},{"$f":"'PTRM input'!AA754","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R676)","v":0},{"$f":"'PTRM input'!S676","v":0},{"$f":"'PTRM input'!T676","v":0},{"$f":"'PTRM input'!U676","v":0},{"$f":"'PTRM input'!V676","v":0},{"$f":"'PTRM input'!W676","v":0},{"$f":"'PTRM input'!S754","v":0},{"$f":"'PTRM input'!T754","v":0},{"$f":"'PTRM input'!U754","v":0},{"$f":"'PTRM input'!V754","v":0},{"$f":"'PTRM input'!W754","v":0},{"$f":"'PTRM input'!X754","v":0},{"$f":"'PTRM input'!Y754","v":0},{"$f":"'PTRM input'!Z754","v":0},{"$f":"'PTRM input'!AA754","v":0},{"$f":"'PTRM input'!AB754","v":0},{"$f":"'PTRM input'!AC754","v":0},{"$f":"'PTRM input'!AD754","v":0},{"$f":"'PTRM input'!AE754","v":0},{"$f":"'PTRM input'!AF754","v":0},{"$f":"'PTRM input'!AG754","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X676)","v":0},{"$f":"'PTRM input'!Y676","v":0},{"$f":"'PTRM input'!Z676","v":0},{"$f":"'PTRM input'!AA676","v":0},{"$f":"'PTRM input'!AB676","v":0},{"$f":"'PTRM input'!AC676","v":0},{"$f":"'PTRM input'!Y754","v":0},{"$f":"'PTRM input'!Z754","v":0},{"$f":"'PTRM input'!AA754","v":0},{"$f":"'PTRM input'!AB754","v":0},{"$f":"'PTRM input'!AC754","v":0},{"$f":"'PTRM input'!AD754","v":0},{"$f":"'PTRM input'!AE754","v":0},{"$f":"'PTRM input'!AF754","v":0},{"$f":"'PTRM input'!AG754","v":0},{"$f":"'PTRM input'!AH754","v":0},{"$f":"'PTRM input'!AI754","v":0},{"$f":"'PTRM input'!AJ754","v":0},{"$f":"'PTRM input'!AK754","v":0},{"$f":"'PTRM input'!AL754","v":0},{"$f":"'PTRM input'!AM754","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD676)","v":0},{"$f":"'PTRM input'!AE676","v":0},{"$f":"'PTRM input'!AF676","v":0},{"$f":"'PTRM input'!AG676","v":0},{"$f":"'PTRM input'!AH676","v":0},{"$f":"'PTRM input'!AI676","v":0},{"$f":"'PTRM input'!AE754","v":0},{"$f":"'PTRM input'!AF754","v":0},{"$f":"'PTRM input'!AG754","v":0},{"$f":"'PTRM input'!AH754","v":0},{"$f":"'PTRM input'!AI754","v":0},{"$f":"'PTRM input'!AJ754","v":0},{"$f":"'PTRM input'!AK754","v":0},{"$f":"'PTRM input'!AL754","v":0},{"$f":"'PTRM input'!AM754","v":0},{"$f":"'PTRM input'!AN754","v":0},{"$f":"'PTRM input'!AO754","v":0},{"$f":"'PTRM input'!AP754","v":0},{"$f":"'PTRM input'!AQ754","v":0},{"$f":"'PTRM input'!AR754","v":0},{"$f":"'PTRM input'!AS754","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ676)","v":0},{"$f":"'PTRM input'!AK676","v":0},{"$f":"'PTRM input'!AL676","v":0},{"$f":"'PTRM input'!AM676","v":0},{"$f":"'PTRM input'!AN676","v":0},{"$f":"'PTRM input'!AO676","v":0},{"$f":"'PTRM input'!AK754","v":0},{"$f":"'PTRM input'!AL754","v":0},{"$f":"'PTRM input'!AM754","v":0},{"$f":"'PTRM input'!AN754","v":0},{"$f":"'PTRM input'!AO754","v":0},{"$f":"'PTRM input'!AP754","v":0},{"$f":"'PTRM input'!AQ754","v":0},{"$f":"'PTRM input'!AR754","v":0},{"$f":"'PTRM input'!AS754","v":0},{"$f":"'PTRM input'!AT754","v":0},{"$f":"'PTRM input'!AU754","v":0},{"$f":"'PTRM input'!AV754","v":0},{"$f":"'PTRM input'!AW754","v":0},{"$f":"'PTRM input'!AX754","v":0},{"$f":"'PTRM input'!AY754","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP676)","v":0},{"$f":"'PTRM input'!AQ676","v":0},{"$f":"'PTRM input'!AR676","v":0},{"$f":"'PTRM input'!AS676","v":0},{"$f":"'PTRM input'!AT676","v":0},{"$f":"'PTRM input'!AU676","v":0},{"$f":"'PTRM input'!AQ754","v":0},{"$f":"'PTRM input'!AR754","v":0},{"$f":"'PTRM input'!AS754","v":0},{"$f":"'PTRM input'!AT754","v":0},{"$f":"'PTRM input'!AU754","v":0},{"$f":"'PTRM input'!AV754","v":0},{"$f":"'PTRM input'!AW754","v":0},{"$f":"'PTRM input'!AX754","v":0},{"$f":"'PTRM input'!AY754","v":0},{"$f":"'PTRM input'!AZ754","v":0},{"$f":"'PTRM input'!BA754","v":0},{"$f":"'PTRM input'!BB754","v":0},{"$f":"'PTRM input'!BC754","v":0},{"$f":"'PTRM input'!BD754","v":0},{"$f":"'PTRM input'!BE754","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV676)","v":0},{"$f":"'PTRM input'!AW676","v":0},{"$f":"'PTRM input'!AX676","v":0},{"$f":"'PTRM input'!AY676","v":0},{"$f":"'PTRM input'!AZ676","v":0},{"$f":"'PTRM input'!BA676","v":0},{"$f":"'PTRM input'!AW754","v":0},{"$f":"'PTRM input'!AX754","v":0},{"$f":"'PTRM input'!AY754","v":0},{"$f":"'PTRM input'!AZ754","v":0},{"$f":"'PTRM input'!BA754","v":0},{"$f":"'PTRM input'!BB754","v":0},{"$f":"'PTRM input'!BC754","v":0},{"$f":"'PTRM input'!BD754","v":0},{"$f":"'PTRM input'!BE754","v":0},{"$f":"'PTRM input'!BF754","v":0},{"$f":"'PTRM input'!BG754","v":0},{"$f":"'PTRM input'!BH754","v":0},{"$f":"'PTRM input'!BI754","v":0},{"$f":"'PTRM input'!BJ754","v":0},{"$f":"'PTRM input'!BK754","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB676)","v":0},{"$f":"'PTRM input'!BC676","v":0},{"$f":"'PTRM input'!BD676","v":0},{"$f":"'PTRM input'!BE676","v":0},{"$f":"'PTRM input'!BF676","v":0},{"$f":"'PTRM input'!BG676","v":0},{"$f":"'PTRM input'!BC754","v":0},{"$f":"'PTRM input'!BD754","v":0},{"$f":"'PTRM input'!BE754","v":0},{"$f":"'PTRM input'!BF754","v":0},{"$f":"'PTRM input'!BG754","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH676)","v":0},{"$f":"'PTRM input'!BI676","v":0},{"$f":"'PTRM input'!BJ676","v":0},{"$f":"'PTRM input'!BK676","v":0},{"$f":"'PTRM input'!BL676","v":0},{"$f":"'PTRM input'!BM676","v":0},{"$f":"'PTRM input'!BI754","v":0},{"$f":"'PTRM input'!BJ754","v":0},{"$f":"'PTRM input'!BK754","v":0},{"$f":"'PTRM input'!BL754","v":0},{"$f":"'PTRM input'!BM754","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN676)","v":0},{"$f":"'PTRM input'!BO676","v":0},{"$f":"'PTRM input'!BP676","v":0},{"$f":"'PTRM input'!BQ676","v":0},{"$f":"'PTRM input'!BR676","v":0},{"$f":"'PTRM input'!BS676","v":0},{"$f":"'PTRM input'!BO754","v":0},{"$f":"'PTRM input'!BP754","v":0},{"$f":"'PTRM input'!BQ754","v":0},{"$f":"'PTRM input'!BR754","v":0},{"$f":"'PTRM input'!BS754","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT676)","v":0},{"$f":"'PTRM input'!BU676","v":0},{"$f":"'PTRM input'!BV676","v":0},{"$f":"'PTRM input'!BW676","v":0},{"$f":"'PTRM input'!BX676","v":0},{"$f":"'PTRM input'!BY676","v":0},{"$f":"'PTRM input'!BU754","v":0},{"$f":"'PTRM input'!BV754","v":0},{"$f":"'PTRM input'!BW754","v":0},{"$f":"'PTRM input'!BX754","v":0},{"$f":"'PTRM input'!BY754","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E677","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F677)","v":0},{"$f":"'PTRM input'!G677","v":0},{"$f":"'PTRM input'!H677","v":0},{"$f":"'PTRM input'!I677","v":0},{"$f":"'PTRM input'!J677","v":0},{"$f":"'PTRM input'!K677","v":0},{"$f":"'PTRM input'!G755","v":0},{"$f":"'PTRM input'!H755","v":0},{"$f":"'PTRM input'!I755","v":0},{"$f":"'PTRM input'!J755","v":0},{"$f":"'PTRM input'!K755","v":0},{"$f":"'PTRM input'!L755","v":0},{"$f":"'PTRM input'!M755","v":0},{"$f":"'PTRM input'!N755","v":0},{"$f":"'PTRM input'!O755","v":0},{"$f":"'PTRM input'!P755","v":0},{"$f":"'PTRM input'!Q755","v":0},{"$f":"'PTRM input'!R755","v":0},{"$f":"'PTRM input'!S755","v":0},{"$f":"'PTRM input'!T755","v":0},{"$f":"'PTRM input'!U755","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L677)","v":0},{"$f":"'PTRM input'!M677","v":0},{"$f":"'PTRM input'!N677","v":0},{"$f":"'PTRM input'!O677","v":0},{"$f":"'PTRM input'!P677","v":0},{"$f":"'PTRM input'!Q677","v":0},{"$f":"'PTRM input'!M755","v":0},{"$f":"'PTRM input'!N755","v":0},{"$f":"'PTRM input'!O755","v":0},{"$f":"'PTRM input'!P755","v":0},{"$f":"'PTRM input'!Q755","v":0},{"$f":"'PTRM input'!R755","v":0},{"$f":"'PTRM input'!S755","v":0},{"$f":"'PTRM input'!T755","v":0},{"$f":"'PTRM input'!U755","v":0},{"$f":"'PTRM input'!V755","v":0},{"$f":"'PTRM input'!W755","v":0},{"$f":"'PTRM input'!X755","v":0},{"$f":"'PTRM input'!Y755","v":0},{"$f":"'PTRM input'!Z755","v":0},{"$f":"'PTRM input'!AA755","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R677)","v":0},{"$f":"'PTRM input'!S677","v":0},{"$f":"'PTRM input'!T677","v":0},{"$f":"'PTRM input'!U677","v":0},{"$f":"'PTRM input'!V677","v":0},{"$f":"'PTRM input'!W677","v":0},{"$f":"'PTRM input'!S755","v":0},{"$f":"'PTRM input'!T755","v":0},{"$f":"'PTRM input'!U755","v":0},{"$f":"'PTRM input'!V755","v":0},{"$f":"'PTRM input'!W755","v":0},{"$f":"'PTRM input'!X755","v":0},{"$f":"'PTRM input'!Y755","v":0},{"$f":"'PTRM input'!Z755","v":0},{"$f":"'PTRM input'!AA755","v":0},{"$f":"'PTRM input'!AB755","v":0},{"$f":"'PTRM input'!AC755","v":0},{"$f":"'PTRM input'!AD755","v":0},{"$f":"'PTRM input'!AE755","v":0},{"$f":"'PTRM input'!AF755","v":0},{"$f":"'PTRM input'!AG755","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X677)","v":0},{"$f":"'PTRM input'!Y677","v":0},{"$f":"'PTRM input'!Z677","v":0},{"$f":"'PTRM input'!AA677","v":0},{"$f":"'PTRM input'!AB677","v":0},{"$f":"'PTRM input'!AC677","v":0},{"$f":"'PTRM input'!Y755","v":0},{"$f":"'PTRM input'!Z755","v":0},{"$f":"'PTRM input'!AA755","v":0},{"$f":"'PTRM input'!AB755","v":0},{"$f":"'PTRM input'!AC755","v":0},{"$f":"'PTRM input'!AD755","v":0},{"$f":"'PTRM input'!AE755","v":0},{"$f":"'PTRM input'!AF755","v":0},{"$f":"'PTRM input'!AG755","v":0},{"$f":"'PTRM input'!AH755","v":0},{"$f":"'PTRM input'!AI755","v":0},{"$f":"'PTRM input'!AJ755","v":0},{"$f":"'PTRM input'!AK755","v":0},{"$f":"'PTRM input'!AL755","v":0},{"$f":"'PTRM input'!AM755","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD677)","v":0},{"$f":"'PTRM input'!AE677","v":0},{"$f":"'PTRM input'!AF677","v":0},{"$f":"'PTRM input'!AG677","v":0},{"$f":"'PTRM input'!AH677","v":0},{"$f":"'PTRM input'!AI677","v":0},{"$f":"'PTRM input'!AE755","v":0},{"$f":"'PTRM input'!AF755","v":0},{"$f":"'PTRM input'!AG755","v":0},{"$f":"'PTRM input'!AH755","v":0},{"$f":"'PTRM input'!AI755","v":0},{"$f":"'PTRM input'!AJ755","v":0},{"$f":"'PTRM input'!AK755","v":0},{"$f":"'PTRM input'!AL755","v":0},{"$f":"'PTRM input'!AM755","v":0},{"$f":"'PTRM input'!AN755","v":0},{"$f":"'PTRM input'!AO755","v":0},{"$f":"'PTRM input'!AP755","v":0},{"$f":"'PTRM input'!AQ755","v":0},{"$f":"'PTRM input'!AR755","v":0},{"$f":"'PTRM input'!AS755","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ677)","v":0},{"$f":"'PTRM input'!AK677","v":0},{"$f":"'PTRM input'!AL677","v":0},{"$f":"'PTRM input'!AM677","v":0},{"$f":"'PTRM input'!AN677","v":0},{"$f":"'PTRM input'!AO677","v":0},{"$f":"'PTRM input'!AK755","v":0},{"$f":"'PTRM input'!AL755","v":0},{"$f":"'PTRM input'!AM755","v":0},{"$f":"'PTRM input'!AN755","v":0},{"$f":"'PTRM input'!AO755","v":0},{"$f":"'PTRM input'!AP755","v":0},{"$f":"'PTRM input'!AQ755","v":0},{"$f":"'PTRM input'!AR755","v":0},{"$f":"'PTRM input'!AS755","v":0},{"$f":"'PTRM input'!AT755","v":0},{"$f":"'PTRM input'!AU755","v":0},{"$f":"'PTRM input'!AV755","v":0},{"$f":"'PTRM input'!AW755","v":0},{"$f":"'PTRM input'!AX755","v":0},{"$f":"'PTRM input'!AY755","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP677)","v":0},{"$f":"'PTRM input'!AQ677","v":0},{"$f":"'PTRM input'!AR677","v":0},{"$f":"'PTRM input'!AS677","v":0},{"$f":"'PTRM input'!AT677","v":0},{"$f":"'PTRM input'!AU677","v":0},{"$f":"'PTRM input'!AQ755","v":0},{"$f":"'PTRM input'!AR755","v":0},{"$f":"'PTRM input'!AS755","v":0},{"$f":"'PTRM input'!AT755","v":0},{"$f":"'PTRM input'!AU755","v":0},{"$f":"'PTRM input'!AV755","v":0},{"$f":"'PTRM input'!AW755","v":0},{"$f":"'PTRM input'!AX755","v":0},{"$f":"'PTRM input'!AY755","v":0},{"$f":"'PTRM input'!AZ755","v":0},{"$f":"'PTRM input'!BA755","v":0},{"$f":"'PTRM input'!BB755","v":0},{"$f":"'PTRM input'!BC755","v":0},{"$f":"'PTRM input'!BD755","v":0},{"$f":"'PTRM input'!BE755","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV677)","v":0},{"$f":"'PTRM input'!AW677","v":0},{"$f":"'PTRM input'!AX677","v":0},{"$f":"'PTRM input'!AY677","v":0},{"$f":"'PTRM input'!AZ677","v":0},{"$f":"'PTRM input'!BA677","v":0},{"$f":"'PTRM input'!AW755","v":0},{"$f":"'PTRM input'!AX755","v":0},{"$f":"'PTRM input'!AY755","v":0},{"$f":"'PTRM input'!AZ755","v":0},{"$f":"'PTRM input'!BA755","v":0},{"$f":"'PTRM input'!BB755","v":0},{"$f":"'PTRM input'!BC755","v":0},{"$f":"'PTRM input'!BD755","v":0},{"$f":"'PTRM input'!BE755","v":0},{"$f":"'PTRM input'!BF755","v":0},{"$f":"'PTRM input'!BG755","v":0},{"$f":"'PTRM input'!BH755","v":0},{"$f":"'PTRM input'!BI755","v":0},{"$f":"'PTRM input'!BJ755","v":0},{"$f":"'PTRM input'!BK755","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB677)","v":0},{"$f":"'PTRM input'!BC677","v":0},{"$f":"'PTRM input'!BD677","v":0},{"$f":"'PTRM input'!BE677","v":0},{"$f":"'PTRM input'!BF677","v":0},{"$f":"'PTRM input'!BG677","v":0},{"$f":"'PTRM input'!BC755","v":0},{"$f":"'PTRM input'!BD755","v":0},{"$f":"'PTRM input'!BE755","v":0},{"$f":"'PTRM input'!BF755","v":0},{"$f":"'PTRM input'!BG755","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH677)","v":0},{"$f":"'PTRM input'!BI677","v":0},{"$f":"'PTRM input'!BJ677","v":0},{"$f":"'PTRM input'!BK677","v":0},{"$f":"'PTRM input'!BL677","v":0},{"$f":"'PTRM input'!BM677","v":0},{"$f":"'PTRM input'!BI755","v":0},{"$f":"'PTRM input'!BJ755","v":0},{"$f":"'PTRM input'!BK755","v":0},{"$f":"'PTRM input'!BL755","v":0},{"$f":"'PTRM input'!BM755","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN677)","v":0},{"$f":"'PTRM input'!BO677","v":0},{"$f":"'PTRM input'!BP677","v":0},{"$f":"'PTRM input'!BQ677","v":0},{"$f":"'PTRM input'!BR677","v":0},{"$f":"'PTRM input'!BS677","v":0},{"$f":"'PTRM input'!BO755","v":0},{"$f":"'PTRM input'!BP755","v":0},{"$f":"'PTRM input'!BQ755","v":0},{"$f":"'PTRM input'!BR755","v":0},{"$f":"'PTRM input'!BS755","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT677)","v":0},{"$f":"'PTRM input'!BU677","v":0},{"$f":"'PTRM input'!BV677","v":0},{"$f":"'PTRM input'!BW677","v":0},{"$f":"'PTRM input'!BX677","v":0},{"$f":"'PTRM input'!BY677","v":0},{"$f":"'PTRM input'!BU755","v":0},{"$f":"'PTRM input'!BV755","v":0},{"$f":"'PTRM input'!BW755","v":0},{"$f":"'PTRM input'!BX755","v":0},{"$f":"'PTRM input'!BY755","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E678","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F678)","v":0},{"$f":"'PTRM input'!G678","v":0},{"$f":"'PTRM input'!H678","v":0},{"$f":"'PTRM input'!I678","v":0},{"$f":"'PTRM input'!J678","v":0},{"$f":"'PTRM input'!K678","v":0},{"$f":"'PTRM input'!G756","v":0},{"$f":"'PTRM input'!H756","v":0},{"$f":"'PTRM input'!I756","v":0},{"$f":"'PTRM input'!J756","v":0},{"$f":"'PTRM input'!K756","v":0},{"$f":"'PTRM input'!L756","v":0},{"$f":"'PTRM input'!M756","v":0},{"$f":"'PTRM input'!N756","v":0},{"$f":"'PTRM input'!O756","v":0},{"$f":"'PTRM input'!P756","v":0},{"$f":"'PTRM input'!Q756","v":0},{"$f":"'PTRM input'!R756","v":0},{"$f":"'PTRM input'!S756","v":0},{"$f":"'PTRM input'!T756","v":0},{"$f":"'PTRM input'!U756","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L678)","v":0},{"$f":"'PTRM input'!M678","v":0},{"$f":"'PTRM input'!N678","v":0},{"$f":"'PTRM input'!O678","v":0},{"$f":"'PTRM input'!P678","v":0},{"$f":"'PTRM input'!Q678","v":0},{"$f":"'PTRM input'!M756","v":0},{"$f":"'PTRM input'!N756","v":0},{"$f":"'PTRM input'!O756","v":0},{"$f":"'PTRM input'!P756","v":0},{"$f":"'PTRM input'!Q756","v":0},{"$f":"'PTRM input'!R756","v":0},{"$f":"'PTRM input'!S756","v":0},{"$f":"'PTRM input'!T756","v":0},{"$f":"'PTRM input'!U756","v":0},{"$f":"'PTRM input'!V756","v":0},{"$f":"'PTRM input'!W756","v":0},{"$f":"'PTRM input'!X756","v":0},{"$f":"'PTRM input'!Y756","v":0},{"$f":"'PTRM input'!Z756","v":0},{"$f":"'PTRM input'!AA756","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R678)","v":0},{"$f":"'PTRM input'!S678","v":0},{"$f":"'PTRM input'!T678","v":0},{"$f":"'PTRM input'!U678","v":0},{"$f":"'PTRM input'!V678","v":0},{"$f":"'PTRM input'!W678","v":0},{"$f":"'PTRM input'!S756","v":0},{"$f":"'PTRM input'!T756","v":0},{"$f":"'PTRM input'!U756","v":0},{"$f":"'PTRM input'!V756","v":0},{"$f":"'PTRM input'!W756","v":0},{"$f":"'PTRM input'!X756","v":0},{"$f":"'PTRM input'!Y756","v":0},{"$f":"'PTRM input'!Z756","v":0},{"$f":"'PTRM input'!AA756","v":0},{"$f":"'PTRM input'!AB756","v":0},{"$f":"'PTRM input'!AC756","v":0},{"$f":"'PTRM input'!AD756","v":0},{"$f":"'PTRM input'!AE756","v":0},{"$f":"'PTRM input'!AF756","v":0},{"$f":"'PTRM input'!AG756","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X678)","v":0},{"$f":"'PTRM input'!Y678","v":0},{"$f":"'PTRM input'!Z678","v":0},{"$f":"'PTRM input'!AA678","v":0},{"$f":"'PTRM input'!AB678","v":0},{"$f":"'PTRM input'!AC678","v":0},{"$f":"'PTRM input'!Y756","v":0},{"$f":"'PTRM input'!Z756","v":0},{"$f":"'PTRM input'!AA756","v":0},{"$f":"'PTRM input'!AB756","v":0},{"$f":"'PTRM input'!AC756","v":0},{"$f":"'PTRM input'!AD756","v":0},{"$f":"'PTRM input'!AE756","v":0},{"$f":"'PTRM input'!AF756","v":0},{"$f":"'PTRM input'!AG756","v":0},{"$f":"'PTRM input'!AH756","v":0},{"$f":"'PTRM input'!AI756","v":0},{"$f":"'PTRM input'!AJ756","v":0},{"$f":"'PTRM input'!AK756","v":0},{"$f":"'PTRM input'!AL756","v":0},{"$f":"'PTRM input'!AM756","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD678)","v":0},{"$f":"'PTRM input'!AE678","v":0},{"$f":"'PTRM input'!AF678","v":0},{"$f":"'PTRM input'!AG678","v":0},{"$f":"'PTRM input'!AH678","v":0},{"$f":"'PTRM input'!AI678","v":0},{"$f":"'PTRM input'!AE756","v":0},{"$f":"'PTRM input'!AF756","v":0},{"$f":"'PTRM input'!AG756","v":0},{"$f":"'PTRM input'!AH756","v":0},{"$f":"'PTRM input'!AI756","v":0},{"$f":"'PTRM input'!AJ756","v":0},{"$f":"'PTRM input'!AK756","v":0},{"$f":"'PTRM input'!AL756","v":0},{"$f":"'PTRM input'!AM756","v":0},{"$f":"'PTRM input'!AN756","v":0},{"$f":"'PTRM input'!AO756","v":0},{"$f":"'PTRM input'!AP756","v":0},{"$f":"'PTRM input'!AQ756","v":0},{"$f":"'PTRM input'!AR756","v":0},{"$f":"'PTRM input'!AS756","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ678)","v":0},{"$f":"'PTRM input'!AK678","v":0},{"$f":"'PTRM input'!AL678","v":0},{"$f":"'PTRM input'!AM678","v":0},{"$f":"'PTRM input'!AN678","v":0},{"$f":"'PTRM input'!AO678","v":0},{"$f":"'PTRM input'!AK756","v":0},{"$f":"'PTRM input'!AL756","v":0},{"$f":"'PTRM input'!AM756","v":0},{"$f":"'PTRM input'!AN756","v":0},{"$f":"'PTRM input'!AO756","v":0},{"$f":"'PTRM input'!AP756","v":0},{"$f":"'PTRM input'!AQ756","v":0},{"$f":"'PTRM input'!AR756","v":0},{"$f":"'PTRM input'!AS756","v":0},{"$f":"'PTRM input'!AT756","v":0},{"$f":"'PTRM input'!AU756","v":0},{"$f":"'PTRM input'!AV756","v":0},{"$f":"'PTRM input'!AW756","v":0},{"$f":"'PTRM input'!AX756","v":0},{"$f":"'PTRM input'!AY756","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP678)","v":0},{"$f":"'PTRM input'!AQ678","v":0},{"$f":"'PTRM input'!AR678","v":0},{"$f":"'PTRM input'!AS678","v":0},{"$f":"'PTRM input'!AT678","v":0},{"$f":"'PTRM input'!AU678","v":0},{"$f":"'PTRM input'!AQ756","v":0},{"$f":"'PTRM input'!AR756","v":0},{"$f":"'PTRM input'!AS756","v":0},{"$f":"'PTRM input'!AT756","v":0},{"$f":"'PTRM input'!AU756","v":0},{"$f":"'PTRM input'!AV756","v":0},{"$f":"'PTRM input'!AW756","v":0},{"$f":"'PTRM input'!AX756","v":0},{"$f":"'PTRM input'!AY756","v":0},{"$f":"'PTRM input'!AZ756","v":0},{"$f":"'PTRM input'!BA756","v":0},{"$f":"'PTRM input'!BB756","v":0},{"$f":"'PTRM input'!BC756","v":0},{"$f":"'PTRM input'!BD756","v":0},{"$f":"'PTRM input'!BE756","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV678)","v":0},{"$f":"'PTRM input'!AW678","v":0},{"$f":"'PTRM input'!AX678","v":0},{"$f":"'PTRM input'!AY678","v":0},{"$f":"'PTRM input'!AZ678","v":0},{"$f":"'PTRM input'!BA678","v":0},{"$f":"'PTRM input'!AW756","v":0},{"$f":"'PTRM input'!AX756","v":0},{"$f":"'PTRM input'!AY756","v":0},{"$f":"'PTRM input'!AZ756","v":0},{"$f":"'PTRM input'!BA756","v":0},{"$f":"'PTRM input'!BB756","v":0},{"$f":"'PTRM input'!BC756","v":0},{"$f":"'PTRM input'!BD756","v":0},{"$f":"'PTRM input'!BE756","v":0},{"$f":"'PTRM input'!BF756","v":0},{"$f":"'PTRM input'!BG756","v":0},{"$f":"'PTRM input'!BH756","v":0},{"$f":"'PTRM input'!BI756","v":0},{"$f":"'PTRM input'!BJ756","v":0},{"$f":"'PTRM input'!BK756","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB678)","v":0},{"$f":"'PTRM input'!BC678","v":0},{"$f":"'PTRM input'!BD678","v":0},{"$f":"'PTRM input'!BE678","v":0},{"$f":"'PTRM input'!BF678","v":0},{"$f":"'PTRM input'!BG678","v":0},{"$f":"'PTRM input'!BC756","v":0},{"$f":"'PTRM input'!BD756","v":0},{"$f":"'PTRM input'!BE756","v":0},{"$f":"'PTRM input'!BF756","v":0},{"$f":"'PTRM input'!BG756","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH678)","v":0},{"$f":"'PTRM input'!BI678","v":0},{"$f":"'PTRM input'!BJ678","v":0},{"$f":"'PTRM input'!BK678","v":0},{"$f":"'PTRM input'!BL678","v":0},{"$f":"'PTRM input'!BM678","v":0},{"$f":"'PTRM input'!BI756","v":0},{"$f":"'PTRM input'!BJ756","v":0},{"$f":"'PTRM input'!BK756","v":0},{"$f":"'PTRM input'!BL756","v":0},{"$f":"'PTRM input'!BM756","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN678)","v":0},{"$f":"'PTRM input'!BO678","v":0},{"$f":"'PTRM input'!BP678","v":0},{"$f":"'PTRM input'!BQ678","v":0},{"$f":"'PTRM input'!BR678","v":0},{"$f":"'PTRM input'!BS678","v":0},{"$f":"'PTRM input'!BO756","v":0},{"$f":"'PTRM input'!BP756","v":0},{"$f":"'PTRM input'!BQ756","v":0},{"$f":"'PTRM input'!BR756","v":0},{"$f":"'PTRM input'!BS756","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT678)","v":0},{"$f":"'PTRM input'!BU678","v":0},{"$f":"'PTRM input'!BV678","v":0},{"$f":"'PTRM input'!BW678","v":0},{"$f":"'PTRM input'!BX678","v":0},{"$f":"'PTRM input'!BY678","v":0},{"$f":"'PTRM input'!BU756","v":0},{"$f":"'PTRM input'!BV756","v":0},{"$f":"'PTRM input'!BW756","v":0},{"$f":"'PTRM input'!BX756","v":0},{"$f":"'PTRM input'!BY756","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E679","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F679)","v":0},{"$f":"'PTRM input'!G679","v":0},{"$f":"'PTRM input'!H679","v":0},{"$f":"'PTRM input'!I679","v":0},{"$f":"'PTRM input'!J679","v":0},{"$f":"'PTRM input'!K679","v":0},{"$f":"'PTRM input'!G757","v":0},{"$f":"'PTRM input'!H757","v":0},{"$f":"'PTRM input'!I757","v":0},{"$f":"'PTRM input'!J757","v":0},{"$f":"'PTRM input'!K757","v":0},{"$f":"'PTRM input'!L757","v":0},{"$f":"'PTRM input'!M757","v":0},{"$f":"'PTRM input'!N757","v":0},{"$f":"'PTRM input'!O757","v":0},{"$f":"'PTRM input'!P757","v":0},{"$f":"'PTRM input'!Q757","v":0},{"$f":"'PTRM input'!R757","v":0},{"$f":"'PTRM input'!S757","v":0},{"$f":"'PTRM input'!T757","v":0},{"$f":"'PTRM input'!U757","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L679)","v":0},{"$f":"'PTRM input'!M679","v":0},{"$f":"'PTRM input'!N679","v":0},{"$f":"'PTRM input'!O679","v":0},{"$f":"'PTRM input'!P679","v":0},{"$f":"'PTRM input'!Q679","v":0},{"$f":"'PTRM input'!M757","v":0},{"$f":"'PTRM input'!N757","v":0},{"$f":"'PTRM input'!O757","v":0},{"$f":"'PTRM input'!P757","v":0},{"$f":"'PTRM input'!Q757","v":0},{"$f":"'PTRM input'!R757","v":0},{"$f":"'PTRM input'!S757","v":0},{"$f":"'PTRM input'!T757","v":0},{"$f":"'PTRM input'!U757","v":0},{"$f":"'PTRM input'!V757","v":0},{"$f":"'PTRM input'!W757","v":0},{"$f":"'PTRM input'!X757","v":0},{"$f":"'PTRM input'!Y757","v":0},{"$f":"'PTRM input'!Z757","v":0},{"$f":"'PTRM input'!AA757","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R679)","v":0},{"$f":"'PTRM input'!S679","v":0},{"$f":"'PTRM input'!T679","v":0},{"$f":"'PTRM input'!U679","v":0},{"$f":"'PTRM input'!V679","v":0},{"$f":"'PTRM input'!W679","v":0},{"$f":"'PTRM input'!S757","v":0},{"$f":"'PTRM input'!T757","v":0},{"$f":"'PTRM input'!U757","v":0},{"$f":"'PTRM input'!V757","v":0},{"$f":"'PTRM input'!W757","v":0},{"$f":"'PTRM input'!X757","v":0},{"$f":"'PTRM input'!Y757","v":0},{"$f":"'PTRM input'!Z757","v":0},{"$f":"'PTRM input'!AA757","v":0},{"$f":"'PTRM input'!AB757","v":0},{"$f":"'PTRM input'!AC757","v":0},{"$f":"'PTRM input'!AD757","v":0},{"$f":"'PTRM input'!AE757","v":0},{"$f":"'PTRM input'!AF757","v":0},{"$f":"'PTRM input'!AG757","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X679)","v":0},{"$f":"'PTRM input'!Y679","v":0},{"$f":"'PTRM input'!Z679","v":0},{"$f":"'PTRM input'!AA679","v":0},{"$f":"'PTRM input'!AB679","v":0},{"$f":"'PTRM input'!AC679","v":0},{"$f":"'PTRM input'!Y757","v":0},{"$f":"'PTRM input'!Z757","v":0},{"$f":"'PTRM input'!AA757","v":0},{"$f":"'PTRM input'!AB757","v":0},{"$f":"'PTRM input'!AC757","v":0},{"$f":"'PTRM input'!AD757","v":0},{"$f":"'PTRM input'!AE757","v":0},{"$f":"'PTRM input'!AF757","v":0},{"$f":"'PTRM input'!AG757","v":0},{"$f":"'PTRM input'!AH757","v":0},{"$f":"'PTRM input'!AI757","v":0},{"$f":"'PTRM input'!AJ757","v":0},{"$f":"'PTRM input'!AK757","v":0},{"$f":"'PTRM input'!AL757","v":0},{"$f":"'PTRM input'!AM757","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD679)","v":0},{"$f":"'PTRM input'!AE679","v":0},{"$f":"'PTRM input'!AF679","v":0},{"$f":"'PTRM input'!AG679","v":0},{"$f":"'PTRM input'!AH679","v":0},{"$f":"'PTRM input'!AI679","v":0},{"$f":"'PTRM input'!AE757","v":0},{"$f":"'PTRM input'!AF757","v":0},{"$f":"'PTRM input'!AG757","v":0},{"$f":"'PTRM input'!AH757","v":0},{"$f":"'PTRM input'!AI757","v":0},{"$f":"'PTRM input'!AJ757","v":0},{"$f":"'PTRM input'!AK757","v":0},{"$f":"'PTRM input'!AL757","v":0},{"$f":"'PTRM input'!AM757","v":0},{"$f":"'PTRM input'!AN757","v":0},{"$f":"'PTRM input'!AO757","v":0},{"$f":"'PTRM input'!AP757","v":0},{"$f":"'PTRM input'!AQ757","v":0},{"$f":"'PTRM input'!AR757","v":0},{"$f":"'PTRM input'!AS757","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ679)","v":0},{"$f":"'PTRM input'!AK679","v":0},{"$f":"'PTRM input'!AL679","v":0},{"$f":"'PTRM input'!AM679","v":0},{"$f":"'PTRM input'!AN679","v":0},{"$f":"'PTRM input'!AO679","v":0},{"$f":"'PTRM input'!AK757","v":0},{"$f":"'PTRM input'!AL757","v":0},{"$f":"'PTRM input'!AM757","v":0},{"$f":"'PTRM input'!AN757","v":0},{"$f":"'PTRM input'!AO757","v":0},{"$f":"'PTRM input'!AP757","v":0},{"$f":"'PTRM input'!AQ757","v":0},{"$f":"'PTRM input'!AR757","v":0},{"$f":"'PTRM input'!AS757","v":0},{"$f":"'PTRM input'!AT757","v":0},{"$f":"'PTRM input'!AU757","v":0},{"$f":"'PTRM input'!AV757","v":0},{"$f":"'PTRM input'!AW757","v":0},{"$f":"'PTRM input'!AX757","v":0},{"$f":"'PTRM input'!AY757","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP679)","v":0},{"$f":"'PTRM input'!AQ679","v":0},{"$f":"'PTRM input'!AR679","v":0},{"$f":"'PTRM input'!AS679","v":0},{"$f":"'PTRM input'!AT679","v":0},{"$f":"'PTRM input'!AU679","v":0},{"$f":"'PTRM input'!AQ757","v":0},{"$f":"'PTRM input'!AR757","v":0},{"$f":"'PTRM input'!AS757","v":0},{"$f":"'PTRM input'!AT757","v":0},{"$f":"'PTRM input'!AU757","v":0},{"$f":"'PTRM input'!AV757","v":0},{"$f":"'PTRM input'!AW757","v":0},{"$f":"'PTRM input'!AX757","v":0},{"$f":"'PTRM input'!AY757","v":0},{"$f":"'PTRM input'!AZ757","v":0},{"$f":"'PTRM input'!BA757","v":0},{"$f":"'PTRM input'!BB757","v":0},{"$f":"'PTRM input'!BC757","v":0},{"$f":"'PTRM input'!BD757","v":0},{"$f":"'PTRM input'!BE757","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV679)","v":0},{"$f":"'PTRM input'!AW679","v":0},{"$f":"'PTRM input'!AX679","v":0},{"$f":"'PTRM input'!AY679","v":0},{"$f":"'PTRM input'!AZ679","v":0},{"$f":"'PTRM input'!BA679","v":0},{"$f":"'PTRM input'!AW757","v":0},{"$f":"'PTRM input'!AX757","v":0},{"$f":"'PTRM input'!AY757","v":0},{"$f":"'PTRM input'!AZ757","v":0},{"$f":"'PTRM input'!BA757","v":0},{"$f":"'PTRM input'!BB757","v":0},{"$f":"'PTRM input'!BC757","v":0},{"$f":"'PTRM input'!BD757","v":0},{"$f":"'PTRM input'!BE757","v":0},{"$f":"'PTRM input'!BF757","v":0},{"$f":"'PTRM input'!BG757","v":0},{"$f":"'PTRM input'!BH757","v":0},{"$f":"'PTRM input'!BI757","v":0},{"$f":"'PTRM input'!BJ757","v":0},{"$f":"'PTRM input'!BK757","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB679)","v":0},{"$f":"'PTRM input'!BC679","v":0},{"$f":"'PTRM input'!BD679","v":0},{"$f":"'PTRM input'!BE679","v":0},{"$f":"'PTRM input'!BF679","v":0},{"$f":"'PTRM input'!BG679","v":0},{"$f":"'PTRM input'!BC757","v":0},{"$f":"'PTRM input'!BD757","v":0},{"$f":"'PTRM input'!BE757","v":0},{"$f":"'PTRM input'!BF757","v":0},{"$f":"'PTRM input'!BG757","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH679)","v":0},{"$f":"'PTRM input'!BI679","v":0},{"$f":"'PTRM input'!BJ679","v":0},{"$f":"'PTRM input'!BK679","v":0},{"$f":"'PTRM input'!BL679","v":0},{"$f":"'PTRM input'!BM679","v":0},{"$f":"'PTRM input'!BI757","v":0},{"$f":"'PTRM input'!BJ757","v":0},{"$f":"'PTRM input'!BK757","v":0},{"$f":"'PTRM input'!BL757","v":0},{"$f":"'PTRM input'!BM757","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN679)","v":0},{"$f":"'PTRM input'!BO679","v":0},{"$f":"'PTRM input'!BP679","v":0},{"$f":"'PTRM input'!BQ679","v":0},{"$f":"'PTRM input'!BR679","v":0},{"$f":"'PTRM input'!BS679","v":0},{"$f":"'PTRM input'!BO757","v":0},{"$f":"'PTRM input'!BP757","v":0},{"$f":"'PTRM input'!BQ757","v":0},{"$f":"'PTRM input'!BR757","v":0},{"$f":"'PTRM input'!BS757","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT679)","v":0},{"$f":"'PTRM input'!BU679","v":0},{"$f":"'PTRM input'!BV679","v":0},{"$f":"'PTRM input'!BW679","v":0},{"$f":"'PTRM input'!BX679","v":0},{"$f":"'PTRM input'!BY679","v":0},{"$f":"'PTRM input'!BU757","v":0},{"$f":"'PTRM input'!BV757","v":0},{"$f":"'PTRM input'!BW757","v":0},{"$f":"'PTRM input'!BX757","v":0},{"$f":"'PTRM input'!BY757","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E680","v":0},{"$f":"IF($F$15=\"\", 0, 'PTRM input'!F680)","v":0},{"$f":"'PTRM input'!G680","v":0},{"$f":"'PTRM input'!H680","v":0},{"$f":"'PTRM input'!I680","v":0},{"$f":"'PTRM input'!J680","v":0},{"$f":"'PTRM input'!K680","v":0},{"$f":"'PTRM input'!G758","v":0},{"$f":"'PTRM input'!H758","v":0},{"$f":"'PTRM input'!I758","v":0},{"$f":"'PTRM input'!J758","v":0},{"$f":"'PTRM input'!K758","v":0},{"$f":"'PTRM input'!L758","v":0},{"$f":"'PTRM input'!M758","v":0},{"$f":"'PTRM input'!N758","v":0},{"$f":"'PTRM input'!O758","v":0},{"$f":"'PTRM input'!P758","v":0},{"$f":"'PTRM input'!Q758","v":0},{"$f":"'PTRM input'!R758","v":0},{"$f":"'PTRM input'!S758","v":0},{"$f":"'PTRM input'!T758","v":0},{"$f":"'PTRM input'!U758","v":0},{"$f":"IF($AA$15=\"\", 0, 'PTRM input'!L680)","v":0},{"$f":"'PTRM input'!M680","v":0},{"$f":"'PTRM input'!N680","v":0},{"$f":"'PTRM input'!O680","v":0},{"$f":"'PTRM input'!P680","v":0},{"$f":"'PTRM input'!Q680","v":0},{"$f":"'PTRM input'!M758","v":0},{"$f":"'PTRM input'!N758","v":0},{"$f":"'PTRM input'!O758","v":0},{"$f":"'PTRM input'!P758","v":0},{"$f":"'PTRM input'!Q758","v":0},{"$f":"'PTRM input'!R758","v":0},{"$f":"'PTRM input'!S758","v":0},{"$f":"'PTRM input'!T758","v":0},{"$f":"'PTRM input'!U758","v":0},{"$f":"'PTRM input'!V758","v":0},{"$f":"'PTRM input'!W758","v":0},{"$f":"'PTRM input'!X758","v":0},{"$f":"'PTRM input'!Y758","v":0},{"$f":"'PTRM input'!Z758","v":0},{"$f":"'PTRM input'!AA758","v":0},{"$f":"IF($AV$15=\"\", 0, 'PTRM input'!R680)","v":0},{"$f":"'PTRM input'!S680","v":0},{"$f":"'PTRM input'!T680","v":0},{"$f":"'PTRM input'!U680","v":0},{"$f":"'PTRM input'!V680","v":0},{"$f":"'PTRM input'!W680","v":0},{"$f":"'PTRM input'!S758","v":0},{"$f":"'PTRM input'!T758","v":0},{"$f":"'PTRM input'!U758","v":0},{"$f":"'PTRM input'!V758","v":0},{"$f":"'PTRM input'!W758","v":0},{"$f":"'PTRM input'!X758","v":0},{"$f":"'PTRM input'!Y758","v":0},{"$f":"'PTRM input'!Z758","v":0},{"$f":"'PTRM input'!AA758","v":0},{"$f":"'PTRM input'!AB758","v":0},{"$f":"'PTRM input'!AC758","v":0},{"$f":"'PTRM input'!AD758","v":0},{"$f":"'PTRM input'!AE758","v":0},{"$f":"'PTRM input'!AF758","v":0},{"$f":"'PTRM input'!AG758","v":0},{"$f":"IF($BQ$15=\"\", 0, 'PTRM input'!X680)","v":0},{"$f":"'PTRM input'!Y680","v":0},{"$f":"'PTRM input'!Z680","v":0},{"$f":"'PTRM input'!AA680","v":0},{"$f":"'PTRM input'!AB680","v":0},{"$f":"'PTRM input'!AC680","v":0},{"$f":"'PTRM input'!Y758","v":0},{"$f":"'PTRM input'!Z758","v":0},{"$f":"'PTRM input'!AA758","v":0},{"$f":"'PTRM input'!AB758","v":0},{"$f":"'PTRM input'!AC758","v":0},{"$f":"'PTRM input'!AD758","v":0},{"$f":"'PTRM input'!AE758","v":0},{"$f":"'PTRM input'!AF758","v":0},{"$f":"'PTRM input'!AG758","v":0},{"$f":"'PTRM input'!AH758","v":0},{"$f":"'PTRM input'!AI758","v":0},{"$f":"'PTRM input'!AJ758","v":0},{"$f":"'PTRM input'!AK758","v":0},{"$f":"'PTRM input'!AL758","v":0},{"$f":"'PTRM input'!AM758","v":0},{"$f":"IF($CL$15=\"\", 0, 'PTRM input'!AD680)","v":0},{"$f":"'PTRM input'!AE680","v":0},{"$f":"'PTRM input'!AF680","v":0},{"$f":"'PTRM input'!AG680","v":0},{"$f":"'PTRM input'!AH680","v":0},{"$f":"'PTRM input'!AI680","v":0},{"$f":"'PTRM input'!AE758","v":0},{"$f":"'PTRM input'!AF758","v":0},{"$f":"'PTRM input'!AG758","v":0},{"$f":"'PTRM input'!AH758","v":0},{"$f":"'PTRM input'!AI758","v":0},{"$f":"'PTRM input'!AJ758","v":0},{"$f":"'PTRM input'!AK758","v":0},{"$f":"'PTRM input'!AL758","v":0},{"$f":"'PTRM input'!AM758","v":0},{"$f":"'PTRM input'!AN758","v":0},{"$f":"'PTRM input'!AO758","v":0},{"$f":"'PTRM input'!AP758","v":0},{"$f":"'PTRM input'!AQ758","v":0},{"$f":"'PTRM input'!AR758","v":0},{"$f":"'PTRM input'!AS758","v":0},{"$f":"IF($DG$15=\"\", 0, 'PTRM input'!AJ680)","v":0},{"$f":"'PTRM input'!AK680","v":0},{"$f":"'PTRM input'!AL680","v":0},{"$f":"'PTRM input'!AM680","v":0},{"$f":"'PTRM input'!AN680","v":0},{"$f":"'PTRM input'!AO680","v":0},{"$f":"'PTRM input'!AK758","v":0},{"$f":"'PTRM input'!AL758","v":0},{"$f":"'PTRM input'!AM758","v":0},{"$f":"'PTRM input'!AN758","v":0},{"$f":"'PTRM input'!AO758","v":0},{"$f":"'PTRM input'!AP758","v":0},{"$f":"'PTRM input'!AQ758","v":0},{"$f":"'PTRM input'!AR758","v":0},{"$f":"'PTRM input'!AS758","v":0},{"$f":"'PTRM input'!AT758","v":0},{"$f":"'PTRM input'!AU758","v":0},{"$f":"'PTRM input'!AV758","v":0},{"$f":"'PTRM input'!AW758","v":0},{"$f":"'PTRM input'!AX758","v":0},{"$f":"'PTRM input'!AY758","v":0},{"$f":"IF($EB$15=\"\", 0, 'PTRM input'!AP680)","v":0},{"$f":"'PTRM input'!AQ680","v":0},{"$f":"'PTRM input'!AR680","v":0},{"$f":"'PTRM input'!AS680","v":0},{"$f":"'PTRM input'!AT680","v":0},{"$f":"'PTRM input'!AU680","v":0},{"$f":"'PTRM input'!AQ758","v":0},{"$f":"'PTRM input'!AR758","v":0},{"$f":"'PTRM input'!AS758","v":0},{"$f":"'PTRM input'!AT758","v":0},{"$f":"'PTRM input'!AU758","v":0},{"$f":"'PTRM input'!AV758","v":0},{"$f":"'PTRM input'!AW758","v":0},{"$f":"'PTRM input'!AX758","v":0},{"$f":"'PTRM input'!AY758","v":0},{"$f":"'PTRM input'!AZ758","v":0},{"$f":"'PTRM input'!BA758","v":0},{"$f":"'PTRM input'!BB758","v":0},{"$f":"'PTRM input'!BC758","v":0},{"$f":"'PTRM input'!BD758","v":0},{"$f":"'PTRM input'!BE758","v":0},{"$f":"IF($EW$15=\"\", 0, 'PTRM input'!AV680)","v":0},{"$f":"'PTRM input'!AW680","v":0},{"$f":"'PTRM input'!AX680","v":0},{"$f":"'PTRM input'!AY680","v":0},{"$f":"'PTRM input'!AZ680","v":0},{"$f":"'PTRM input'!BA680","v":0},{"$f":"'PTRM input'!AW758","v":0},{"$f":"'PTRM input'!AX758","v":0},{"$f":"'PTRM input'!AY758","v":0},{"$f":"'PTRM input'!AZ758","v":0},{"$f":"'PTRM input'!BA758","v":0},{"$f":"'PTRM input'!BB758","v":0},{"$f":"'PTRM input'!BC758","v":0},{"$f":"'PTRM input'!BD758","v":0},{"$f":"'PTRM input'!BE758","v":0},{"$f":"'PTRM input'!BF758","v":0},{"$f":"'PTRM input'!BG758","v":0},{"$f":"'PTRM input'!BH758","v":0},{"$f":"'PTRM input'!BI758","v":0},{"$f":"'PTRM input'!BJ758","v":0},{"$f":"'PTRM input'!BK758","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$15=\"\", 0, 'PTRM input'!BB680)","v":0},{"$f":"'PTRM input'!BC680","v":0},{"$f":"'PTRM input'!BD680","v":0},{"$f":"'PTRM input'!BE680","v":0},{"$f":"'PTRM input'!BF680","v":0},{"$f":"'PTRM input'!BG680","v":0},{"$f":"'PTRM input'!BC758","v":0},{"$f":"'PTRM input'!BD758","v":0},{"$f":"'PTRM input'!BE758","v":0},{"$f":"'PTRM input'!BF758","v":0},{"$f":"'PTRM input'!BG758","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BH680)","v":0},{"$f":"'PTRM input'!BI680","v":0},{"$f":"'PTRM input'!BJ680","v":0},{"$f":"'PTRM input'!BK680","v":0},{"$f":"'PTRM input'!BL680","v":0},{"$f":"'PTRM input'!BM680","v":0},{"$f":"'PTRM input'!BI758","v":0},{"$f":"'PTRM input'!BJ758","v":0},{"$f":"'PTRM input'!BK758","v":0},{"$f":"'PTRM input'!BL758","v":0},{"$f":"'PTRM input'!BM758","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BN680)","v":0},{"$f":"'PTRM input'!BO680","v":0},{"$f":"'PTRM input'!BP680","v":0},{"$f":"'PTRM input'!BQ680","v":0},{"$f":"'PTRM input'!BR680","v":0},{"$f":"'PTRM input'!BS680","v":0},{"$f":"'PTRM input'!BO758","v":0},{"$f":"'PTRM input'!BP758","v":0},{"$f":"'PTRM input'!BQ758","v":0},{"$f":"'PTRM input'!BR758","v":0},{"$f":"'PTRM input'!BS758","v":0},{"$f":"IF($GJ$15=\"\", 0, 'PTRM input'!BT680)","v":0},{"$f":"'PTRM input'!BU680","v":0},{"$f":"'PTRM input'!BV680","v":0},{"$f":"'PTRM input'!BW680","v":0},{"$f":"'PTRM input'!BX680","v":0},{"$f":"'PTRM input'!BY680","v":0},{"$f":"'PTRM input'!BU758","v":0},{"$f":"'PTRM input'!BV758","v":0},{"$f":"'PTRM input'!BW758","v":0},{"$f":"'PTRM input'!BX758","v":0},{"$f":"'PTRM input'!BY758","v":0}]
[null,null,null,null,"Total",149503.9656536933,143225.57505697914,133765.98503665091,123598.77221128459,113288.7103947111,103368.3793805781,93143.17228531884,82646.191965843755,73029.706668912913,64288.401186100964,56230.251591752967,48875.693941402656,42156.581467907752,36161.257802224842,30802.402742066279,25691.938659631669,20894.456356615399,16585.230853686324,12811.967327672039,5544.9628495854067,0,1444952.6672651852,1367363.861441751,1263528.0713775968,1154473.6390786441,1044419.984304542,938423.48100787087,842305.90955202677,745073.34740843624,656262.25361906283,577098.67930343759,504232.68330366485,440284.29571871308,381738.72194271791,329139.83025324339,282546.68694545276,237127.87908298694,188025.37826963753,142985.6886731344,100467.014379992,0,0,2633572.5420270558,2492841.2417920409,2302544.4114531893,2104406.9802262471,1906417.0911272552,1717195.4152109527,1549024.2624829905,1381350.7820152484,1228788.5294443562,1093056.8509322484,968640.08358855778,859043.59491431655,756735.82793081657,663770.73095700587,581173.05367326282,526351.53186513833,413675.2821986833,312465.25859225937,216199.03962461461,0,0,539731.89714806434,531708.01848107006,516837.69444242719,501287.59127450956,485547.1363820734,470062.23373267928,456360.22235278395,442935.95339908457,430171.81586470146,418146.5726543729,406634.24173608748,396345.79826839123,382331.22372337291,366444.9841549095,350782.2486862638,364863.71935716603,281706.4641115691,207558.86683806792,134602.77512321284,0,0,915135.99140325713,904068.08798502188,882385.05625993758,859738.05981918401,836762.5238958043,813795.76091390813,794240.33512743388,775669.93288024177,757516.04481468967,739778.08129645174,722440.02732255275,705678.07281292696,681044.48827496602,652391.83705048391,623590.09405140602,647296.78452390316,492866.70758442819,356186.46994649444,222539.29950176069,0,0,1980.404760558516,1963.8315097722018,1890.3247233249601,1855.2538122795372,1767.7833538062209,1677.5092592501601,1668.0147585582397,1650.4775786966263,1625.9875587722786,1594.9892311615395,1547.5512651621234,1492.59578492127,1420.5910299872826,1307.3372665864028,1130.620289874638,926.27311066980076,842.516504676625,729.6583236523702,596.83866172789942,447.37596632992074,0,1992.691064552761,1896.608108313902,1814.5963549993076,1696.0215656635962,1579.568396405896,1528.8309242833493,1436.1719477113029,1350.9405615003695,1250.9484834541097,1140.1317192610086,1020.994397588222,878.15991875271334,743.42676890797725,643.36133199051631,607.71969172186846,505.29974281837298,415.14909990826482,361.97780504570829,329.71596876130008,314.64677037737863,0,1646.3536792402047,1536.6257770250147,1442.1633271752362,1384.8859329016727,1344.55322368723,1305.4775043861741,1133.9801084763367,963.963365280728,816.95183383671781,688.25413944527781,585.80422449222749,512.63587667679531,448.79083937858434,392.79328532864213,336.81086533164671,285.44374794374772,255.28614808092533,229.33396286413767,204.35005147509429,180.77560938510567,0,null,null,null,null,null,null,null,{"$f":"SUM(FY16:FY85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HN16:HN85)","v":0},0,0]
[]
[]
[]
[null,null,null,null,"Forecast Prices"]
[null,null,null,null,null,null,{"$f":"IF($F$93=\"\", 'PTRM input'!F536, F95*(1-P_0_WAPC))","v":101.83830943114971}]
[null,null,null,null,"Prices",{"$f":"'PTRM input'!F533","v":"Standing Charge ($ per customer per year)"},null,null,null,null,null,{"$f":"F92&\" [years 6-10]\"","v":"Standing Charge ($ per customer per year) [years 6-10]"},null,null,null,null,{"$f":"F92&\" [years 11-15]\"","v":"Standing Charge ($ per customer per year) [years 11-15]"},null,null,null,null,{"$f":"F92&\" [years 16-19]\"","v":"Standing Charge ($ per customer per year) [years 16-19]"},null,null,null,null,{"$f":"'PTRM input'!G533","v":"Throughput rate Block 1 ($/GJ)"},null,null,null,null,null,{"$f":"AA92&\" [years 6-10]\"","v":"Throughput rate Block 1 ($/GJ) [years 6-10]"},null,null,null,null,{"$f":"AL14","v":"Volumes - Throughput rate Block 1 ($/GJ) [years 11-15]"},null,null,null,null,{"$f":"AQ14","v":"Volumes - Throughput rate Block 1 ($/GJ) [years 16-19]"},null,null,null,null,{"$f":"'PTRM input'!H533","v":"Throughput rate Block 2 ($/GJ)"},null,null,null,null,null,{"$f":"AV92&\" [years 6-10]\"","v":"Throughput rate Block 2 ($/GJ) [years 6-10]"},null,null,null,null,{"$f":"BG14","v":"Volumes - Throughput rate Block 2 ($/GJ) [years 11-15]"},null,null,null,null,{"$f":"BL14","v":"Volumes - Throughput rate Block 2 ($/GJ) [years 16-19]"},null,null,null,null,{"$f":"'PTRM input'!I533","v":"Throughput rate Block 3 ($/GJ)"},null,null,null,null,null,{"$f":"BQ92&\" [years 6-10]\"","v":"Throughput rate Block 3 ($/GJ) [years 6-10]"},null,null,null,null,{"$f":"CB14","v":"Volumes - Throughput rate Block 3 ($/GJ) [years 11-15]"},null,null,null,null,{"$f":"CG14","v":"Volumes - Throughput rate Block 3 ($/GJ) [years 16-19]"},null,null,null,null,{"$f":"'PTRM input'!J533","v":"Throughput rate Block 4 ($/GJ)"},null,null,null,null,null,{"$f":"CL92&\" [years 6-10]\"","v":"Throughput rate Block 4 ($/GJ) [years 6-10]"},null,null,null,null,{"$f":"CW14","v":"Volumes - Throughput rate Block 4 ($/GJ) [years 11-15]"},null,null,null,null,{"$f":"DB14","v":"Volumes - Throughput rate Block 4 ($/GJ) [years 16-19]"},null,null,null,null,{"$f":"'PTRM input'!K533","v":"Capacity rate Block 1 ($/GJ/CD pa)"},null,null,null,null,null,{"$f":"DG92&\" [years 6-10]\"","v":"Capacity rate Block 1 ($/GJ/CD pa) [years 6-10]"},null,null,null,null,{"$f":"DR14","v":"Volumes - Capacity rate Block 1 ($/GJ/CD pa) [years 11-15]"},null,null,null,null,{"$f":"DW14","v":"Volumes - Capacity rate Block 1 ($/GJ/CD pa) [years 16-19]"},null,null,null,null,{"$f":"'PTRM input'!L533","v":"Capacity rate Block 2 ($/GJ/CD pa)"},null,null,null,null,null,{"$f":"EB92&\" [years 6-10]\"","v":"Capacity rate Block 2 ($/GJ/CD pa) [years 6-10]"},null,null,null,null,{"$f":"EM14","v":"Volumes - Capacity rate Block 2 ($/GJ/CD pa) [years 11-15]"},null,null,null,null,{"$f":"ER14","v":"Volumes - Capacity rate Block 2 ($/GJ/CD pa) [years 16-19]"},null,null,null,null,{"$f":"'PTRM input'!M533","v":"Capacity rate Block 3 ($/GJ/CD pa)"},null,null,null,null,null,{"$f":"EW92&\" [years 6-10]\"","v":"Capacity rate Block 3 ($/GJ/CD pa) [years 6-10]"},null,null,null,null,{"$f":"FH14","v":"Volumes - Capacity rate Block 3 ($/GJ/CD pa) [years 11-15]"},null,null,null,null,{"$f":"FM14","v":"Volumes - Capacity rate Block 3 ($/GJ/CD pa) [years 16-19]"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM input'!N533","v":0},null,null,null,null,null,{"$f":"FY92&\" [years 6-10]\"","v":"0 [years 6-10]"},null,null,null,null,{"$f":"'PTRM input'!O533","v":0},null,null,null,null,null,{"$f":"GJ92&\" [years 6-10]\"","v":"0 [years 6-10]"},null,null,null,null,{"$f":"'PTRM input'!P533","v":0},null,null,null,null,null,{"$f":"GU92&\" [years 6-10]\"","v":"0 [years 6-10]"},null,null,null,null,{"$f":"'PTRM input'!Q533","v":0},null,null,null,null,null,{"$f":"HF92&\" [years 6-10]\"","v":"0 [years 6-10]"}]
[null,null,null,null,"Year",{"$f":"'PTRM input'!$F$610","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"Q15","v":"2036-37"},{"$f":"R15","v":"2037-38"},"2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45",0,{"$f":"'PTRM input'!$F$610","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"AL15","v":"2036-37"},{"$f":"AM15","v":"2037-38"},"2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45",0,{"$f":"'PTRM input'!$F$610","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"BG15","v":"2036-37"},{"$f":"BH15","v":"2037-38"},"2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45",0,{"$f":"'PTRM input'!$F$610","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"CB15","v":"2036-37"},{"$f":"CC15","v":"2037-38"},"2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45",0,{"$f":"'PTRM input'!$F$610","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"CW15","v":"2036-37"},{"$f":"CX15","v":"2037-38"},"2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45",0,{"$f":"'PTRM input'!$F$610","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"DR15","v":"2036-37"},{"$f":"DS15","v":"2037-38"},"2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45",0,{"$f":"'PTRM input'!$F$610","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"EM15","v":"2036-37"},{"$f":"EN15","v":"2037-38"},"2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45",0,{"$f":"'PTRM input'!$F$610","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"FH15","v":"2036-37"},{"$f":"FI15","v":"2037-38"},"2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45",0,null,null,null,null,null,null,null,{"$f":"'PTRM input'!$F$610","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"'PTRM input'!$F$610","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"'PTRM input'!$F$610","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"'PTRM input'!$F$610","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"}]
[null,null,null,null,{"$f":"E16","v":"Residential & Small Business Network Tariffs"},{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F535)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F535, F94*(1-P_0_WAPC)*(1+f))","v":0},{"$f":"G94*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"H94*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"I94*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"J94*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"K94*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"L94*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"M94*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"N94*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"O94*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"P94*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"Q94*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"R94*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"S94*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"T94*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"U94*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"V94*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"W94*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"X94*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G535)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G535, AA94*(1-P_0_WAPC)*(1+f))","v":0},{"$f":"AB94*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"AC94*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"AD94*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"AE94*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"AF94*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"AG94*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"AH94*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"AI94*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"AJ94*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"AK94*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"AL94*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"AM94*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"AN94*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"AO94*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"AP94*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"AQ94*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"AR94*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"AS94*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H535)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H535, AV94*(1-P_0_WAPC)*(1+f))","v":0},{"$f":"AW94*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"AX94*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"AY94*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"AZ94*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"BA94*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"BB94*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"BC94*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"BD94*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"BE94*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"BF94*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"BG94*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"BH94*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"BI94*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"BJ94*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"BK94*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"BL94*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"BM94*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"BN94*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I535)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I535, BQ94*(1-P_0_WAPC)*(1+f))","v":0},{"$f":"BR94*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"BS94*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"BT94*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"BU94*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"BV94*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"BW94*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"BX94*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"BY94*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"BZ94*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"CA94*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"CB94*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"CC94*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"CD94*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"CE94*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"CF94*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"CG94*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"CH94*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"CI94*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J535)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J535, CL94*(1-P_0_WAPC)*(1+f))","v":0},{"$f":"CM94*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"CN94*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"CO94*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"CP94*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"CQ94*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"CR94*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"CS94*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"CT94*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"CU94*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"CV94*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"CW94*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"CX94*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"CY94*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"CZ94*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"DA94*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"DB94*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"DC94*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"DD94*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K535)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K535, DG94*(1-P_0_WAPC)*(1+f))","v":0},{"$f":"DH94*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"DI94*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"DJ94*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"DK94*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"DL94*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"DM94*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"DN94*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"DO94*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"DP94*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"DQ94*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"DR94*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"DS94*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"DT94*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"DU94*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"DV94*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"DW94*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"DX94*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"DY94*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L535)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L535, EB94*(1-P_0_WAPC)*(1+f))","v":0},{"$f":"EC94*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"ED94*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"EE94*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"EF94*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"EG94*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"EH94*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"EI94*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"EJ94*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"EK94*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"EL94*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"EM94*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"EN94*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"EO94*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"EP94*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"EQ94*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"ER94*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"ES94*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"ET94*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M535)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M535, EW94*(1-P_0_WAPC)*(1+f))","v":0},{"$f":"EX94*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"EY94*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"EZ94*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"FA94*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"FB94*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"FC94*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"FD94*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"FE94*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"FF94*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"FG94*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"FH94*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"FI94*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"FJ94*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"FK94*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"FL94*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"FM94*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"FN94*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"FO94*(1-'X factors'!Y$49)*(1+f)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N535)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N535, FY94*(1-P_0_WAPC)*(1+f))","v":0},{"$f":"FZ94*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"GA94*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"GB94*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"GC94*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"GD94*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"GE94*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"GF94*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"GG94*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"GH94*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O535)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O535, GJ94*(1-P_0_WAPC)*(1+f))","v":0},{"$f":"GK94*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"GL94*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"GM94*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"GN94*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"GO94*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"GP94*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"GQ94*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"GR94*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"GS94*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P535)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P535, GU94*(1-P_0_WAPC)*(1+f))","v":0},{"$f":"GV94*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"GW94*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"GX94*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"GY94*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"GZ94*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"HA94*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"HB94*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"HC94*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"HD94*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q535)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q535, HF94*(1-P_0_WAPC)*(1+f))","v":0},{"$f":"HG94*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"HH94*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"HI94*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"HJ94*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"HK94*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"HL94*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"HM94*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"HN94*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"HO94*(1-X_10_WAPC)*(1+f)","v":0}]
[null,null,null,null,"VI - Volume Individually Metered",{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F536)","v":91.6},{"$f":"IF($F$93=\"\", 'PTRM input'!F536, F95*(1-P_0_WAPC)*(1+f))","v":104.53696882582845},119.30106824554835,136.15034991345982,155.37931096647361,177.32404133931175,175.95257656193718,174.59171900748274,173.2413866372552,171.90149804706746,170.57197246233102,{"$f":"P95*(1-'X factors'!Q$49)*(1+f)","v":194.68257635784855},{"$f":"Q95*(1-'X factors'!R$49)*(1+f)","v":222.20125024173956},{"$f":"R95*(1-'X factors'!S$49)*(1+f)","v":253.60972991357119},{"$f":"S95*(1-'X factors'!T$49)*(1+f)","v":289.45784525002045},{"$f":"T95*(1-'X factors'!U$49)*(1+f)","v":330.37314540470732},{"$f":"U95*(1-'X factors'!V$49)*(1+f)","v":349.33243750717014},{"$f":"V95*(1-'X factors'!W$49)*(1+f)","v":369.37975616998239},{"$f":"W95*(1-'X factors'!X$49)*(1+f)","v":390.57754052798248},{"$f":"X95*(1-'X factors'!Y$49)*(1+f)","v":412.99181294246796},null,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G536)","v":17.891999999999999},{"$f":"IF($AA$93=\"\", 'PTRM input'!G536, AA95*(1-P_0_WAPC)*(1+f))","v":20.41894591956029},23.30278071014575,26.593908959078853,30.349854059084564,34.636263620556399,34.368378819281446,34.102565900457222,33.83880883966998,33.577091736442476,33.317398813275396,{"$f":"AK95*(1-'X factors'!Q$49)*(1+f)","v":38.026863058893298},{"$f":"AL95*(1-'X factors'!R$49)*(1+f)","v":43.402017132371228},{"$f":"AM95*(1-'X factors'!S$49)*(1+f)","v":49.536957288358252},{"$f":"AN95*(1-'X factors'!T$49)*(1+f)","v":56.539080428093527},{"$f":"AO95*(1-'X factors'!U$49)*(1+f)","v":64.530964165731703},{"$f":"AP95*(1-'X factors'!V$49)*(1+f)","v":68.23423550085468},{"$f":"AQ95*(1-'X factors'!W$49)*(1+f)","v":72.150028355822343},{"$f":"AR95*(1-'X factors'!X$49)*(1+f)","v":76.290538811426472},{"$f":"AS95*(1-'X factors'!Y$49)*(1+f)","v":80.668662851164186},null,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H536)","v":8.4130000000000003},{"$f":"IF($AV$93=\"\", 'PTRM input'!H536, AV95*(1-P_0_WAPC)*(1+f))","v":9.6011956193416452},10.95720400818557,12.504725915086654,14.270809423154397,16.286322705105132,16.160360552571809,16.035372620195986,15.911351373135677,15.788289334825091,15.666179086523917,{"$f":"BF95*(1-'X factors'!Q$49)*(1+f)","v":17.880616974875323},{"$f":"BG95*(1-'X factors'!R$49)*(1+f)","v":20.408068976896885},{"$f":"BH95*(1-'X factors'!S$49)*(1+f)","v":23.292780106581592},{"$f":"BI95*(1-'X factors'!T$49)*(1+f)","v":26.585249476947837},{"$f":"BJ95*(1-'X factors'!U$49)*(1+f)","v":30.343114326307884},{"$f":"BK95*(1-'X factors'!V$49)*(1+f)","v":32.084430095500238},{"$f":"BL95*(1-'X factors'!W$49)*(1+f)","v":33.92567564037185},{"$f":"BM95*(1-'X factors'!X$49)*(1+f)","v":35.872585681898641},{"$f":"BN95*(1-'X factors'!Y$49)*(1+f)","v":37.931224042412467},null,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I536)","v":7.641},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I536, BQ95*(1-P_0_WAPC)*(1+f))","v":8.7201635239973285},9.9517408565964516,11.357257900532169,12.961280732476256,14.791844976786914,14.677441457530156,14.563922761311963,14.451282044708156,14.339512517223172,14.228607440880694,{"$f":"CA95*(1-'X factors'!Q$49)*(1+f)","v":16.239842423038439},{"$f":"CB95*(1-'X factors'!R$49)*(1+f)","v":18.53536848359315},{"$f":"CC95*(1-'X factors'!S$49)*(1+f)","v":21.155370592462859},{"$f":"CD95*(1-'X factors'!T$49)*(1+f)","v":24.145713925277366},{"$f":"CE95*(1-'X factors'!U$49)*(1+f)","v":27.558746768966909},{"$f":"CF95*(1-'X factors'!V$49)*(1+f)","v":29.140274617819731},{"$f":"CG95*(1-'X factors'!W$49)*(1+f)","v":30.812562411515675},{"$f":"CH95*(1-'X factors'!X$49)*(1+f)","v":32.58081863727417},{"$f":"CI95*(1-'X factors'!Y$49)*(1+f)","v":34.450550684425735},null,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J536)","v":7.3559999999999999},{"$f":"IF($CL$93=\"\", 'PTRM input'!J536, CL95*(1-P_0_WAPC)*(1+f))","v":8.3949120380217686},9.5805530350901051,10.933646003967363,12.477840736565284,14.240127162576172,14.129990755345087,14.020706168330165,13.912266813358617,13.8046661532121,13.697897701232611,{"$f":"CV95*(1-'X factors'!Q$49)*(1+f)","v":15.634116066466529},{"$f":"CW95*(1-'X factors'!R$49)*(1+f)","v":17.844021798889042},{"$f":"CX95*(1-'X factors'!S$49)*(1+f)","v":20.366301017950107},{"$f":"CY95*(1-'X factors'!T$49)*(1+f)","v":23.245108184051865},{"$f":"CZ95*(1-'X factors'!U$49)*(1+f)","v":26.530839056736106},{"$f":"DA95*(1-'X factors'!V$49)*(1+f)","v":28.05337784173301},{"$f":"DB95*(1-'X factors'!W$49)*(1+f)","v":29.663291336095966},{"$f":"DC95*(1-'X factors'!X$49)*(1+f)","v":31.365593756810469},{"$f":"DD95*(1-'X factors'!Y$49)*(1+f)","v":33.16558707428814},null,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K536)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K536, DG95*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DQ95*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"DR95*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"DS95*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"DT95*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"DU95*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"DV95*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"DW95*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"DX95*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"DY95*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L536)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L536, EB95*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"EL95*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"EM95*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"EN95*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"EO95*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"EP95*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"EQ95*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"ER95*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"ES95*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"ET95*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M536)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M536, EW95*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"FG95*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"FH95*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"FI95*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"FJ95*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"FK95*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"FL95*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"FM95*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"FN95*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"FO95*(1-'X factors'!Y$49)*(1+f)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N536)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N536, FY95*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O536)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O536, GJ95*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P536)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P536, GU95*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q536)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q536, HF95*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"VB - Boundary metered with gas heating and cooking",{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F537)","v":999.15300000000002},{"$f":"IF($F$93=\"\", 'PTRM input'!F537, F96*(1-P_0_WAPC)*(1+f))","v":1140.2666595331109},1301.3102646369471,1485.0985869768899,1694.8439376646836,1934.2123130600148,1919.2526717204064,1904.4087316755829,1889.6795980652121,1875.0643829500173,1860.5622052582471,{"$f":"P96*(1-'X factors'!Q$49)*(1+f)","v":2123.5554608697971},{"$f":"Q96*(1-'X factors'!R$49)*(1+f)","v":2423.7232072356419},{"$f":"R96*(1-'X factors'!S$49)*(1+f)","v":2766.3201143267943},{"$f":"S96*(1-'X factors'!T$49)*(1+f)","v":3157.3436075883587},{"$f":"T96*(1-'X factors'!U$49)*(1+f)","v":3603.6388575387496},{"$f":"U96*(1-'X factors'!V$49)*(1+f)","v":3810.4427176048198},{"$f":"V96*(1-'X factors'!W$49)*(1+f)","v":4029.1145362064008},{"$f":"W96*(1-'X factors'!X$49)*(1+f)","v":4260.3353859296412},{"$f":"X96*(1-'X factors'!Y$49)*(1+f)","v":4504.8254244203663},null,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G537)","v":14.981999999999999},{"$f":"IF($AA$93=\"\", 'PTRM input'!G537, AA96*(1-P_0_WAPC)*(1+f))","v":17.097957062757224},19.512757690554643,22.268608541522436,25.413677258730438,29.002934359667787,28.778619018023402,28.556038582643087,28.335179635364167,28.116028861803109,27.898573050552876,{"$f":"AK96*(1-'X factors'!Q$49)*(1+f)","v":31.842078154948549},{"$f":"AL96*(1-'X factors'!R$49)*(1+f)","v":36.343003614866184},{"$f":"AM96*(1-'X factors'!S$49)*(1+f)","v":41.480141632807033},{"$f":"AN96*(1-'X factors'!T$49)*(1+f)","v":47.343421807159473},{"$f":"AO96*(1-'X factors'!U$49)*(1+f)","v":54.035485419796132},{"$f":"AP96*(1-'X factors'!V$49)*(1+f)","v":57.136447366074492},{"$f":"AQ96*(1-'X factors'!W$49)*(1+f)","v":60.415365796273761},{"$f":"AR96*(1-'X factors'!X$49)*(1+f)","v":63.882453189849713},{"$f":"AS96*(1-'X factors'!Y$49)*(1+f)","v":67.548508095022427},null,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H537)","v":8.7219999999999995},{"$f":"IF($AV$93=\"\", 'PTRM input'!H537, AV96*(1-P_0_WAPC)*(1+f))","v":9.9538367041361973},11.359649751502976,12.96401039241481,14.794960155563134,16.884500966828355,16.753912366519828,16.62433376837625,16.495757360809385,16.368175392647622,16.24158017266868,{"$f":"BF96*(1-'X factors'!Q$49)*(1+f)","v":18.537351866737499},{"$f":"BG96*(1-'X factors'!R$49)*(1+f)","v":21.1576343297866},{"$f":"BH96*(1-'X factors'!S$49)*(1+f)","v":24.148297645263842},{"$f":"BI96*(1-'X factors'!T$49)*(1+f)","v":27.561695701644965},{"$f":"BJ96*(1-'X factors'!U$49)*(1+f)","v":31.45758268798971},{"$f":"BK96*(1-'X factors'!V$49)*(1+f)","v":33.262855021152163},{"$f":"BL96*(1-'X factors'!W$49)*(1+f)","v":35.171727437932169},{"$f":"BM96*(1-'X factors'!X$49)*(1+f)","v":37.190145289138243},{"$f":"BN96*(1-'X factors'!Y$49)*(1+f)","v":39.324395114456394},null,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I537)","v":7.9989999999999997},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I537, BQ96*(1-P_0_WAPC)*(1+f))","v":9.1287250397139932},10.418004856944773,11.889373896918833,13.568549218567931,15.484879985514789,15.365116374660868,15.246279043022426,15.128360826543712,15.011354616577428,14.895253359456175,{"$f":"CA96*(1-'X factors'!Q$49)*(1+f)","v":17.000719741118235},{"$f":"CB96*(1-'X factors'!R$49)*(1+f)","v":19.403796950695138},{"$f":"CC96*(1-'X factors'!S$49)*(1+f)","v":22.146552724657816},{"$f":"CD96*(1-'X factors'!T$49)*(1+f)","v":25.277001137062378},{"$f":"CE96*(1-'X factors'!U$49)*(1+f)","v":28.849943123277878},{"$f":"CF96*(1-'X factors'!V$49)*(1+f)","v":30.505569515500586},{"$f":"CG96*(1-'X factors'!W$49)*(1+f)","v":32.256208183446383},{"$f":"CH96*(1-'X factors'!X$49)*(1+f)","v":34.107311645014533},{"$f":"CI96*(1-'X factors'!Y$49)*(1+f)","v":36.064645324528392},null,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J537)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J537, CL96*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CV96*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"CW96*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"CX96*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"CY96*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"CZ96*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"DA96*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"DB96*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"DC96*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"DD96*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K537)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K537, DG96*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DQ96*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"DR96*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"DS96*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"DT96*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"DU96*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"DV96*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"DW96*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"DX96*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"DY96*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L537)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L537, EB96*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"EL96*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"EM96*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"EN96*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"EO96*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"EP96*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"EQ96*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"ER96*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"ES96*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"ET96*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M537)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M537, EW96*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"FG96*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"FH96*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"FI96*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"FJ96*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"FK96*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"FL96*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"FM96*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"FN96*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"FO96*(1-'X factors'!Y$49)*(1+f)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N537)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N537, FY96*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O537)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O537, GJ96*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P537)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P537, GU96*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q537)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q537, HF96*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Large Business Network Tariffs",{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F538)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F538, F97*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"P97*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"Q97*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"R97*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"S97*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"T97*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"U97*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"V97*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"W97*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"X97*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G538)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G538, AA97*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AK97*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"AL97*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"AM97*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"AN97*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"AO97*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"AP97*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"AQ97*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"AR97*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"AS97*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H538)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H538, AV97*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BF97*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"BG97*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"BH97*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"BI97*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"BJ97*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"BK97*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"BL97*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"BM97*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"BN97*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I538)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I538, BQ97*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CA97*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"CB97*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"CC97*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"CD97*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"CE97*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"CF97*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"CG97*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"CH97*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"CI97*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J538)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J538, CL97*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CV97*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"CW97*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"CX97*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"CY97*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"CZ97*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"DA97*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"DB97*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"DC97*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"DD97*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K538)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K538, DG97*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DQ97*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"DR97*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"DS97*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"DT97*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"DU97*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"DV97*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"DW97*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"DX97*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"DY97*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L538)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L538, EB97*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"EL97*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"EM97*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"EN97*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"EO97*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"EP97*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"EQ97*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"ER97*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"ES97*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"ET97*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M538)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M538, EW97*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"FG97*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"FH97*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"FI97*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"FJ97*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"FK97*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"FL97*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"FM97*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"FN97*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"FO97*(1-'X factors'!Y$49)*(1+f)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N538)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N538, FY97*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O538)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O538, GJ97*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P538)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P538, GU97*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q538)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q538, HF97*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"DBC - Large capacity ","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N539)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N539, FY98*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O539)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O539, GJ98*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P539)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P539, GU98*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q539)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q539, HF98*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"DBT - Large throughput","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N540)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N540, FY99*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O540)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O540, GJ99*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P540)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P540, GU99*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q540)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q540, HF99*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Closed Tariff - 15+ Connections","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N541)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N541, FY100*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O541)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O541, GJ100*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P541)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P541, GU100*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q541)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q541, HF100*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Large Business Metering Tariffs",{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F542)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F542, F101*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"P101*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"Q101*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"R101*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"S101*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"T101*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"U101*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"V101*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"W101*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"X101*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G542)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G542, AA101*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AK101*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"AL101*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"AM101*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"AN101*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"AO101*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"AP101*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"AQ101*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"AR101*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"AS101*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H542)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H542, AV101*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BF101*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"BG101*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"BH101*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"BI101*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"BJ101*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"BK101*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"BL101*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"BM101*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"BN101*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I542)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I542, BQ101*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CA101*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"CB101*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"CC101*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"CD101*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"CE101*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"CF101*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"CG101*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"CH101*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"CI101*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J542)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J542, CL101*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CV101*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"CW101*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"CX101*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"CY101*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"CZ101*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"DA101*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"DB101*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"DC101*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"DD101*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K542)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K542, DG101*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DQ101*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"DR101*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"DS101*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"DT101*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"DU101*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"DV101*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"DW101*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"DX101*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"DY101*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L542)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L542, EB101*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"EL101*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"EM101*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"EN101*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"EO101*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"EP101*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"EQ101*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"ER101*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"ES101*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"ET101*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M542)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M542, EW101*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"FG101*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"FH101*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"FI101*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"FJ101*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"FK101*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"FL101*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"FM101*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"FN101*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"FO101*(1-'X factors'!Y$49)*(1+f)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N542)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N542, FY101*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O542)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O542, GJ101*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P542)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P542, GU101*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q542)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q542, HF101*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Metering - Single Meter",{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F543)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F543, F102*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"P102*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"Q102*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"R102*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"S102*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"T102*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"U102*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"V102*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"W102*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"X102*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G543)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G543, AA102*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AK102*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"AL102*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"AM102*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"AN102*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"AO102*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"AP102*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"AQ102*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"AR102*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"AS102*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H543)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H543, AV102*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BF102*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"BG102*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"BH102*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"BI102*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"BJ102*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"BK102*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"BL102*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"BM102*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"BN102*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I543)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I543, BQ102*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CA102*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"CB102*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"CC102*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"CD102*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"CE102*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"CF102*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"CG102*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"CH102*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"CI102*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J543)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J543, CL102*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CV102*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"CW102*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"CX102*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"CY102*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"CZ102*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"DA102*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"DB102*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"DC102*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"DD102*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K543)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K543, DG102*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DQ102*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"DR102*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"DS102*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"DT102*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"DU102*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"DV102*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"DW102*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"DX102*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"DY102*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L543)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L543, EB102*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"EL102*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"EM102*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"EN102*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"EO102*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"EP102*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"EQ102*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"ER102*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"ES102*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"ET102*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M543)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M543, EW102*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"FG102*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"FH102*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"FI102*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"FJ102*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"FK102*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"FL102*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"FM102*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"FN102*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"FO102*(1-'X factors'!Y$49)*(1+f)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N543)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N543, FY102*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O543)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O543, GJ102*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P543)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P543, GU102*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q543)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q543, HF102*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"MHQ < 16 GJ/hr",{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F544)","v":9952},{"$f":"IF($F$93=\"\", 'PTRM input'!F544, F103*(1-P_0_WAPC)*(1+f))","v":11357.553643609659},12961.61824431984,14792.230156536598,16881.385401073643,19265.598901843132,19116.594344371173,18968.742222297689,18822.033622423187,18676.459700484884,18532.011680623564,{"$f":"P103*(1-'X factors'!Q$49)*(1+f)","v":21151.539300363635},{"$f":"Q103*(1-'X factors'!R$49)*(1+f)","v":24141.341074299045},{"$f":"R103*(1-'X factors'!S$49)*(1+f)","v":27553.755808950445},{"$f":"S103*(1-'X factors'!T$49)*(1+f)","v":31448.520479565548},{"$f":"T103*(1-'X factors'!U$49)*(1+f)","v":35893.815972354234},{"$f":"U103*(1-'X factors'!V$49)*(1+f)","v":37953.672686368533},{"$f":"V103*(1-'X factors'!W$49)*(1+f)","v":40131.739447638261},{"$f":"W103*(1-'X factors'!X$49)*(1+f)","v":42434.80003640263},{"$f":"X103*(1-'X factors'!Y$49)*(1+f)","v":44870.027537155467},null,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G544)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G544, AA103*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AK103*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"AL103*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"AM103*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"AN103*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"AO103*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"AP103*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"AQ103*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"AR103*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"AS103*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H544)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H544, AV103*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BF103*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"BG103*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"BH103*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"BI103*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"BJ103*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"BK103*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"BL103*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"BM103*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"BN103*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I544)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I544, BQ103*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CA103*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"CB103*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"CC103*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"CD103*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"CE103*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"CF103*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"CG103*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"CH103*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"CI103*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J544)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J544, CL103*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CV103*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"CW103*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"CX103*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"CY103*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"CZ103*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"DA103*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"DB103*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"DC103*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"DD103*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K544)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K544, DG103*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DQ103*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"DR103*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"DS103*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"DT103*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"DU103*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"DV103*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"DW103*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"DX103*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"DY103*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L544)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L544, EB103*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"EL103*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"EM103*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"EN103*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"EO103*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"EP103*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"EQ103*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"ER103*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"ES103*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"ET103*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M544)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M544, EW103*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"FG103*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"FH103*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"FI103*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"FJ103*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"FK103*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"FL103*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"FM103*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"FN103*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"FO103*(1-'X factors'!Y$49)*(1+f)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N544)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N544, FY103*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O544)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O544, GJ103*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P544)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P544, GU103*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q544)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q544, HF103*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"16 to < 50 GJ/hr",{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F545)","v":13682},{"$f":"IF($F$93=\"\", 'PTRM input'!F545, F104*(1-P_0_WAPC)*(1+f))","v":15614.35379339503},17819.620259122188,20336.343750174205,23208.51236510144,26486.326786074926,26281.47546419677,26078.208509392774,25876.513667804855,25676.378780349085,25477.791781982665,{"$f":"P104*(1-'X factors'!Q$49)*(1+f)","v":29079.115826725796},{"$f":"Q104*(1-'X factors'!R$49)*(1+f)","v":33189.492421479037},{"$f":"R104*(1-'X factors'!S$49)*(1+f)","v":37880.876906959384},{"$f":"S104*(1-'X factors'!T$49)*(1+f)","v":43235.395619113304},{"$f":"T104*(1-'X factors'!U$49)*(1+f)","v":49346.78357453279},{"$f":"U104*(1-'X factors'!V$49)*(1+f)","v":52178.672597959601},{"$f":"V104*(1-'X factors'!W$49)*(1+f)","v":55173.076680324193},{"$f":"W104*(1-'X factors'!X$49)*(1+f)","v":58339.322156155598},{"$f":"X104*(1-'X factors'!Y$49)*(1+f)","v":61687.270575096532},null,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G545)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G545, AA104*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AK104*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"AL104*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"AM104*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"AN104*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"AO104*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"AP104*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"AQ104*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"AR104*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"AS104*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H545)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H545, AV104*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BF104*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"BG104*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"BH104*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"BI104*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"BJ104*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"BK104*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"BL104*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"BM104*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"BN104*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I545)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I545, BQ104*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CA104*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"CB104*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"CC104*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"CD104*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"CE104*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"CF104*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"CG104*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"CH104*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"CI104*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J545)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J545, CL104*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CV104*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"CW104*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"CX104*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"CY104*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"CZ104*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"DA104*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"DB104*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"DC104*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"DD104*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K545)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K545, DG104*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DQ104*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"DR104*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"DS104*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"DT104*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"DU104*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"DV104*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"DW104*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"DX104*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"DY104*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L545)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L545, EB104*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"EL104*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"EM104*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"EN104*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"EO104*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"EP104*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"EQ104*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"ER104*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"ES104*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"ET104*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M545)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M545, EW104*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"FG104*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"FH104*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"FI104*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"FJ104*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"FK104*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"FL104*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"FM104*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"FN104*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"FO104*(1-'X factors'!Y$49)*(1+f)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N545)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N545, FY104*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O545)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O545, GJ104*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P545)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P545, GU104*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q545)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q545, HF104*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"50 to < 100 GJ/hr","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N546)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N546, FY105*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O546)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O546, GJ105*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P546)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P546, GU105*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q546)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q546, HF105*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"100 to < 1000 GJ/hr",{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F547)","v":27074},{"$f":"IF($F$93=\"\", 'PTRM input'!F547, F106*(1-P_0_WAPC)*(1+f))","v":30897.749934393883},35261.540629694064,40241.643816124582,45925.103330854887,52411.256498040697,52005.895827924556,51603.670310137437,51204.555696692674,50808.527927143077,50415.563127130474,{"$f":"P106*(1-'X factors'!Q$49)*(1+f)","v":57541.878518694248},{"$f":"Q106*(1-'X factors'!R$49)*(1+f)","v":65675.509269048678},{"$f":"R106*(1-'X factors'!S$49)*(1+f)","v":74958.840913537424},{"$f":"S106*(1-'X factors'!T$49)*(1+f)","v":85554.38539627791},{"$f":"T106*(1-'X factors'!U$49)*(1+f)","v":97647.625968199223},{"$f":"U106*(1-'X factors'!V$49)*(1+f)","v":103251.38005533982},{"$f":"V106*(1-'X factors'!W$49)*(1+f)","v":109176.71963478281},{"$f":"W106*(1-'X factors'!X$49)*(1+f)","v":115442.09969710262},{"$f":"X106*(1-'X factors'!Y$49)*(1+f)","v":122067.0343188251},null,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G547)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G547, AA106*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AK106*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"AL106*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"AM106*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"AN106*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"AO106*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"AP106*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"AQ106*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"AR106*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"AS106*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H547)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H547, AV106*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BF106*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"BG106*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"BH106*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"BI106*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"BJ106*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"BK106*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"BL106*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"BM106*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"BN106*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I547)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I547, BQ106*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CA106*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"CB106*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"CC106*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"CD106*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"CE106*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"CF106*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"CG106*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"CH106*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"CI106*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J547)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J547, CL106*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CV106*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"CW106*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"CX106*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"CY106*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"CZ106*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"DA106*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"DB106*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"DC106*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"DD106*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K547)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K547, DG106*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DQ106*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"DR106*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"DS106*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"DT106*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"DU106*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"DV106*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"DW106*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"DX106*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"DY106*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L547)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L547, EB106*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"EL106*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"EM106*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"EN106*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"EO106*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"EP106*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"EQ106*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"ER106*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"ES106*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"ET106*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M547)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M547, EW106*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"FG106*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"FH106*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"FI106*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"FJ106*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"FK106*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"FL106*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"FM106*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"FN106*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"FO106*(1-'X factors'!Y$49)*(1+f)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N547)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N547, FY106*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O547)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O547, GJ106*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P547)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P547, GU106*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q547)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q547, HF106*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Metering Double Meter",{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F548)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F548, F107*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"P107*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"Q107*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"R107*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"S107*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"T107*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"U107*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"V107*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"W107*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"X107*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G548)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G548, AA107*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AK107*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"AL107*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"AM107*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"AN107*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"AO107*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"AP107*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"AQ107*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"AR107*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"AS107*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H548)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H548, AV107*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BF107*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"BG107*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"BH107*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"BI107*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"BJ107*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"BK107*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"BL107*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"BM107*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"BN107*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I548)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I548, BQ107*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CA107*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"CB107*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"CC107*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"CD107*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"CE107*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"CF107*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"CG107*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"CH107*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"CI107*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J548)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J548, CL107*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CV107*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"CW107*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"CX107*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"CY107*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"CZ107*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"DA107*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"DB107*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"DC107*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"DD107*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K548)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K548, DG107*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DQ107*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"DR107*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"DS107*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"DT107*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"DU107*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"DV107*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"DW107*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"DX107*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"DY107*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L548)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L548, EB107*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"EL107*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"EM107*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"EN107*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"EO107*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"EP107*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"EQ107*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"ER107*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"ES107*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"ET107*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M548)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M548, EW107*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"FG107*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"FH107*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"FI107*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"FJ107*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"FK107*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"FL107*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"FM107*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"FN107*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"FO107*(1-'X factors'!Y$49)*(1+f)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N548)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N548, FY107*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O548)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O548, GJ107*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P548)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P548, GU107*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q548)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q548, HF107*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"MHQ < 16 GJ/hr",{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F549)","v":19902},{"$f":"IF($F$93=\"\", 'PTRM input'!F549, F108*(1-P_0_WAPC)*(1+f))","v":22712.824820651069},25920.631661822092,29581.487598009586,33759.378240772479,38527.326099726903,38229.346929428772,37933.672398328854,37640.284681819372,37349.166093152155,37060.29908237241,{"$f":"P108*(1-'X factors'!Q$49)*(1+f)","v":42298.827889453081},{"$f":"Q108*(1-'X factors'!R$49)*(1+f)","v":48277.830592915954},{"$f":"R108*(1-'X factors'!S$49)*(1+f)","v":55101.974287553436},{"$f":"S108*(1-'X factors'!T$49)*(1+f)","v":62890.720918841791},{"$f":"T108*(1-'X factors'!U$49)*(1+f)","v":71780.418557254205},{"$f":"U108*(1-'X factors'!V$49)*(1+f)","v":75899.718026939954},{"$f":"V108*(1-'X factors'!W$49)*(1+f)","v":80255.413835098137},{"$f":"W108*(1-'X factors'!X$49)*(1+f)","v":84861.07217890727},{"$f":"X108*(1-'X factors'!Y$49)*(1+f)","v":89731.037785818728},null,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G549)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G549, AA108*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AK108*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"AL108*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"AM108*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"AN108*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"AO108*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"AP108*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"AQ108*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"AR108*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"AS108*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H549)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H549, AV108*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BF108*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"BG108*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"BH108*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"BI108*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"BJ108*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"BK108*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"BL108*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"BM108*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"BN108*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I549)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I549, BQ108*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CA108*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"CB108*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"CC108*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"CD108*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"CE108*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"CF108*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"CG108*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"CH108*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"CI108*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J549)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J549, CL108*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CV108*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"CW108*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"CX108*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"CY108*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"CZ108*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"DA108*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"DB108*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"DC108*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"DD108*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K549)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K549, DG108*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DQ108*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"DR108*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"DS108*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"DT108*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"DU108*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"DV108*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"DW108*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"DX108*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"DY108*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L549)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L549, EB108*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"EL108*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"EM108*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"EN108*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"EO108*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"EP108*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"EQ108*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"ER108*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"ES108*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"ET108*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M549)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M549, EW108*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"FG108*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"FH108*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"FI108*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"FJ108*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"FK108*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"FL108*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"FM108*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"FN108*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"FO108*(1-'X factors'!Y$49)*(1+f)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N549)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N549, FY108*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O549)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O549, GJ108*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P549)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P549, GU108*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q549)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q549, HF108*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"16 to < 50 GJ/hr","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N550)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N550, FY109*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O550)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O550, GJ109*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P550)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P550, GU109*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q550)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q550, HF109*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"50 to < 100 GJ/hr",{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F551)","v":41877},{"$f":"IF($F$93=\"\", 'PTRM input'!F551, F110*(1-P_0_WAPC)*(1+f))","v":47791.42623929277},54541.166320074546,62244.194359453679,71035.146346539477,81067.673353344522,80440.677387382573,79818.530751925253,79201.195941139027,78588.635739269026,77980.81321839559,{"$f":"P110*(1-'X factors'!Q$49)*(1+f)","v":89003.518014602872},{"$f":"Q110*(1-'X factors'!R$49)*(1+f)","v":101584.29865036384},{"$f":"R110*(1-'X factors'!S$49)*(1+f)","v":115943.39148024695},{"$f":"S110*(1-'X factors'!T$49)*(1+f)","v":132332.16359754486},{"$f":"T110*(1-'X factors'!U$49)*(1+f)","v":151037.51321083982},{"$f":"U110*(1-'X factors'!V$49)*(1+f)","v":159705.17997257385},{"$f":"V110*(1-'X factors'!W$49)*(1+f)","v":168870.26254509119},{"$f":"W110*(1-'X factors'!X$49)*(1+f)","v":178561.30638308212},{"$f":"X110*(1-'X factors'!Y$49)*(1+f)","v":188808.4950937962},null,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G551)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G551, AA110*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AK110*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"AL110*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"AM110*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"AN110*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"AO110*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"AP110*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"AQ110*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"AR110*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"AS110*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H551)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H551, AV110*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BF110*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"BG110*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"BH110*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"BI110*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"BJ110*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"BK110*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"BL110*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"BM110*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"BN110*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I551)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I551, BQ110*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CA110*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"CB110*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"CC110*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"CD110*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"CE110*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"CF110*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"CG110*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"CH110*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"CI110*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J551)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J551, CL110*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CV110*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"CW110*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"CX110*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"CY110*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"CZ110*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"DA110*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"DB110*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"DC110*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"DD110*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K551)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K551, DG110*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DQ110*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"DR110*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"DS110*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"DT110*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"DU110*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"DV110*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"DW110*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"DX110*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"DY110*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L551)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L551, EB110*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"EL110*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"EM110*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"EN110*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"EO110*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"EP110*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"EQ110*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"ER110*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"ES110*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"ET110*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M551)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M551, EW110*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"FG110*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"FH110*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"FI110*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"FJ110*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"FK110*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"FL110*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"FM110*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"FN110*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"FO110*(1-'X factors'!Y$49)*(1+f)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N551)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N551, FY110*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O551)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O551, GJ110*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P551)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P551, GU110*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q551)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q551, HF110*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"100 to < 1000 GJ/hr",{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F552)","v":54147},{"$f":"IF($F$93=\"\", 'PTRM input'!F552, F111*(1-P_0_WAPC)*(1+f))","v":61794.358635503639},70521.778845979323,80481.801274717349,91848.510381022366,104820.57714410171,104009.87077619231,103205.4345971416,102407.22011187184,101615.17920037734,100829.2641148236,{"$f":"P111*(1-'X factors'!Q$49)*(1+f)","v":115081.63168175142},{"$f":"Q111*(1-'X factors'!R$49)*(1+f)","v":131348.59276025632},{"$f":"R111*(1-'X factors'!S$49)*(1+f)","v":149914.91316190115},{"$f":"S111*(1-'X factors'!T$49)*(1+f)","v":171105.61077241119},{"$f":"T111*(1-'X factors'!U$49)*(1+f)","v":195291.64524267134},{"$f":"U111*(1-'X factors'!V$49)*(1+f)","v":206498.94643778112},{"$f":"V111*(1-'X factors'!W$49)*(1+f)","v":218349.40673947652},{"$f":"W111*(1-'X factors'!X$49)*(1+f)","v":230879.93544725631},{"$f":"X111*(1-'X factors'!Y$49)*(1+f)","v":244129.55999340417},null,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G552)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G552, AA111*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AK111*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"AL111*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"AM111*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"AN111*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"AO111*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"AP111*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"AQ111*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"AR111*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"AS111*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H552)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H552, AV111*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BF111*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"BG111*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"BH111*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"BI111*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"BJ111*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"BK111*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"BL111*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"BM111*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"BN111*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I552)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I552, BQ111*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CA111*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"CB111*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"CC111*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"CD111*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"CE111*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"CF111*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"CG111*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"CH111*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"CI111*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J552)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J552, CL111*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CV111*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"CW111*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"CX111*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"CY111*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"CZ111*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"DA111*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"DB111*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"DC111*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"DD111*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K552)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K552, DG111*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DQ111*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"DR111*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"DS111*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"DT111*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"DU111*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"DV111*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"DW111*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"DX111*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"DY111*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L552)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L552, EB111*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"EL111*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"EM111*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"EN111*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"EO111*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"EP111*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"EQ111*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"ER111*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"ES111*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"ET111*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M552)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M552, EW111*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"FG111*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"FH111*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"FI111*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"FJ111*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"FK111*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"FL111*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"FM111*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"FN111*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"FO111*(1-'X factors'!Y$49)*(1+f)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N552)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N552, FY111*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O552)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O552, GJ111*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P552)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P552, GU111*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q552)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q552, HF111*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F553)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F553, F112*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"P112*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"Q112*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"R112*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"S112*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"T112*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"U112*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"V112*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"W112*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"X112*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G553)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G553, AA112*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AK112*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"AL112*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"AM112*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"AN112*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"AO112*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"AP112*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"AQ112*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"AR112*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"AS112*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H553)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H553, AV112*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BF112*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"BG112*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"BH112*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"BI112*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"BJ112*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"BK112*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"BL112*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"BM112*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"BN112*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I553)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I553, BQ112*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CA112*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"CB112*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"CC112*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"CD112*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"CE112*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"CF112*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"CG112*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"CH112*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"CI112*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J553)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J553, CL112*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CV112*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"CW112*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"CX112*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"CY112*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"CZ112*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"DA112*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"DB112*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"DC112*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"DD112*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K553)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K553, DG112*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DQ112*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"DR112*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"DS112*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"DT112*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"DU112*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"DV112*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"DW112*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"DX112*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"DY112*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L553)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L553, EB112*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"EL112*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"EM112*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"EN112*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"EO112*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"EP112*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"EQ112*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"ER112*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"ES112*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"ET112*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M553)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M553, EW112*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"FG112*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"FH112*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"FI112*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"FJ112*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"FK112*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"FL112*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"FM112*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"FN112*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"FO112*(1-'X factors'!Y$49)*(1+f)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N553)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N553, FY112*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O553)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O553, GJ112*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P553)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P553, GU112*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q553)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q553, HF112*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F554)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F554, F113*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"P113*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"Q113*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"R113*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"S113*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"T113*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"U113*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"V113*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"W113*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"X113*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G554)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G554, AA113*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AK113*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"AL113*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"AM113*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"AN113*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"AO113*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"AP113*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"AQ113*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"AR113*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"AS113*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H554)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H554, AV113*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BF113*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"BG113*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"BH113*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"BI113*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"BJ113*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"BK113*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"BL113*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"BM113*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"BN113*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I554)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I554, BQ113*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CA113*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"CB113*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"CC113*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"CD113*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"CE113*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"CF113*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"CG113*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"CH113*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"CI113*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J554)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J554, CL113*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CV113*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"CW113*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"CX113*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"CY113*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"CZ113*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"DA113*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"DB113*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"DC113*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"DD113*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K554)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K554, DG113*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DQ113*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"DR113*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"DS113*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"DT113*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"DU113*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"DV113*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"DW113*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"DX113*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"DY113*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L554)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L554, EB113*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"EL113*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"EM113*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"EN113*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"EO113*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"EP113*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"EQ113*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"ER113*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"ES113*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"ET113*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M554)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M554, EW113*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"FG113*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"FH113*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"FI113*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"FJ113*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"FK113*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"FL113*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"FM113*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"FN113*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"FO113*(1-'X factors'!Y$49)*(1+f)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N554)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N554, FY113*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O554)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O554, GJ113*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P554)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P554, GU113*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q554)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q554, HF113*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F555)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F555, F114*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"P114*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"Q114*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"R114*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"S114*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"T114*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"U114*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"V114*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"W114*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"X114*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G555)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G555, AA114*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AK114*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"AL114*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"AM114*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"AN114*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"AO114*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"AP114*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"AQ114*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"AR114*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"AS114*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H555)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H555, AV114*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BF114*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"BG114*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"BH114*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"BI114*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"BJ114*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"BK114*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"BL114*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"BM114*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"BN114*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I555)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I555, BQ114*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CA114*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"CB114*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"CC114*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"CD114*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"CE114*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"CF114*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"CG114*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"CH114*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"CI114*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J555)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J555, CL114*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CV114*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"CW114*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"CX114*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"CY114*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"CZ114*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"DA114*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"DB114*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"DC114*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"DD114*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K555)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K555, DG114*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DQ114*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"DR114*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"DS114*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"DT114*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"DU114*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"DV114*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"DW114*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"DX114*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"DY114*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L555)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L555, EB114*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"EL114*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"EM114*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"EN114*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"EO114*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"EP114*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"EQ114*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"ER114*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"ES114*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"ET114*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M555)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M555, EW114*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"FG114*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"FH114*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"FI114*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"FJ114*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"FK114*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"FL114*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"FM114*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"FN114*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"FO114*(1-'X factors'!Y$49)*(1+f)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N555)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N555, FY114*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O555)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O555, GJ114*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P555)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P555, GU114*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q555)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q555, HF114*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F556)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F556, F115*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"P115*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"Q115*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"R115*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"S115*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"T115*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"U115*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"V115*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"W115*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"X115*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G556)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G556, AA115*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AK115*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"AL115*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"AM115*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"AN115*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"AO115*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"AP115*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"AQ115*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"AR115*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"AS115*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H556)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H556, AV115*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BF115*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"BG115*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"BH115*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"BI115*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"BJ115*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"BK115*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"BL115*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"BM115*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"BN115*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I556)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I556, BQ115*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CA115*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"CB115*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"CC115*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"CD115*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"CE115*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"CF115*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"CG115*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"CH115*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"CI115*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J556)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J556, CL115*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CV115*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"CW115*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"CX115*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"CY115*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"CZ115*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"DA115*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"DB115*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"DC115*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"DD115*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K556)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K556, DG115*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DQ115*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"DR115*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"DS115*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"DT115*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"DU115*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"DV115*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"DW115*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"DX115*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"DY115*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L556)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L556, EB115*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"EL115*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"EM115*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"EN115*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"EO115*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"EP115*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"EQ115*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"ER115*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"ES115*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"ET115*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M556)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M556, EW115*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"FG115*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"FH115*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"FI115*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"FJ115*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"FK115*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"FL115*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"FM115*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"FN115*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"FO115*(1-'X factors'!Y$49)*(1+f)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N556)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N556, FY115*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O556)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O556, GJ115*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P556)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P556, GU115*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q556)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q556, HF115*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F557)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F557, F116*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"P116*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"Q116*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"R116*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"S116*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"T116*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"U116*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"V116*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"W116*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"X116*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G557)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G557, AA116*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AK116*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"AL116*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"AM116*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"AN116*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"AO116*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"AP116*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"AQ116*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"AR116*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"AS116*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H557)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H557, AV116*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BF116*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"BG116*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"BH116*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"BI116*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"BJ116*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"BK116*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"BL116*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"BM116*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"BN116*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I557)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I557, BQ116*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CA116*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"CB116*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"CC116*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"CD116*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"CE116*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"CF116*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"CG116*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"CH116*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"CI116*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J557)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J557, CL116*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CV116*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"CW116*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"CX116*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"CY116*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"CZ116*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"DA116*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"DB116*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"DC116*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"DD116*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K557)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K557, DG116*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DQ116*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"DR116*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"DS116*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"DT116*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"DU116*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"DV116*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"DW116*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"DX116*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"DY116*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L557)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L557, EB116*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"EL116*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"EM116*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"EN116*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"EO116*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"EP116*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"EQ116*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"ER116*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"ES116*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"ET116*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M557)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M557, EW116*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"FG116*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"FH116*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"FI116*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"FJ116*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"FK116*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"FL116*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"FM116*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"FN116*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"FO116*(1-'X factors'!Y$49)*(1+f)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N557)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N557, FY116*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O557)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O557, GJ116*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P557)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P557, GU116*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q557)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q557, HF116*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F558)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F558, F117*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"P117*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"Q117*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"R117*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"S117*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"T117*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"U117*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"V117*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"W117*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"X117*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G558)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G558, AA117*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AK117*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"AL117*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"AM117*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"AN117*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"AO117*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"AP117*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"AQ117*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"AR117*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"AS117*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H558)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H558, AV117*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BF117*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"BG117*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"BH117*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"BI117*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"BJ117*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"BK117*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"BL117*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"BM117*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"BN117*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I558)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I558, BQ117*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CA117*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"CB117*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"CC117*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"CD117*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"CE117*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"CF117*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"CG117*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"CH117*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"CI117*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J558)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J558, CL117*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CV117*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"CW117*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"CX117*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"CY117*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"CZ117*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"DA117*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"DB117*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"DC117*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"DD117*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K558)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K558, DG117*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DQ117*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"DR117*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"DS117*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"DT117*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"DU117*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"DV117*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"DW117*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"DX117*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"DY117*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L558)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L558, EB117*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"EL117*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"EM117*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"EN117*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"EO117*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"EP117*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"EQ117*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"ER117*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"ES117*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"ET117*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M558)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M558, EW117*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"FG117*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"FH117*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"FI117*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"FJ117*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"FK117*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"FL117*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"FM117*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"FN117*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"FO117*(1-'X factors'!Y$49)*(1+f)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N558)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N558, FY117*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O558)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O558, GJ117*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P558)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P558, GU117*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q558)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q558, HF117*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F559)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F559, F118*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"P118*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"Q118*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"R118*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"S118*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"T118*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"U118*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"V118*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"W118*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"X118*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G559)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G559, AA118*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AK118*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"AL118*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"AM118*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"AN118*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"AO118*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"AP118*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"AQ118*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"AR118*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"AS118*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H559)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H559, AV118*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BF118*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"BG118*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"BH118*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"BI118*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"BJ118*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"BK118*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"BL118*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"BM118*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"BN118*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I559)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I559, BQ118*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CA118*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"CB118*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"CC118*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"CD118*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"CE118*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"CF118*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"CG118*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"CH118*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"CI118*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J559)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J559, CL118*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CV118*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"CW118*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"CX118*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"CY118*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"CZ118*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"DA118*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"DB118*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"DC118*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"DD118*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K559)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K559, DG118*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DQ118*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"DR118*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"DS118*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"DT118*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"DU118*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"DV118*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"DW118*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"DX118*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"DY118*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L559)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L559, EB118*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"EL118*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"EM118*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"EN118*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"EO118*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"EP118*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"EQ118*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"ER118*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"ES118*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"ET118*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M559)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M559, EW118*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"FG118*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"FH118*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"FI118*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"FJ118*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"FK118*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"FL118*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"FM118*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"FN118*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"FO118*(1-'X factors'!Y$49)*(1+f)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N559)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N559, FY118*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O559)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O559, GJ118*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P559)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P559, GU118*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q559)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q559, HF118*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E41","v":0},{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F560)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F560, F119*(1-P_0_WAPC)*(1+f))","v":0},{"$f":"G119*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"H119*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"I119*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"J119*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"K119*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"L119*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"M119*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"N119*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"O119*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"P119*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"Q119*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"R119*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"S119*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"T119*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"U119*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"V119*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"W119*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"X119*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G560)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G560, AA119*(1-P_0_WAPC)*(1+f))","v":0},{"$f":"AB119*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"AC119*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"AD119*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"AE119*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"AF119*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"AG119*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"AH119*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"AI119*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"AJ119*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"AK119*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"AL119*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"AM119*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"AN119*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"AO119*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"AP119*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"AQ119*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"AR119*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"AS119*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H560)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H560, AV119*(1-P_0_WAPC)*(1+f))","v":0},{"$f":"AW119*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"AX119*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"AY119*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"AZ119*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"BA119*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"BB119*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"BC119*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"BD119*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"BE119*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"BF119*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"BG119*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"BH119*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"BI119*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"BJ119*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"BK119*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"BL119*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"BM119*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"BN119*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I560)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I560, BQ119*(1-P_0_WAPC)*(1+f))","v":0},{"$f":"BR119*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"BS119*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"BT119*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"BU119*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"BV119*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"BW119*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"BX119*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"BY119*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"BZ119*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"CA119*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"CB119*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"CC119*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"CD119*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"CE119*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"CF119*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"CG119*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"CH119*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"CI119*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J560)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J560, CL119*(1-P_0_WAPC)*(1+f))","v":0},{"$f":"CM119*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"CN119*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"CO119*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"CP119*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"CQ119*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"CR119*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"CS119*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"CT119*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"CU119*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"CV119*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"CW119*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"CX119*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"CY119*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"CZ119*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"DA119*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"DB119*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"DC119*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"DD119*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K560)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K560, DG119*(1-P_0_WAPC)*(1+f))","v":0},{"$f":"DH119*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"DI119*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"DJ119*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"DK119*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"DL119*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"DM119*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"DN119*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"DO119*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"DP119*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"DQ119*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"DR119*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"DS119*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"DT119*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"DU119*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"DV119*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"DW119*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"DX119*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"DY119*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L560)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L560, EB119*(1-P_0_WAPC)*(1+f))","v":0},{"$f":"EC119*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"ED119*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"EE119*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"EF119*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"EG119*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"EH119*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"EI119*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"EJ119*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"EK119*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"EL119*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"EM119*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"EN119*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"EO119*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"EP119*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"EQ119*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"ER119*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"ES119*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"ET119*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M560)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M560, EW119*(1-P_0_WAPC)*(1+f))","v":0},{"$f":"EX119*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"EY119*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"EZ119*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"FA119*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"FB119*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"FC119*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"FD119*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"FE119*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"FF119*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"FG119*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"FH119*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"FI119*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"FJ119*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"FK119*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"FL119*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"FM119*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"FN119*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"FO119*(1-'X factors'!Y$49)*(1+f)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N560)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N560, FY119*(1-P_0_WAPC)*(1+f))","v":0},{"$f":"FZ119*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"GA119*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"GB119*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"GC119*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"GD119*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"GE119*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"GF119*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"GG119*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"GH119*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O560)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O560, GJ119*(1-P_0_WAPC)*(1+f))","v":0},{"$f":"GK119*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"GL119*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"GM119*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"GN119*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"GO119*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"GP119*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"GQ119*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"GR119*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"GS119*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P560)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P560, GU119*(1-P_0_WAPC)*(1+f))","v":0},{"$f":"GV119*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"GW119*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"GX119*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"GY119*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"GZ119*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"HA119*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"HB119*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"HC119*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"HD119*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q560)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q560, HF119*(1-P_0_WAPC)*(1+f))","v":0},{"$f":"HG119*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"HH119*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"HI119*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"HJ119*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"HK119*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"HL119*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"HM119*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"HN119*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"HO119*(1-X_10_WAPC)*(1+f)","v":0}]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F561)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F561, F120*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"P120*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"Q120*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"R120*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"S120*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"T120*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"U120*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"V120*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"W120*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"X120*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G561)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G561, AA120*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AK120*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"AL120*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"AM120*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"AN120*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"AO120*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"AP120*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"AQ120*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"AR120*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"AS120*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H561)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H561, AV120*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BF120*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"BG120*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"BH120*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"BI120*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"BJ120*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"BK120*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"BL120*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"BM120*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"BN120*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I561)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I561, BQ120*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CA120*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"CB120*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"CC120*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"CD120*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"CE120*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"CF120*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"CG120*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"CH120*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"CI120*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J561)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J561, CL120*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CV120*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"CW120*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"CX120*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"CY120*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"CZ120*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"DA120*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"DB120*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"DC120*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"DD120*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K561)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K561, DG120*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DQ120*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"DR120*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"DS120*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"DT120*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"DU120*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"DV120*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"DW120*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"DX120*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"DY120*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L561)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L561, EB120*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"EL120*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"EM120*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"EN120*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"EO120*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"EP120*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"EQ120*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"ER120*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"ES120*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"ET120*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M561)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M561, EW120*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"FG120*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"FH120*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"FI120*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"FJ120*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"FK120*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"FL120*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"FM120*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"FN120*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"FO120*(1-'X factors'!Y$49)*(1+f)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N561)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N561, FY120*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O561)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O561, GJ120*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P561)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P561, GU120*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q561)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q561, HF120*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F562)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F562, F121*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"P121*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"Q121*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"R121*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"S121*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"T121*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"U121*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"V121*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"W121*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"X121*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G562)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G562, AA121*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AK121*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"AL121*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"AM121*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"AN121*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"AO121*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"AP121*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"AQ121*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"AR121*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"AS121*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H562)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H562, AV121*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BF121*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"BG121*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"BH121*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"BI121*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"BJ121*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"BK121*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"BL121*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"BM121*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"BN121*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I562)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I562, BQ121*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CA121*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"CB121*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"CC121*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"CD121*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"CE121*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"CF121*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"CG121*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"CH121*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"CI121*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J562)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J562, CL121*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CV121*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"CW121*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"CX121*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"CY121*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"CZ121*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"DA121*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"DB121*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"DC121*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"DD121*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K562)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K562, DG121*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DQ121*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"DR121*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"DS121*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"DT121*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"DU121*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"DV121*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"DW121*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"DX121*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"DY121*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L562)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L562, EB121*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"EL121*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"EM121*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"EN121*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"EO121*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"EP121*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"EQ121*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"ER121*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"ES121*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"ET121*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M562)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M562, EW121*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"FG121*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"FH121*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"FI121*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"FJ121*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"FK121*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"FL121*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"FM121*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"FN121*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"FO121*(1-'X factors'!Y$49)*(1+f)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N562)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N562, FY121*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O562)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O562, GJ121*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P562)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P562, GU121*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q562)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q562, HF121*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F563)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F563, F122*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"P122*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"Q122*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"R122*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"S122*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"T122*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"U122*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"V122*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"W122*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"X122*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G563)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G563, AA122*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AK122*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"AL122*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"AM122*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"AN122*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"AO122*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"AP122*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"AQ122*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"AR122*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"AS122*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H563)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H563, AV122*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BF122*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"BG122*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"BH122*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"BI122*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"BJ122*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"BK122*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"BL122*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"BM122*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"BN122*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I563)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I563, BQ122*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CA122*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"CB122*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"CC122*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"CD122*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"CE122*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"CF122*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"CG122*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"CH122*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"CI122*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J563)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J563, CL122*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CV122*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"CW122*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"CX122*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"CY122*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"CZ122*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"DA122*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"DB122*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"DC122*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"DD122*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K563)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K563, DG122*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DQ122*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"DR122*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"DS122*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"DT122*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"DU122*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"DV122*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"DW122*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"DX122*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"DY122*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L563)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L563, EB122*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"EL122*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"EM122*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"EN122*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"EO122*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"EP122*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"EQ122*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"ER122*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"ES122*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"ET122*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M563)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M563, EW122*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"FG122*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"FH122*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"FI122*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"FJ122*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"FK122*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"FL122*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"FM122*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"FN122*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"FO122*(1-'X factors'!Y$49)*(1+f)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N563)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N563, FY122*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O563)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O563, GJ122*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P563)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P563, GU122*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q563)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q563, HF122*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F564)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F564, F123*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"P123*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"Q123*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"R123*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"S123*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"T123*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"U123*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"V123*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"W123*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"X123*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G564)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G564, AA123*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AK123*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"AL123*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"AM123*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"AN123*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"AO123*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"AP123*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"AQ123*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"AR123*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"AS123*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H564)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H564, AV123*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BF123*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"BG123*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"BH123*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"BI123*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"BJ123*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"BK123*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"BL123*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"BM123*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"BN123*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I564)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I564, BQ123*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CA123*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"CB123*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"CC123*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"CD123*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"CE123*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"CF123*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"CG123*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"CH123*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"CI123*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J564)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J564, CL123*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CV123*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"CW123*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"CX123*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"CY123*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"CZ123*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"DA123*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"DB123*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"DC123*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"DD123*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K564)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K564, DG123*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DQ123*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"DR123*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"DS123*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"DT123*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"DU123*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"DV123*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"DW123*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"DX123*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"DY123*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L564)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L564, EB123*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"EL123*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"EM123*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"EN123*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"EO123*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"EP123*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"EQ123*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"ER123*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"ES123*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"ET123*(1-'X factors'!Y$49)*(1+f)","v":0},null,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M564)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M564, EW123*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"FG123*(1-'X factors'!Q$49)*(1+f)","v":0},{"$f":"FH123*(1-'X factors'!R$49)*(1+f)","v":0},{"$f":"FI123*(1-'X factors'!S$49)*(1+f)","v":0},{"$f":"FJ123*(1-'X factors'!T$49)*(1+f)","v":0},{"$f":"FK123*(1-'X factors'!U$49)*(1+f)","v":0},{"$f":"FL123*(1-'X factors'!V$49)*(1+f)","v":0},{"$f":"FM123*(1-'X factors'!W$49)*(1+f)","v":0},{"$f":"FN123*(1-'X factors'!X$49)*(1+f)","v":0},{"$f":"FO123*(1-'X factors'!Y$49)*(1+f)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N564)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N564, FY123*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O564)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O564, GJ123*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P564)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P564, GU123*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q564)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q564, HF123*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F565)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F565, F124*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"P124*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"Q124*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"R124*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"S124*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"T124*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"U124*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"V124*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"W124*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"X124*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"Y124*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G565)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G565, AA124*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AK124*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"AL124*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"AM124*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"AN124*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"AO124*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"AP124*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"AQ124*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"AR124*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"AS124*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"AT124*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H565)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H565, AV124*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BF124*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"BG124*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"BH124*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"BI124*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"BJ124*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"BK124*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"BL124*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"BM124*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"BN124*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"BO124*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I565)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I565, BQ124*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CA124*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"CB124*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"CC124*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"CD124*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"CE124*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"CF124*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"CG124*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"CH124*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"CI124*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"CJ124*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J565)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J565, CL124*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CV124*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"CW124*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"CX124*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"CY124*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"CZ124*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"DA124*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"DB124*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"DC124*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"DD124*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"DE124*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K565)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K565, DG124*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DQ124*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"DR124*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"DS124*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"DT124*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"DU124*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"DV124*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"DW124*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"DX124*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"DY124*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"DZ124*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L565)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L565, EB124*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"EL124*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"EM124*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"EN124*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"EO124*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"EP124*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"EQ124*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"ER124*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"ES124*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"ET124*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"EU124*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M565)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M565, EW124*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"FG124*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"FH124*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"FI124*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"FJ124*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"FK124*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"FL124*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"FM124*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"FN124*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"FO124*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"FP124*(1-X_10_WAPC)*(1+f)","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N565)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N565, FY124*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O565)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O565, GJ124*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P565)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P565, GU124*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q565)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q565, HF124*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F566)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F566, F125*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G566)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G566, AA125*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H566)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H566, AV125*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I566)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I566, BQ125*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J566)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J566, CL125*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K566)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K566, DG125*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L566)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L566, EB125*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M566)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M566, EW125*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N566)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N566, FY125*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O566)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O566, GJ125*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P566)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P566, GU125*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q566)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q566, HF125*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F567)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F567, F126*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G567)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G567, AA126*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H567)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H567, AV126*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I567)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I567, BQ126*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J567)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J567, CL126*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K567)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K567, DG126*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L567)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L567, EB126*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M567)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M567, EW126*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N567)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N567, FY126*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O567)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O567, GJ126*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P567)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P567, GU126*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q567)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q567, HF126*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F568)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F568, F127*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G568)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G568, AA127*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H568)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H568, AV127*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I568)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I568, BQ127*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J568)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J568, CL127*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K568)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K568, DG127*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L568)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L568, EB127*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M568)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M568, EW127*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N568)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N568, FY127*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O568)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O568, GJ127*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P568)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P568, GU127*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q568)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q568, HF127*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F569)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F569, F128*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G569)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G569, AA128*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H569)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H569, AV128*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I569)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I569, BQ128*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J569)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J569, CL128*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K569)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K569, DG128*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L569)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L569, EB128*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M569)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M569, EW128*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N569)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N569, FY128*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O569)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O569, GJ128*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P569)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P569, GU128*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q569)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q569, HF128*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F570)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F570, F129*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G570)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G570, AA129*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H570)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H570, AV129*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I570)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I570, BQ129*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J570)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J570, CL129*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K570)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K570, DG129*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L570)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L570, EB129*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M570)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M570, EW129*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N570)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N570, FY129*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O570)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O570, GJ129*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P570)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P570, GU129*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q570)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q570, HF129*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F571)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F571, F130*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G571)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G571, AA130*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H571)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H571, AV130*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I571)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I571, BQ130*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J571)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J571, CL130*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K571)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K571, DG130*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L571)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L571, EB130*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M571)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M571, EW130*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N571)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N571, FY130*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O571)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O571, GJ130*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P571)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P571, GU130*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q571)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q571, HF130*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F572)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F572, F131*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G572)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G572, AA131*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H572)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H572, AV131*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I572)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I572, BQ131*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J572)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J572, CL131*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K572)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K572, DG131*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L572)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L572, EB131*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M572)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M572, EW131*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N572)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N572, FY131*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O572)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O572, GJ131*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P572)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P572, GU131*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q572)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q572, HF131*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F573)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F573, F132*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G573)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G573, AA132*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H573)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H573, AV132*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I573)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I573, BQ132*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J573)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J573, CL132*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K573)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K573, DG132*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L573)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L573, EB132*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M573)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M573, EW132*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N573)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N573, FY132*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O573)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O573, GJ132*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P573)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P573, GU132*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q573)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q573, HF132*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F574)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F574, F133*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G574)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G574, AA133*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H574)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H574, AV133*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I574)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I574, BQ133*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J574)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J574, CL133*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K574)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K574, DG133*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L574)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L574, EB133*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M574)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M574, EW133*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N574)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N574, FY133*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O574)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O574, GJ133*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P574)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P574, GU133*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q574)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q574, HF133*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F575)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F575, F134*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G575)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G575, AA134*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H575)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H575, AV134*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I575)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I575, BQ134*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J575)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J575, CL134*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K575)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K575, DG134*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L575)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L575, EB134*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M575)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M575, EW134*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N575)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N575, FY134*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O575)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O575, GJ134*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P575)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P575, GU134*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q575)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q575, HF134*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F576)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F576, F135*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G576)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G576, AA135*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H576)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H576, AV135*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I576)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I576, BQ135*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J576)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J576, CL135*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K576)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K576, DG135*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L576)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L576, EB135*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M576)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M576, EW135*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N576)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N576, FY135*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O576)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O576, GJ135*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P576)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P576, GU135*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q576)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q576, HF135*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F577)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F577, F136*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G577)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G577, AA136*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H577)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H577, AV136*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I577)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I577, BQ136*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J577)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J577, CL136*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K577)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K577, DG136*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L577)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L577, EB136*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M577)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M577, EW136*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N577)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N577, FY136*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O577)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O577, GJ136*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P577)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P577, GU136*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q577)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q577, HF136*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F578)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F578, F137*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G578)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G578, AA137*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H578)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H578, AV137*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I578)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I578, BQ137*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J578)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J578, CL137*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K578)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K578, DG137*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L578)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L578, EB137*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M578)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M578, EW137*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N578)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N578, FY137*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O578)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O578, GJ137*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P578)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P578, GU137*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q578)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q578, HF137*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F579)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F579, F138*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G579)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G579, AA138*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H579)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H579, AV138*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I579)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I579, BQ138*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J579)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J579, CL138*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K579)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K579, DG138*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L579)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L579, EB138*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M579)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M579, EW138*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N579)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N579, FY138*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O579)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O579, GJ138*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P579)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P579, GU138*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q579)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q579, HF138*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F580)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F580, F139*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G580)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G580, AA139*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H580)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H580, AV139*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I580)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I580, BQ139*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J580)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J580, CL139*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K580)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K580, DG139*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L580)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L580, EB139*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M580)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M580, EW139*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N580)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N580, FY139*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O580)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O580, GJ139*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P580)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P580, GU139*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q580)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q580, HF139*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F581)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F581, F140*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G581)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G581, AA140*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H581)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H581, AV140*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I581)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I581, BQ140*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J581)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J581, CL140*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K581)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K581, DG140*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L581)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L581, EB140*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M581)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M581, EW140*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N581)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N581, FY140*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O581)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O581, GJ140*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P581)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P581, GU140*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q581)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q581, HF140*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F582)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F582, F141*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G582)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G582, AA141*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H582)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H582, AV141*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I582)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I582, BQ141*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J582)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J582, CL141*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K582)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K582, DG141*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L582)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L582, EB141*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M582)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M582, EW141*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N582)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N582, FY141*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O582)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O582, GJ141*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P582)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P582, GU141*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q582)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q582, HF141*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F583)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F583, F142*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G583)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G583, AA142*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H583)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H583, AV142*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I583)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I583, BQ142*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J583)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J583, CL142*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K583)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K583, DG142*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L583)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L583, EB142*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M583)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M583, EW142*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N583)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N583, FY142*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O583)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O583, GJ142*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P583)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P583, GU142*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q583)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q583, HF142*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F584)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F584, F143*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G584)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G584, AA143*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H584)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H584, AV143*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I584)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I584, BQ143*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J584)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J584, CL143*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K584)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K584, DG143*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L584)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L584, EB143*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M584)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M584, EW143*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N584)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N584, FY143*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O584)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O584, GJ143*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P584)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P584, GU143*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q584)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q584, HF143*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F585)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F585, F144*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G585)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G585, AA144*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H585)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H585, AV144*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I585)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I585, BQ144*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J585)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J585, CL144*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K585)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K585, DG144*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L585)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L585, EB144*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M585)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M585, EW144*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N585)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N585, FY144*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O585)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O585, GJ144*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P585)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P585, GU144*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q585)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q585, HF144*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F586)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F586, F145*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G586)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G586, AA145*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H586)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H586, AV145*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I586)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I586, BQ145*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J586)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J586, CL145*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K586)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K586, DG145*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L586)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L586, EB145*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M586)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M586, EW145*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N586)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N586, FY145*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O586)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O586, GJ145*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P586)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P586, GU145*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q586)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q586, HF145*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F587)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F587, F146*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G587)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G587, AA146*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H587)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H587, AV146*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I587)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I587, BQ146*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J587)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J587, CL146*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K587)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K587, DG146*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L587)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L587, EB146*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M587)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M587, EW146*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N587)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N587, FY146*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O587)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O587, GJ146*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P587)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P587, GU146*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q587)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q587, HF146*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F588)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F588, F147*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G588)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G588, AA147*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H588)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H588, AV147*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I588)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I588, BQ147*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J588)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J588, CL147*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K588)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K588, DG147*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L588)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L588, EB147*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M588)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M588, EW147*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N588)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N588, FY147*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O588)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O588, GJ147*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P588)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P588, GU147*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q588)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q588, HF147*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F589)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F589, F148*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G589)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G589, AA148*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H589)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H589, AV148*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I589)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I589, BQ148*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J589)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J589, CL148*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K589)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K589, DG148*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L589)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L589, EB148*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M589)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M589, EW148*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N589)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N589, FY148*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O589)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O589, GJ148*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P589)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P589, GU148*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q589)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q589, HF148*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F590)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F590, F149*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G590)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G590, AA149*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H590)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H590, AV149*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I590)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I590, BQ149*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J590)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J590, CL149*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K590)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K590, DG149*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L590)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L590, EB149*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M590)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M590, EW149*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N590)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N590, FY149*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O590)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O590, GJ149*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P590)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P590, GU149*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q590)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q590, HF149*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F591)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F591, F150*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G591)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G591, AA150*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H591)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H591, AV150*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I591)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I591, BQ150*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J591)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J591, CL150*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K591)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K591, DG150*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L591)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L591, EB150*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M591)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M591, EW150*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N591)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N591, FY150*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O591)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O591, GJ150*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P591)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P591, GU150*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q591)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q591, HF150*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F592)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F592, F151*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G592)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G592, AA151*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H592)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H592, AV151*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I592)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I592, BQ151*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J592)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J592, CL151*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K592)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K592, DG151*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L592)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L592, EB151*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M592)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M592, EW151*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N592)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N592, FY151*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O592)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O592, GJ151*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P592)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P592, GU151*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q592)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q592, HF151*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F593)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F593, F152*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G593)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G593, AA152*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H593)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H593, AV152*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I593)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I593, BQ152*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J593)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J593, CL152*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K593)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K593, DG152*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L593)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L593, EB152*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M593)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M593, EW152*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N593)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N593, FY152*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O593)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O593, GJ152*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P593)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P593, GU152*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q593)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q593, HF152*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F594)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F594, F153*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G594)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G594, AA153*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H594)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H594, AV153*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I594)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I594, BQ153*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J594)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J594, CL153*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K594)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K594, DG153*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L594)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L594, EB153*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M594)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M594, EW153*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N594)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N594, FY153*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O594)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O594, GJ153*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P594)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P594, GU153*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q594)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q594, HF153*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F595)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F595, F154*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G595)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G595, AA154*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H595)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H595, AV154*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I595)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I595, BQ154*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J595)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J595, CL154*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K595)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K595, DG154*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L595)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L595, EB154*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M595)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M595, EW154*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N595)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N595, FY154*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O595)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O595, GJ154*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P595)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P595, GU154*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q595)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q595, HF154*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F596)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F596, F155*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G596)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G596, AA155*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H596)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H596, AV155*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I596)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I596, BQ155*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J596)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J596, CL155*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K596)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K596, DG155*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L596)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L596, EB155*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M596)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M596, EW155*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N596)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N596, FY155*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O596)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O596, GJ155*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P596)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P596, GU155*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q596)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q596, HF155*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F597)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F597, F156*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G597)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G597, AA156*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H597)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H597, AV156*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I597)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I597, BQ156*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J597)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J597, CL156*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K597)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K597, DG156*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L597)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L597, EB156*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M597)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M597, EW156*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N597)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N597, FY156*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O597)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O597, GJ156*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P597)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P597, GU156*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q597)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q597, HF156*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F598)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F598, F157*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G598)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G598, AA157*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H598)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H598, AV157*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I598)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I598, BQ157*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J598)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J598, CL157*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K598)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K598, DG157*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L598)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L598, EB157*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M598)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M598, EW157*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N598)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N598, FY157*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O598)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O598, GJ157*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P598)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P598, GU157*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q598)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q598, HF157*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F599)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F599, F158*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"P158*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"Q158*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"R158*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"S158*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"T158*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"U158*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"V158*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"W158*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"X158*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"Y158*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G599)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G599, AA158*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AK158*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"AL158*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"AM158*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"AN158*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"AO158*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"AP158*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"AQ158*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"AR158*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"AS158*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"AT158*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H599)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H599, AV158*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BF158*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"BG158*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"BH158*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"BI158*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"BJ158*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"BK158*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"BL158*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"BM158*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"BN158*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"BO158*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I599)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I599, BQ158*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CA158*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"CB158*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"CC158*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"CD158*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"CE158*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"CF158*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"CG158*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"CH158*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"CI158*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"CJ158*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J599)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J599, CL158*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CV158*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"CW158*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"CX158*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"CY158*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"CZ158*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"DA158*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"DB158*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"DC158*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"DD158*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"DE158*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K599)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K599, DG158*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DQ158*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"DR158*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"DS158*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"DT158*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"DU158*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"DV158*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"DW158*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"DX158*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"DY158*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"DZ158*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L599)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L599, EB158*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"EL158*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"EM158*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"EN158*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"EO158*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"EP158*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"EQ158*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"ER158*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"ES158*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"ET158*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"EU158*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M599)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M599, EW158*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"FG158*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"FH158*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"FI158*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"FJ158*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"FK158*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"FL158*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"FM158*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"FN158*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"FO158*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"FP158*(1-X_10_WAPC)*(1+f)","v":0},null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N599)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N599, FY158*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O599)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O599, GJ158*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P599)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P599, GU158*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q599)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q599, HF158*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F600)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F600, F159*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G600)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G600, AA159*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H600)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H600, AV159*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I600)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I600, BQ159*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J600)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J600, CL159*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K600)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K600, DG159*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L600)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L600, EB159*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M600)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M600, EW159*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N600)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N600, FY159*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O600)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O600, GJ159*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P600)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P600, GU159*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q600)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q600, HF159*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F601)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F601, F160*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G601)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G601, AA160*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H601)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H601, AV160*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I601)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I601, BQ160*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J601)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J601, CL160*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K601)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K601, DG160*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L601)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L601, EB160*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M601)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M601, EW160*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N601)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N601, FY160*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O601)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O601, GJ160*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P601)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P601, GU160*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q601)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q601, HF160*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F602)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F602, F161*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G602)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G602, AA161*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H602)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H602, AV161*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I602)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I602, BQ161*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J602)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J602, CL161*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K602)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K602, DG161*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L602)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L602, EB161*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M602)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M602, EW161*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N602)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N602, FY161*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O602)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O602, GJ161*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P602)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P602, GU161*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q602)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q602, HF161*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F603)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F603, F162*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G603)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G603, AA162*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H603)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H603, AV162*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I603)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I603, BQ162*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J603)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J603, CL162*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K603)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K603, DG162*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L603)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L603, EB162*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M603)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M603, EW162*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N603)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N603, FY162*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O603)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O603, GJ162*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P603)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P603, GU162*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q603)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q603, HF162*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$93=\"\", 0, 'PTRM input'!F604)","v":0},{"$f":"IF($F$93=\"\", 'PTRM input'!F604, F163*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA$93=\"\", 0, 'PTRM input'!G604)","v":0},{"$f":"IF($AA$93=\"\", 'PTRM input'!G604, AA163*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AV$93=\"\", 0, 'PTRM input'!H604)","v":0},{"$f":"IF($AV$93=\"\", 'PTRM input'!H604, AV163*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($BQ$93=\"\", 0, 'PTRM input'!I604)","v":0},{"$f":"IF($BQ$93=\"\", 'PTRM input'!I604, BQ163*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($CL$93=\"\", 0, 'PTRM input'!J604)","v":0},{"$f":"IF($CL$93=\"\", 'PTRM input'!J604, CL163*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($DG$93=\"\", 0, 'PTRM input'!K604)","v":0},{"$f":"IF($DG$93=\"\", 'PTRM input'!K604, DG163*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EB$93=\"\", 0, 'PTRM input'!L604)","v":0},{"$f":"IF($EB$93=\"\", 'PTRM input'!L604, EB163*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($EW$93=\"\", 0, 'PTRM input'!M604)","v":0},{"$f":"IF($EW$93=\"\", 'PTRM input'!M604, EW163*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF($FY$93=\"\", 0, 'PTRM input'!N604)","v":0},{"$f":"IF($FY$93=\"\", 'PTRM input'!N604, FY163*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!O604)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!O604, GJ163*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!P604)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!P604, GU163*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($GJ$93=\"\", 0, 'PTRM input'!Q604)","v":0},{"$f":"IF($GJ$93=\"\", 'PTRM input'!Q604, HF163*(1-P_0_WAPC)*(1+f))","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,"Forecast Revenues ($ Nominal)"]
[]
[null,null,null,null,"Revenues",{"$f":"'PTRM input'!F533","v":"Standing Charge ($ per customer per year)"},null,null,null,null,null,{"$f":"F169&\" [years 6-10]\"","v":"Standing Charge ($ per customer per year) [years 6-10]"},null,null,null,null,{"$f":"Q92","v":"Standing Charge ($ per customer per year) [years 11-15]"},null,null,null,null,{"$f":"V92","v":"Standing Charge ($ per customer per year) [years 16-19]"},null,null,null,null,{"$f":"'PTRM input'!G533","v":"Throughput rate Block 1 ($/GJ)"},null,null,null,null,null,{"$f":"AA169&\" [years 6-10]\"","v":"Throughput rate Block 1 ($/GJ) [years 6-10]"},null,null,null,null,{"$f":"AL92","v":"Volumes - Throughput rate Block 1 ($/GJ) [years 11-15]"},null,null,null,null,{"$f":"AQ92","v":"Volumes - Throughput rate Block 1 ($/GJ) [years 16-19]"},null,null,null,null,{"$f":"'PTRM input'!H533","v":"Throughput rate Block 2 ($/GJ)"},null,null,null,null,null,{"$f":"AV169&\" [years 6-10]\"","v":"Throughput rate Block 2 ($/GJ) [years 6-10]"},null,null,null,null,{"$f":"BG92","v":"Volumes - Throughput rate Block 2 ($/GJ) [years 11-15]"},null,null,null,null,{"$f":"BL92","v":"Volumes - Throughput rate Block 2 ($/GJ) [years 16-19]"},null,null,null,null,{"$f":"'PTRM input'!I533","v":"Throughput rate Block 3 ($/GJ)"},null,null,null,null,null,{"$f":"BQ169&\" [years 6-10]\"","v":"Throughput rate Block 3 ($/GJ) [years 6-10]"},null,null,null,null,{"$f":"CB92","v":"Volumes - Throughput rate Block 3 ($/GJ) [years 11-15]"},null,null,null,null,{"$f":"CG92","v":"Volumes - Throughput rate Block 3 ($/GJ) [years 16-19]"},null,null,null,null,{"$f":"'PTRM input'!J533","v":"Throughput rate Block 4 ($/GJ)"},null,null,null,null,null,{"$f":"CL169&\" [years 6-10]\"","v":"Throughput rate Block 4 ($/GJ) [years 6-10]"},null,null,null,null,{"$f":"CW92","v":"Volumes - Throughput rate Block 4 ($/GJ) [years 11-15]"},null,null,null,null,{"$f":"DB92","v":"Volumes - Throughput rate Block 4 ($/GJ) [years 16-19]"},null,null,null,null,{"$f":"'PTRM input'!K533","v":"Capacity rate Block 1 ($/GJ/CD pa)"},null,null,null,null,null,{"$f":"DG169&\" [years 6-10]\"","v":"Capacity rate Block 1 ($/GJ/CD pa) [years 6-10]"},null,null,null,null,{"$f":"DR92","v":"Volumes - Capacity rate Block 1 ($/GJ/CD pa) [years 11-15]"},null,null,null,null,{"$f":"DW92","v":"Volumes - Capacity rate Block 1 ($/GJ/CD pa) [years 16-19]"},null,null,null,null,{"$f":"'PTRM input'!L533","v":"Capacity rate Block 2 ($/GJ/CD pa)"},null,null,null,null,null,{"$f":"EB169&\" [years 6-10]\"","v":"Capacity rate Block 2 ($/GJ/CD pa) [years 6-10]"},null,null,null,null,{"$f":"EM92","v":"Volumes - Capacity rate Block 2 ($/GJ/CD pa) [years 11-15]"},null,null,null,null,{"$f":"ER92","v":"Volumes - Capacity rate Block 2 ($/GJ/CD pa) [years 16-19]"},null,null,null,null,{"$f":"'PTRM input'!M533","v":"Capacity rate Block 3 ($/GJ/CD pa)"},null,null,null,null,null,{"$f":"EW169&\" [years 6-10]\"","v":"Capacity rate Block 3 ($/GJ/CD pa) [years 6-10]"},null,null,null,null,{"$f":"FH92","v":"Volumes - Capacity rate Block 3 ($/GJ/CD pa) [years 11-15]"},null,null,null,null,{"$f":"FM92","v":"Volumes - Capacity rate Block 3 ($/GJ/CD pa) [years 16-19]"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM input'!N533","v":0},null,null,null,null,null,{"$f":"FY169&\" [years 6-10]\"","v":"0 [years 6-10]"},null,null,null,null,{"$f":"'PTRM input'!O533","v":0},null,null,null,null,null,{"$f":"GJ169&\" [years 6-10]\"","v":"0 [years 6-10]"},null,null,null,null,{"$f":"'PTRM input'!P533","v":0},null,null,null,null,null,{"$f":"GU169&\" [years 6-10]\"","v":"0 [years 6-10]"},null,null,null,null,{"$f":"'PTRM input'!Q533","v":0},null,null,null,null,null,{"$f":"HF169&\" [years 6-10]\"","v":"0 [years 6-10]"}]
[null,null,null,null,"Year",{"$f":"'PTRM input'!$F$610","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"Q93","v":"2036-37"},{"$f":"R93","v":"2037-38"},"2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45",0,{"$f":"'PTRM input'!$F$610","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"AL93","v":"2036-37"},{"$f":"AM93","v":"2037-38"},"2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45",0,{"$f":"'PTRM input'!$F$610","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"BG93","v":"2036-37"},{"$f":"BH93","v":"2037-38"},"2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45",0,{"$f":"'PTRM input'!$F$610","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"CB93","v":"2036-37"},{"$f":"CC93","v":"2037-38"},"2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45",0,{"$f":"'PTRM input'!$F$610","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"CW93","v":"2036-37"},{"$f":"CX93","v":"2037-38"},"2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45",0,{"$f":"'PTRM input'!$F$610","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"DR93","v":"2036-37"},{"$f":"DS93","v":"2037-38"},"2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45",0,{"$f":"'PTRM input'!$F$610","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"EM93","v":"2036-37"},{"$f":"EN93","v":"2037-38"},"2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45",0,{"$f":"'PTRM input'!$F$610","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"FH93","v":"2036-37"},{"$f":"FI93","v":"2037-38"},"2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45",0,null,null,null,null,null,null,null,{"$f":"'PTRM input'!$F$610","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"'PTRM input'!$F$610","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"'PTRM input'!$F$610","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"'PTRM input'!$F$610","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"}]
[null,null,null,null,{"$f":"E16","v":"Residential & Small Business Network Tariffs"},{"$f":"F94*F16","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q94*Q16","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL94*AL16","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"BF94*BF16","v":0},0,0,0,0,{"$f":"BK94*BK16","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB94*CB16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW94*CW16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP94*DP16","v":0},0,0,0,0,{"$f":"DU94*DU16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM94*EM16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH94*FH16","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"GG94*GG16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU94*GU16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"VI - Volume Individually Metered",{"$f":"F95*F17","v":13689126.941686727},14966272.816435989,15951728.977302384,16820538.661766816,17594690.765478194,18320913.779801499,16380283.934476377,14421115.002007149,12643786.936895415,11043521.393736683,9583765.6349346898,{"$f":"Q95*Q17","v":9506799.224841943},9357768.6877121422,9160193.8277766742,8904007.5653338265,8478147.6054959092,7288932.5239818264,6115637.6294277534,4992980.3905861285,2282392.5591832488,null,25205876.957267903,27190841.623151273,28621918.918857694,29778429.220255751,30660652.543801926,31337253.866987146,27809782.326986935,24295973.629102599,21117864.811004806,18310413.829523496,15753583.440716315,{"$f":"AL95*AL17","v":15562819.96730076},15237072.885763887,14801122.734619431,14276386.372588916,13757904.482689407,11610784.380829101,9453386.344629664,7201346.1433262033,0,null,21953694.212953944,23719061.503713898,25003746.774011195,26081157.163569719,26965485.631260525,27720362.510317467,24818180.085668545,21965264.195871536,19392252.432404187,17121711.490932215,{"$f":"BF95*BF17","v":15060304.278624559},15250623.836470043,15340288.63222036,15364743.307795078,15362793.15013179,{"$f":"BK95*BK17","v":15893443.911996871},13210873.18645704,10554534.623976093,7723595.1641018717,0,null,4124091.4261083598,4636580.8681755243,5143434.8000118155,5693252.456441164,6293312.7434979891,6953087.6908159684,6698200.4471284309,6450885.0135123422,6216534.2387450635,5996018.0126113482,5785838.9976829728,{"$f":"CB95*CB17","v":6436593.3089120546},7086650.1144958073,7752279.4415462911,8469887.8268440273,10055186.846947549,8209003.7258261023,6395420.5385114383,4385468.6043631965,0,0,6731740.3527623592,7589572.0750167836,8453736.8288692981,9400071.6022006758,10440989.507498249,11588555.119779488,11222608.592872825,10875440.21252225,10538765.330862086,10212389.439761316,9895909.5895400196,{"$f":"CW95*CW17","v":11032652.895917719},12152572.694791727,13286808.535023611,14495419.19872801,17173326.812146466,13826575.9734769,10565663.027998455,6980077.2630973998,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP95*DP17","v":0},0,0,0,0,{"$f":"DU95*DU17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM95*EM17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH95*FH17","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"GG95*GG17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU95*GU17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"VB - Boundary metered with gas heating and cooking",{"$f":"F96*F18","v":16216.830852063209},17313.416807070917,18264.081744417377,19052.548788398624,19742.265797673135,20368.6323315638,17813.181961964525,15430.849377054205,13332.930181728527,11398.281234106771,9653.9139734334967,{"$f":"Q96*Q18","v":9293.0256900404765},8814.0299987107828,8282.7031565673915,7607.301281791104,6779.2196965934754,5408.5428559619222,4060.0183534287426,2836.4435521063829,0,null,104832.29914942302,111819.27183506831,117814.39034699553,122710.60940055031,126939.47847962295,130733.00354832219,114258.0250630013,98922.351901442773,85426.439957684954,72989.265927308952,61785.943625596265,{"$f":"AL96*AL18","v":59386.707461028847},56229.608129064633,52749.013056015756,48362.500003153196,43018.63883471318,34283.027867114593,25709.086993740551,17943.29653082398,0,null,209991.07428620011,223098.77287357053,233991.86299872256,242465.31530259599,249467.40211928927,255487.4920581475,222492.90234621547,192012.87881622917,165289.43998771897,140773.60976731576,{"$f":"BF96*BF18","v":118793.30955229749},113631.3407604305,107019.8020202722,99860.181552558453,91063.64228113326,{"$f":"BK96*BK18","v":80554.657774776279},63927.28109191393,47752.134000876686,33199.592872438967,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB96*CB18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW96*CW18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP96*DP18","v":0},0,0,0,0,{"$f":"DU96*DU18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM96*EM18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH96*FH18","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"GG96*GG18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU96*GU18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Large Business Network Tariffs",{"$f":"F97*F19","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q97*Q19","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL97*AL19","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"BF97*BF19","v":0},0,0,0,0,{"$f":"BK97*BK19","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB97*CB19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW97*CW19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP97*DP19","v":0},0,0,0,0,{"$f":"DU97*DU19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM97*EM19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH97*FH19","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"GG97*GG19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU97*GU19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"DBC - Large capacity ","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,null,null,null,null,null,null,{"$f":"FY98*FY20","v":0},0,0,0,0,0,0,0,{"$f":"GG98*GG20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU98*GU20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"DBT - Large throughput","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,null,null,null,null,null,null,{"$f":"FY99*FY21","v":0},0,0,0,0,0,0,0,{"$f":"GG99*GG21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU99*GU21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Closed Tariff - 15+ Connections","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,null,null,null,null,null,null,{"$f":"FY100*FY22","v":0},0,0,0,0,0,0,0,{"$f":"GG100*GG22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU100*GU22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Large Business Metering Tariffs",{"$f":"F101*F23","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q101*Q23","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL101*AL23","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"BF101*BF23","v":0},0,0,0,0,{"$f":"BK101*BK23","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB101*CB23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW101*CW23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP101*DP23","v":0},0,0,0,0,{"$f":"DU101*DU23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM101*EM23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH101*FH23","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"GG101*GG23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU101*GU23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Metering - Single Meter",{"$f":"F102*F24","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q102*Q24","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL102*AL24","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"BF102*BF24","v":0},0,0,0,0,{"$f":"BK102*BK24","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB102*CB24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW102*CW24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP102*DP24","v":0},0,0,0,0,{"$f":"DU102*DU24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM102*EM24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH102*FH24","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"GG102*GG24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU102*GU24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"MHQ < 16 GJ/hr",{"$f":"F103*F25","v":258706.64507613934},295244.63418514241,328920.5510272457,375375.08066495083,407493.43676459888,453120.84045460797,449616.30002182646,446138.8645079725,442688.32427739119,439264.47131579719,435867.09921773575,{"$f":"Q103*Q25","v":497477.5668028947},567796.7662993964,648055.69001222227,739659.33285320306,599834.33611831779,634257.33492962492,670655.78392077889,709143.0492582327,499892.66860694817,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL103*AL25","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"BF103*BF25","v":0},0,0,0,0,{"$f":"BK103*BK25","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB103*CB25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW103*CW25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP103*DP25","v":0},0,0,0,0,{"$f":"DU103*DU25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM103*EM25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH103*FH25","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"GG103*GG25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU103*GU25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"16 to < 50 GJ/hr",{"$f":"F104*F26","v":164633.81917808222},187885.59413860546,209316.02474237778,238878.41433668431,259317.65596826462,288353.68527650111,286123.49178555678,283910.547122219,281714.71788010176,279535.87168461463,277373.87718498241,{"$f":"Q104*Q26","v":316581.09034685127},361330.30183791043,412404.88142621622,470698.92937035457,381718.13329435082,403623.98638985277,426786.96184341592,451279.20277661824,318117.99495008693,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL104*AL26","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"BF104*BF26","v":0},0,0,0,0,{"$f":"BK104*BK26","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB104*CB26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW104*CW26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP104*DP26","v":0},0,0,0,0,{"$f":"DU104*DU26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM104*EM26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH104*FH26","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"GG104*GG26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU104*GU26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"50 to < 100 GJ/hr","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,null,null,null,null,null,null,{"$f":"FY105*FY27","v":0},0,0,0,0,0,0,0,{"$f":"GG105*GG27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU105*GU27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"100 to < 1000 GJ/hr",{"$f":"F106*F28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q106*Q28","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL106*AL28","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"BF106*BF28","v":0},0,0,0,0,{"$f":"BK106*BK28","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB106*CB28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW106*CW28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP106*DP28","v":0},0,0,0,0,{"$f":"DU106*DU28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM106*EM28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH106*FH28","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"GG106*GG28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU106*GU28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Metering Double Meter",{"$f":"F107*F29","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q107*Q29","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL107*AL29","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"BF107*BF29","v":0},0,0,0,0,{"$f":"BK107*BK29","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB107*CB29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW107*CW29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP107*DP29","v":0},0,0,0,0,{"$f":"DU107*DU29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM107*EM29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH107*FH29","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"GG107*GG29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU107*GU29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"MHQ < 16 GJ/hr",{"$f":"F108*F30","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q108*Q30","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL108*AL30","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"BF108*BF30","v":0},0,0,0,0,{"$f":"BK108*BK30","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB108*CB30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW108*CW30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP108*DP30","v":0},0,0,0,0,{"$f":"DU108*DU30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM108*EM30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH108*FH30","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"GG108*GG30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU108*GU30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"16 to < 50 GJ/hr","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC","CIC",null,null,null,null,null,null,null,{"$f":"FY109*FY31","v":0},0,0,0,0,0,0,0,{"$f":"GG109*GG31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU109*GU31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"50 to < 100 GJ/hr",{"$f":"F110*F32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q110*Q32","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL110*AL32","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"BF110*BF32","v":0},0,0,0,0,{"$f":"BK110*BK32","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB110*CB32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW110*CW32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP110*DP32","v":0},0,0,0,0,{"$f":"DU110*DU32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM110*EM32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH110*FH32","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"GG110*GG32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU110*GU32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"100 to < 1000 GJ/hr",{"$f":"F111*F33","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q111*Q33","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL111*AL33","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"BF111*BF33","v":0},0,0,0,0,{"$f":"BK111*BK33","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB111*CB33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW111*CW33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP111*DP33","v":0},0,0,0,0,{"$f":"DU111*DU33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM111*EM33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH111*FH33","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"GG111*GG33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU111*GU33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"F112*F34","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q112*Q34","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL112*AL34","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"BF112*BF34","v":0},0,0,0,0,{"$f":"BK112*BK34","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB112*CB34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW112*CW34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP112*DP34","v":0},0,0,0,0,{"$f":"DU112*DU34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM112*EM34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH112*FH34","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"GG112*GG34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU112*GU34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"F113*F35","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q113*Q35","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL113*AL35","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"BF113*BF35","v":0},0,0,0,0,{"$f":"BK113*BK35","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB113*CB35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW113*CW35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP113*DP35","v":0},0,0,0,0,{"$f":"DU113*DU35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM113*EM35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH113*FH35","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"GG113*GG35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU113*GU35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"F114*F36","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q114*Q36","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL114*AL36","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"BF114*BF36","v":0},0,0,0,0,{"$f":"BK114*BK36","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB114*CB36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW114*CW36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP114*DP36","v":0},0,0,0,0,{"$f":"DU114*DU36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM114*EM36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH114*FH36","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"GG114*GG36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU114*GU36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"F115*F37","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q115*Q37","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL115*AL37","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"BF115*BF37","v":0},0,0,0,0,{"$f":"BK115*BK37","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB115*CB37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW115*CW37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP115*DP37","v":0},0,0,0,0,{"$f":"DU115*DU37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM115*EM37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH115*FH37","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"GG115*GG37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU115*GU37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"F116*F38","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q116*Q38","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL116*AL38","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"BF116*BF38","v":0},0,0,0,0,{"$f":"BK116*BK38","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB116*CB38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW116*CW38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP116*DP38","v":0},0,0,0,0,{"$f":"DU116*DU38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM116*EM38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH116*FH38","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"GG116*GG38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU116*GU38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"F117*F39","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q117*Q39","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL117*AL39","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"BF117*BF39","v":0},0,0,0,0,{"$f":"BK117*BK39","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB117*CB39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW117*CW39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP117*DP39","v":0},0,0,0,0,{"$f":"DU117*DU39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM117*EM39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH117*FH39","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"GG117*GG39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU117*GU39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"F118*F40","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q118*Q40","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL118*AL40","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"BF118*BF40","v":0},0,0,0,0,{"$f":"BK118*BK40","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB118*CB40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW118*CW40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP118*DP40","v":0},0,0,0,0,{"$f":"DU118*DU40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM118*EM40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH118*FH40","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"GG118*GG40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU118*GU40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E41","v":0},{"$f":"F119*F41","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q119*Q41","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL119*AL41","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG119*BG41","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB119*CB41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW119*CW41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP119*DP41","v":0},0,0,0,0,{"$f":"DU119*DU41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM119*EM41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH119*FH41","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HM119*HM41","v":0},0,0,0]
[null,null,null,null,0,{"$f":"F120*F42","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q120*Q42","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL120*AL42","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG120*BG42","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB120*CB42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW120*CW42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP120*DP42","v":0},0,0,0,0,{"$f":"DU120*DU42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM120*EM42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH120*FH42","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HM120*HM42","v":0},0,0,0]
[null,null,null,null,0,{"$f":"F121*F43","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q121*Q43","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL121*AL43","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG121*BG43","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB121*CB43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW121*CW43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP121*DP43","v":0},0,0,0,0,{"$f":"DU121*DU43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM121*EM43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH121*FH43","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HM121*HM43","v":0},0,0,0]
[null,null,null,null,0,{"$f":"F122*F44","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q122*Q44","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL122*AL44","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG122*BG44","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB122*CB44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW122*CW44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP122*DP44","v":0},0,0,0,0,{"$f":"DU122*DU44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM122*EM44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH122*FH44","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HM122*HM44","v":0},0,0,0]
[null,null,null,null,0,{"$f":"F123*F45","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q123*Q45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL123*AL45","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG123*BG45","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB123*CB45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW123*CW45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP123*DP45","v":0},0,0,0,0,{"$f":"DU123*DU45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM123*EM45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH123*FH45","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HM123*HM45","v":0},0,0,0]
[null,null,null,null,0,{"$f":"F124*F46","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q124*Q46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL124*AL46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG124*BG46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB124*CB46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW124*CW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP124*DP46","v":0},0,0,0,0,{"$f":"DU124*DU46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM124*EM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH124*FH46","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HM124*HM46","v":0},0,0,0]
[null,null,null,null,0,{"$f":"F125*F47","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q125*Q47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL125*AL47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG125*BG47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB125*CB47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW125*CW47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP125*DP47","v":0},0,0,0,0,{"$f":"DU125*DU47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM125*EM47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH125*FH47","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HM125*HM47","v":0},0,0,0]
[null,null,null,null,0,{"$f":"F126*F48","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q126*Q48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL126*AL48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG126*BG48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB126*CB48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW126*CW48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP126*DP48","v":0},0,0,0,0,{"$f":"DU126*DU48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM126*EM48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH126*FH48","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HM126*HM48","v":0},0,0,0]
[null,null,null,null,0,{"$f":"F127*F49","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q127*Q49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL127*AL49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG127*BG49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB127*CB49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW127*CW49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP127*DP49","v":0},0,0,0,0,{"$f":"DU127*DU49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM127*EM49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH127*FH49","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HM127*HM49","v":0},0,0,0]
[null,null,null,null,0,{"$f":"F128*F50","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q128*Q50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL128*AL50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG128*BG50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB128*CB50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW128*CW50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP128*DP50","v":0},0,0,0,0,{"$f":"DU128*DU50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM128*EM50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH128*FH50","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HM128*HM50","v":0},0,0,0]
[null,null,null,null,0,{"$f":"F129*F51","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q129*Q51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL129*AL51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG129*BG51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB129*CB51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW129*CW51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP129*DP51","v":0},0,0,0,0,{"$f":"DU129*DU51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM129*EM51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH129*FH51","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HM129*HM51","v":0},0,0,0]
[null,null,null,null,0,{"$f":"F130*F52","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q130*Q52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL130*AL52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG130*BG52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB130*CB52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW130*CW52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP130*DP52","v":0},0,0,0,0,{"$f":"DU130*DU52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM130*EM52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH130*FH52","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HM130*HM52","v":0},0,0,0]
[null,null,null,null,0,{"$f":"F131*F53","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q131*Q53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL131*AL53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG131*BG53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB131*CB53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW131*CW53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP131*DP53","v":0},0,0,0,0,{"$f":"DU131*DU53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM131*EM53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH131*FH53","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HM131*HM53","v":0},0,0,0]
[null,null,null,null,0,{"$f":"F132*F54","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q132*Q54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL132*AL54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG132*BG54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB132*CB54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW132*CW54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP132*DP54","v":0},0,0,0,0,{"$f":"DU132*DU54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM132*EM54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH132*FH54","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HM132*HM54","v":0},0,0,0]
[null,null,null,null,0,{"$f":"F133*F55","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q133*Q55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL133*AL55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG133*BG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB133*CB55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW133*CW55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP133*DP55","v":0},0,0,0,0,{"$f":"DU133*DU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM133*EM55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH133*FH55","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HM133*HM55","v":0},0,0,0]
[null,null,null,null,0,{"$f":"F134*F56","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q134*Q56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL134*AL56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG134*BG56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB134*CB56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW134*CW56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP134*DP56","v":0},0,0,0,0,{"$f":"DU134*DU56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM134*EM56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH134*FH56","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HM134*HM56","v":0},0,0,0]
[null,null,null,null,0,{"$f":"F135*F57","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q135*Q57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL135*AL57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG135*BG57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB135*CB57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW135*CW57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP135*DP57","v":0},0,0,0,0,{"$f":"DU135*DU57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM135*EM57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH135*FH57","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HM135*HM57","v":0},0,0,0]
[null,null,null,null,0,{"$f":"F136*F58","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q136*Q58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL136*AL58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG136*BG58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB136*CB58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW136*CW58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP136*DP58","v":0},0,0,0,0,{"$f":"DU136*DU58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM136*EM58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH136*FH58","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HM136*HM58","v":0},0,0,0]
[null,null,null,null,0,{"$f":"F137*F59","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q137*Q59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL137*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG137*BG59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB137*CB59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW137*CW59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP137*DP59","v":0},0,0,0,0,{"$f":"DU137*DU59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM137*EM59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH137*FH59","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HM137*HM59","v":0},0,0,0]
[null,null,null,null,0,{"$f":"F138*F60","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q138*Q60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL138*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG138*BG60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB138*CB60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW138*CW60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP138*DP60","v":0},0,0,0,0,{"$f":"DU138*DU60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM138*EM60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH138*FH60","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HM138*HM60","v":0},0,0,0]
[null,null,null,null,0,{"$f":"F139*F61","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q139*Q61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL139*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG139*BG61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB139*CB61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW139*CW61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP139*DP61","v":0},0,0,0,0,{"$f":"DU139*DU61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM139*EM61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH139*FH61","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HM139*HM61","v":0},0,0,0]
[null,null,null,null,0,{"$f":"F140*F62","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q140*Q62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL140*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG140*BG62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB140*CB62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW140*CW62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP140*DP62","v":0},0,0,0,0,{"$f":"DU140*DU62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM140*EM62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH140*FH62","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HM140*HM62","v":0},0,0,0]
[null,null,null,null,0,{"$f":"F141*F63","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q141*Q63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL141*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG141*BG63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB141*CB63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW141*CW63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP141*DP63","v":0},0,0,0,0,{"$f":"DU141*DU63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM141*EM63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH141*FH63","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HM141*HM63","v":0},0,0,0]
[null,null,null,null,0,{"$f":"F142*F64","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q142*Q64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL142*AL64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG142*BG64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB142*CB64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW142*CW64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP142*DP64","v":0},0,0,0,0,{"$f":"DU142*DU64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM142*EM64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH142*FH64","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HM142*HM64","v":0},0,0,0]
[null,null,null,null,0,{"$f":"F143*F65","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q143*Q65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL143*AL65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG143*BG65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB143*CB65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW143*CW65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP143*DP65","v":0},0,0,0,0,{"$f":"DU143*DU65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM143*EM65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH143*FH65","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HM143*HM65","v":0},0,0,0]
[null,null,null,null,0,{"$f":"F144*F66","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q144*Q66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL144*AL66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG144*BG66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB144*CB66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW144*CW66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP144*DP66","v":0},0,0,0,0,{"$f":"DU144*DU66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM144*EM66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH144*FH66","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HM144*HM66","v":0},0,0,0]
[null,null,null,null,0,{"$f":"F145*F67","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q145*Q67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL145*AL67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG145*BG67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB145*CB67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW145*CW67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP145*DP67","v":0},0,0,0,0,{"$f":"DU145*DU67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM145*EM67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH145*FH67","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HM145*HM67","v":0},0,0,0]
[null,null,null,null,0,{"$f":"F146*F68","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q146*Q68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL146*AL68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG146*BG68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB146*CB68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW146*CW68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP146*DP68","v":0},0,0,0,0,{"$f":"DU146*DU68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM146*EM68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH146*FH68","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HM146*HM68","v":0},0,0,0]
[null,null,null,null,0,{"$f":"F147*F69","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q147*Q69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL147*AL69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG147*BG69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB147*CB69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW147*CW69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP147*DP69","v":0},0,0,0,0,{"$f":"DU147*DU69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM147*EM69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH147*FH69","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HM147*HM69","v":0},0,0,0]
[null,null,null,null,0,{"$f":"F148*F70","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q148*Q70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL148*AL70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG148*BG70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB148*CB70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW148*CW70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP148*DP70","v":0},0,0,0,0,{"$f":"DU148*DU70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM148*EM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH148*FH70","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HM148*HM70","v":0},0,0,0]
[null,null,null,null,0,{"$f":"F149*F71","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q149*Q71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL149*AL71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG149*BG71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB149*CB71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW149*CW71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP149*DP71","v":0},0,0,0,0,{"$f":"DU149*DU71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM149*EM71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH149*FH71","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HM149*HM71","v":0},0,0,0]
[null,null,null,null,0,{"$f":"F150*F72","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q150*Q72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL150*AL72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG150*BG72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB150*CB72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW150*CW72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP150*DP72","v":0},0,0,0,0,{"$f":"DU150*DU72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM150*EM72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH150*FH72","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HM150*HM72","v":0},0,0,0]
[null,null,null,null,0,{"$f":"F151*F73","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q151*Q73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL151*AL73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG151*BG73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB151*CB73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW151*CW73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP151*DP73","v":0},0,0,0,0,{"$f":"DU151*DU73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM151*EM73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH151*FH73","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HM151*HM73","v":0},0,0,0]
[null,null,null,null,0,{"$f":"F152*F74","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q152*Q74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL152*AL74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG152*BG74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB152*CB74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW152*CW74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP152*DP74","v":0},0,0,0,0,{"$f":"DU152*DU74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM152*EM74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH152*FH74","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HM152*HM74","v":0},0,0,0]
[null,null,null,null,0,{"$f":"F153*F75","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q153*Q75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL153*AL75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG153*BG75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB153*CB75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW153*CW75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP153*DP75","v":0},0,0,0,0,{"$f":"DU153*DU75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM153*EM75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH153*FH75","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HM153*HM75","v":0},0,0,0]
[null,null,null,null,0,{"$f":"F154*F76","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q154*Q76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL154*AL76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG154*BG76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB154*CB76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW154*CW76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP154*DP76","v":0},0,0,0,0,{"$f":"DU154*DU76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM154*EM76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH154*FH76","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HM154*HM76","v":0},0,0,0]
[null,null,null,null,0,{"$f":"F155*F77","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q155*Q77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL155*AL77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG155*BG77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB155*CB77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW155*CW77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP155*DP77","v":0},0,0,0,0,{"$f":"DU155*DU77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM155*EM77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH155*FH77","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HM155*HM77","v":0},0,0,0]
[null,null,null,null,0,{"$f":"F156*F78","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q156*Q78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL156*AL78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG156*BG78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB156*CB78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW156*CW78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP156*DP78","v":0},0,0,0,0,{"$f":"DU156*DU78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM156*EM78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH156*FH78","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HM156*HM78","v":0},0,0,0]
[null,null,null,null,0,{"$f":"F157*F79","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q157*Q79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL157*AL79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG157*BG79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB157*CB79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW157*CW79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP157*DP79","v":0},0,0,0,0,{"$f":"DU157*DU79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM157*EM79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH157*FH79","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HM157*HM79","v":0},0,0,0]
[null,null,null,null,0,{"$f":"F158*F80","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q158*Q80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL158*AL80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG158*BG80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB158*CB80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW158*CW80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP158*DP80","v":0},0,0,0,0,{"$f":"DU158*DU80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM158*EM80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH158*FH80","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HM158*HM80","v":0},0,0,0]
[null,null,null,null,0,{"$f":"F159*F81","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q159*Q81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL159*AL81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG159*BG81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB159*CB81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW159*CW81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP159*DP81","v":0},0,0,0,0,{"$f":"DU159*DU81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM159*EM81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH159*FH81","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HM159*HM81","v":0},0,0,0]
[null,null,null,null,0,{"$f":"F160*F82","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q160*Q82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL160*AL82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG160*BG82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB160*CB82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW160*CW82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP160*DP82","v":0},0,0,0,0,{"$f":"DU160*DU82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM160*EM82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH160*FH82","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HM160*HM82","v":0},0,0,0]
[null,null,null,null,0,{"$f":"F161*F83","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q161*Q83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL161*AL83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG161*BG83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB161*CB83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW161*CW83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP161*DP83","v":0},0,0,0,0,{"$f":"DU161*DU83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM161*EM83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH161*FH83","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HM161*HM83","v":0},0,0,0]
[null,null,null,null,0,{"$f":"F162*F84","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q162*Q84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL162*AL84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG162*BG84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB162*CB84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW162*CW84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP162*DP84","v":0},0,0,0,0,{"$f":"DU162*DU84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM162*EM84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH162*FH84","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HM162*HM84","v":0},0,0,0]
[null,null,null,null,{"$f":"E85","v":0},{"$f":"F163*F85","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q163*Q85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL163*AL85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG163*BG85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB163*CB85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW163*CW85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP163*DP85","v":0},0,0,0,0,{"$f":"DU163*DU85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM163*EM85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FH163*FH85","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HM163*HM85","v":0},0,0,0]
[null,null,null,null,"Total",14222913.069612917,15574253.541905111,16628032.508858008,17590567.732946914,18429665.634081654,19247797.336845215,17297600.846954733,15329092.613887668,13542763.468352791,11933713.505649719,10465416.586686062,10511347.376215139,10502518.646716662,10464978.705609892,10391379.566383889,9684957.2133346945,8563238.2105776481,7461413.6387269022,6414530.5645936951,3282479.3448445201,0,25463738.834527325,27477303.342981044,28939396.495799672,30128913.471429851,31047246.559861571,31764096.473855004,28217907.963993214,24686520.254835796,21492701.116052289,18670604.447690316,16100411.959797202,15947275.042599654,15663843.160082107,15276141.843799125,14805742.04551919,14238537.610358756,11990407.6932602,9723091.8541154247,7348833.7982562389,0,0,22163685.287240144,23942160.276587468,25237738.637009919,26323622.478872314,27214953.033379816,27975850.002375614,25040672.988014761,22157277.074687764,19557541.872391906,17262485.100699529,15179097.588176856,15364255.177230474,15447308.434240632,15464603.489347637,15453856.792412924,15973998.569771647,13274800.467548953,10602286.75797697,7756794.7569743106,0,0,4124091.4261083598,4636580.8681755243,5143434.8000118155,5693252.456441164,6293312.7434979891,6953087.6908159684,6698200.4471284309,6450885.0135123422,6216534.2387450635,5996018.0126113482,5785838.9976829728,6436593.3089120546,7086650.1144958073,7752279.4415462911,8469887.8268440273,10055186.846947549,8209003.7258261023,6395420.5385114383,4385468.6043631965,0,0,6731740.3527623592,7589572.0750167836,8453736.8288692981,9400071.6022006758,10440989.507498249,11588555.119779488,11222608.592872825,10875440.21252225,10538765.330862086,10212389.439761316,9895909.5895400196,11032652.895917719,12152572.694791727,13286808.535023611,14495419.19872801,17173326.812146466,13826575.9734769,10565663.027998455,6980077.2630973998,0,0,811369.84999606351,918213.25402476743,1008672.4920555223,1129773.8669769145,1228546.6769726414,1330460.4740938153,1312698.3822045042,1288850.962452492,1259906.4512869001,1226328.5717445393,1180652.6506720211,1299686.8534516913,1411838.4216115403,1482937.9624022085,1463765.5780510192,1368715.6255129683,1316396.6300006534,1205485.6963199589,1042638.2287884457,826387.08655650611,0,778235.53180575802,845323.83446158655,922996.33174731035,984522.71447310492,1046422.9007461055,1155853.2215907336,1077401.7552696862,1005623.6786970099,923988.75221046375,835622.83232192055,742517.40639253054,728914.02126347437,704304.23772392864,695659.10686447623,750005.14410056674,711753.19243901898,618327.58712402906,570073.2213647298,549063.85643605457,554038.99035901017,0,600240.79520682781,639359.19274995674,684803.0354130083,750480.93204480945,831530.31354133587,921390.88110638177,794159.91777488962,669870.83032778627,563319.77838670684,470907.26437522023,397710.50953563361,397230.85802651878,396914.8780531743,396494.22229795513,388041.62497844704,375346.32656375511,354954.8063935719,337169.56259343337,317679.29799296788,297158.51074804401,0,null,null,null,null,null,null,null,{"$f":"SUM(FY171:FY240)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(GG171:GG240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GU171:GU240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Revenue summary","index":17,"n_rows":107,"n_cols":34,"rows_kept":107,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'DMS input'!$C$16&\" - Revenue and Price Summary\"&\" - DNSP PTRM - version \"&Intro!$L$4","v":"Aus Gas - Revenue and Price Summary - DNSP PTRM - version 2"}]
[]
[null,null,"Year",null,null,{"$f":"'PTRM input'!F525","v":"2025-26"},{"$f":"'PTRM input'!G525","v":"2026-27"},{"$f":"'PTRM input'!H525","v":"2027-28"},{"$f":"'PTRM input'!I525","v":"2028-29"},{"$f":"'PTRM input'!J525","v":"2029-30"},{"$f":"'PTRM input'!K525","v":"2030-31"},{"$f":"'PTRM input'!L525","v":"2031-32"},{"$f":"'PTRM input'!M525","v":"2032-33"},{"$f":"'PTRM input'!N525","v":"2033-34"},{"$f":"'PTRM input'!O525","v":"2034-35"},{"$f":"'PTRM input'!P525","v":"2035-36"},{"$f":"'PTRM input'!Q525","v":"2036-37"},{"$f":"'PTRM input'!R525","v":"2037-38"},{"$f":"'PTRM input'!S525","v":"2038-39"},{"$f":"'PTRM input'!T525","v":"2039-40"},{"$f":"'PTRM input'!U525","v":"2040-41"},{"$f":"'PTRM input'!V525","v":"2041-42"},{"$f":"'PTRM input'!W525","v":"2042-43"},{"$f":"'PTRM input'!X525","v":"2043-44"},{"$f":"'PTRM input'!Y525","v":"2044-45"},"Total"]
[null,null,"Building Block Components ($m Nominal)"]
[]
[null,null,null,"Return on Capital",null,null,{"$f":"'X factors'!G30","v":25.058811312406526},{"$f":"'X factors'!H30","v":23.518915206172835},{"$f":"'X factors'!I30","v":22.01368180985553},{"$f":"'X factors'!J30","v":20.431202764434772},{"$f":"'X factors'!K30","v":19.225247042660754},{"$f":"'X factors'!L30","v":15.654781800911326},{"$f":"'X factors'!M30","v":14.244618284452427},{"$f":"'X factors'!N30","v":12.438853345282059},{"$f":"'X factors'!O30","v":10.807547754706277},{"$f":"'X factors'!P30","v":9.4153831272292585},{"$f":"'X factors'!Q30","v":8.1190821028445761},{"$f":"'X factors'!R30","v":6.996601847661208},{"$f":"'X factors'!S30","v":5.9247764239141976},{"$f":"'X factors'!T30","v":4.9102009568865856},{"$f":"'X factors'!U30","v":3.9598631923430929},{"$f":"'X factors'!V30","v":3.0811596156145939},{"$f":"'X factors'!W30","v":1.8889137060193457},{"$f":"'X factors'!X30","v":0.9651913080857929},{"$f":"'X factors'!Y30","v":0.32879556048237391},{"$f":"SUM(G7:Y7)","v":208.98362716196357}]
[null,null,null,"Return of Capital (regulatory depreciation)",null,null,{"$f":"'X factors'!G31","v":37.404265019580166},{"$f":"'X factors'!H31","v":37.124875390584251},{"$f":"'X factors'!I31","v":36.544773511101837},{"$f":"'X factors'!J31","v":35.787227802933707},{"$f":"'X factors'!K31","v":35.049582891124672},{"$f":"'X factors'!L31","v":34.275476641391478},{"$f":"'X factors'!M31","v":32.965952001045657},{"$f":"'X factors'!N31","v":31.416456887693638},{"$f":"'X factors'!O31","v":29.543254990660273},{"$f":"'X factors'!P31","v":28.003578046734241},{"$f":"'X factors'!Q31","v":27.333567830302627},{"$f":"'X factors'!R31","v":26.558681947925418},{"$f":"'X factors'!S31","v":25.665934222141694},{"$f":"'X factors'!T31","v":24.648172184706496},{"$f":"'X factors'!U31","v":23.497948403606863},{"$f":"'X factors'!V31","v":22.207534422293087},{"$f":"'X factors'!W31","v":17.205843847865737},{"$f":"'X factors'!X31","v":11.853913993214505},{"$f":"'X factors'!Y31","v":6.1243562829987646},{"$f":"SUM(G8:Y8)","v":523.21139631790504}]
[null,null,null,"Operating Expenditure",null,null,{"$f":"'X factors'!G32","v":25.862125373722343},{"$f":"'X factors'!H32","v":26.188910249189536},{"$f":"'X factors'!I32","v":26.699444642647162},{"$f":"'X factors'!J32","v":27.137216826497436},{"$f":"'X factors'!K32","v":27.6238163562072},{"$f":"'X factors'!L32","v":28.129715763493824},{"$f":"'X factors'!M32","v":28.605898638007719},{"$f":"'X factors'!N32","v":29.088932023289704},{"$f":"'X factors'!O32","v":29.581348297772379},{"$f":"'X factors'!P32","v":30.073325954283177},{"$f":"'X factors'!Q32","v":30.567101819607316},{"$f":"'X factors'!R32","v":31.048603615942849},{"$f":"'X factors'!S32","v":31.526453654138681},{"$f":"'X factors'!T32","v":31.999546165255367},{"$f":"'X factors'!U32","v":32.465228503449254},{"$f":"'X factors'!V32","v":26.909747905417273},{"$f":"'X factors'!W32","v":22.224952987931644},{"$f":"'X factors'!X32","v":18.268335615366148},{"$f":"'X factors'!Y32","v":14.172718151839064},518.1734225440581]
[null,null,null,"Revenue Adjustments",null,null,{"$f":"'X factors'!G33","v":2.129957068113812},{"$f":"'X factors'!H33","v":0.5446661342721465},{"$f":"'X factors'!I33","v":-2.9314025423513264},{"$f":"'X factors'!J33","v":1.0935163891244117},{"$f":"'X factors'!K33","v":4.6306734846389119},{"$f":"'X factors'!L33","v":0},{"$f":"'X factors'!M33","v":0},{"$f":"'X factors'!N33","v":0},{"$f":"'X factors'!O33","v":0},{"$f":"'X factors'!P33","v":0},{"$f":"'X factors'!Q33","v":0},{"$f":"'X factors'!R33","v":0},{"$f":"'X factors'!S33","v":0},{"$f":"'X factors'!T33","v":0},{"$f":"'X factors'!U33","v":0},{"$f":"'X factors'!V33","v":0},{"$f":"'X factors'!W33","v":0},{"$f":"'X factors'!X33","v":0},{"$f":"'X factors'!Y33","v":0},5.4674105337979562]
[null,null,null,"Net Tax Allowance",null,null,{"$f":"'X factors'!G34","v":5.3206833467274182},{"$f":"'X factors'!H34","v":4.9857340221489235},{"$f":"'X factors'!I34","v":4.6362609118691358},{"$f":"'X factors'!J34","v":4.2897058221986653},{"$f":"'X factors'!K34","v":3.9305423156606123},{"$f":"'X factors'!L34","v":3.2958432922960998},{"$f":"'X factors'!M34","v":2.9400884678208707},{"$f":"'X factors'!N34","v":2.5760455944029936},{"$f":"'X factors'!O34","v":2.1718823055763417},{"$f":"'X factors'!P34","v":2.0501196477167283},{"$f":"'X factors'!Q34","v":2.1829459907058886},{"$f":"'X factors'!R34","v":1.9703487117925214},{"$f":"'X factors'!S34","v":1.7463071633038774},{"$f":"'X factors'!T34","v":1.5050900708141459},{"$f":"'X factors'!U34","v":1.2479836264449173},{"$f":"'X factors'!V34","v":0.97447237903242279},{"$f":"'X factors'!W34","v":0.14753735248284688},{"$f":"'X factors'!X34","v":0},{"$f":"'X factors'!Y34","v":0},45.971591020994424]
[null,null,null,"Less: Ancillary Reference Services",null,null,{"$f":"'X factors'!G36","v":0},{"$f":"'X factors'!H36","v":0},{"$f":"'X factors'!I36","v":0},{"$f":"'X factors'!J36","v":0},{"$f":"'X factors'!K36","v":0},{"$f":"'X factors'!L36","v":0},{"$f":"'X factors'!M36","v":0},{"$f":"'X factors'!N36","v":0},{"$f":"'X factors'!O36","v":0},{"$f":"'X factors'!P36","v":0},{"$f":"'X factors'!Q36","v":0},{"$f":"'X factors'!R36","v":0},{"$f":"'X factors'!S36","v":0},{"$f":"'X factors'!T36","v":0},{"$f":"'X factors'!U36","v":0},{"$f":"'X factors'!V36","v":0},{"$f":"'X factors'!W36","v":0},{"$f":"'X factors'!X36","v":0},{"$f":"'X factors'!Y36","v":0},0]
[null,null,null,"Total Revenue (unsmoothed)",null,{"$f":"'PTRM input'!G403","v":74.896015147259746},{"$f":"'X factors'!G37","v":95.775842120550266},{"$f":"'X factors'!H37","v":92.363101002367685},{"$f":"'X factors'!I37","v":86.962758333122338},{"$f":"'X factors'!J37","v":88.738869605189009},{"$f":"'X factors'!K37","v":90.459862090292162},{"$f":"'X factors'!L37","v":81.355817498092719},{"$f":"'X factors'!M37","v":78.75655739132668},{"$f":"'X factors'!N37","v":75.520287850668396},{"$f":"'X factors'!O37","v":72.104033348715276},{"$f":"'X factors'!P37","v":69.5424067759634},{"$f":"'X factors'!Q37","v":68.202697743460405},{"$f":"'X factors'!R37","v":66.574236123321995},{"$f":"'X factors'!S37","v":64.863471463498456},{"$f":"'X factors'!T37","v":63.063009377662596},{"$f":"'X factors'!U37","v":61.17102372584413},{"$f":"'X factors'!V37","v":53.172914322357371},{"$f":"'X factors'!W37","v":41.467247894299575},{"$f":"'X factors'!X37","v":31.087440916666445},{"$f":"'X factors'!Y37","v":20.625869995320201},1301.8074475787193,null,{"$f":"G13/'X factors'!G$8+H13/'X factors'!H$8+I13/'X factors'!I$8+J13/'X factors'!J$8+K13/'X factors'!K$8+L13/'X factors'!L$8+M13/'X factors'!M$8+N13/'X factors'!N$8+O13/'X factors'!O$8+P13/'X factors'!P$8","v":619.68658778648933},"NPV"]
[]
[null,null,"Revenue Smoothing ($m Nominal)"]
[]
[null,null,"Tariff Cap"]
[null,null,null,"Forecast Revenue (smoothed)",null,{"$f":"F13","v":74.896015147259746},{"$f":"'X factors'!G46","v":81.622766385902239},{"$f":"'X factors'!H46","v":87.018811129764558},{"$f":"'X factors'!I46","v":92.001205255385742},{"$f":"'X factors'!J46","v":96.532667369579357},{"$f":"'X factors'!K46","v":100.93709120046221},{"$f":"'X factors'!L46","v":91.661250894213055},{"$f":"'X factors'!M46","v":82.463560640923092},{"$f":"'X factors'!N46","v":74.095521008288216},{"$f":"'X factors'!O46","v":66.60806917485391},{"$f":"'X factors'!P46","v":59.747555288483291},{"$f":"'X factors'!Q46","v":61.717955533616731},{"$f":"'X factors'!R46","v":63.365950587715581},{"$f":"'X factors'!S46","v":64.819903306891192},{"$f":"'X factors'!T46","v":66.218097777018073},{"$f":"'X factors'!U46","v":69.581822197074871},{"$f":"'X factors'!V46","v":58.153705094208057},{"$f":"'X factors'!W46","v":46.86060429760731},{"$f":"'X factors'!X46","v":34.795086370502304},{"$f":"'X factors'!Y46","v":4.9600639325080804},{"$f":"SUM(G18:Y18)","v":1303.1616874449981},null,{"$f":"G18/'X factors'!G$8+H18/'X factors'!H$8+I18/'X factors'!I$8+J18/'X factors'!J$8+K18/'X factors'!K$8+L18/'X factors'!L$8+M18/'X factors'!M$8+N18/'X factors'!N$8+O18/'X factors'!O$8+P18/'X factors'!P$8","v":619.68658996990325},"NPV"]
[null,null,null,"X factors",null,null,{"$f":"P_0_WAPC","v":-0.1117719370212851},{"$f":"IF(COUNT($G19:G19)>='PTRM input'!$R$7,\"\",X_02_WAPC)","v":-0.1117719370212851},{"$f":"IF(COUNT($G19:H19)>='PTRM input'!$R$7,\"\",X_03_WAPC)","v":-0.1117719370212851},{"$f":"IF(COUNT($G19:I19)>='PTRM input'!$R$7,\"\",X_04_WAPC)","v":-0.1117719370212851},{"$f":"IF(COUNT($G19:J19)>='PTRM input'!$R$7,\"\",X_05_WAPC)","v":-0.1117719370212851},{"$f":"IF(COUNT($G19:K19)>='PTRM input'!$R$7,\"\",X_06_WAPC)","v":3.3349926439765636E-2},{"$f":"IF(COUNT($G19:L19)>='PTRM input'!$R$7,\"\",X_07_WAPC)","v":3.3349926439765636E-2},{"$f":"IF(COUNT($G19:M19)>='PTRM input'!$R$7,\"\",X_08_WAPC)","v":3.3349926439765636E-2},{"$f":"IF(COUNT($G19:N19)>='PTRM input'!$R$7,\"\",X_09_WAPC)","v":3.3349926439765636E-2},{"$f":"IF(COUNT($G19:O19)>='PTRM input'!$R$7,\"\",X_10_WAPC)","v":3.3349926439765636E-2},{"$f":"'X factors'!Q49","v":-0.1118870995692454},{"$f":"'X factors'!R49","v":-0.1118870995692454},{"$f":"'X factors'!S49","v":-0.1118870995692454},{"$f":"'X factors'!T49","v":-0.1118870995692454},{"$f":"'X factors'!U49","v":-0.1118870995692454},{"$f":"'X factors'!V49","v":-3.0090671423471087E-2},{"$f":"'X factors'!W49","v":-3.0090671423471087E-2},{"$f":"'X factors'!X49","v":-3.0090671423471087E-2},{"$f":"'X factors'!Y49","v":-3.0090671423471087E-2}]
[]
[null,null,"Revenue Cap"]
[null,null,null,"Forecast Revenue (smoothed)",null,{"$f":"F13","v":74.896015147259746},{"$f":"'X factors'!G62","v":81.622766385902239},{"$f":"'X factors'!H62","v":87.018811129764558},{"$f":"'X factors'!I62","v":92.001205255385727},{"$f":"'X factors'!J62","v":96.532667369579372},{"$f":"'X factors'!K62","v":100.93709120046221},{"$f":"'X factors'!L62","v":91.661250894213069},{"$f":"'X factors'!M62","v":82.463560640923092},{"$f":"'X factors'!N62","v":74.095521008288216},{"$f":"'X factors'!O62","v":66.60806917485391},{"$f":"'X factors'!P62","v":59.747555288483291},{"$f":"'X factors'!Q62","v":61.717955533616731},{"$f":"'X factors'!R62","v":63.365950587715574},{"$f":"'X factors'!S62","v":64.819903306891192},{"$f":"'X factors'!T62","v":66.218097777018073},{"$f":"'X factors'!U62","v":69.581822197074885},{"$f":"'X factors'!V62","v":58.153705094208057},{"$f":"'X factors'!W62","v":46.860604297607303},{"$f":"'X factors'!X62","v":34.795086370502304},{"$f":"'X factors'!Y62","v":4.9600639325080778},{"$f":"SUM(G22:Y22)","v":1303.1616874449981},null,{"$f":"G22/'X factors'!G$8+H22/'X factors'!H$8+I22/'X factors'!I$8+J22/'X factors'!J$8+K22/'X factors'!K$8+L22/'X factors'!L$8+M22/'X factors'!M$8+N22/'X factors'!N$8+O22/'X factors'!O$8+P22/'X factors'!P$8","v":619.68658996990325},"NPV"]
[null,null,null,"X factors",null,null,{"$f":"P_0_RevCap","v":-6.1680587418442512E-2},{"$f":"IF(COUNT($G23:G23)>='PTRM input'!$R$7,\"\",X_02_RevCap)","v":-3.8587553708492539E-2},{"$f":"IF(COUNT($G23:H23)>='PTRM input'!$R$7,\"\",X_03_RevCap)","v":-2.9963061272387126E-2},{"$f":"IF(COUNT($G23:I23)>='PTRM input'!$R$7,\"\",X_04_RevCap)","v":-2.2167499117980327E-2},{"$f":"IF(COUNT($G23:J23)>='PTRM input'!$R$7,\"\",X_05_RevCap)","v":-1.8633035002670884E-2},{"$f":"IF(COUNT($G23:K23)>='PTRM input'!$R$7,\"\",X_06_RevCap)","v":0.11534024093372475},{"$f":"IF(COUNT($G23:L23)>='PTRM input'!$R$7,\"\",X_07_RevCap)","v":0.12356930084977191},{"$f":"IF(COUNT($G23:M23)>='PTRM input'!$R$7,\"\",X_08_RevCap)","v":0.12467133408934439},{"$f":"IF(COUNT($G23:N23)>='PTRM input'!$R$7,\"\",X_09_RevCap)","v":0.12425802445512779},{"$f":"IF(COUNT($G23:O23)>='PTRM input'!$R$7,\"\",X_10_RevCap)","v":0.12615466246907092},{"$f":"'X factors'!Q65","v":-6.3120416428050774E-3},{"$f":"'X factors'!R65","v":-1.9735394178255206E-4},{"$f":"'X factors'!S65","v":3.4623699750021553E-3},{"$f":"'X factors'!T65","v":4.8017582614278131E-3},{"$f":"'X factors'!U65","v":-2.3670941062280404E-2},{"$f":"'X factors'!V65","v":0.18581542531540141},{"$f":"'X factors'!W65","v":0.21499617447021813},{"$f":"'X factors'!X65","v":0.2766452924097822},{"$f":"'X factors'!Y65","v":0.86112929713028752}]
[]
[null,null,"Revenue Yield"]
[null,null,null,"Forecast Revenue (smoothed)",null,{"$f":"F13","v":74.896015147259746},{"$f":"'X factors'!G82","v":74.53686667416666},{"$f":"'X factors'!H82","v":71.591542905665662},{"$f":"'X factors'!I82","v":68.410515853873676},{"$f":"'X factors'!J82","v":64.965371668389082},{"$f":"'X factors'!K82","v":61.612414622141522},{"$f":"'X factors'!L82","v":58.644176480610525},{"$f":"'X factors'!M82","v":55.485898182923158},{"$f":"'X factors'!N82","v":52.467563108389378},{"$f":"'X factors'!O82","v":49.650838690290662},{"$f":"'X factors'!P82","v":46.92569170361805},{"$f":"'X factors'!Q82","v":0},{"$f":"'X factors'!R82","v":0},{"$f":"'X factors'!S82","v":0},{"$f":"'X factors'!T82","v":0},{"$f":"'X factors'!U82","v":0},{"$f":"'X factors'!V82","v":0},{"$f":"'X factors'!W82","v":0},{"$f":"'X factors'!X82","v":0},{"$f":"'X factors'!Y82","v":0},{"$f":"SUM(G26:Y26)","v":604.29087989006837},null,{"$f":"G26/'X factors'!G$8+H26/'X factors'!H$8+I26/'X factors'!I$8+J26/'X factors'!J$8+K26/'X factors'!K$8+L26/'X factors'!L$8+M26/'X factors'!M$8+N26/'X factors'!N$8+O26/'X factors'!O$8+P26/'X factors'!P$8","v":453.98566200443503},"NPV"]
[null,null,null,"X factors",null,null,{"$f":"P_0_RevYld","v":-1.2864013623048898E-2},{"$f":"IF(COUNT($G27:G27)>='PTRM input'!$R$7,\"\",X_02_RevYld)","v":3.7911311398346591E-3},{"$f":"IF(COUNT($G27:H27)>='PTRM input'!$R$7,\"\",X_03_RevYld)","v":3.8976673789386596E-3},{"$f":"IF(COUNT($G27:I27)>='PTRM input'!$R$7,\"\",X_04_RevYld)","v":4.0033673812771477E-3},{"$f":"IF(COUNT($G27:J27)>='PTRM input'!$R$7,\"\",X_05_RevYld)","v":4.1082159536086462E-3},{"$f":"IF(COUNT($G27:K27)>='PTRM input'!$R$7,\"\",X_06_RevYld)","v":0},{"$f":"IF(COUNT($G27:L27)>='PTRM input'!$R$7,\"\",X_07_RevYld)","v":0},{"$f":"IF(COUNT($G27:M27)>='PTRM input'!$R$7,\"\",X_08_RevYld)","v":0},{"$f":"IF(COUNT($G27:N27)>='PTRM input'!$R$7,\"\",X_09_RevYld)","v":0},{"$f":"IF(COUNT($G27:O27)>='PTRM input'!$R$7,\"\",X_10_RevYld)","v":0},{"$f":"IF(COUNT($G27:P27)>='PTRM input'!$R$7,\"\",X_10_RevYld)","v":0},{"$f":"IF(COUNT($G27:Q27)>='PTRM input'!$R$7,\"\",X_10_RevYld)","v":0},{"$f":"IF(COUNT($G27:R27)>='PTRM input'!$R$7,\"\",X_10_RevYld)","v":0},{"$f":"IF(COUNT($G27:S27)>='PTRM input'!$R$7,\"\",X_10_RevYld)","v":0},{"$f":"IF(COUNT($G27:T27)>='PTRM input'!$R$7,\"\",X_10_RevYld)","v":0},{"$f":"IF(COUNT($G27:U27)>='PTRM input'!$R$7,\"\",X_10_RevYld)","v":0},{"$f":"IF(COUNT($G27:V27)>='PTRM input'!$R$7,\"\",X_10_RevYld)","v":0},{"$f":"IF(COUNT($G27:W27)>='PTRM input'!$R$7,\"\",X_10_RevYld)","v":0},{"$f":"IF(COUNT($G27:X27)>='PTRM input'!$R$7,\"\",X_10_RevYld)","v":0}]
[]
[null,null,{"$f":"\"Building Block Components ($m Real \"&'PTRM input'!$F$525&\")\"","v":"Building Block Components ($m Real 2025-26)"}]
[]
[null,null,null,"Return on Capital",null,null,{"$f":"G7/'X factors'!G$11","v":24.411909098507635},{"$f":"H7/'X factors'!H$11","v":22.320290496208994},{"$f":"I7/'X factors'!I$11","v":20.352441692355082},{"$f":"J7/'X factors'!J$11","v":18.401746617665683},{"$f":"K7/'X factors'!K$11","v":16.86857202511063},{"$f":"L7/'X factors'!L$11","v":13.381188466176242},{"$f":"M7/'X factors'!M$11","v":11.861504086309891},{"$f":"N7/'X factors'!N$11","v":10.090450878957192},{"$f":"O7/'X factors'!O$11","v":8.5408022478213468},{"$f":"P7/'X factors'!P$11","v":7.2485439782954844},{"$f":"Q7/'X factors'!Q$11","v":6.0892105706870012},{"$f":"R7/'X factors'!R$11","v":5.111901748532393},{"$f":"S7/'X factors'!S$11","v":4.2170483684569948},{"$f":"T7/'X factors'!T$11","v":3.4046867490620145},{"$f":"U7/'X factors'!U$11","v":2.6748495148007985},{"$f":"V7/'X factors'!V$11","v":2.0275643526281102},{"$f":"W7/'X factors'!W$11","v":1.2109155218787699},{"$f":"X7/'X factors'!X$11","v":0.60277663355054656},{"$f":"Y7/'X factors'!Y$11","v":0.20003695243682118},{"$f":"SUM(G31:Y31)","v":179.01643999944167}]
[null,null,null,"Return of Capital (regulatory depreciation)",null,null,{"$f":"G8/'X factors'!G$11","v":36.438660484362352},{"$f":"H8/'X factors'!H$11","v":35.23283264084877},{"$f":"I8/'X factors'!I$11","v":33.786959331447875},{"$f":"J8/'X factors'!J$11","v":32.232439067396491},{"$f":"K8/'X factors'!K$11","v":30.753124375310772},{"$f":"L8/'X factors'!L$11","v":29.297541066958932},{"$f":"M8/'X factors'!M$11","v":27.450772394251636},{"$f":"N8/'X factors'!N$11","v":25.485163802207421},{"$f":"O8/'X factors'!O$11","v":23.346933491208802},{"$f":"P8/'X factors'!P$11","v":21.55888552578924},{"$f":"Q8/'X factors'!Q$11","v":20.499835826091175},{"$f":"R8/'X factors'!R$11","v":19.404473149161497},{"$f":"S8/'X factors'!S$11","v":18.268113139179381},{"$f":"T8/'X factors'!T$11","v":17.090808698607706},{"$f":"U8/'X factors'!U$11","v":15.872638228446208},{"$f":"V8/'X factors'!V$11","v":14.613720407802258},{"$f":"W8/'X factors'!W$11","v":11.030055696038016},{"$f":"X8/'X factors'!X$11","v":7.4029493545671627},{"$f":"Y8/'X factors'!Y$11","v":3.7260161441688502},423.4919228238445]
[null,null,null,"Operating Expenditure",null,null,{"$f":"G9/'X factors'!G$11","v":25.194485318820433},{"$f":"H9/'X factors'!H$11","v":24.854211149485099},{"$f":"I9/'X factors'!I$11","v":24.684598196765926},{"$f":"J9/'X factors'!J$11","v":24.441644170803887},{"$f":"K9/'X factors'!K$11","v":24.237625388069908},{"$f":"L9/'X factors'!L$11","v":24.044348424541269},{"$f":"M9/'X factors'!M$11","v":23.820152763071274},{"$f":"N9/'X factors'!N$11","v":23.597065706515398},{"$f":"O9/'X factors'!O$11","v":23.377037212274328},{"$f":"P9/'X factors'!P$11","v":23.152305414191432},{"$f":"Q9/'X factors'!Q$11","v":22.92494609088963},{"$f":"R9/'X factors'!R$11","v":22.684928279416493},{"$f":"S9/'X factors'!S$11","v":22.439425631117444},{"$f":"T9/'X factors'!T$11","v":22.18818165721758},{"$f":"U9/'X factors'!U$11","v":21.929949721057},{"$f":"V9/'X factors'!V$11","v":17.708023081546774},{"$f":"W9/'X factors'!W$11","v":14.247628391043474},{"$f":"X9/'X factors'!X$11","v":11.40885309529037},{"$f":"Y9/'X factors'!Y$11","v":8.6225840235816857},405.55799371569947]
[null,null,null,"Revenue Adjustments",null,null,{"$f":"G10/'X factors'!G$11","v":2.074971461426625},{"$f":"H10/'X factors'!H$11","v":0.51690761388563944},{"$f":"I10/'X factors'!I$11","v":-2.7101872297125911},{"$f":"J10/'X factors'!J$11","v":0.9848960801250618},{"$f":"K10/'X factors'!K$11","v":4.0630348742499578},{"$f":"L10/'X factors'!L$11","v":0},{"$f":"M10/'X factors'!M$11","v":0},{"$f":"N10/'X factors'!N$11","v":0},{"$f":"O10/'X factors'!O$11","v":0},{"$f":"P10/'X factors'!P$11","v":0},{"$f":"Q10/'X factors'!Q$11","v":0},{"$f":"R10/'X factors'!R$11","v":0},{"$f":"S10/'X factors'!S$11","v":0},{"$f":"T10/'X factors'!T$11","v":0},{"$f":"U10/'X factors'!U$11","v":0},{"$f":"V10/'X factors'!V$11","v":0},{"$f":"W10/'X factors'!W$11","v":0},{"$f":"X10/'X factors'!X$11","v":0},{"$f":"Y10/'X factors'!Y$11","v":0},4.9296227999746929]
[null,null,null,"Net Tax Allowance",null,null,{"$f":"G11/'X factors'!G$11","v":5.183327995208856},{"$f":"H11/'X factors'!H$11","v":4.7316396498588853},{"$f":"I11/'X factors'!I$11","v":4.2863901956244748},{"$f":"J11/'X factors'!J$11","v":3.8636041409091701},{"$f":"K11/'X factors'!K$11","v":3.4487273948855299},{"$f":"L11/'X factors'!L$11","v":2.8171775761594797},{"$f":"M11/'X factors'!M$11","v":2.4482138221445799},{"$f":"N11/'X factors'!N$11","v":2.0896991716794031},{"$f":"O11/'X factors'!O$11","v":1.7163576510121985},{"$f":"P11/'X factors'!P$11","v":1.5783088405894148},{"$f":"Q11/'X factors'!Q$11","v":1.6371823358194659},{"$f":"R11/'X factors'!R$11","v":1.4395887095387079},{"$f":"S11/'X factors'!S$11","v":1.2429602818616043},{"$f":"T11/'X factors'!T$11","v":1.0436151728288812},{"$f":"U11/'X factors'!U$11","v":0.84300094107551704},{"$f":"V11/'X factors'!V$11","v":0.64125384752348769},{"$f":"W11/'X factors'!W$11","v":9.4580959209022139E-2},{"$f":"X11/'X factors'!X$11","v":0},{"$f":"Y11/'X factors'!Y$11","v":0},39.105628685928686]
[null,null,null,"Less: Ancillary Reference Services",null,null,{"$f":"G12/'X factors'!G$11","v":0},{"$f":"H12/'X factors'!H$11","v":0},{"$f":"I12/'X factors'!I$11","v":0},{"$f":"J12/'X factors'!J$11","v":0},{"$f":"K12/'X factors'!K$11","v":0},{"$f":"L12/'X factors'!L$11","v":0},{"$f":"M12/'X factors'!M$11","v":0},{"$f":"N12/'X factors'!N$11","v":0},{"$f":"O12/'X factors'!O$11","v":0},{"$f":"P12/'X factors'!P$11","v":0},{"$f":"Q12/'X factors'!Q$11","v":0},{"$f":"R12/'X factors'!R$11","v":0},{"$f":"S12/'X factors'!S$11","v":0},{"$f":"T12/'X factors'!T$11","v":0},{"$f":"U12/'X factors'!U$11","v":0},{"$f":"V12/'X factors'!V$11","v":0},{"$f":"W12/'X factors'!W$11","v":0},{"$f":"X12/'X factors'!X$11","v":0},{"$f":"Y12/'X factors'!Y$11","v":0},0]
[null,null,null,"Total Revenue (unsmoothed)",null,{"$f":"F13/'X factors'!F$11","v":74.896015147259746},{"$f":"G13/'X factors'!G$11","v":93.303354358325905},{"$f":"H13/'X factors'!H$11","v":87.655881550287376},{"$f":"I13/'X factors'!I$11","v":80.400202186480769},{"$f":"J13/'X factors'!J$11","v":79.924330076900304},{"$f":"K13/'X factors'!K$11","v":79.371084057626817},{"$f":"L13/'X factors'!L$11","v":69.540255533835918},{"$f":"M13/'X factors'!M$11","v":65.58064306577738},{"$f":"N13/'X factors'!N$11","v":61.26237955935941},{"$f":"O13/'X factors'!O$11","v":56.981130602316675},{"$f":"P13/'X factors'!P$11","v":53.53804375886557},{"$f":"Q13/'X factors'!Q$11","v":51.151174823487267},{"$f":"R13/'X factors'!R$11","v":48.640891886649086},{"$f":"S13/'X factors'!S$11","v":46.167547420615428},{"$f":"T13/'X factors'!T$11","v":43.727292277716181},{"$f":"U13/'X factors'!U$11","v":41.320438405379527},{"$f":"V13/'X factors'!V$11","v":34.99056168950063},{"$f":"W13/'X factors'!W$11","v":26.583180568169283},{"$f":"X13/'X factors'!X$11","v":19.414579083408078},{"$f":"Y13/'X factors'!Y$11","v":12.548637120187356},1052.1016080248887,null,null,null,null,null,null,null,{"$f":"911+294","v":1205}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z37+SUM('Key inputs & assumptions'!D55:V56)","v":1204.0666953553841}]
[null,null,{"$f":"\"Revenue Smoothing ($m Real \"&'PTRM input'!$F$525&\")\"","v":"Revenue Smoothing ($m Real 2025-26)"}]
[]
[null,null,"Tariff Cap"]
[null,null,null,"Forecast Revenue (smoothed)",null,{"$f":"F37","v":74.896015147259746},{"$f":"G18/'X factors'!G$11","v":79.515645356843294},{"$f":"H18/'X factors'!H$11","v":82.583959592715914},{"$f":"I18/'X factors'!I$11","v":85.058427834108812},{"$f":"J18/'X factors'!J$11","v":86.943960458098189},{"$f":"K18/'X factors'!K$11","v":88.563990316584778},{"$f":"L18/'X factors'!L$11","v":78.348998335417804},{"$f":"M18/'X factors'!M$11","v":68.667467388830289},{"$f":"N18/'X factors'!N$11","v":60.106602620928264},{"$f":"O18/'X factors'!O$11","v":52.637874922542309},{"$f":"P18/'X factors'!P$11","v":45.997361578599815},{"$f":"Q18/'X factors'!Q$11","v":46.287698840343097},{"$f":"R18/'X factors'!R$11","v":46.296833900165282},{"$f":"S18/'X factors'!S$11","v":46.136537132531686},{"$f":"T18/'X factors'!T$11","v":45.915000634201881},{"$f":"U18/'X factors'!U$11","v":47.001851908088639},{"$f":"V18/'X factors'!V$11","v":38.268182805175641},{"$f":"W18/'X factors'!W$11","v":30.040669898135903},{"$f":"X18/'X factors'!X$11","v":21.730059989980351},{"$f":"Y18/'X factors'!Y$11","v":3.0176687042095898},{"$f":"SUM(G42:Y42)","v":1053.1187922175016}]
[null,null,null,"X factors",null,null,{"$f":"P_0_WAPC","v":-0.1117719370212851},{"$f":"IF(COUNT($G43:G43)>='PTRM input'!$R$7,\"\",X_02_WAPC)","v":-0.1117719370212851},{"$f":"IF(COUNT($G43:H43)>='PTRM input'!$R$7,\"\",X_03_WAPC)","v":-0.1117719370212851},{"$f":"IF(COUNT($G43:I43)>='PTRM input'!$R$7,\"\",X_04_WAPC)","v":-0.1117719370212851},{"$f":"IF(COUNT($G43:J43)>='PTRM input'!$R$7,\"\",X_05_WAPC)","v":-0.1117719370212851},{"$f":"IF(COUNT($G43:K43)>='PTRM input'!$R$7,\"\",X_06_WAPC)","v":3.3349926439765636E-2},{"$f":"IF(COUNT($G43:L43)>='PTRM input'!$R$7,\"\",X_07_WAPC)","v":3.3349926439765636E-2},{"$f":"IF(COUNT($G43:M43)>='PTRM input'!$R$7,\"\",X_08_WAPC)","v":3.3349926439765636E-2},{"$f":"IF(COUNT($G43:N43)>='PTRM input'!$R$7,\"\",X_09_WAPC)","v":3.3349926439765636E-2},{"$f":"IF(COUNT($G43:O43)>='PTRM input'!$R$7,\"\",X_10_WAPC)","v":3.3349926439765636E-2},{"$f":"IF(COUNT($G43:P43)>='PTRM input'!$R$7,\"\",'X factors'!Q49)","v":-0.1118870995692454},{"$f":"IF(COUNT($G43:Q43)>='PTRM input'!$R$7,\"\",'X factors'!R49)","v":-0.1118870995692454},{"$f":"IF(COUNT($G43:R43)>='PTRM input'!$R$7,\"\",'X factors'!S49)","v":-0.1118870995692454},{"$f":"IF(COUNT($G43:S43)>='PTRM input'!$R$7,\"\",'X factors'!T49)","v":-0.1118870995692454},{"$f":"IF(COUNT($G43:T43)>='PTRM input'!$R$7,\"\",'X factors'!U49)","v":-0.1118870995692454},{"$f":"IF(COUNT($G43:U43)>='PTRM input'!$R$7,\"\",'X factors'!V49)","v":-3.0090671423471087E-2},{"$f":"IF(COUNT($G43:V43)>='PTRM input'!$R$7,\"\",'X factors'!W49)","v":-3.0090671423471087E-2},{"$f":"IF(COUNT($G43:W43)>='PTRM input'!$R$7,\"\",'X factors'!X49)","v":-3.0090671423471087E-2},{"$f":"IF(COUNT($G43:X43)>='PTRM input'!$R$7,\"\",'X factors'!Y49)","v":-3.0090671423471087E-2}]
[]
[null,null,"Revenue Cap"]
[null,null,null,"Forecast Revenue (smoothed)",null,{"$f":"F37","v":74.896015147259746},{"$f":"G22/'X factors'!G$11","v":79.515645356843294},{"$f":"H22/'X factors'!H$11","v":82.583959592715914},{"$f":"I22/'X factors'!I$11","v":85.058427834108798},{"$f":"J22/'X factors'!J$11","v":86.943960458098204},{"$f":"K22/'X factors'!K$11","v":88.563990316584778},{"$f":"L22/'X factors'!L$11","v":78.348998335417818},{"$f":"M22/'X factors'!M$11","v":68.667467388830289},{"$f":"N22/'X factors'!N$11","v":60.106602620928264},{"$f":"O22/'X factors'!O$11","v":52.637874922542309},{"$f":"P22/'X factors'!P$11","v":45.997361578599815},{"$f":"Q22/'X factors'!Q$11","v":46.287698840343097},{"$f":"R22/'X factors'!R$11","v":46.296833900165275},{"$f":"S22/'X factors'!S$11","v":46.136537132531686},{"$f":"T22/'X factors'!T$11","v":45.915000634201881},{"$f":"U22/'X factors'!U$11","v":47.001851908088646},{"$f":"V22/'X factors'!V$11","v":38.268182805175641},{"$f":"W22/'X factors'!W$11","v":30.040669898135896},{"$f":"X22/'X factors'!X$11","v":21.730059989980351},{"$f":"Y22/'X factors'!Y$11","v":3.0176687042095884},{"$f":"SUM(G46:Y46)","v":1053.1187922175016}]
[null,null,null,"X factors",null,null,{"$f":"P_0_RevCap","v":-6.1680587418442512E-2},{"$f":"IF(COUNT($G47:G47)>='PTRM input'!$R$7,\"\",X_02_RevCap)","v":-3.8587553708492539E-2},{"$f":"IF(COUNT($G47:H47)>='PTRM input'!$R$7,\"\",X_03_RevCap)","v":-2.9963061272387126E-2},{"$f":"IF(COUNT($G47:I47)>='PTRM input'!$R$7,\"\",X_04_RevCap)","v":-2.2167499117980327E-2},{"$f":"IF(COUNT($G47:J47)>='PTRM input'!$R$7,\"\",X_05_RevCap)","v":-1.8633035002670884E-2},{"$f":"IF(COUNT($G47:K47)>='PTRM input'!$R$7,\"\",X_06_RevCap)","v":0.11534024093372475},{"$f":"IF(COUNT($G47:L47)>='PTRM input'!$R$7,\"\",X_07_RevCap)","v":0.12356930084977191},{"$f":"IF(COUNT($G47:M47)>='PTRM input'!$R$7,\"\",X_08_RevCap)","v":0.12467133408934439},{"$f":"IF(COUNT($G47:N47)>='PTRM input'!$R$7,\"\",X_09_RevCap)","v":0.12425802445512779},{"$f":"IF(COUNT($G47:O47)>='PTRM input'!$R$7,\"\",X_10_RevCap)","v":0.12615466246907092},{"$f":"IF(COUNT($G47:P47)>='PTRM input'!$R$7,\"\",'X factors'!Q65)","v":-6.3120416428050774E-3},{"$f":"IF(COUNT($G47:Q47)>='PTRM input'!$R$7,\"\",'X factors'!R65)","v":-1.9735394178255206E-4},{"$f":"IF(COUNT($G47:R47)>='PTRM input'!$R$7,\"\",'X factors'!S65)","v":3.4623699750021553E-3},{"$f":"IF(COUNT($G47:S47)>='PTRM input'!$R$7,\"\",'X factors'!T65)","v":4.8017582614278131E-3},{"$f":"IF(COUNT($G47:T47)>='PTRM input'!$R$7,\"\",'X factors'!U65)","v":-2.3670941062280404E-2},{"$f":"IF(COUNT($G47:U47)>='PTRM input'!$R$7,\"\",'X factors'!V65)","v":0.18581542531540141},{"$f":"IF(COUNT($G47:V47)>='PTRM input'!$R$7,\"\",'X factors'!W65)","v":0.21499617447021813},{"$f":"IF(COUNT($G47:W47)>='PTRM input'!$R$7,\"\",'X factors'!X65)","v":0.2766452924097822},{"$f":"IF(COUNT($G47:X47)>='PTRM input'!$R$7,\"\",'X factors'!Y65)","v":0.86112929713028752}]
[]
[null,null,"Revenue Yield"]
[null,null,null,"Forecast Revenue (smoothed)",null,{"$f":"F37","v":74.896015147259746},{"$f":"G26/'X factors'!G$11","v":72.612670691066214},{"$f":"H26/'X factors'!H$11","v":67.942931071364512},{"$f":"I26/'X factors'!I$11","v":63.247985824731714},{"$f":"J26/'X factors'!J$11","v":58.512282519420509},{"$f":"K26/'X factors'!K$11","v":54.059823074748572},{"$f":"L26/'X factors'!L$11","v":50.127097771817397},{"$f":"M26/'X factors'!M$11","v":46.203148086296167},{"$f":"N26/'X factors'!N$11","v":42.561910940496304},{"$f":"O26/'X factors'!O$11","v":39.237207580932349},{"$f":"P26/'X factors'!P$11","v":36.126298359746897},{"$f":"Q26/'X factors'!Q$11","v":0},{"$f":"R26/'X factors'!R$11","v":0},{"$f":"S26/'X factors'!S$11","v":0},{"$f":"T26/'X factors'!T$11","v":0},{"$f":"U26/'X factors'!U$11","v":0},{"$f":"V26/'X factors'!V$11","v":0},{"$f":"W26/'X factors'!W$11","v":0},{"$f":"X26/'X factors'!X$11","v":0},{"$f":"Y26/'X factors'!Y$11","v":0},{"$f":"SUM(G50:Y50)","v":530.63135592062065}]
[null,null,null,"X factors",null,null,{"$f":"P_0_RevYld","v":-1.2864013623048898E-2},{"$f":"IF(COUNT($G51:G51)>='PTRM input'!$R$7,\"\",X_02_RevYld)","v":3.7911311398346591E-3},{"$f":"IF(COUNT($G51:H51)>='PTRM input'!$R$7,\"\",X_03_RevYld)","v":3.8976673789386596E-3},{"$f":"IF(COUNT($G51:I51)>='PTRM input'!$R$7,\"\",X_04_RevYld)","v":4.0033673812771477E-3},{"$f":"IF(COUNT($G51:J51)>='PTRM input'!$R$7,\"\",X_05_RevYld)","v":4.1082159536086462E-3},{"$f":"IF(COUNT($G51:K51)>='PTRM input'!$R$7,\"\",X_06_RevYld)","v":0},{"$f":"IF(COUNT($G51:L51)>='PTRM input'!$R$7,\"\",X_07_RevYld)","v":0},{"$f":"IF(COUNT($G51:M51)>='PTRM input'!$R$7,\"\",X_08_RevYld)","v":0},{"$f":"IF(COUNT($G51:N51)>='PTRM input'!$R$7,\"\",X_09_RevYld)","v":0},{"$f":"IF(COUNT($G51:O51)>='PTRM input'!$R$7,\"\",X_10_RevYld)","v":0},{"$f":"IF(COUNT($G51:P51)>='PTRM input'!$R$7,\"\",X_10_RevYld)","v":0},{"$f":"IF(COUNT($G51:Q51)>='PTRM input'!$R$7,\"\",X_10_RevYld)","v":0},{"$f":"IF(COUNT($G51:R51)>='PTRM input'!$R$7,\"\",X_10_RevYld)","v":0},{"$f":"IF(COUNT($G51:S51)>='PTRM input'!$R$7,\"\",X_10_RevYld)","v":0},{"$f":"IF(COUNT($G51:T51)>='PTRM input'!$R$7,\"\",X_10_RevYld)","v":0},{"$f":"IF(COUNT($G51:U51)>='PTRM input'!$R$7,\"\",X_10_RevYld)","v":0},{"$f":"IF(COUNT($G51:V51)>='PTRM input'!$R$7,\"\",X_10_RevYld)","v":0},{"$f":"IF(COUNT($G51:W51)>='PTRM input'!$R$7,\"\",X_10_RevYld)","v":0},{"$f":"IF(COUNT($G51:X51)>='PTRM input'!$R$7,\"\",X_10_RevYld)","v":0}]
[]
[null,null,"Price Path Analysis ($ Nominal)"]
[]
[null,null,null,"Forecast Energy","TJ",{"$f":"'X factors'!F$78/1000","v":6552.7332737589859},{"$f":"'X factors'!G$78/1000","v":6272.2743775986655},{"$f":"'X factors'!H$78/1000","v":5891.2372442042824},{"$f":"'X factors'!I$78/1000","v":5505.6040721366735},{"$f":"'X factors'!J$78/1000","v":5113.8436597377213},{"$f":"'X factors'!K$78/1000","v":4744.1987769042344},{"$f":"'X factors'!L$78/1000","v":4399.0694458986836},{"$f":"'X factors'!M$78/1000","v":4054.710248256783},{"$f":"'X factors'!N$78/1000","v":3735.1614256563807},{"$f":"'X factors'!O$78/1000","v":3443.3910735743302},{"$f":"'X factors'!P$78/1000","v":3170.3829340212064},{"$f":"'X factors'!Q$78/1000","v":2922.5320818227547},{"$f":"'X factors'!R$78/1000","v":2675.8075944793295},{"$f":"'X factors'!S$78/1000","v":2438.6740606984108},{"$f":"'X factors'!T$78/1000","v":2218.1259677004978},{"$f":"'X factors'!U$78/1000","v":2089.4563541906887},{"$f":"'X factors'!V$78/1000","v":1650.3250733894524},{"$f":"'X factors'!W$78/1000","v":1255.6775461472726},{"$f":"'X factors'!X$78/1000","v":873.04202391500701},{"$f":"'X factors'!Y$78/1000","v":162.29006004926237}]
[]
[null,null,"Tariff Cap"]
[null,null,null,"Forecast Revenue","$m Nominal",{"$f":"'X factors'!F46","v":74.896015147259746},{"$f":"G18","v":81.622766385902239},87.018811129764558,92.001205255385742,96.532667369579357,100.93709120046221,91.661250894213055,82.463560640923092,74.095521008288216,66.60806917485391,59.747555288483291,{"$f":"Q18","v":61.717955533616731},63.365950587715581,64.819903306891192,66.218097777018073,69.581822197074871,58.153705094208057,46.86060429760731,34.795086370502304,4.9600639325080804,null,null,{"$f":"IF('PTRM input'!$G$531='PTRM input'!$G$529, OFFSET(F58,0,'PTRM input'!$R$7,1,1)/F58-1, OFFSET(G58,0,'PTRM input'!$R$7-1,1,1)/G58-1)","v":-1},"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Revenues","%",null,{"$f":"IFERROR(G58/F58-1, \"n/a\")","v":8.9814541206450382E-2},{"$f":"IF(COUNTA($G59:G59)>='PTRM input'!$R$7,\"\",(H58/G58-1))","v":6.6109554757682432E-2},{"$f":"IF(COUNTA($G59:H59)>='PTRM input'!$R$7,\"\",(I58/H58-1))","v":5.7256517998060419E-2},{"$f":"IF(COUNTA($G59:I59)>='PTRM input'!$R$7,\"\",(J58/I58-1))","v":4.9254377718365161E-2},{"$f":"IF(COUNTA($G59:J59)>='PTRM input'!$R$7,\"\",(K58/J58-1))","v":4.5626252240812182E-2},{"$f":"IF(COUNTA($G59:K59)>='PTRM input'!$R$7,\"\",(L58/K58-1))","v":-9.1897242093367137E-2},{"$f":"IF(COUNTA($G59:L59)>='PTRM input'!$R$7,\"\",(M58/L58-1))","v":-0.10034436758783805},{"$f":"IF(COUNTA($G59:M59)>='PTRM input'!$R$7,\"\",(N58/M58-1))","v":-0.10147560410436829},{"$f":"IF(COUNTA($G59:N59)>='PTRM input'!$R$7,\"\",(O58/N58-1))","v":-0.10105134199132992},{"$f":"IF(COUNTA($G59:O59)>='PTRM input'!$R$7,\"\",(P58/O58-1))","v":-0.1029982398733249},{"$f":"IF(COUNTA($G59:P59)>='PTRM input'!$R$7,\"\",(Q58/P58-1))","v":3.2978759308554428E-2},{"$f":"IF(COUNTA($G59:Q59)>='PTRM input'!$R$7,\"\",(R58/Q58-1))","v":2.6702035734174956E-2},{"$f":"IF(COUNTA($G59:R59)>='PTRM input'!$R$7,\"\",(S58/R58-1))","v":2.2945331139046843E-2},{"$f":"IF(COUNTA($G59:S59)>='PTRM input'!$R$7,\"\",(T58/S58-1))","v":2.1570449796987523E-2},{"$f":"IF(COUNTA($G59:T59)>='PTRM input'!$R$7,\"\",(U58/T58-1))","v":5.0797660050334814E-2},{"$f":"IF(COUNTA($G59:U59)>='PTRM input'!$R$7,\"\",(V58/U58-1))","v":-0.16423998024224262},{"$f":"IF(COUNTA($G59:V59)>='PTRM input'!$R$7,\"\",(W58/V58-1))","v":-0.19419400325922664},{"$f":"IF(COUNTA($G59:W59)>='PTRM input'!$R$7,\"\",(X58/W58-1))","v":-0.25747678904177229},{"$f":"IF(COUNTA($G59:X59)>='PTRM input'!$R$7,\"\",(Y58/X58-1))","v":-0.85744929960245775},null,null,{"$f":"POWER(1+AB58,1/'PTRM input'!$R$7-IF('PTRM input'!$G$531='PTRM input'!$G$529, 0, 1))-1","v":-1},"Average yearly change"]
[]
[null,null,null,"Price Path","$/GJ",{"$f":"IF(F55>0,(F58*1000)/(F55),0)","v":11.429736572246521},{"$f":"IF('PTRM input'!$G$531='PTRM input'!$G$529, F61*(1+'X factors'!G$10)*(1-P_0_WAPC), (G58*1000)/(G55))","v":13.043995805025826},{"$f":"IF(COUNT($G61:G61)>='PTRM input'!$R$7,0,(G61*(1+'X factors'!H$10)*(1-X_02_WAPC)))","v":14.886242170679278},{"$f":"IF(COUNT($G61:H61)>='PTRM input'!$R$7,0,(H61*(1+'X factors'!I$10)*(1-X_03_WAPC)))","v":16.988675040720882},{"$f":"IF(COUNT($G61:I61)>='PTRM input'!$R$7,0,(I61*(1+'X factors'!J$10)*(1-X_04_WAPC)))","v":19.388041409650313},{"$f":"IF(COUNT($G61:J61)>='PTRM input'!$R$7,0,(J61*(1+'X factors'!K$10)*(1-X_05_WAPC)))","v":22.126278170682159},{"$f":"IF(COUNT($G61:K61)>='PTRM input'!$R$7,0,(K61*(1+'X factors'!L$10)*(1-X_06_WAPC)))","v":21.955148464093664},{"$f":"IF(COUNT($G61:L61)>='PTRM input'!$R$7,0,(L61*(1+'X factors'!M$10)*(1-X_07_WAPC)))","v":21.785342313877877},{"$f":"IF(COUNT($G61:M61)>='PTRM input'!$R$7,0,(M61*(1+'X factors'!N$10)*(1-X_08_WAPC)))","v":21.616849483346456},{"$f":"IF(COUNT($G61:N61)>='PTRM input'!$R$7,0,(N61*(1+'X factors'!O$10)*(1-X_09_WAPC)))","v":21.44965981498396},{"$f":"IF(COUNT($G61:O61)>='PTRM input'!$R$7,0,(O61*(1+'X factors'!P$10)*(1-X_10_WAPC)))","v":21.283763229835493},{"$f":"IF(COUNT($G61:P61)>='PTRM input'!$R$7,0,(P61*(1+'X factors'!Q$10)*(1-X_10_WAPC)))","v":21.119149726899114},{"$f":"IF(COUNT($G61:Q61)>='PTRM input'!$R$7,0,(Q61*(1+'X factors'!R$10)*(1-X_10_WAPC)))","v":20.955809382522919},{"$f":"IF(COUNT($G61:R61)>='PTRM input'!$R$7,0,(R61*(1+'X factors'!S$10)*(1-X_10_WAPC)))","v":20.793732349806803},{"$f":"IF(COUNT($G61:S61)>='PTRM input'!$R$7,0,(S61*(1+'X factors'!T$10)*(1-X_10_WAPC)))","v":20.63290885800884},{"$f":"IF(COUNT($G61:T61)>='PTRM input'!$R$7,0,(T61*(1+'X factors'!U$10)*(1-X_10_WAPC)))","v":20.473329211956269},{"$f":"IF(COUNT($G61:U61)>='PTRM input'!$R$7,0,(U61*(1+'X factors'!V$10)*(1-X_10_WAPC)))","v":20.31498379146101},{"$f":"IF(COUNT($G61:V61)>='PTRM input'!$R$7,0,(V61*(1+'X factors'!W$10)*(1-X_10_WAPC)))","v":20.157863050739728},{"$f":"IF(COUNT($G61:W61)>='PTRM input'!$R$7,0,(W61*(1+'X factors'!X$10)*(1-X_10_WAPC)))","v":20.00195751783836},{"$f":"IF(COUNT($G61:X61)>='PTRM input'!$R$7,0,(X61*(1+'X factors'!Y$10)*(1-X_10_WAPC)))","v":19.847257794061107},null,null,{"$f":"IF('PTRM input'!$G$531='PTRM input'!$G$529, OFFSET(F61,0,'PTRM input'!$R$7,1,1)/F61-1, OFFSET(G61,0,'PTRM input'!$R$7-1,1,1)/G61-1)","v":-1},"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Prices","%",null,{"$f":"IFERROR(G61/F61-1, \"n/a\")","v":0.14123328412476455},{"$f":"IF(COUNTA($G62:G62)>='PTRM input'!$R$7,\"\",(H61/G61-1))","v":0.14123328412476477},{"$f":"IF(COUNTA($G62:H62)>='PTRM input'!$R$7,\"\",(I61/H61-1))","v":0.14123328412476499},{"$f":"IF(COUNTA($G62:I62)>='PTRM input'!$R$7,\"\",(J61/I61-1))","v":0.14123328412476477},{"$f":"IF(COUNTA($G62:J62)>='PTRM input'!$R$7,\"\",(K61/J61-1))","v":0.14123328412476477},{"$f":"IF(COUNTA($G62:K62)>='PTRM input'!$R$7,\"\",(L61/K61-1))","v":-7.7342291942820163E-3},{"$f":"IF(COUNTA($G62:L62)>='PTRM input'!$R$7,\"\",(M61/L61-1))","v":-7.7342291942819053E-3},{"$f":"IF(COUNTA($G62:M62)>='PTRM input'!$R$7,\"\",(N61/M61-1))","v":-7.7342291942819053E-3},{"$f":"IF(COUNTA($G62:N62)>='PTRM input'!$R$7,\"\",(O61/N61-1))","v":-7.7342291942819053E-3},{"$f":"IF(COUNTA($G62:O62)>='PTRM input'!$R$7,\"\",(P61/O61-1))","v":-7.7342291942820163E-3},{"$f":"IF(COUNTA($G62:P62)>='PTRM input'!$R$7,\"\",(Q61/P61-1))","v":-7.7342291942820163E-3},{"$f":"IF(COUNTA($G62:Q62)>='PTRM input'!$R$7,\"\",(R61/Q61-1))","v":-7.7342291942819053E-3},{"$f":"IF(COUNTA($G62:R62)>='PTRM input'!$R$7,\"\",(S61/R61-1))","v":-7.7342291942819053E-3},{"$f":"IF(COUNTA($G62:S62)>='PTRM input'!$R$7,\"\",(T61/S61-1))","v":-7.7342291942820163E-3},{"$f":"IF(COUNTA($G62:T62)>='PTRM input'!$R$7,\"\",(U61/T61-1))","v":-7.7342291942819053E-3},{"$f":"IF(COUNTA($G62:U62)>='PTRM input'!$R$7,\"\",(V61/U61-1))","v":-7.7342291942820163E-3},{"$f":"IF(COUNTA($G62:V62)>='PTRM input'!$R$7,\"\",(W61/V61-1))","v":-7.7342291942819053E-3},{"$f":"IF(COUNTA($G62:W62)>='PTRM input'!$R$7,\"\",(X61/W61-1))","v":-7.7342291942819053E-3},{"$f":"IF(COUNTA($G62:X62)>='PTRM input'!$R$7,\"\",(Y61/X61-1))","v":-7.7342291942819053E-3},null,null,{"$f":"POWER(1+AB61,1/'PTRM input'!$R$7-IF('PTRM input'!$G$531='PTRM input'!$G$529, 0, 1))-1","v":-1},"Average yearly change"]
[null,null,null,"Price Path Index",null,1,{"$f":"F63*(1+'X factors'!G$10)*(1-G43)","v":1.1412332841247648},{"$f":"IF(COUNT($G63:G63)>='PTRM input'!$R$7, 0, G63*(1+'X factors'!H$10)*(1-H43))","v":1.3024134087941961},{"$f":"IF(COUNT($G63:H63)>='PTRM input'!$R$7, 0, H63*(1+'X factors'!I$10)*(1-I43))","v":1.48635753180633},{"$f":"IF(COUNT($G63:I63)>='PTRM input'!$R$7, 0, I63*(1+'X factors'!J$10)*(1-J43))","v":1.6962806874069176},{"$f":"IF(COUNT($G63:J63)>='PTRM input'!$R$7, 0, J63*(1+'X factors'!K$10)*(1-K43))","v":1.9358519796868099},{"$f":"IF(COUNT($G63:K63)>='PTRM input'!$R$7, 0, K63*(1+'X factors'!L$10)*(1-L43))","v":1.9208796567897077},{"$f":"IF(COUNT($G63:L63)>='PTRM input'!$R$7, 0, L63*(1+'X factors'!M$10)*(1-M43))","v":1.9060231332694626},{"$f":"IF(COUNT($G63:M63)>='PTRM input'!$R$7, 0, M63*(1+'X factors'!N$10)*(1-N43))","v":1.8912815135071532},{"$f":"IF(COUNT($G63:N63)>='PTRM input'!$R$7, 0, N63*(1+'X factors'!O$10)*(1-O43))","v":1.8766539088107805},{"$f":"IF(COUNT($G63:O63)>='PTRM input'!$R$7, 0, O63*(1+'X factors'!P$10)*(1-P43))","v":1.8621394373616929},{"$f":"IF(COUNT($G63:P63)>='PTRM input'!$R$7, 0, P63*(1+'X factors'!Q$10)*(1-Q43))","v":2.1253556370944171},{"$f":"IF(COUNT($G63:Q63)>='PTRM input'!$R$7, 0, Q63*(1+'X factors'!R$10)*(1-R43))","v":2.4257778410670268},{"$f":"IF(COUNT($G63:R63)>='PTRM input'!$R$7, 0, R63*(1+'X factors'!S$10)*(1-S43))","v":2.7686651737289445},{"$f":"IF(COUNT($G63:S63)>='PTRM input'!$R$7, 0, S63*(1+'X factors'!T$10)*(1-T43))","v":3.1600201446508804},{"$f":"IF(COUNT($G63:T63)>='PTRM input'!$R$7, 0, T63*(1+'X factors'!U$10)*(1-U43))","v":3.6066937271256276},{"$f":"IF(COUNT($G63:U63)>='PTRM input'!$R$7, 0, U63*(1+'X factors'!V$10)*(1-V43))","v":3.8136728985498944},{"$f":"IF(COUNT($G63:V63)>='PTRM input'!$R$7, 0, V63*(1+'X factors'!W$10)*(1-W43))","v":4.0325300891919493},{"$f":"IF(COUNT($G63:W63)>='PTRM input'!$R$7, 0, W63*(1+'X factors'!X$10)*(1-X43))","v":4.2639469489954438},{"$f":"IF(COUNT($G63:X63)>='PTRM input'!$R$7, 0, X63*(1+'X factors'!Y$10)*(1-Y43))","v":4.5086442460968135}]
[]
[null,null,"Revenue Cap"]
[null,null,null,"Forecast Revenue","$m Nominal",{"$f":"'X factors'!F62","v":74.896015147259746},{"$f":"G22","v":81.622766385902239},87.018811129764558,92.001205255385727,96.532667369579372,100.93709120046221,91.661250894213069,82.463560640923092,74.095521008288216,66.60806917485391,59.747555288483291,{"$f":"Q22","v":61.717955533616731},63.365950587715574,64.819903306891192,66.218097777018073,69.581822197074885,58.153705094208057,46.860604297607303,34.795086370502304,4.9600639325080778,null,null,{"$f":"IF('PTRM input'!$G$531='PTRM input'!$G$529, OFFSET(F66,0,'PTRM input'!$R$7,1,1)/F66-1, OFFSET(G66,0,'PTRM input'!$R$7-1,1,1)/G66-1)","v":-1},"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Revenues","%",null,{"$f":"IFERROR(G66/F66-1, \"n/a\")","v":8.9814541206450382E-2},{"$f":"IF(COUNTA($G67:G67)>='PTRM input'!$R$7,\"\",(H66/G66-1))","v":6.6109554757682432E-2},{"$f":"IF(COUNTA($G67:H67)>='PTRM input'!$R$7,\"\",(I66/H66-1))","v":5.7256517998060197E-2},{"$f":"IF(COUNTA($G67:I67)>='PTRM input'!$R$7,\"\",(J66/I66-1))","v":4.9254377718365605E-2},{"$f":"IF(COUNTA($G67:J67)>='PTRM input'!$R$7,\"\",(K66/J66-1))","v":4.562625224081196E-2},{"$f":"IF(COUNTA($G67:K67)>='PTRM input'!$R$7,\"\",(L66/K66-1))","v":-9.1897242093367026E-2},{"$f":"IF(COUNTA($G67:L67)>='PTRM input'!$R$7,\"\",(M66/L66-1))","v":-0.10034436758783816},{"$f":"IF(COUNTA($G67:M67)>='PTRM input'!$R$7,\"\",(N66/M66-1))","v":-0.10147560410436829},{"$f":"IF(COUNTA($G67:N67)>='PTRM input'!$R$7,\"\",(O66/N66-1))","v":-0.10105134199132992},{"$f":"IF(COUNTA($G67:O67)>='PTRM input'!$R$7,\"\",(P66/O66-1))","v":-0.1029982398733249},{"$f":"IF(COUNTA($G67:P67)>='PTRM input'!$R$7,\"\",(Q66/P66-1))","v":3.2978759308554428E-2},{"$f":"IF(COUNTA($G67:Q67)>='PTRM input'!$R$7,\"\",(R66/Q66-1))","v":2.6702035734174734E-2},{"$f":"IF(COUNTA($G67:R67)>='PTRM input'!$R$7,\"\",(S66/R66-1))","v":2.2945331139046843E-2},{"$f":"IF(COUNTA($G67:S67)>='PTRM input'!$R$7,\"\",(T66/S66-1))","v":2.1570449796987523E-2},{"$f":"IF(COUNTA($G67:T67)>='PTRM input'!$R$7,\"\",(U66/T66-1))","v":5.0797660050335036E-2},{"$f":"IF(COUNTA($G67:U67)>='PTRM input'!$R$7,\"\",(V66/U66-1))","v":-0.16423998024224273},{"$f":"IF(COUNTA($G67:V67)>='PTRM input'!$R$7,\"\",(W66/V66-1))","v":-0.19419400325922676},{"$f":"IF(COUNTA($G67:W67)>='PTRM input'!$R$7,\"\",(X66/W66-1))","v":-0.25747678904177218},{"$f":"IF(COUNTA($G67:X67)>='PTRM input'!$R$7,\"\",(Y66/X66-1))","v":-0.85744929960245786},null,null,{"$f":"POWER(1+AB66,1/'PTRM input'!$R$7-IF('PTRM input'!$G$531='PTRM input'!$G$529, 0, 1))-1","v":-1},"Average yearly change"]
[]
[null,null,null,"Price Path","$/GJ",{"$f":"IF(F$55>0,(F66*1000)/(F$55),0)","v":11.429736572246521},{"$f":"G66*1000/G$55","v":13.013264642474304},{"$f":"IF(COUNT($G69:G69)>='PTRM input'!$R$7,0,((H66*1000)/(H$55)))","v":14.770888952973749},{"$f":"IF(COUNT($G69:H69)>='PTRM input'!$R$7,0,((I66*1000)/(I$55)))","v":16.710465200539005},{"$f":"IF(COUNT($G69:I69)>='PTRM input'!$R$7,0,((J66*1000)/(J$55)))","v":18.876734173474976},{"$f":"IF(COUNT($G69:J69)>='PTRM input'!$R$7,0,((K66*1000)/(K$55)))","v":21.275898407091493},{"$f":"IF(COUNT($G69:K69)>='PTRM input'!$R$7,0,((L66*1000)/(L$55)))","v":20.836509180292705},{"$f":"IF(COUNT($G69:L69)>='PTRM input'!$R$7,0,((M66*1000)/(M$55)))","v":20.337719736293401},{"$f":"IF(COUNT($G69:M69)>='PTRM input'!$R$7,0,((N66*1000)/(N$55)))","v":19.837300872549942},{"$f":"IF(COUNT($G69:N69)>='PTRM input'!$R$7,0,((O66*1000)/(O$55)))","v":19.343742186597755},{"$f":"IF(COUNT($G69:O69)>='PTRM input'!$R$7,0,((P66*1000)/(P$55)))","v":18.845532710681582},{"$f":"IF(COUNT($G69:P69)>='PTRM input'!$R$7,0,((Q66*1000)/(Q$55)))","v":21.117973663140713},{"$f":"IF(COUNT($G69:Q69)>='PTRM input'!$R$7,0,((R66*1000)/(R$55)))","v":23.681056410203364},{"$f":"IF(COUNT($G69:R69)>='PTRM input'!$R$7,0,((S66*1000)/(S$55)))","v":26.579978174011266},{"$f":"IF(COUNT($G69:S69)>='PTRM input'!$R$7,0,((T66*1000)/(T$55)))","v":29.853172786965526},{"$f":"IF(COUNT($G69:T69)>='PTRM input'!$R$7,0,((U66*1000)/(U$55)))","v":33.301400174030476},{"$f":"IF(COUNT($G69:U69)>='PTRM input'!$R$7,0,((V66*1000)/(V$55)))","v":35.237727422253521},{"$f":"IF(COUNT($G69:V69)>='PTRM input'!$R$7,0,((W66*1000)/(W$55)))","v":37.318979256567225},{"$f":"IF(COUNT($G69:W69)>='PTRM input'!$R$7,0,((X66*1000)/(X$55)))","v":39.854995999470589},{"$f":"IF(COUNT($G69:X69)>='PTRM input'!$R$7,0,((Y66*1000)/(Y$55)))","v":30.562955802730457},null,null,{"$f":"IF('PTRM input'!$G$531='PTRM input'!$G$529, OFFSET(F69,0,'PTRM input'!$R$7,1,1)/F69-1, OFFSET(G69,0,'PTRM input'!$R$7-1,1,1)/G69-1)","v":-1},"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Prices","%",null,{"$f":"IFERROR(G69/F69-1, \"n/a\")","v":0.13854458151492999},{"$f":"IF(COUNTA($G70:G70)>='PTRM input'!$R$7,\"\",(H69/G69-1))","v":0.13506405646763642},{"$f":"IF(COUNTA($G70:H70)>='PTRM input'!$R$7,\"\",(I69/H69-1))","v":0.13131073246439717},{"$f":"IF(COUNTA($G70:I70)>='PTRM input'!$R$7,\"\",(J69/I69-1))","v":0.12963546777058577},{"$f":"IF(COUNTA($G70:J70)>='PTRM input'!$R$7,\"\",(K69/J69-1))","v":0.12709636166767413},{"$f":"IF(COUNTA($G70:K70)>='PTRM input'!$R$7,\"\",(L69/K69-1))","v":-2.065197052512413E-2},{"$f":"IF(COUNTA($G70:L70)>='PTRM input'!$R$7,\"\",(M69/L69-1))","v":-2.393824415037149E-2},{"$f":"IF(COUNTA($G70:M70)>='PTRM input'!$R$7,\"\",(N69/M69-1))","v":-2.4605455785214891E-2},{"$f":"IF(COUNTA($G70:N70)>='PTRM input'!$R$7,\"\",(O69/N69-1))","v":-2.4880334735213561E-2},{"$f":"IF(COUNTA($G70:O70)>='PTRM input'!$R$7,\"\",(P69/O69-1))","v":-2.5755589125942557E-2},{"$f":"IF(COUNTA($G70:P70)>='PTRM input'!$R$7,\"\",(Q69/P69-1))","v":0.1205824737005774},{"$f":"IF(COUNTA($G70:Q70)>='PTRM input'!$R$7,\"\",(R69/Q69-1))","v":0.12136972930960011},{"$f":"IF(COUNTA($G70:R70)>='PTRM input'!$R$7,\"\",(S69/R69-1))","v":0.12241522141549632},{"$f":"IF(COUNTA($G70:S70)>='PTRM input'!$R$7,\"\",(T69/S69-1))","v":0.12314512041829451},{"$f":"IF(COUNTA($G70:T70)>='PTRM input'!$R$7,\"\",(U69/T69-1))","v":0.11550622815443301},{"$f":"IF(COUNTA($G70:U70)>='PTRM input'!$R$7,\"\",(V69/U69-1))","v":5.8145520551807106E-2},{"$f":"IF(COUNTA($G70:V70)>='PTRM input'!$R$7,\"\",(W69/V69-1))","v":5.9063168557213608E-2},{"$f":"IF(COUNTA($G70:W70)>='PTRM input'!$R$7,\"\",(X69/W69-1))","v":6.7955147579688679E-2},{"$f":"IF(COUNTA($G70:X70)>='PTRM input'!$R$7,\"\",(Y69/X69-1))","v":-0.23314618315012658},null,null,{"$f":"POWER(1+AB69,1/'PTRM input'!$R$7-IF('PTRM input'!$G$531='PTRM input'!$G$529, 0, 1))-1","v":-1},"Average yearly change"]
[null,null,null,"Price Path Index",null,1,{"$f":"F71*(1+'X factors'!G$10)*(1-G47)","v":1.0898145412064504},{"$f":"IF(COUNT($G71:G71)>='PTRM input'!$R$7, 0, G71*(1+'X factors'!H$10)*(1-H47))","v":1.1618616952940568},{"$f":"IF(COUNT($G71:H71)>='PTRM input'!$R$7, 0, H71*(1+'X factors'!I$10)*(1-I47))","v":1.2283858503619178},{"$f":"IF(COUNT($G71:I71)>='PTRM input'!$R$7, 0, I71*(1+'X factors'!J$10)*(1-J47))","v":1.2888892310195394},{"$f":"IF(COUNT($G71:J71)>='PTRM input'!$R$7, 0, J71*(1+'X factors'!K$10)*(1-K47))","v":1.3476964161845033},{"$f":"IF(COUNT($G71:K71)>='PTRM input'!$R$7, 0, K71*(1+'X factors'!L$10)*(1-L47))","v":1.2238468323580329},{"$f":"IF(COUNT($G71:L71)>='PTRM input'!$R$7, 0, L71*(1+'X factors'!M$10)*(1-M47))","v":1.1010406959406871},{"$f":"IF(COUNT($G71:M71)>='PTRM input'!$R$7, 0, M71*(1+'X factors'!N$10)*(1-N47))","v":0.98931192617661179},{"$f":"IF(COUNT($G71:N71)>='PTRM input'!$R$7, 0, N71*(1+'X factors'!O$10)*(1-O47))","v":0.88934062838843775},{"$f":"IF(COUNT($G71:O71)>='PTRM input'!$R$7, 0, O71*(1+'X factors'!P$10)*(1-P47))","v":0.79774010901659187},{"$f":"IF(COUNT($G71:P71)>='PTRM input'!$R$7, 0, P71*(1+'X factors'!Q$10)*(1-Q47))","v":0.82404858806263004},{"$f":"IF(COUNT($G71:Q71)>='PTRM input'!$R$7, 0, Q71*(1+'X factors'!R$10)*(1-R47))","v":0.84605236290777464},{"$f":"IF(COUNT($G71:R71)>='PTRM input'!$R$7, 0, R71*(1+'X factors'!S$10)*(1-S47))","v":0.86546531453566666},{"$f":"IF(COUNT($G71:S71)>='PTRM input'!$R$7, 0, S71*(1+'X factors'!T$10)*(1-T47))","v":0.8841337906538923},{"$f":"IF(COUNT($G71:T71)>='PTRM input'!$R$7, 0, T71*(1+'X factors'!U$10)*(1-U47))","v":0.92904571839054273},{"$f":"IF(COUNT($G71:U71)>='PTRM input'!$R$7, 0, U71*(1+'X factors'!V$10)*(1-V47))","v":0.77645926795793974},{"$f":"IF(COUNT($G71:V71)>='PTRM input'!$R$7, 0, V71*(1+'X factors'!W$10)*(1-W47))","v":0.62567553434545875},{"$f":"IF(COUNT($G71:W71)>='PTRM input'!$R$7, 0, W71*(1+'X factors'!X$10)*(1-X47))","v":0.46457860678019491},{"$f":"IF(COUNT($G71:X71)>='PTRM input'!$R$7, 0, X71*(1+'X factors'!Y$10)*(1-Y47))","v":6.622600578623114E-2}]
[]
[null,null,"Revenue Yield"]
[null,null,null,"Forecast Revenue","$m Nominal",{"$f":"'X factors'!F82","v":74.896015147259746},{"$f":"G77*G55/1000","v":74.536866674166674},{"$f":"IF(COUNT($G74:G74)>='PTRM input'!$R$7,0,H77*H55/1000)","v":71.591542905665662},{"$f":"IF(COUNT($G74:H74)>='PTRM input'!$R$7,0,I77*I55/1000)","v":68.410515853873676},{"$f":"IF(COUNT($G74:I74)>='PTRM input'!$R$7,0,J77*J55/1000)","v":64.965371668389082},{"$f":"IF(COUNT($G74:J74)>='PTRM input'!$R$7,0,K77*K55/1000)","v":61.612414622141522},{"$f":"IF(COUNT($G74:K74)>='PTRM input'!$R$7,0,L77*L55/1000)","v":58.644176480610525},{"$f":"IF(COUNT($G74:L74)>='PTRM input'!$R$7,0,M77*M55/1000)","v":55.485898182923165},{"$f":"IF(COUNT($G74:M74)>='PTRM input'!$R$7,0,N77*N55/1000)","v":52.467563108389385},{"$f":"IF(COUNT($G74:N74)>='PTRM input'!$R$7,0,O77*O55/1000)","v":49.650838690290655},{"$f":"IF(COUNT($G74:O74)>='PTRM input'!$R$7,0,P77*P55/1000)","v":46.92569170361805},{"$f":"IF(COUNT($G74:P74)>='PTRM input'!$R$7,0,Q77*Q55/1000)","v":0},{"$f":"IF(COUNT($G74:Q74)>='PTRM input'!$R$7,0,R77*R55/1000)","v":0},{"$f":"IF(COUNT($G74:R74)>='PTRM input'!$R$7,0,S77*S55/1000)","v":0},{"$f":"IF(COUNT($G74:S74)>='PTRM input'!$R$7,0,T77*T55/1000)","v":0},{"$f":"IF(COUNT($G74:T74)>='PTRM input'!$R$7,0,U77*U55/1000)","v":0},{"$f":"IF(COUNT($G74:U74)>='PTRM input'!$R$7,0,V77*V55/1000)","v":0},{"$f":"IF(COUNT($G74:V74)>='PTRM input'!$R$7,0,W77*W55/1000)","v":0},{"$f":"IF(COUNT($G74:W74)>='PTRM input'!$R$7,0,X77*X55/1000)","v":0},{"$f":"IF(COUNT($G74:X74)>='PTRM input'!$R$7,0,Y77*Y55/1000)","v":0},null,null,{"$f":"IF('PTRM input'!$G$531='PTRM input'!$G$529, OFFSET(F74,0,'PTRM input'!$R$7,1,1)/F74-1, OFFSET(G74,0,'PTRM input'!$R$7-1,1,1)/G74-1)","v":-1},"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Revenues","%",null,{"$f":"IFERROR(G74/F74-1, \"n/a\")","v":-4.7952948149099228E-3},{"$f":"IF(COUNTA($G75:G75)>='PTRM input'!$R$7,\"\",(H74/G74-1))","v":-3.9514993048692437E-2},{"$f":"IF(COUNTA($G75:H75)>='PTRM input'!$R$7,\"\",(I74/H74-1))","v":-4.4433000361279285E-2},{"$f":"IF(COUNTA($G75:I75)>='PTRM input'!$R$7,\"\",(J74/I74-1))","v":-5.0359862697768487E-2},{"$f":"IF(COUNTA($G75:J75)>='PTRM input'!$R$7,\"\",(K74/J74-1))","v":-5.1611450225552136E-2},{"$f":"IF(COUNTA($G75:K75)>='PTRM input'!$R$7,\"\",(L74/K74-1))","v":-4.8175974918929887E-2},{"$f":"IF(COUNTA($G75:L75)>='PTRM input'!$R$7,\"\",(M74/L74-1))","v":-5.385493474755465E-2},{"$f":"IF(COUNTA($G75:M75)>='PTRM input'!$R$7,\"\",(N74/M74-1))","v":-5.4398237631174018E-2},{"$f":"IF(COUNTA($G75:N75)>='PTRM input'!$R$7,\"\",(O74/N74-1))","v":-5.3685062755436941E-2},{"$f":"IF(COUNTA($G75:O75)>='PTRM input'!$R$7,\"\",(P74/O74-1))","v":-5.4886222641099436E-2},{"$f":"IF(COUNTA($G75:P75)>='PTRM input'!$R$7,\"\",(Q74/P74-1))","v":-1},{"$f":"IF(COUNTA($G75:Q75)>='PTRM input'!$R$7,\"\",(R74/Q74-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNTA($G75:R75)>='PTRM input'!$R$7,\"\",(S74/R74-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNTA($G75:S75)>='PTRM input'!$R$7,\"\",(T74/S74-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNTA($G75:T75)>='PTRM input'!$R$7,\"\",(U74/T74-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNTA($G75:U75)>='PTRM input'!$R$7,\"\",(V74/U74-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNTA($G75:V75)>='PTRM input'!$R$7,\"\",(W74/V74-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNTA($G75:W75)>='PTRM input'!$R$7,\"\",(X74/W74-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNTA($G75:X75)>='PTRM input'!$R$7,\"\",(Y74/X74-1))","v":{"$error":"#DIV/0!"}},null,null,{"$f":"POWER(1+AB74,1/'PTRM input'!$R$7-IF('PTRM input'!$G$531='PTRM input'!$G$529, 0, 1))-1","v":-1},"Average yearly change"]
[]
[null,null,null,"Price Path","$/GJ",{"$f":"'X factors'!F80","v":11.429736572246519},{"$f":"'X factors'!G80","v":11.883546890163794},{"$f":"'X factors'!H80","v":12.152208430596888},{"$f":"'X factors'!I80","v":12.425614874867707},{"$f":"'X factors'!J80","v":12.703824362069181},{"$f":"'X factors'!K80","v":12.98689568449025},{"$f":"'X factors'!L80","v":13.331041303584181},{"$f":"'X factors'!M80","v":13.684306592999556},{"$f":"'X factors'!N80","v":14.046933219002508},{"$f":"'X factors'!O80","v":14.419169251882792},{"$f":"'X factors'!P80","v":14.801269335656905},{"$f":"'X factors'!Q80","v":0},{"$f":"'X factors'!R80","v":0},{"$f":"'X factors'!S80","v":0},{"$f":"'X factors'!T80","v":0},{"$f":"'X factors'!U80","v":0},{"$f":"'X factors'!V80","v":0},{"$f":"'X factors'!W80","v":0},{"$f":"'X factors'!X80","v":0},{"$f":"'X factors'!Y80","v":0},null,null,{"$f":"IF('PTRM input'!$G$531='PTRM input'!$G$529, OFFSET(F77,0,'PTRM input'!$R$7,1,1)/F77-1, OFFSET(G77,0,'PTRM input'!$R$7-1,1,1)/G77-1)","v":-1},"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Prices","%",null,{"$f":"IFERROR(G77/F77-1, \"n/a\")","v":3.9704354955932164E-2},{"$f":"IF(COUNTA($G78:G78)>='PTRM input'!$R$7,\"\",(H77/G77-1))","v":2.2607857983500734E-2},{"$f":"IF(COUNTA($G78:H78)>='PTRM input'!$R$7,\"\",(I77/H77-1))","v":2.2498498592439686E-2},{"$f":"IF(COUNTA($G78:I78)>='PTRM input'!$R$7,\"\",(J77/I77-1))","v":2.2389997597960898E-2},{"$f":"IF(COUNTA($G78:J78)>='PTRM input'!$R$7,\"\",(K77/J77-1))","v":2.2282370595917422E-2},{"$f":"IF(COUNTA($G78:K78)>='PTRM input'!$R$7,\"\",(L77/K77-1))","v":2.6499452021080838E-2},{"$f":"IF(COUNTA($G78:L78)>='PTRM input'!$R$7,\"\",(M77/L77-1))","v":2.6499452021080838E-2},{"$f":"IF(COUNTA($G78:M78)>='PTRM input'!$R$7,\"\",(N77/M77-1))","v":2.6499452021080838E-2},{"$f":"IF(COUNTA($G78:N78)>='PTRM input'!$R$7,\"\",(O77/N77-1))","v":2.6499452021080838E-2},{"$f":"IF(COUNTA($G78:O78)>='PTRM input'!$R$7,\"\",(P77/O77-1))","v":2.6499452021080838E-2},{"$f":"IF(COUNTA($G78:P78)>='PTRM input'!$R$7,\"\",(Q77/P77-1))","v":-1},{"$f":"IF(COUNTA($G78:Q78)>='PTRM input'!$R$7,\"\",(R77/Q77-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNTA($G78:R78)>='PTRM input'!$R$7,\"\",(S77/R77-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNTA($G78:S78)>='PTRM input'!$R$7,\"\",(T77/S77-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNTA($G78:T78)>='PTRM input'!$R$7,\"\",(U77/T77-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNTA($G78:U78)>='PTRM input'!$R$7,\"\",(V77/U77-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNTA($G78:V78)>='PTRM input'!$R$7,\"\",(W77/V77-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNTA($G78:W78)>='PTRM input'!$R$7,\"\",(X77/W77-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNTA($G78:X78)>='PTRM input'!$R$7,\"\",(Y77/X77-1))","v":{"$error":"#DIV/0!"}},null,null,{"$f":"POWER(1+AB77,1/'PTRM input'!$R$7-IF('PTRM input'!$G$531='PTRM input'!$G$529, 0, 1))-1","v":-1},"Average yearly change"]
[null,null,null,"Price Path Index",null,1,{"$f":"F79*(1+'X factors'!G$10)*(1-G51)","v":1.0397043549559322},{"$f":"IF(COUNT($G79:G79)>='PTRM input'!$R$7, 0, G79*(1+'X factors'!H$10)*(1-H51))","v":1.0632098433576027},{"$f":"IF(COUNT($G79:H79)>='PTRM input'!$R$7, 0, H79*(1+'X factors'!I$10)*(1-I51))","v":1.0871304685218519},{"$f":"IF(COUNT($G79:I79)>='PTRM input'!$R$7, 0, I79*(1+'X factors'!J$10)*(1-J51))","v":1.1114713171007262},{"$f":"IF(COUNT($G79:J79)>='PTRM input'!$R$7, 0, J79*(1+'X factors'!K$10)*(1-K51))","v":1.1362375328950969},{"$f":"IF(COUNT($G79:K79)>='PTRM input'!$R$7, 0, K79*(1+'X factors'!L$10)*(1-L51))","v":1.1663472048826018},{"$f":"IF(COUNT($G79:L79)>='PTRM input'!$R$7, 0, L79*(1+'X factors'!M$10)*(1-M51))","v":1.19725476667831},{"$f":"IF(COUNT($G79:M79)>='PTRM input'!$R$7, 0, M79*(1+'X factors'!N$10)*(1-N51))","v":1.2289813619249121},{"$f":"IF(COUNT($G79:N79)>='PTRM input'!$R$7, 0, N79*(1+'X factors'!O$10)*(1-O51))","v":1.261548694560044},{"$f":"IF(COUNT($G79:O79)>='PTRM input'!$R$7, 0, O79*(1+'X factors'!P$10)*(1-P51))","v":1.2949790436637951},{"$f":"IF(COUNT($G79:P79)>='PTRM input'!$R$7, 0, P79*(1+'X factors'!Q$10)*(1-Q51))","v":1.329295278699669},{"$f":"IF(COUNT($G79:Q79)>='PTRM input'!$R$7, 0, Q79*(1+'X factors'!R$10)*(1-R51))","v":1.3645208751594202},{"$f":"IF(COUNT($G79:R79)>='PTRM input'!$R$7, 0, R79*(1+'X factors'!S$10)*(1-S51))","v":1.4006799306224704},{"$f":"IF(COUNT($G79:S79)>='PTRM input'!$R$7, 0, S79*(1+'X factors'!T$10)*(1-T51))","v":1.4377971812408914},{"$f":"IF(COUNT($G79:T79)>='PTRM input'!$R$7, 0, T79*(1+'X factors'!U$10)*(1-U51))","v":1.4758980186612296},{"$f":"IF(COUNT($G79:U79)>='PTRM input'!$R$7, 0, U79*(1+'X factors'!V$10)*(1-V51))","v":1.5150085073947512},{"$f":"IF(COUNT($G79:V79)>='PTRM input'!$R$7, 0, V79*(1+'X factors'!W$10)*(1-W51))","v":1.5551554026479877},{"$f":"IF(COUNT($G79:W79)>='PTRM input'!$R$7, 0, W79*(1+'X factors'!X$10)*(1-X51))","v":1.5963661686257826},{"$f":"IF(COUNT($G79:X79)>='PTRM input'!$R$7, 0, X79*(1+'X factors'!Y$10)*(1-Y51))","v":1.6386689973193582}]
[]
[null,null,{"$f":"\"Price Path Analysis ($ Real \"&'PTRM input'!$F$525&\")\"","v":"Price Path Analysis ($ Real 2025-26)"}]
[]
[null,null,null,"Forecast Energy","TJ",{"$f":"'X factors'!F$78/1000","v":6552.7332737589859},{"$f":"'X factors'!G$78/1000","v":6272.2743775986655},{"$f":"'X factors'!H$78/1000","v":5891.2372442042824},{"$f":"'X factors'!I$78/1000","v":5505.6040721366735},{"$f":"'X factors'!J$78/1000","v":5113.8436597377213},{"$f":"'X factors'!K$78/1000","v":4744.1987769042344},{"$f":"'X factors'!L$78/1000","v":4399.0694458986836},{"$f":"'X factors'!M$78/1000","v":4054.710248256783},{"$f":"'X factors'!N$78/1000","v":3735.1614256563807},{"$f":"'X factors'!O$78/1000","v":3443.3910735743302},{"$f":"'X factors'!P$78/1000","v":3170.3829340212064},{"$f":"'X factors'!Q$78/1000","v":2922.5320818227547},{"$f":"'X factors'!R$78/1000","v":2675.8075944793295},{"$f":"'X factors'!S$78/1000","v":2438.6740606984108},{"$f":"'X factors'!T$78/1000","v":2218.1259677004978},{"$f":"'X factors'!U$78/1000","v":2089.4563541906887},{"$f":"'X factors'!V$78/1000","v":1650.3250733894524},{"$f":"'X factors'!W$78/1000","v":1255.6775461472726},{"$f":"'X factors'!X$78/1000","v":873.04202391500701},{"$f":"'X factors'!Y$78/1000","v":162.29006004926237}]
[]
[null,null,"Tariff Cap"]
[null,null,null,"Forecast Revenue","$m Real",{"$f":"F58/'X factors'!F$11","v":74.896015147259746},{"$f":"G58/'X factors'!G$11","v":79.515645356843294},{"$f":"H58/'X factors'!H$11","v":82.583959592715914},{"$f":"I58/'X factors'!I$11","v":85.058427834108812},{"$f":"J58/'X factors'!J$11","v":86.943960458098189},{"$f":"K58/'X factors'!K$11","v":88.563990316584778},{"$f":"L58/'X factors'!L$11","v":78.348998335417804},{"$f":"M58/'X factors'!M$11","v":68.667467388830289},{"$f":"N58/'X factors'!N$11","v":60.106602620928264},{"$f":"O58/'X factors'!O$11","v":52.637874922542309},{"$f":"P58/'X factors'!P$11","v":45.997361578599815},{"$f":"Q58/'X factors'!Q$11","v":46.287698840343097},{"$f":"R58/'X factors'!R$11","v":46.296833900165282},{"$f":"S58/'X factors'!S$11","v":46.136537132531686},{"$f":"T58/'X factors'!T$11","v":45.915000634201881},{"$f":"U58/'X factors'!U$11","v":47.001851908088639},{"$f":"V58/'X factors'!V$11","v":38.268182805175641},{"$f":"W58/'X factors'!W$11","v":30.040669898135903},{"$f":"X58/'X factors'!X$11","v":21.730059989980351},{"$f":"Y58/'X factors'!Y$11","v":3.0176687042095898},null,null,{"$f":"IF('PTRM input'!$G$531='PTRM input'!$G$529, OFFSET(F86,0,'PTRM input'!$R$7,1,1)/F86-1, OFFSET(G86,0,'PTRM input'!$R$7-1,1,1)/G86-1)","v":-1},"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Revenues","%",null,{"$f":"IFERROR(G86/F86-1, \"n/a\")","v":6.1680587418442512E-2},{"$f":"IF(COUNTA($G87:G87)>='PTRM input'!$R$7,\"\",(H86/G86-1))","v":3.8587553708492317E-2},{"$f":"IF(COUNTA($G87:H87)>='PTRM input'!$R$7,\"\",(I86/H86-1))","v":2.9963061272387126E-2},{"$f":"IF(COUNTA($G87:I87)>='PTRM input'!$R$7,\"\",(J86/I86-1))","v":2.2167499117980105E-2},{"$f":"IF(COUNTA($G87:J87)>='PTRM input'!$R$7,\"\",(K86/J86-1))","v":1.8633035002671106E-2},{"$f":"IF(COUNTA($G87:K87)>='PTRM input'!$R$7,\"\",(L86/K86-1))","v":-0.11534024093372497},{"$f":"IF(COUNTA($G87:L87)>='PTRM input'!$R$7,\"\",(M86/L86-1))","v":-0.1235693008497718},{"$f":"IF(COUNTA($G87:M87)>='PTRM input'!$R$7,\"\",(N86/M86-1))","v":-0.12467133408934439},{"$f":"IF(COUNTA($G87:N87)>='PTRM input'!$R$7,\"\",(O86/N86-1))","v":-0.12425802445512779},{"$f":"IF(COUNTA($G87:O87)>='PTRM input'!$R$7,\"\",(P86/O86-1))","v":-0.12615466246907081},{"$f":"IF(COUNTA($G87:P87)>='PTRM input'!$R$7,\"\",(Q86/P86-1))","v":6.3120416428050774E-3},{"$f":"IF(COUNTA($G87:Q87)>='PTRM input'!$R$7,\"\",(R86/Q86-1))","v":1.9735394178255206E-4},{"$f":"IF(COUNTA($G87:R87)>='PTRM input'!$R$7,\"\",(S86/R86-1))","v":-3.4623699750021553E-3},{"$f":"IF(COUNTA($G87:S87)>='PTRM input'!$R$7,\"\",(T86/S86-1))","v":-4.8017582614278131E-3},{"$f":"IF(COUNTA($G87:T87)>='PTRM input'!$R$7,\"\",(U86/T86-1))","v":2.3670941062280404E-2},{"$f":"IF(COUNTA($G87:U87)>='PTRM input'!$R$7,\"\",(V86/U86-1))","v":-0.18581542531540129},{"$f":"IF(COUNTA($G87:V87)>='PTRM input'!$R$7,\"\",(W86/V86-1))","v":-0.21499617447021802},{"$f":"IF(COUNTA($G87:W87)>='PTRM input'!$R$7,\"\",(X86/W86-1))","v":-0.27664529240978231},{"$f":"IF(COUNTA($G87:X87)>='PTRM input'!$R$7,\"\",(Y86/X86-1))","v":-0.86112929713028752},null,null,{"$f":"POWER(1+AB86,1/'PTRM input'!$R$7-IF('PTRM input'!$G$531='PTRM input'!$G$529, 0, 1))-1","v":-1},"Average yearly change"]
[]
[null,null,null,"Price Path","$/GJ",{"$f":"IF(F83>0,(F86*1000)/(F83),0)","v":11.429736572246521},{"$f":"G61/'X factors'!G$11","v":12.707260368569536},{"$f":"H61/'X factors'!H$11","v":14.127575474198361},{"$f":"I61/'X factors'!I$11","v":15.706641950363913},{"$f":"J61/'X factors'!J$11","v":17.462203745255863},{"$f":"K61/'X factors'!K$11","v":19.413988082523449},{"$f":"L61/'X factors'!L$11","v":18.766533008068802},{"$f":"M61/'X factors'!M$11","v":18.140670512720273},{"$f":"N61/'X factors'!N$11","v":17.535680485553026},{"$f":"O61/'X factors'!O$11","v":16.9508668312886},{"$f":"P61/'X factors'!P$11","v":16.385556669374861},{"$f":"Q61/'X factors'!Q$11","v":15.839099559776596},{"$f":"R61/'X factors'!R$11","v":15.310866754585922},{"$f":"S61/'X factors'!S$11","v":14.800250474591429},{"$f":"T61/'X factors'!T$11","v":14.306663209973697},{"$f":"U61/'X factors'!U$11","v":13.829537044322572},{"$f":"V61/'X factors'!V$11","v":13.3683230011984},{"$f":"W61/'X factors'!W$11","v":12.922490412485406},{"$f":"X61/'X factors'!X$11","v":12.491526307810441},{"$f":"Y61/'X factors'!Y$11","v":12.074934824324565},null,null,{"$f":"IF('PTRM input'!$G$531='PTRM input'!$G$529, OFFSET(F89,0,'PTRM input'!$R$7,1,1)/F89-1, OFFSET(G89,0,'PTRM input'!$R$7-1,1,1)/G89-1)","v":-1},"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Prices","%",null,{"$f":"IFERROR(G89/F89-1, \"n/a\")","v":0.11177193702128485},{"$f":"IF(COUNTA($G90:G90)>='PTRM input'!$R$7,\"\",(H89/G89-1))","v":0.11177193702128507},{"$f":"IF(COUNTA($G90:H90)>='PTRM input'!$R$7,\"\",(I89/H89-1))","v":0.11177193702128529},{"$f":"IF(COUNTA($G90:I90)>='PTRM input'!$R$7,\"\",(J89/I89-1))","v":0.11177193702128507},{"$f":"IF(COUNTA($G90:J90)>='PTRM input'!$R$7,\"\",(K89/J89-1))","v":0.11177193702128507},{"$f":"IF(COUNTA($G90:K90)>='PTRM input'!$R$7,\"\",(L89/K89-1))","v":-3.3349926439765865E-2},{"$f":"IF(COUNTA($G90:L90)>='PTRM input'!$R$7,\"\",(M89/L89-1))","v":-3.3349926439765643E-2},{"$f":"IF(COUNTA($G90:M90)>='PTRM input'!$R$7,\"\",(N89/M89-1))","v":-3.3349926439765643E-2},{"$f":"IF(COUNTA($G90:N90)>='PTRM input'!$R$7,\"\",(O89/N89-1))","v":-3.3349926439765532E-2},{"$f":"IF(COUNTA($G90:O90)>='PTRM input'!$R$7,\"\",(P89/O89-1))","v":-3.3349926439765754E-2},{"$f":"IF(COUNTA($G90:P90)>='PTRM input'!$R$7,\"\",(Q89/P89-1))","v":-3.3349926439765754E-2},{"$f":"IF(COUNTA($G90:Q90)>='PTRM input'!$R$7,\"\",(R89/Q89-1))","v":-3.3349926439765643E-2},{"$f":"IF(COUNTA($G90:R90)>='PTRM input'!$R$7,\"\",(S89/R89-1))","v":-3.3349926439765532E-2},{"$f":"IF(COUNTA($G90:S90)>='PTRM input'!$R$7,\"\",(T89/S89-1))","v":-3.3349926439765754E-2},{"$f":"IF(COUNTA($G90:T90)>='PTRM input'!$R$7,\"\",(U89/T89-1))","v":-3.3349926439765643E-2},{"$f":"IF(COUNTA($G90:U90)>='PTRM input'!$R$7,\"\",(V89/U89-1))","v":-3.3349926439765754E-2},{"$f":"IF(COUNTA($G90:V90)>='PTRM input'!$R$7,\"\",(W89/V89-1))","v":-3.3349926439765643E-2},{"$f":"IF(COUNTA($G90:W90)>='PTRM input'!$R$7,\"\",(X89/W89-1))","v":-3.3349926439765643E-2},{"$f":"IF(COUNTA($G90:X90)>='PTRM input'!$R$7,\"\",(Y89/X89-1))","v":-3.3349926439765643E-2},null,null,{"$f":"POWER(1+AB89,1/'PTRM input'!$R$7-IF('PTRM input'!$G$531='PTRM input'!$G$529, 0, 1))-1","v":-1},"Average yearly change"]
[null,null,null,"Price Path Index",null,1,{"$f":"F91*(1-G43)","v":1.1117719370212851},{"$f":"IF(COUNT($G91:G91)>='PTRM input'!$R$7, 0, G91*(1-H43))","v":1.2360368399480604},{"$f":"IF(COUNT($G91:H91)>='PTRM input'!$R$7, 0, H91*(1-I43))","v":1.3741910717787231},{"$f":"IF(COUNT($G91:I91)>='PTRM input'!$R$7, 0, I91*(1-J43))","v":1.5277870697087867},{"$f":"IF(COUNT($G91:J91)>='PTRM input'!$R$7, 0, J91*(1-K43))","v":1.6985507898462109},{"$f":"IF(COUNT($G91:K91)>='PTRM input'!$R$7, 0, K91*(1-L43))","v":1.6419042459506339},{"$f":"IF(COUNT($G91:L91)>='PTRM input'!$R$7, 0, L91*(1-M43))","v":1.5871468601270413},{"$f":"IF(COUNT($G91:M91)>='PTRM input'!$R$7, 0, M91*(1-N43))","v":1.5342156290926994},{"$f":"IF(COUNT($G91:N91)>='PTRM input'!$R$7, 0, N91*(1-O43))","v":1.4830496507197191},{"$f":"IF(COUNT($G91:O91)>='PTRM input'!$R$7, 0, O91*(1-P43))","v":1.4335900539616964},{"$f":"IF(COUNT($G91:P91)>='PTRM input'!$R$7, 0, P91*(1-Q43))","v":1.5939902870707885},{"$f":"IF(COUNT($G91:Q91)>='PTRM input'!$R$7, 0, Q91*(1-R43))","v":1.7723372370326878},{"$f":"IF(COUNT($G91:R91)>='PTRM input'!$R$7, 0, R91*(1-S43))","v":1.9706389099428454},{"$f":"IF(COUNT($G91:S91)>='PTRM input'!$R$7, 0, S91*(1-T43))","v":2.1911279818746499},{"$f":"IF(COUNT($G91:T91)>='PTRM input'!$R$7, 0, T91*(1-U43))","v":2.4362869365516184},{"$f":"IF(COUNT($G91:U91)>='PTRM input'!$R$7, 0, U91*(1-V43))","v":2.5095964462526879},{"$f":"IF(COUNT($G91:V91)>='PTRM input'!$R$7, 0, V91*(1-W43))","v":2.585111888322388},{"$f":"IF(COUNT($G91:W91)>='PTRM input'!$R$7, 0, W91*(1-X43))","v":2.6628996407468057},{"$f":"IF(COUNT($G91:X91)>='PTRM input'!$R$7, 0, X91*(1-Y43))","v":2.7430280788701968}]
[]
[null,null,"Revenue Cap"]
[null,null,null,"Forecast Revenue","$m Real",{"$f":"F66/'X factors'!F$11","v":74.896015147259746},{"$f":"G66/'X factors'!G$11","v":79.515645356843294},{"$f":"H66/'X factors'!H$11","v":82.583959592715914},{"$f":"I66/'X factors'!I$11","v":85.058427834108798},{"$f":"J66/'X factors'!J$11","v":86.943960458098204},{"$f":"K66/'X factors'!K$11","v":88.563990316584778},{"$f":"L66/'X factors'!L$11","v":78.348998335417818},{"$f":"M66/'X factors'!M$11","v":68.667467388830289},{"$f":"N66/'X factors'!N$11","v":60.106602620928264},{"$f":"O66/'X factors'!O$11","v":52.637874922542309},{"$f":"P66/'X factors'!P$11","v":45.997361578599815},{"$f":"Q66/'X factors'!Q$11","v":46.287698840343097},{"$f":"R66/'X factors'!R$11","v":46.296833900165275},{"$f":"S66/'X factors'!S$11","v":46.136537132531686},{"$f":"T66/'X factors'!T$11","v":45.915000634201881},{"$f":"U66/'X factors'!U$11","v":47.001851908088646},{"$f":"V66/'X factors'!V$11","v":38.268182805175641},{"$f":"W66/'X factors'!W$11","v":30.040669898135896},{"$f":"X66/'X factors'!X$11","v":21.730059989980351},{"$f":"Y66/'X factors'!Y$11","v":3.0176687042095884},null,null,{"$f":"IF('PTRM input'!$G$531='PTRM input'!$G$529, OFFSET(F94,0,'PTRM input'!$R$7,1,1)/F94-1, OFFSET(G94,0,'PTRM input'!$R$7-1,1,1)/G94-1)","v":-1},"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Revenues","%",null,{"$f":"IFERROR(G94/F94-1, \"n/a\")","v":6.1680587418442512E-2},{"$f":"IF(COUNTA($G95:G95)>='PTRM input'!$R$7,\"\",(H94/G94-1))","v":3.8587553708492317E-2},{"$f":"IF(COUNTA($G95:H95)>='PTRM input'!$R$7,\"\",(I94/H94-1))","v":2.9963061272387126E-2},{"$f":"IF(COUNTA($G95:I95)>='PTRM input'!$R$7,\"\",(J94/I94-1))","v":2.2167499117980327E-2},{"$f":"IF(COUNTA($G95:J95)>='PTRM input'!$R$7,\"\",(K94/J94-1))","v":1.8633035002670884E-2},{"$f":"IF(COUNTA($G95:K95)>='PTRM input'!$R$7,\"\",(L94/K94-1))","v":-0.11534024093372486},{"$f":"IF(COUNTA($G95:L95)>='PTRM input'!$R$7,\"\",(M94/L94-1))","v":-0.12356930084977202},{"$f":"IF(COUNTA($G95:M95)>='PTRM input'!$R$7,\"\",(N94/M94-1))","v":-0.12467133408934439},{"$f":"IF(COUNTA($G95:N95)>='PTRM input'!$R$7,\"\",(O94/N94-1))","v":-0.12425802445512779},{"$f":"IF(COUNTA($G95:O95)>='PTRM input'!$R$7,\"\",(P94/O94-1))","v":-0.12615466246907081},{"$f":"IF(COUNTA($G95:P95)>='PTRM input'!$R$7,\"\",(Q94/P94-1))","v":6.3120416428050774E-3},{"$f":"IF(COUNTA($G95:Q95)>='PTRM input'!$R$7,\"\",(R94/Q94-1))","v":1.9735394178233001E-4},{"$f":"IF(COUNTA($G95:R95)>='PTRM input'!$R$7,\"\",(S94/R94-1))","v":-3.4623699750020442E-3},{"$f":"IF(COUNTA($G95:S95)>='PTRM input'!$R$7,\"\",(T94/S94-1))","v":-4.8017582614278131E-3},{"$f":"IF(COUNTA($G95:T95)>='PTRM input'!$R$7,\"\",(U94/T94-1))","v":2.3670941062280404E-2},{"$f":"IF(COUNTA($G95:U95)>='PTRM input'!$R$7,\"\",(V94/U94-1))","v":-0.18581542531540141},{"$f":"IF(COUNTA($G95:V95)>='PTRM input'!$R$7,\"\",(W94/V94-1))","v":-0.21499617447021813},{"$f":"IF(COUNTA($G95:W95)>='PTRM input'!$R$7,\"\",(X94/W94-1))","v":-0.27664529240978208},{"$f":"IF(COUNTA($G95:X95)>='PTRM input'!$R$7,\"\",(Y94/X94-1))","v":-0.86112929713028752},null,null,{"$f":"POWER(1+AB94,1/'PTRM input'!$R$7-IF('PTRM input'!$G$531='PTRM input'!$G$529, 0, 1))-1","v":-1},"Average yearly change"]
[]
[null,null,null,"Price Path","$/GJ",{"$f":"F69/'X factors'!F$11","v":11.429736572246521},{"$f":"G69/'X factors'!G$11","v":12.677322542016375},{"$f":"H69/'X factors'!H$11","v":14.01810115081698},{"$f":"I69/'X factors'!I$11","v":15.449426932928434},{"$f":"J69/'X factors'!J$11","v":17.001685276893543},{"$f":"K69/'X factors'!K$11","v":18.667849826978806},{"$f":"L69/'X factors'!L$11","v":17.810357235543012},{"$f":"M69/'X factors'!M$11","v":16.935234131304963},{"$f":"N69/'X factors'!N$11","v":16.092103063622133},{"$f":"O69/'X factors'!O$11","v":15.28663860648939},{"$f":"P69/'X factors'!P$11","v":14.508456087434938},{"$f":"Q69/'X factors'!Q$11","v":15.838217526588762},{"$f":"R69/'X factors'!R$11","v":17.302004073717384},{"$f":"S69/'X factors'!S$11","v":18.918697613619862},{"$f":"T69/'X factors'!T$11","v":20.699906724324304},{"$f":"U69/'X factors'!U$11","v":22.494775645262962},{"$f":"V69/'X factors'!V$11","v":23.188269645918975},{"$f":"W69/'X factors'!W$11","v":23.923872805011172},{"$f":"X69/'X factors'!X$11","v":24.890050415369046},{"$f":"Y69/'X factors'!Y$11","v":18.594291623859093},null,null,{"$f":"IF('PTRM input'!$G$531='PTRM input'!$G$529, OFFSET(F97,0,'PTRM input'!$R$7,1,1)/F97-1, OFFSET(G97,0,'PTRM input'!$R$7-1,1,1)/G97-1)","v":-1},"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Prices","%",null,{"$f":"IFERROR(G97/F97-1, \"n/a\")","v":0.1091526442349704},{"$f":"IF(COUNTA($G98:G98)>='PTRM input'!$R$7,\"\",(H97/G97-1))","v":0.10576197019180267},{"$f":"IF(COUNTA($G98:H98)>='PTRM input'!$R$7,\"\",(I97/H97-1))","v":0.10210553959571311},{"$f":"IF(COUNTA($G98:I98)>='PTRM input'!$R$7,\"\",(J97/I97-1))","v":0.10047352246164376},{"$f":"IF(COUNTA($G98:J98)>='PTRM input'!$R$7,\"\",(K97/J97-1))","v":9.7999964294698261E-2},{"$f":"IF(COUNTA($G98:K98)>='PTRM input'!$R$7,\"\",(L97/K97-1))","v":-4.5934191638746902E-2},{"$f":"IF(COUNTA($G98:L98)>='PTRM input'!$R$7,\"\",(M97/L97-1))","v":-4.91356289300936E-2},{"$f":"IF(COUNTA($G98:M98)>='PTRM input'!$R$7,\"\",(N97/M97-1))","v":-4.9785616256954657E-2},{"$f":"IF(COUNTA($G98:N98)>='PTRM input'!$R$7,\"\",(O97/N97-1))","v":-5.0053399108136443E-2},{"$f":"IF(COUNTA($G98:O98)>='PTRM input'!$R$7,\"\",(P97/O97-1))","v":-5.0906058492421136E-2},{"$f":"IF(COUNTA($G98:P98)>='PTRM input'!$R$7,\"\",(Q97/P97-1))","v":9.1654234684934277E-2},{"$f":"IF(COUNTA($G98:Q98)>='PTRM input'!$R$7,\"\",(R97/Q97-1))","v":9.2421167007667338E-2},{"$f":"IF(COUNTA($G98:R98)>='PTRM input'!$R$7,\"\",(S97/R97-1))","v":9.3439669359361543E-2},{"$f":"IF(COUNTA($G98:S98)>='PTRM input'!$R$7,\"\",(T97/S97-1))","v":9.4150725757259357E-2},{"$f":"IF(COUNTA($G98:T98)>='PTRM input'!$R$7,\"\",(U97/T97-1))","v":8.6709034240696425E-2},{"$f":"IF(COUNTA($G98:U98)>='PTRM input'!$R$7,\"\",(V97/U97-1))","v":3.08291139059238E-2},{"$f":"IF(COUNTA($G98:V98)>='PTRM input'!$R$7,\"\",(W97/V97-1))","v":3.1723072498497595E-2},{"$f":"IF(COUNTA($G98:W98)>='PTRM input'!$R$7,\"\",(X97/W97-1))","v":4.0385501888954067E-2},{"$f":"IF(COUNTA($G98:X98)>='PTRM input'!$R$7,\"\",(Y97/X97-1))","v":-0.25294278984756347},null,null,{"$f":"POWER(1+AB97,1/'PTRM input'!$R$7-IF('PTRM input'!$G$531='PTRM input'!$G$529, 0, 1))-1","v":-1},"Average yearly change"]
[null,null,null,"Price Path Index",null,1,{"$f":"F99*(1-G47)","v":1.0616805874184425},{"$f":"IF(COUNT($G99:G99)>='PTRM input'!$R$7, 0, G99*(1-H47))","v":1.1026482441067156},{"$f":"IF(COUNT($G99:H99)>='PTRM input'!$R$7, 0, H99*(1-I47))","v":1.1356869610067752},{"$f":"IF(COUNT($G99:I99)>='PTRM input'!$R$7, 0, I99*(1-J47))","v":1.1608623007131946},{"$f":"IF(COUNT($G99:J99)>='PTRM input'!$R$7, 0, J99*(1-K47))","v":1.1824926885956646},{"$f":"IF(COUNT($G99:K99)>='PTRM input'!$R$7, 0, K99*(1-L47))","v":1.0461036969906727},{"$f":"IF(COUNT($G99:L99)>='PTRM input'!$R$7, 0, L99*(1-M47))","v":0.91683739453717361},{"$f":"IF(COUNT($G99:M99)>='PTRM input'!$R$7, 0, M99*(1-N47))","v":0.80253405341722561},{"$f":"IF(COUNT($G99:N99)>='PTRM input'!$R$7, 0, N99*(1-O47))","v":0.70281275738163518},{"$f":"IF(COUNT($G99:O99)>='PTRM input'!$R$7, 0, O99*(1-P47))","v":0.61414965119519793},{"$f":"IF(COUNT($G99:P99)>='PTRM input'!$R$7, 0, P99*(1-Q47))","v":0.61802618936845621},{"$f":"IF(COUNT($G99:Q99)>='PTRM input'!$R$7, 0, Q99*(1-R47))","v":0.61814815927305289},{"$f":"IF(COUNT($G99:R99)>='PTRM input'!$R$7, 0, R99*(1-S47))","v":0.61600790164628305},{"$f":"IF(COUNT($G99:S99)>='PTRM input'!$R$7, 0, S99*(1-T47))","v":0.61304998061544824},{"$f":"IF(COUNT($G99:T99)>='PTRM input'!$R$7, 0, T99*(1-U47))","v":0.62756145057482871},{"$f":"IF(COUNT($G99:U99)>='PTRM input'!$R$7, 0, U99*(1-V47))","v":0.51095085272471663},{"$f":"IF(COUNT($G99:V99)>='PTRM input'!$R$7, 0, V99*(1-W47))","v":0.40109837404660675},{"$f":"IF(COUNT($G99:W99)>='PTRM input'!$R$7, 0, W99*(1-X47))","v":0.29013639707339506},{"$f":"IF(COUNT($G99:X99)>='PTRM input'!$R$7, 0, X99*(1-Y47))","v":4.0291445389668362E-2}]
[]
[null,null,"Revenue Yield"]
[null,null,null,"Forecast Revenue","$m Real",{"$f":"F74/'X factors'!F$11","v":74.896015147259746},{"$f":"G74/'X factors'!G$11","v":72.612670691066228},{"$f":"H74/'X factors'!H$11","v":67.942931071364512},{"$f":"I74/'X factors'!I$11","v":63.247985824731714},{"$f":"J74/'X factors'!J$11","v":58.512282519420509},{"$f":"K74/'X factors'!K$11","v":54.059823074748572},{"$f":"L74/'X factors'!L$11","v":50.127097771817397},{"$f":"M74/'X factors'!M$11","v":46.203148086296174},{"$f":"N74/'X factors'!N$11","v":42.561910940496311},{"$f":"O74/'X factors'!O$11","v":39.237207580932349},{"$f":"P74/'X factors'!P$11","v":36.126298359746897},{"$f":"Q74/'X factors'!Q$11","v":0},{"$f":"R74/'X factors'!R$11","v":0},{"$f":"S74/'X factors'!S$11","v":0},{"$f":"T74/'X factors'!T$11","v":0},{"$f":"U74/'X factors'!U$11","v":0},{"$f":"V74/'X factors'!V$11","v":0},{"$f":"W74/'X factors'!W$11","v":0},{"$f":"X74/'X factors'!X$11","v":0},{"$f":"Y74/'X factors'!Y$11","v":0},null,null,{"$f":"IF('PTRM input'!$G$531='PTRM input'!$G$529, OFFSET(F102,0,'PTRM input'!$R$7,1,1)/F102-1, OFFSET(G102,0,'PTRM input'!$R$7-1,1,1)/G102-1)","v":-1},"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Revenues","%",null,{"$f":"IFERROR(G102/F102-1, \"n/a\")","v":-3.0486861706914947E-2},{"$f":"IF(COUNTA($G103:G103)>='PTRM input'!$R$7,\"\",(H102/G102-1))","v":-6.4310258461217185E-2},{"$f":"IF(COUNTA($G103:H103)>='PTRM input'!$R$7,\"\",(I102/H102-1))","v":-6.910130564872774E-2},{"$f":"IF(COUNTA($G103:I103)>='PTRM input'!$R$7,\"\",(J102/I102-1))","v":-7.4875163905368414E-2},{"$f":"IF(COUNTA($G103:J103)>='PTRM input'!$R$7,\"\",(K102/J102-1))","v":-7.6094441251614908E-2},{"$f":"IF(COUNTA($G103:K103)>='PTRM input'!$R$7,\"\",(L102/K102-1))","v":-7.2747653973883608E-2},{"$f":"IF(COUNTA($G103:L103)>='PTRM input'!$R$7,\"\",(M102/L102-1))","v":-7.8280009414934737E-2},{"$f":"IF(COUNTA($G103:M103)>='PTRM input'!$R$7,\"\",(N102/M102-1))","v":-7.8809286739486284E-2},{"$f":"IF(COUNTA($G103:N103)>='PTRM input'!$R$7,\"\",(O102/N102-1))","v":-7.811452272930286E-2},{"$f":"IF(COUNTA($G103:O103)>='PTRM input'!$R$7,\"\",(P102/O102-1))","v":-7.9284674241120623E-2},{"$f":"IF(COUNTA($G103:P103)>='PTRM input'!$R$7,\"\",(Q102/P102-1))","v":-1},{"$f":"IF(COUNTA($G103:Q103)>='PTRM input'!$R$7,\"\",(R102/Q102-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNTA($G103:R103)>='PTRM input'!$R$7,\"\",(S102/R102-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNTA($G103:S103)>='PTRM input'!$R$7,\"\",(T102/S102-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNTA($G103:T103)>='PTRM input'!$R$7,\"\",(U102/T102-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNTA($G103:U103)>='PTRM input'!$R$7,\"\",(V102/U102-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNTA($G103:V103)>='PTRM input'!$R$7,\"\",(W102/V102-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNTA($G103:W103)>='PTRM input'!$R$7,\"\",(X102/W102-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNTA($G103:X103)>='PTRM input'!$R$7,\"\",(Y102/X102-1))","v":{"$error":"#DIV/0!"}},null,null,{"$f":"POWER(1+AB102,1/'PTRM input'!$R$7-IF('PTRM input'!$G$531='PTRM input'!$G$529, 0, 1))-1","v":-1},"Average yearly change"]
[]
[null,null,null,"Price Path","$/GJ",{"$f":"F77/'X factors'!F$11","v":11.429736572246519},{"$f":"G77/'X factors'!G$11","v":11.576768859219758},{"$f":"H77/'X factors'!H$11","v":11.532879810298901},{"$f":"I77/'X factors'!I$11","v":11.487928480877077},{"$f":"J77/'X factors'!J$11","v":11.441938082718291},{"$f":"K77/'X factors'!K$11","v":11.394932130146666},{"$f":"L77/'X factors'!L$11","v":11.394932130146664},{"$f":"M77/'X factors'!M$11","v":11.394932130146664},{"$f":"N77/'X factors'!N$11","v":11.394932130146662},{"$f":"O77/'X factors'!O$11","v":11.394932130146664},{"$f":"P77/'X factors'!P$11","v":11.394932130146664},{"$f":"Q77/'X factors'!Q$11","v":0},{"$f":"R77/'X factors'!R$11","v":0},{"$f":"S77/'X factors'!S$11","v":0},{"$f":"T77/'X factors'!T$11","v":0},{"$f":"U77/'X factors'!U$11","v":0},{"$f":"V77/'X factors'!V$11","v":0},{"$f":"W77/'X factors'!W$11","v":0},{"$f":"X77/'X factors'!X$11","v":0},{"$f":"Y77/'X factors'!Y$11","v":0},null,null,{"$f":"IF('PTRM input'!$G$531='PTRM input'!$G$529, OFFSET(F105,0,'PTRM input'!$R$7,1,1)/F105-1, OFFSET(G105,0,'PTRM input'!$R$7-1,1,1)/G105-1)","v":-1},"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Prices","%",null,{"$f":"IFERROR(G105/F105-1, \"n/a\")","v":1.2864013623048898E-2},{"$f":"IF(COUNTA($G106:G106)>='PTRM input'!$R$7,\"\",(H105/G105-1))","v":-3.791131139834758E-3},{"$f":"IF(COUNTA($G106:H106)>='PTRM input'!$R$7,\"\",(I105/H105-1))","v":-3.8976673789388183E-3},{"$f":"IF(COUNTA($G106:I106)>='PTRM input'!$R$7,\"\",(J105/I105-1))","v":-4.0033673812769344E-3},{"$f":"IF(COUNTA($G106:J106)>='PTRM input'!$R$7,\"\",(K105/J105-1))","v":-4.1082159536086627E-3},{"$f":"IF(COUNTA($G106:K106)>='PTRM input'!$R$7,\"\",(L105/K105-1))","v":-1.1102230246251565E-16},{"$f":"IF(COUNTA($G106:L106)>='PTRM input'!$R$7,\"\",(M105/L105-1))","v":0},{"$f":"IF(COUNTA($G106:M106)>='PTRM input'!$R$7,\"\",(N105/M105-1))","v":-1.1102230246251565E-16},{"$f":"IF(COUNTA($G106:N106)>='PTRM input'!$R$7,\"\",(O105/N105-1))","v":2.2204460492503131E-16},{"$f":"IF(COUNTA($G106:O106)>='PTRM input'!$R$7,\"\",(P105/O105-1))","v":0},{"$f":"IF(COUNTA($G106:P106)>='PTRM input'!$R$7,\"\",(Q105/P105-1))","v":-1},{"$f":"IF(COUNTA($G106:Q106)>='PTRM input'!$R$7,\"\",(R105/Q105-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNTA($G106:R106)>='PTRM input'!$R$7,\"\",(S105/R105-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNTA($G106:S106)>='PTRM input'!$R$7,\"\",(T105/S105-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNTA($G106:T106)>='PTRM input'!$R$7,\"\",(U105/T105-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNTA($G106:U106)>='PTRM input'!$R$7,\"\",(V105/U105-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNTA($G106:V106)>='PTRM input'!$R$7,\"\",(W105/V105-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNTA($G106:W106)>='PTRM input'!$R$7,\"\",(X105/W105-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNTA($G106:X106)>='PTRM input'!$R$7,\"\",(Y105/X105-1))","v":{"$error":"#DIV/0!"}},null,null,{"$f":"POWER(1+AB105,1/'PTRM input'!$R$7-IF('PTRM input'!$G$531='PTRM input'!$G$529, 0, 1))-1","v":-1},"Average yearly change"]
[null,null,null,"Price Path Index",null,1,{"$f":"F107*(1-G51)","v":1.0128640136230489},{"$f":"IF(COUNT($G107:G107)>='PTRM input'!$R$7, 0, G107*(1-H51))","v":1.0090241133205846},{"$f":"IF(COUNT($G107:H107)>='PTRM input'!$R$7, 0, H107*(1-I51))","v":1.0050912729495325},{"$f":"IF(COUNT($G107:I107)>='PTRM input'!$R$7, 0, I107*(1-J51))","v":1.0010675233321999},{"$f":"IF(COUNT($G107:J107)>='PTRM input'!$R$7, 0, J107*(1-K51))","v":0.99695492176220712},{"$f":"IF(COUNT($G107:K107)>='PTRM input'!$R$7, 0, K107*(1-L51))","v":0.99695492176220712},{"$f":"IF(COUNT($G107:L107)>='PTRM input'!$R$7, 0, L107*(1-M51))","v":0.99695492176220712},{"$f":"IF(COUNT($G107:M107)>='PTRM input'!$R$7, 0, M107*(1-N51))","v":0.99695492176220712},{"$f":"IF(COUNT($G107:N107)>='PTRM input'!$R$7, 0, N107*(1-O51))","v":0.99695492176220712},{"$f":"IF(COUNT($G107:O107)>='PTRM input'!$R$7, 0, O107*(1-P51))","v":0.99695492176220712},{"$f":"IF(COUNT($G107:P107)>='PTRM input'!$R$7, 0, P107*(1-Q51))","v":0.99695492176220712},{"$f":"IF(COUNT($G107:Q107)>='PTRM input'!$R$7, 0, Q107*(1-R51))","v":0.99695492176220712},{"$f":"IF(COUNT($G107:R107)>='PTRM input'!$R$7, 0, R107*(1-S51))","v":0.99695492176220712},{"$f":"IF(COUNT($G107:S107)>='PTRM input'!$R$7, 0, S107*(1-T51))","v":0.99695492176220712},{"$f":"IF(COUNT($G107:T107)>='PTRM input'!$R$7, 0, T107*(1-U51))","v":0.99695492176220712},{"$f":"IF(COUNT($G107:U107)>='PTRM input'!$R$7, 0, U107*(1-V51))","v":0.99695492176220712},{"$f":"IF(COUNT($G107:V107)>='PTRM input'!$R$7, 0, V107*(1-W51))","v":0.99695492176220712},{"$f":"IF(COUNT($G107:W107)>='PTRM input'!$R$7, 0, W107*(1-X51))","v":0.99695492176220712},{"$f":"IF(COUNT($G107:X107)>='PTRM input'!$R$7, 0, X107*(1-Y51))","v":0.99695492176220712}]

{"sheet":"Equity raising costs","index":18,"n_rows":54,"n_cols":26,"rows_kept":54,"cut":false,"hidden":false,"merged":[[18,6,18,8]]}
[]
[null,null,null,null,null,{"$f":"'DMS input'!$C$16&\" - Equity Raising Costs \"&\" - DNSP PTRM - version \"&Intro!$L$4","v":"Aus Gas - Equity Raising Costs  - DNSP PTRM - version 2"}]
[]
[null,null,null,null,null,{"$f":"Assets!B4","v":"Year"},{"$f":"Assets!G4","v":"2026-27"},{"$f":"Assets!H4","v":"2027-28"},{"$f":"Assets!I4","v":"2028-29"},{"$f":"Assets!J4","v":"2029-30"},{"$f":"Assets!K4","v":"2030-31"},{"$f":"Assets!L4","v":"2031-32"},{"$f":"Assets!M4","v":"2032-33"},{"$f":"Assets!N4","v":"2033-34"},{"$f":"Assets!O4","v":"2034-35"},{"$f":"Assets!P4","v":"2035-36"},{"$f":"Assets!Q4","v":"2036-37"},{"$f":"Assets!R4","v":"2037-38"},{"$f":"Assets!S4","v":"2038-39"},{"$f":"Assets!T4","v":"2039-40"},{"$f":"Assets!U4","v":"2040-41"},{"$f":"Assets!V4","v":"2041-42"},{"$f":"Assets!W4","v":"2042-43"},{"$f":"Assets!X4","v":"2043-44"},{"$f":"Assets!Y4","v":"2044-45"},"Total"]
[null,null,null,null,null,"Capital Base and Capex ($m Nominal)"]
[]
[null,null,null,null,null,"Opening Capital Base",{"$f":"Assets!G874","v":423.1148055575469},{"$f":"IF(COUNT($G$7:G7)>='PTRM input'!$R$7,0,Assets!H874)","v":393.64450507768345},{"$f":"IF(COUNT($G$7:H7)>='PTRM input'!$R$7,0,Assets!I874)","v":363.32686270399637},{"$f":"IF(COUNT($G$7:I7)>='PTRM input'!$R$7,0,Assets!J874)","v":333.76193280444409},{"$f":"IF(COUNT($G$7:J7)>='PTRM input'!$R$7,0,Assets!K874)","v":305.98497526010271},{"$f":"IF(COUNT($G$7:K7)>='PTRM input'!$R$7,0,Assets!L874)","v":280.47451985274017},{"$f":"IF(COUNT($G$7:L7)>='PTRM input'!$R$7,0,Assets!M874)","v":252.60438460119315},{"$f":"IF(COUNT($G$7:M7)>='PTRM input'!$R$7,0,Assets!N874)","v":225.77570468790887},{"$f":"IF(COUNT($G$7:N7)>='PTRM input'!$R$7,0,Assets!O874)","v":200.61195625575988},{"$f":"IF(COUNT($G$7:O7)>='PTRM input'!$R$7,0,Assets!P874)","v":177.55448821416192},{"$f":"IF(COUNT($G$7:P7)>='PTRM input'!$R$7,0,Assets!Q874)","v":155.23875742276536},{"$f":"IF(COUNT($G$7:Q7)>='PTRM input'!$R$7,0,Assets!R874)","v":133.77667121166471},{"$f":"IF(COUNT($G$7:R7)>='PTRM input'!$R$7,0,Assets!S874)","v":113.28311727921717},{"$f":"IF(COUNT($G$7:S7)>='PTRM input'!$R$7,0,Assets!T874)","v":93.884195970390095},{"$f":"IF(COUNT($G$7:T7)>='PTRM input'!$R$7,0,Assets!U874)","v":75.713514626008504},{"$f":"IF(COUNT($G$7:U7)>='PTRM input'!$R$7,0,Assets!V874)","v":58.912495783437613},{"$f":"IF(COUNT($G$7:V7)>='PTRM input'!$R$7,0,Assets!W874)","v":36.11647386821447},{"$f":"IF(COUNT($G$7:W7)>='PTRM input'!$R$7,0,Assets!X874)","v":18.454684586820008},{"$f":"IF(COUNT($G$7:X7)>='PTRM input'!$R$7,0,Assets!Y874)","v":6.2866483684802956},{"$f":"SUM(G7:Y7)","v":3648.520694132535}]
[null,null,null,null,null,"Capex",{"$f":"Assets!G61","v":8.6947509308592554},{"$f":"IF(COUNT($G$8:G8)>='PTRM input'!$R$7,0,Assets!H61)","v":7.5898938433515735},{"$f":"IF(COUNT($G$8:H8)>='PTRM input'!$R$7,0,Assets!I61)","v":7.7430728951475691},{"$f":"IF(COUNT($G$8:I8)>='PTRM input'!$R$7,0,Assets!J61)","v":8.7273423936904901},{"$f":"IF(COUNT($G$8:J8)>='PTRM input'!$R$7,0,Assets!K61)","v":10.197689052180207},{"$f":"IF(COUNT($G$8:K8)>='PTRM input'!$R$7,0,Assets!L61)","v":7.1248189409189067},{"$f":"IF(COUNT($G$8:L8)>='PTRM input'!$R$7,0,Assets!M61)","v":6.8298640952400262},{"$f":"IF(COUNT($G$8:M8)>='PTRM input'!$R$7,0,Assets!N61)","v":6.9023196588778468},{"$f":"IF(COUNT($G$8:N8)>='PTRM input'!$R$7,0,Assets!O61)","v":7.0810237676430807},{"$f":"IF(COUNT($G$8:O8)>='PTRM input'!$R$7,0,Assets!P61)","v":6.2639358604096529},{"$f":"IF(COUNT($G$8:P8)>='PTRM input'!$R$7,0,Assets!Q61)","v":6.4255330828472523},{"$f":"IF(COUNT($G$8:Q8)>='PTRM input'!$R$7,0,Assets!R61)","v":6.5941764705014583},{"$f":"IF(COUNT($G$8:R8)>='PTRM input'!$R$7,0,Assets!S61)","v":6.7678030340223039},{"$f":"IF(COUNT($G$8:S8)>='PTRM input'!$R$7,0,Assets!T61)","v":6.9465735052281623},{"$f":"IF(COUNT($G$8:T8)>='PTRM input'!$R$7,0,Assets!U61)","v":7.1306538965408679},{"$f":"IF(COUNT($G$8:U8)>='PTRM input'!$R$7,0,Assets!V61)","v":0},{"$f":"IF(COUNT($G$8:V8)>='PTRM input'!$R$7,0,Assets!W61)","v":0},{"$f":"IF(COUNT($G$8:W8)>='PTRM input'!$R$7,0,Assets!X61)","v":0},{"$f":"IF(COUNT($G$8:X8)>='PTRM input'!$R$7,0,Assets!Y61)","v":0},{"$f":"SUM(G8:Y8)","v":111.01945142745863}]
[null,null,null,null,null,"Capex Rate",{"$f":"IFERROR(G8/G7,0)","v":2.0549389472207212E-2},{"$f":"IF(COUNT($G$9:G9)>='PTRM input'!$R$7,0,IFERROR(H8/H7,0))","v":1.9281086730408577E-2},{"$f":"IF(COUNT($G$9:H9)>='PTRM input'!$R$7,0,IFERROR(I8/I7,0))","v":2.1311589342778315E-2},{"$f":"IF(COUNT($G$9:I9)>='PTRM input'!$R$7,0,IFERROR(J8/J7,0))","v":2.6148405602636433E-2},{"$f":"IF(COUNT($G$9:J9)>='PTRM input'!$R$7,0,IFERROR(K8/K7,0))","v":3.3327417607716375E-2},{"$f":"IF(COUNT($G$9:K9)>='PTRM input'!$R$7,0,IFERROR(L8/L7,0))","v":2.5402731573120112E-2},{"$f":"IF(COUNT($G$9:L9)>='PTRM input'!$R$7,0,IFERROR(M8/M7,0))","v":2.7037789173861262E-2},{"$f":"IF(COUNT($G$9:M9)>='PTRM input'!$R$7,0,IFERROR(N8/N7,0))","v":3.0571578409727324E-2},{"$f":"IF(COUNT($G$9:N9)>='PTRM input'!$R$7,0,IFERROR(O8/O7,0))","v":3.5297117379262749E-2},{"$f":"IF(COUNT($G$9:O9)>='PTRM input'!$R$7,0,IFERROR(P8/P7,0))","v":3.5278949709535053E-2},{"$f":"IF(COUNT($G$9:P9)>='PTRM input'!$R$7,0,IFERROR(Q8/Q7,0))","v":4.1391294220092516E-2},{"$f":"IF(COUNT($G$9:Q9)>='PTRM input'!$R$7,0,IFERROR(R8/R7,0))","v":4.9292424536920877E-2},{"$f":"IF(COUNT($G$9:R9)>='PTRM input'!$R$7,0,IFERROR(S8/S7,0))","v":5.974237994652995E-2},{"$f":"IF(COUNT($G$9:S9)>='PTRM input'!$R$7,0,IFERROR(T8/T7,0))","v":7.3990871769504474E-2},{"$f":"IF(COUNT($G$9:T9)>='PTRM input'!$R$7,0,IFERROR(U8/U7,0))","v":9.4179406830645296E-2},{"$f":"IF(COUNT($G$9:U9)>='PTRM input'!$R$7,0,IFERROR(V8/V7,0))","v":0},{"$f":"IF(COUNT($G$9:V9)>='PTRM input'!$R$7,0,IFERROR(W8/W7,0))","v":0},{"$f":"IF(COUNT($G$9:W9)>='PTRM input'!$R$7,0,IFERROR(X8/X7,0))","v":0},{"$f":"IF(COUNT($G$9:X9)>='PTRM input'!$R$7,0,IFERROR(Y8/Y7,0))","v":0},{"$f":"IFERROR(Z8/Z7,0)","v":3.0428620455955614E-2}]
[]
[null,null,null,null,null,"Dividend Assessment ($m Nominal)"]
[]
[null,null,null,null,null,"Tax Payable",{"$f":"Analysis!G57","v":12.37368220169167},{"$f":"IF(COUNT($G$13:G13)>='PTRM input'!$R$7,0,Analysis!H57)","v":11.594730284067264},{"$f":"IF(COUNT($G$13:H13)>='PTRM input'!$R$7,0,Analysis!I57)","v":10.782002120625892},{"$f":"IF(COUNT($G$13:I13)>='PTRM input'!$R$7,0,Analysis!J57)","v":9.9760600516248008},{"$f":"IF(COUNT($G$13:J13)>='PTRM input'!$R$7,0,Analysis!K57)","v":9.1407960829316561},{"$f":"IF(COUNT($G$13:K13)>='PTRM input'!$R$7,0,Analysis!L57)","v":7.6647518425490668},{"$f":"IF(COUNT($G$13:L13)>='PTRM input'!$R$7,0,Analysis!M57)","v":6.8374150414438857},{"$f":"IF(COUNT($G$13:M13)>='PTRM input'!$R$7,0,Analysis!N57)","v":5.9908037079139387},{"$f":"IF(COUNT($G$13:N13)>='PTRM input'!$R$7,0,Analysis!O57)","v":5.0508890827356794},{"$f":"IF(COUNT($G$13:O13)>='PTRM input'!$R$7,0,Analysis!P57)","v":4.767720110969135},{"$f":"IF(COUNT($G$13:P13)>='PTRM input'!$R$7,0,Analysis!Q57)","v":5.0766185830369492},{"$f":"IF(COUNT($G$13:Q13)>='PTRM input'!$R$7,0,Analysis!R57)","v":4.5822063064942329},{"$f":"IF(COUNT($G$13:R13)>='PTRM input'!$R$7,0,Analysis!S57)","v":4.0611794495439009},{"$f":"IF(COUNT($G$13:S13)>='PTRM input'!$R$7,0,Analysis!T57)","v":3.5002094670096398},{"$f":"IF(COUNT($G$13:T13)>='PTRM input'!$R$7,0,Analysis!U57)","v":2.9022875033602715},{"$f":"IF(COUNT($G$13:U13)>='PTRM input'!$R$7,0,Analysis!V57)","v":2.266214834959122},{"$f":"IF(COUNT($G$13:V13)>='PTRM input'!$R$7,0,Analysis!W57)","v":0.34311012205313318},{"$f":"IF(COUNT($G$13:W13)>='PTRM input'!$R$7,0,Analysis!X57)","v":0},{"$f":"IF(COUNT($G$13:X13)>='PTRM input'!$R$7,0,Analysis!Y57)","v":0},{"$f":"SUM(G13:Y13)","v":106.91067679301023}]
[null,null,null,null,null,"Dividends",{"$f":"(IFERROR(G13/WACC!G13,0))*(1-WACC!G13)*Icpr","v":25.984732623552507},{"$f":"(IFERROR(H13/WACC!H13,0))*(1-WACC!H13)*Icpr","v":24.348933596541254},{"$f":"(IFERROR(I13/WACC!I13,0))*(1-WACC!I13)*Icpr","v":22.642204453314374},{"$f":"(IFERROR(J13/WACC!J13,0))*(1-WACC!J13)*Icpr","v":20.949726108412079},{"$f":"(IFERROR(K13/WACC!K13,0))*(1-WACC!K13)*Icpr","v":19.195671774156477},{"$f":"(IFERROR(L13/WACC!L13,0))*(1-WACC!L13)*Icpr","v":16.09597886935304},{"$f":"(IFERROR(M13/WACC!M13,0))*(1-WACC!M13)*Icpr","v":14.358571587032159},{"$f":"(IFERROR(N13/WACC!N13,0))*(1-WACC!N13)*Icpr","v":12.58068778661927},{"$f":"(IFERROR(O13/WACC!O13,0))*(1-WACC!O13)*Icpr","v":10.606867073744928},{"$f":"(IFERROR(P13/WACC!P13,0))*(1-WACC!P13)*Icpr","v":10.012212233035184},{"$f":"(IFERROR(Q13/WACC!Q13,0))*(1-WACC!Q13)*Icpr","v":10.660899024377594},{"$f":"(IFERROR(R13/WACC!R13,0))*(1-WACC!R13)*Icpr","v":9.622633243637889},{"$f":"(IFERROR(S13/WACC!S13,0))*(1-WACC!S13)*Icpr","v":8.5284768440421921},{"$f":"(IFERROR(T13/WACC!T13,0))*(1-WACC!T13)*Icpr","v":7.350439880720244},{"$f":"(IFERROR(U13/WACC!U13,0))*(1-WACC!U13)*Icpr","v":6.0948037570565701},{"$f":"(IFERROR(V13/WACC!V13,0))*(1-WACC!V13)*Icpr","v":4.7590511534141564},{"$f":"(IFERROR(W13/WACC!W13,0))*(1-WACC!W13)*Icpr","v":0.72053125631157966},{"$f":"(IFERROR(X13/WACC!X13,0))*(1-WACC!X13)*Icpr","v":0},{"$f":"(IFERROR(Y13/WACC!Y13,0))*(1-WACC!Y13)*Icpr","v":0},{"$f":"SUM(G14:Y14)","v":224.51242126532148}]
[null,null,null,null,null,"Dividend Reinvestment",{"$f":"G14*Drpt","v":7.795419787065752},7.3046800789623756,6.7926613359943122,6.2849178325236235,5.7587015322469428,4.8287936608059114,4.307571476109648,3.7742063359857809,3.1820601221234783,3.003663669910555,{"$f":"Q14*Drpt","v":3.198269707313278},2.8867899730913664,2.5585430532126576,2.2051319642160729,1.8284411271169709,1.4277153460242469,0.21615937689347389,0,0,{"$f":"SUM(G15:Y15)","v":67.353726379596466}]
[]
[null,null,null,null,null,"Benchmark Cash Flows ($m Nominal)"]
[]
[null,null,null,null,null,"Select reference tariff variation mechanism for ERC calculation","Revenue cap",null,null,"In almost all cases, this should be the same reference tariff variation mechanism as used to smooth on the X factor tab"]
[]
[null,null,null,null,null,"Revenue (smoothed, incl ARS)",{"$f":"IF($G$19='X factors'!$AF$2,'X factors'!G46,IF($G$19='X factors'!$AF$3,'X factors'!G62,IF($G$19='X factors'!$AF$4,'X factors'!G82,\"Error\")))+'X factors'!G36","v":81.622766385902239},{"$f":"IF($G$19='X factors'!$AF$2,'X factors'!H46,IF($G$19='X factors'!$AF$3,'X factors'!H62,IF($G$19='X factors'!$AF$4,'X factors'!H82,\"Error\")))+'X factors'!H36","v":87.018811129764558},{"$f":"IF($G$19='X factors'!$AF$2,'X factors'!I46,IF($G$19='X factors'!$AF$3,'X factors'!I62,IF($G$19='X factors'!$AF$4,'X factors'!I82,\"Error\")))+'X factors'!I36","v":92.001205255385727},{"$f":"IF($G$19='X factors'!$AF$2,'X factors'!J46,IF($G$19='X factors'!$AF$3,'X factors'!J62,IF($G$19='X factors'!$AF$4,'X factors'!J82,\"Error\")))+'X factors'!J36","v":96.532667369579372},{"$f":"IF($G$19='X factors'!$AF$2,'X factors'!K46,IF($G$19='X factors'!$AF$3,'X factors'!K62,IF($G$19='X factors'!$AF$4,'X factors'!K82,\"Error\")))+'X factors'!K36","v":100.93709120046221},{"$f":"IF($G$19='X factors'!$AF$2,'X factors'!L46,IF($G$19='X factors'!$AF$3,'X factors'!L62,IF($G$19='X factors'!$AF$4,'X factors'!L82,\"Error\")))+'X factors'!L36","v":91.661250894213069},{"$f":"IF($G$19='X factors'!$AF$2,'X factors'!M46,IF($G$19='X factors'!$AF$3,'X factors'!M62,IF($G$19='X factors'!$AF$4,'X factors'!M82,\"Error\")))+'X factors'!M36","v":82.463560640923092},{"$f":"IF($G$19='X factors'!$AF$2,'X factors'!N46,IF($G$19='X factors'!$AF$3,'X factors'!N62,IF($G$19='X factors'!$AF$4,'X factors'!N82,\"Error\")))+'X factors'!N36","v":74.095521008288216},{"$f":"IF($G$19='X factors'!$AF$2,'X factors'!O46,IF($G$19='X factors'!$AF$3,'X factors'!O62,IF($G$19='X factors'!$AF$4,'X factors'!O82,\"Error\")))+'X factors'!O36","v":66.60806917485391},{"$f":"IF($G$19='X factors'!$AF$2,'X factors'!P46,IF($G$19='X factors'!$AF$3,'X factors'!P62,IF($G$19='X factors'!$AF$4,'X factors'!P82,\"Error\")))+'X factors'!P36","v":59.747555288483291},{"$f":"IF($G$19='X factors'!$AF$2,'X factors'!Q46,IF($G$19='X factors'!$AF$3,'X factors'!Q62,IF($G$19='X factors'!$AF$4,'X factors'!Q82,\"Error\")))+'X factors'!Q36","v":61.717955533616731},{"$f":"IF($G$19='X factors'!$AF$2,'X factors'!R46,IF($G$19='X factors'!$AF$3,'X factors'!R62,IF($G$19='X factors'!$AF$4,'X factors'!R82,\"Error\")))+'X factors'!R36","v":63.365950587715574},{"$f":"IF($G$19='X factors'!$AF$2,'X factors'!S46,IF($G$19='X factors'!$AF$3,'X factors'!S62,IF($G$19='X factors'!$AF$4,'X factors'!S82,\"Error\")))+'X factors'!S36","v":64.819903306891192},{"$f":"IF($G$19='X factors'!$AF$2,'X factors'!T46,IF($G$19='X factors'!$AF$3,'X factors'!T62,IF($G$19='X factors'!$AF$4,'X factors'!T82,\"Error\")))+'X factors'!T36","v":66.218097777018073},{"$f":"IF($G$19='X factors'!$AF$2,'X factors'!U46,IF($G$19='X factors'!$AF$3,'X factors'!U62,IF($G$19='X factors'!$AF$4,'X factors'!U82,\"Error\")))+'X factors'!U36","v":69.581822197074885},{"$f":"IF($G$19='X factors'!$AF$2,'X factors'!V46,IF($G$19='X factors'!$AF$3,'X factors'!V62,IF($G$19='X factors'!$AF$4,'X factors'!V82,\"Error\")))+'X factors'!V36","v":58.153705094208057},{"$f":"IF($G$19='X factors'!$AF$2,'X factors'!W46,IF($G$19='X factors'!$AF$3,'X factors'!W62,IF($G$19='X factors'!$AF$4,'X factors'!W82,\"Error\")))+'X factors'!W36","v":46.860604297607303},{"$f":"IF($G$19='X factors'!$AF$2,'X factors'!X46,IF($G$19='X factors'!$AF$3,'X factors'!X62,IF($G$19='X factors'!$AF$4,'X factors'!X82,\"Error\")))+'X factors'!X36","v":34.795086370502304},{"$f":"IF($G$19='X factors'!$AF$2,'X factors'!Y46,IF($G$19='X factors'!$AF$3,'X factors'!Y62,IF($G$19='X factors'!$AF$4,'X factors'!Y82,\"Error\")))+'X factors'!Y36","v":4.9600639325080778},{"$f":"SUM(G21:Y21)","v":1303.1616874449981}]
[null,null,null,null,null,"Opex",{"$f":"Analysis!G162","v":25.862125373722343},{"$f":"IF(COUNT($G$22:G22)>='PTRM input'!$R$7,0,Analysis!H162)","v":26.188910249189536},{"$f":"IF(COUNT($G$22:H22)>='PTRM input'!$R$7,0,Analysis!I162)","v":26.699444642647162},{"$f":"IF(COUNT($G$22:I22)>='PTRM input'!$R$7,0,Analysis!J162)","v":27.137216826497436},{"$f":"IF(COUNT($G$22:J22)>='PTRM input'!$R$7,0,Analysis!K162)","v":27.6238163562072},{"$f":"IF(COUNT($G$22:K22)>='PTRM input'!$R$7,0,Analysis!L162)","v":28.129715763493824},{"$f":"IF(COUNT($G$22:L22)>='PTRM input'!$R$7,0,Analysis!M162)","v":28.605898638007719},{"$f":"IF(COUNT($G$22:M22)>='PTRM input'!$R$7,0,Analysis!N162)","v":29.088932023289704},{"$f":"IF(COUNT($G$22:N22)>='PTRM input'!$R$7,0,Analysis!O162)","v":29.581348297772379},{"$f":"IF(COUNT($G$22:O22)>='PTRM input'!$R$7,0,Analysis!P162)","v":30.073325954283177},{"$f":"IF(COUNT($G$22:P22)>='PTRM input'!$R$7,0,Analysis!Q162)","v":30.567101819607316},{"$f":"IF(COUNT($G$22:Q22)>='PTRM input'!$R$7,0,Analysis!R162)","v":31.048603615942849},{"$f":"IF(COUNT($G$22:R22)>='PTRM input'!$R$7,0,Analysis!S162)","v":31.526453654138681},{"$f":"IF(COUNT($G$22:S22)>='PTRM input'!$R$7,0,Analysis!T162)","v":31.999546165255367},{"$f":"IF(COUNT($G$22:T22)>='PTRM input'!$R$7,0,Analysis!U162)","v":32.465228503449254},{"$f":"IF(COUNT($G$22:U22)>='PTRM input'!$R$7,0,Analysis!V162)","v":26.909747905417273},{"$f":"IF(COUNT($G$22:V22)>='PTRM input'!$R$7,0,Analysis!W162)","v":22.224952987931644},{"$f":"IF(COUNT($G$22:W22)>='PTRM input'!$R$7,0,Analysis!X162)","v":18.268335615366148},{"$f":"IF(COUNT($G$22:X22)>='PTRM input'!$R$7,0,Analysis!Y162)","v":14.172718151839064},518.1734225440581]
[null,null,null,null,null,"Interest Payment",{"$f":"Analysis!G71","v":11.802582403893615},{"$f":"IF(COUNT($G$23:G23)>='PTRM input'!$R$7,0,Analysis!H71)","v":11.185993740539262},{"$f":"IF(COUNT($G$23:H23)>='PTRM input'!$R$7,0,Analysis!I71)","v":10.630615092846122},{"$f":"IF(COUNT($G$23:I23)>='PTRM input'!$R$7,0,Analysis!J71)","v":9.9744082394281062},{"$f":"IF(COUNT($G$23:J23)>='PTRM input'!$R$7,0,Analysis!K71)","v":9.638707358074118},{"$f":"IF(COUNT($G$23:K23)>='PTRM input'!$R$7,0,Analysis!L71)","v":8.5838509850482296},{"$f":"IF(COUNT($G$23:L23)>='PTRM input'!$R$7,0,Analysis!M71)","v":7.8763102890006254},{"$f":"IF(COUNT($G$23:M23)>='PTRM input'!$R$7,0,Analysis!N71)","v":6.7469124567152985},{"$f":"IF(COUNT($G$23:N23)>='PTRM input'!$R$7,0,Analysis!O71)","v":5.7500000521049639},{"$f":"IF(COUNT($G$23:O23)>='PTRM input'!$R$7,0,Analysis!P71)","v":4.9391280190379998},{"$f":"IF(COUNT($G$23:P23)>='PTRM input'!$R$7,0,Analysis!Q71)","v":4.3183594182231841},{"$f":"IF(COUNT($G$23:Q23)>='PTRM input'!$R$7,0,Analysis!R71)","v":3.7213371045748982},{"$f":"IF(COUNT($G$23:R23)>='PTRM input'!$R$7,0,Analysis!S71)","v":3.151256970552442},{"$f":"IF(COUNT($G$23:S23)>='PTRM input'!$R$7,0,Analysis!T71)","v":2.6116268167938235},{"$f":"IF(COUNT($G$23:T23)>='PTRM input'!$R$7,0,Analysis!U71)","v":2.1061632700498225},{"$f":"IF(COUNT($G$23:U23)>='PTRM input'!$R$7,0,Analysis!V71)","v":1.6388003565669715},{"$f":"IF(COUNT($G$23:V23)>='PTRM input'!$R$7,0,Analysis!W71)","v":1.0046712410682037},{"$f":"IF(COUNT($G$23:W23)>='PTRM input'!$R$7,0,Analysis!X71)","v":0.5133638166066995},{"$f":"IF(COUNT($G$23:X23)>='PTRM input'!$R$7,0,Analysis!Y71)","v":0.17487905495888176},106.36896668608327]
[null,null,null,null,null,"Revenue Adjustments",{"$f":"Analysis!G32","v":2.129957068113812},{"$f":"IF(COUNT($G$24:G24)>='PTRM input'!$R$7,0,Analysis!H32)","v":0.5446661342721465},{"$f":"IF(COUNT($G$24:H24)>='PTRM input'!$R$7,0,Analysis!I32)","v":-2.9314025423513264},{"$f":"IF(COUNT($G$24:I24)>='PTRM input'!$R$7,0,Analysis!J32)","v":1.0935163891244117},{"$f":"IF(COUNT($G$24:J24)>='PTRM input'!$R$7,0,Analysis!K32)","v":4.6306734846389119},{"$f":"IF(COUNT($G$24:K24)>='PTRM input'!$R$7,0,Analysis!L32)","v":0},{"$f":"IF(COUNT($G$24:L24)>='PTRM input'!$R$7,0,Analysis!M32)","v":0},{"$f":"IF(COUNT($G$24:M24)>='PTRM input'!$R$7,0,Analysis!N32)","v":0},{"$f":"IF(COUNT($G$24:N24)>='PTRM input'!$R$7,0,Analysis!O32)","v":0},{"$f":"IF(COUNT($G$24:O24)>='PTRM input'!$R$7,0,Analysis!P32)","v":0},{"$f":"IF(COUNT($G$24:P24)>='PTRM input'!$R$7,0,Analysis!Q32)","v":0},{"$f":"IF(COUNT($G$24:Q24)>='PTRM input'!$R$7,0,Analysis!R32)","v":0},{"$f":"IF(COUNT($G$24:R24)>='PTRM input'!$R$7,0,Analysis!S32)","v":0},{"$f":"IF(COUNT($G$24:S24)>='PTRM input'!$R$7,0,Analysis!T32)","v":0},{"$f":"IF(COUNT($G$24:T24)>='PTRM input'!$R$7,0,Analysis!U32)","v":0},{"$f":"IF(COUNT($G$24:U24)>='PTRM input'!$R$7,0,Analysis!V32)","v":0},{"$f":"IF(COUNT($G$24:V24)>='PTRM input'!$R$7,0,Analysis!W32)","v":0},{"$f":"IF(COUNT($G$24:W24)>='PTRM input'!$R$7,0,Analysis!X32)","v":0},{"$f":"IF(COUNT($G$24:X24)>='PTRM input'!$R$7,0,Analysis!Y32)","v":0},5.4674105337979562]
[null,null,null,null,null,"Tax Payable",{"$f":"Analysis!G34","v":12.373682201691668},{"$f":"IF(COUNT($G$25:G25)>='PTRM input'!$R$7,0,Analysis!H34)","v":11.594730284067262},{"$f":"IF(COUNT($G$25:H25)>='PTRM input'!$R$7,0,Analysis!I34)","v":10.782002120625895},{"$f":"IF(COUNT($G$25:I25)>='PTRM input'!$R$7,0,Analysis!J34)","v":9.9760600516248026},{"$f":"IF(COUNT($G$25:J25)>='PTRM input'!$R$7,0,Analysis!K34)","v":9.1407960829316561},{"$f":"IF(COUNT($G$25:K25)>='PTRM input'!$R$7,0,Analysis!L34)","v":7.6647518425490677},{"$f":"IF(COUNT($G$25:L25)>='PTRM input'!$R$7,0,Analysis!M34)","v":6.8374150414438848},{"$f":"IF(COUNT($G$25:M25)>='PTRM input'!$R$7,0,Analysis!N34)","v":5.9908037079139378},{"$f":"IF(COUNT($G$25:N25)>='PTRM input'!$R$7,0,Analysis!O34)","v":5.0508890827356776},{"$f":"IF(COUNT($G$25:O25)>='PTRM input'!$R$7,0,Analysis!P34)","v":4.767720110969135},{"$f":"IF(COUNT($G$25:P25)>='PTRM input'!$R$7,0,Analysis!Q34)","v":5.0766185830369492},{"$f":"IF(COUNT($G$25:Q25)>='PTRM input'!$R$7,0,Analysis!R34)","v":4.5822063064942355},{"$f":"IF(COUNT($G$25:R25)>='PTRM input'!$R$7,0,Analysis!S34)","v":4.0611794495439},{"$f":"IF(COUNT($G$25:S25)>='PTRM input'!$R$7,0,Analysis!T34)","v":3.5002094670096411},{"$f":"IF(COUNT($G$25:T25)>='PTRM input'!$R$7,0,Analysis!U34)","v":2.9022875033602724},{"$f":"IF(COUNT($G$25:U25)>='PTRM input'!$R$7,0,Analysis!V34)","v":2.2662148349591225},{"$f":"IF(COUNT($G$25:V25)>='PTRM input'!$R$7,0,Analysis!W34)","v":0.34311012205313224},{"$f":"IF(COUNT($G$25:W25)>='PTRM input'!$R$7,0,Analysis!X34)","v":0},{"$f":"IF(COUNT($G$25:X25)>='PTRM input'!$R$7,0,Analysis!Y34)","v":0},106.91067679301025]
[null,null,null,null,null,"Internal Cash Flow",{"$f":"G21-G22-G23-G24-G25","v":29.4544193384808},{"$f":"H21-H22-H23-H24-H25","v":37.504510721696356},{"$f":"I21-I22-I23-I24-I25","v":46.820545941617873},48.351465862904618,49.903097918610321,47.282932303121953,39.143936672470865,32.268872820369275,26.225831742240885,19.967381204192975,{"$f":"Q21-Q22-Q23-Q24-Q25","v":21.75587571274928},24.013803560703586,26.081013232656172,28.106715327959243,32.108142920215542,27.338941997264691,23.287869946554324,16.013386938529457,-9.3875332742898685,566.24121088804839]
[null,null,null,null,null,"Dividends",{"$f":"G14","v":25.984732623552507},{"$f":"H14","v":24.348933596541254},22.642204453314374,20.949726108412079,19.195671774156477,16.09597886935304,14.358571587032159,12.58068778661927,10.606867073744928,10.012212233035184,{"$f":"Q14","v":10.660899024377594},9.622633243637889,8.5284768440421921,7.350439880720244,6.0948037570565701,4.7590511534141564,0.72053125631157966,0,0,224.51242126532148]
[null,null,null,null,null,"Retained Cash Flow (excl. dividend reinvestment)",{"$f":"G26-G27","v":3.4696867149282937},{"$f":"H26-H27","v":13.155577125155101},24.178341488303499,27.401739754492539,30.707426144453844,31.186953433768913,24.785365085438706,19.688185033750003,15.618964668495957,9.9551689711577911,{"$f":"Q26-Q27","v":11.094976688371686},14.391170317065697,17.55253638861398,20.756275447238998,26.013339163158971,22.579890843850535,22.567338690242742,16.013386938529457,-9.3875332742898685,341.72878962272682]
[]
[null,null,null,null,null,"Benchmark Capex Funding ($m Nominal)"]
[]
[null,null,null,null,null,"Capex Funding Requirement",{"$f":"G8/(1+vanilla01)^0.5","v":8.4419273697257058},{"$f":"H8/(1+vanilla02)^0.5","v":7.3673366385393209},{"$f":"I8/(1+vanilla03)^0.5","v":7.5129633030931959},{"$f":"J8/(1+vanilla04)^0.5","v":8.4654231222322629},{"$f":"K8/(1+vanilla05)^0.5","v":9.8839335283242136},{"$f":"L8/(1+vanilla06)^0.5","v":6.9290845745790142},{"$f":"M8/(1+vanilla07)^0.5","v":6.6403773684478624},{"$f":"N8/(1+vanilla08)^0.5","v":6.7150501167057488},{"$f":"O8/(1+vanilla09)^0.5","v":6.8929952589875283},{"$f":"P8/(1+vanilla10)^0.5","v":6.1001109672797575},6.2574818297599935,6.4217145743975408,6.5908001665790898,6.7648951343965456,6.9441611484381305,0,0,0,0,{"$f":"SUM(G32:Y32)","v":107.9282551014859}]
[null,null,null,null,null,"Debt Component",{"$f":"-Analysis!G72","v":-17.225708453232528},{"$f":"IF(COUNT($G$33:G33)>='PTRM input'!$R$7,0,-Analysis!H72)","v":-17.72098892833958},{"$f":"IF(COUNT($G$33:H33)>='PTRM input'!$R$7,0,-Analysis!I72)","v":-17.281020369572531},{"$f":"IF(COUNT($G$33:I33)>='PTRM input'!$R$7,0,-Analysis!J72)","v":-16.235931245545942},{"$f":"IF(COUNT($G$33:J33)>='PTRM input'!$R$7,0,-Analysis!K72)","v":-14.911136303366703},{"$f":"IF(COUNT($G$33:K33)>='PTRM input'!$R$7,0,-Analysis!L72)","v":-16.290394620283507},{"$f":"IF(COUNT($G$33:L33)>='PTRM input'!$R$7,0,-Analysis!M72)","v":-15.681652743483369},{"$f":"IF(COUNT($G$33:M33)>='PTRM input'!$R$7,0,-Analysis!N72)","v":-14.708482337289468},{"$f":"IF(COUNT($G$33:N33)>='PTRM input'!$R$7,0,-Analysis!O72)","v":-13.477338733810313},{"$f":"IF(COUNT($G$33:O33)>='PTRM input'!$R$7,0,-Analysis!P72)","v":-13.043785311794764},{"$f":"IF(COUNT($G$33:P33)>='PTRM input'!$R$7,0,-Analysis!Q72)","v":-12.544820848473222},{"$f":"IF(COUNT($G$33:Q33)>='PTRM input'!$R$7,0,-Analysis!R72)","v":-11.978703286454362},{"$f":"IF(COUNT($G$33:R33)>='PTRM input'!$R$7,0,-Analysis!S72)","v":-11.33887871287164},{"$f":"IF(COUNT($G$33:S33)>='PTRM input'!$R$7,0,-Analysis!T72)","v":-10.620959207687001},{"$f":"IF(COUNT($G$33:T33)>='PTRM input'!$R$7,0,-Analysis!U72)","v":-9.8203767042395924},{"$f":"IF(COUNT($G$33:U33)>='PTRM input'!$R$7,0,-Analysis!V72)","v":-13.324520653375853},{"$f":"IF(COUNT($G$33:V33)>='PTRM input'!$R$7,0,-Analysis!W72)","v":-10.323506308719439},{"$f":"IF(COUNT($G$33:W33)>='PTRM input'!$R$7,0,-Analysis!X72)","v":-7.1123483959287039},{"$f":"IF(COUNT($G$33:X33)>='PTRM input'!$R$7,0,-Analysis!Y72)","v":-3.674613769799258},{"$f":"SUM(G33:Y33)","v":-247.31516693426778}]
[null,null,null,null,null,"Equity Component",{"$f":"G32-G33","v":25.667635822958232},{"$f":"H32-H33","v":25.0883255668789},24.793983672665725,24.701354367778205,24.795069831690917,23.219479194862522,22.32203011193123,21.423532453995215,20.370333992797843,19.143896279074522,{"$f":"Q32-Q33","v":18.802302678233215},18.400417860851903,17.92967887945073,17.385854342083547,16.764537852677723,13.324520653375853,10.323506308719439,7.1123483959287039,3.674613769799258,{"$f":"SUM(G34:Y34)","v":355.24342203575367}]
[null,null,null,null,null,"Retained Cash Flow (excl. dividend reinvestment)",{"$f":"G28","v":3.4696867149282937},{"$f":"H28","v":13.155577125155101},24.178341488303499,27.401739754492539,30.707426144453844,31.186953433768913,24.785365085438706,19.688185033750003,15.618964668495957,9.9551689711577911,{"$f":"Q28","v":11.094976688371686},14.391170317065697,17.55253638861398,20.756275447238998,26.013339163158971,22.579890843850535,22.567338690242742,16.013386938529457,-9.3875332742898685,{"$f":"SUM(G35:Y35)","v":341.72878962272682}]
[null,null,null,null,null,"Equity Requirement (SEO)",{"$f":"G34-G35","v":22.197949108029938},{"$f":"H34-H35","v":11.932748441723799},0.61564218436222617,-2.7003853867143341,-5.9123563127629275,-7.9674742389063908,-2.4633349735074752,1.7353474202452119,4.7513693243018853,9.1887273079167304,{"$f":"Q34-Q35","v":7.7073259898615287},4.0092475437862056,0.37714249083675,-3.3704211051554509,-9.2488013104812481,-9.2553701904746823,-12.243832381523303,-8.9010385426007534,13.062147044089127,{"$f":"SUM(G36:Y36)","v":13.514632413026831}]
[]
[null,null,null,null,null,{"$f":"\"Benchmark Capex Funding ($m Real \"&Assets!F4&\")\"","v":"Benchmark Capex Funding ($m Real 2025-26)"}]
[]
[null,null,null,null,null,"Equity Component",{"$f":"G34/Analysis!G7","v":25.005016585660201},{"$f":"H34/Analysis!H7","v":23.809716979175587},{"$f":"I34/Analysis!I7","v":22.922930901691124},{"$f":"J34/Analysis!J7","v":22.2477388839912},{"$f":"K34/Analysis!K7","v":21.755633121146076},{"$f":"L34/Analysis!L7","v":19.847240999221484},{"$f":"M34/Analysis!M7","v":18.587570835534169},{"$f":"N34/Analysis!N7","v":17.378860886946335},{"$f":"O34/Analysis!O7","v":16.097915855037343},{"$f":"P34/Analysis!P7","v":14.738154806838388},{"$f":"Q34/Analysis!Q7","v":14.101493096299818},{"$f":"R34/Analysis!R7","v":13.443830345735313},{"$f":"S34/Analysis!S7","v":12.761717515678619},{"$f":"T34/Analysis!T7","v":12.055186420953927},{"$f":"U34/Analysis!U7","v":11.324284138857024},{"$f":"V34/Analysis!V7","v":8.7682322446813554},{"$f":"W34/Analysis!W7","v":6.6180334176228079},{"$f":"X34/Analysis!X7","v":4.4417696127402984},{"$f":"Y34/Analysis!Y7","v":2.2356096865013098},{"$f":"SUM(G40:Y40)","v":288.14093633431241}]
[null,null,null,null,null,"Retained Cash Flow (excl. dividend reinvestment)",{"$f":"G35/Analysis!G7","v":3.3801155062448469},{"$f":"H35/Analysis!H7","v":12.485112536214055},{"$f":"I35/Analysis!I7","v":22.353747528877189},{"$f":"J35/Analysis!J7","v":24.679891715583885},{"$f":"K35/Analysis!K7","v":26.943239193445265},{"$f":"L35/Analysis!L7","v":26.657573825706748},{"$f":"M35/Analysis!M7","v":20.63879167351903},{"$f":"N35/Analysis!N7","v":15.971139659285832},{"$f":"O35/Analysis!O7","v":12.343085737580246},{"$f":"P35/Analysis!P7","v":7.6641044898228277},{"$f":"Q35/Analysis!Q7","v":8.3210944878471835},{"$f":"R35/Analysis!R7","v":10.514568401777355},{"$f":"S35/Analysis!S7","v":12.493280698512072},{"$f":"T35/Analysis!T7","v":14.392204432281474},{"$f":"U35/Analysis!U7","v":17.571760502602647},{"$f":"V35/Analysis!V7","v":14.858750429290273},{"$f":"W35/Analysis!W7","v":14.467119710353973},{"$f":"X35/Analysis!X7","v":10.00060339301263},{"$f":"Y35/Analysis!Y7","v":-5.7113105308758172},{"$f":"SUM(G41:Y41)","v":270.02487339108166}]
[null,null,null,null,null,"Equity Requirement",{"$f":"G40-G41","v":21.624901079415352},{"$f":"H40-H41","v":11.324604442961531},0.56918337281393505,-2.4321528315926848,-5.1876060722991895,-6.8103328264852649,-2.0512208379848609,1.4077212276605024,3.7548301174570966,7.0740503170155602,{"$f":"Q40-Q41","v":5.780398608452634},2.9292619439579575,0.26843681716654721,-2.3370180113275474,-6.2474763637456228,-6.0905181846089178,-7.8490862927311653,-5.558833780272332,7.9469202173771265,{"$f":"SUM(G42:Y42)","v":18.116062943230659}]
[]
[null,null,null,null,null,"Dividend Reinvestment",{"$f":"G15/Analysis!G7","v":7.5941782255385561},{"$f":"H15/Analysis!H7","v":6.932402277700227},{"$f":"I15/Analysis!I7","v":6.2800600540544602},{"$f":"J15/Analysis!J7","v":5.6606293227273863},{"$f":"K15/Analysis!K7","v":5.0527866483206596},{"$f":"L15/Analysis!L7","v":4.1274927278615614},{"$f":"M15/Analysis!M7","v":3.58691792546764},{"$f":"N15/Analysis!N7","v":3.0616522747861015},{"$f":"O15/Analysis!O7","v":2.5146635352039195},{"$f":"P15/Analysis!P7","v":2.3124059757472821},{"$f":"Q15/Analysis!Q7","v":2.3986624920145658},{"$f":"R15/Analysis!R7","v":2.1091648535101983},{"$f":"S15/Analysis!S7","v":1.8210813431925832},{"$f":"T15/Analysis!T7","v":1.5290175787958018},{"$f":"U15/Analysis!U7","v":1.2350944020408732},{"$f":"V15/Analysis!V7","v":0.93951145102278399},{"$f":"W15/Analysis!W7","v":0.13857210302717232},{"$f":"X15/Analysis!X7","v":0},{"$f":"Y15/Analysis!Y7","v":0},{"$f":"SUM(G44:Y44)","v":57.294293191011768}]
[]
[null,null,null,null,null,{"$f":"\"Equity Raising Costs ($m Real \"&Assets!F4&\")\"","v":"Equity Raising Costs ($m Real 2025-26)"}]
[]
[null,null,null,null,null,"Dividend Reinvestment Plan Requirement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z42>0,MIN(Z42,Z44),0)","v":18.116062943230659}]
[null,null,null,null,null,"External Equity (SEO) Requirement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((Z42-Z44)>0,(Z42-Z44),0)","v":0}]
[null,null,null,null,null,"Total Equity Requirement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z48:Z49)","v":18.116062943230659}]
[]
[null,null,null,null,null,"Dividend Reinvestment Plan Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z48*Drpc","v":0.1811606294323066}]
[null,null,null,null,null,"External Equity Raising (SEO) Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z49*Seo","v":0}]
[null,null,null,null,null,"Total Equity Raising Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z52:Z53)","v":0.1811606294323066}]

{"sheet":"Chart 1-Revenue","index":19,"n_rows":53,"n_cols":3,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'DMS input'!$C$16&\" - Revenue Charts\"&\" - DNSP PTRM - version \"&Intro!$L$4","v":"Aus Gas - Revenue Charts - DNSP PTRM - version 2"}]
[]
[]
[null,null,"Tariff Cap"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Revenue Cap"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Revenue Yield"]

{"sheet":"Chart 2-Price path","index":20,"n_rows":53,"n_cols":3,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'DMS input'!$C$16&\" - Price Path Charts\"&\" - DNSP PTRM - version \"&Intro!$L$4","v":"Aus Gas - Price Path Charts - DNSP PTRM - version 2"}]
[]
[]
[null,null,"Tariff cap"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Revenue Cap"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Revenue Yield"]

{"sheet":"Chart 3-Building blocks","index":21,"n_rows":5,"n_cols":3,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'DMS input'!$C$16&\" - Building Blocks Chart\"&\" - DNSP PTRM - version \"&Intro!L4","v":"Aus Gas - Building Blocks Chart - DNSP PTRM - version 2"}]
[]
[]
[null,null,"All tariff variation mechanisms (Tariff Cap, Revenue Cap, Revenue Yield)"]